Considering : 1X 12'-0"X24'-0" = 264.00 sft
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | Curtain wall sub mullium (134mm X70 mm X 3.5 mm)(Powder coated at any colour) A)Cost of Materials:1)Curtain wall sub mullium (134mmX70mmX3.5mm) ((4X24'-0'=96rft + 9X12'-0'=108rft)=204rft + Add 3% wastage=6.12rft)=210.12rft | 210.12 | rft | 835 | per foot | 835 | 175450.2 | |
| 2 | Casement shutter section(58.40mmX37.20 mm X 57.40mm X 3.0 mm)(Powder coated at any colour) 2)Casement outer section (58.40mmX37.20mmX57.40mm X3mm) ((2X2X3'-9'=15rft + 2X2X2'-9'=11rft)=26rft + Add 3% wastage=0.78rft)=26.78rft | 26.78 | rft | 208 | per foot | 208 | 5570.24 | |
| 3 | Aluminium angle (50mm X 50 mm X 6mm)(Powder coated at any colour) 3)Aluminium angle(50mmX50mmX6mm) (50X4"=16.50rft + Add 3% wastage=0.495rft)=17rft | 17 | rft | 294 | per foot | 294 | 4998 | |
| 4 | Aluminium cover (63.50mm X 25.60 mm X 2.0mm(Powder coated at any colour) 4)Aluminium cover(63.50mmX25.60mmX2.0mm)(24X3"=6rft + Add 3% wastage=0.18rft)=6.18rft | 6.18 | rft | 81.5 | per foot | 81.5 | 503.67 | |
| 5 | 50mm X 6 mm X 2 mm angle for casement shutter(Powder coated at any colour) 5)50mmX6mmX2mm angle for casement shutter (16X2"=2.72rft + Add 3% wastage=0.0816rft)=2.80rft | 2.8 | rft | 82 | per foot | 82 | 229.6 | |
| 6 | Steel rowel bolt B) Hard ware accessories: 1. Steel rowel bolt | 44 | pcs | 42 | each | 42 | 1848 | |
| 7 | S.S. screws 2. 2" SS Screw | 88 | pcs | 2.5 | each | 2.5 | 220 | |
| 8 | Rivet 3. Rivets (Big) | 200 | pcs | 5 | each | 5 | 1000 | |
| 9 | Rivets (normal) 4. Rivets (Normal) | 40 | pcs | 2 | each | 2 | 80 | |
| 10 | Norton Tap 5. Norton Tap | 216 | pcs | 28 | each | 28 | 6048 | |
| 11 | Masking tape 6. Masking tape | 6 | pcs | 25 | each | 25 | 150 | |
| 12 | Dow coling silicon gum 7. Dow coling silicon gum | 18 | pcs | 675 | pcs | 675 | 12150 | |
| 13 | Casement 4-bar huge 8. Casement 4-bar huge | 4 | pcs | 520 | each | 520 | 2080 | |
| 14 | Casement handle 9. Casement handle | 2 | pcs | 252 | each | 252 | 504 | |
| 15 | Sealant Gum 10. Sealant Gum | 6 | pcs | 405 | each | 405 | 2430 | |
| 16 | Arm lock 11. Arm lock | 4 | pcs | 420 | each | 420 | 1680 | |
| 17 | M.S. angle 12. M.S. angle | 22 | pcs | 115 | each | 115 | 2530 | |
| 18 | Skilled technician C) a) Labour Charge: i) Skilled Technician | 21 | nos | 1200 | per day | 1200 | 25200 | |
| 19 | Semi skilled technician ii) Semi-Skilled Technician | 21 | nos | 800 | per day | 800 | 16800 | |
| 20 | Ordinary labour iii) Machineries | 1 | LS | 550 | per day | 1718.75 | 1718.75 | |
| 21 | Mason / Mosaic mistry b) Labour cost for civil work i) Mason | 3 | nos | 700 | per day | 700 | 2100 | |
| 22 | Ordinary labour ii) Ordinary Labour | 3 | nos | 550 | per day | 550 | 1650 | |
| 23 | Ordinary labour D) Cost of high scaffolding | 1 | LS | 550 | per day | 1375 | 1375 | |
| 24 | Ordinary labour E) Carriage and Sundries | 1 | LS | 550 | per day | 1718.75 | 1718.75 | |
| Sub-Total | 268034.21 | |||||||
| Contractor's Profit | 10% | 0.1 | 26803.42 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 9381.2 | |||||
| Total | 304218.83 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 24666.37 | ||||
| Grand Total | 328885.2 | |||||||
| Rate per sft | 1245.78 | |||||||
| Rate per sqm | 13409.58 | |||||||