Considering : 1X 9'-0"X9'-7" = 86.22 sft
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | Curtain wall sub mullium (50mm X 50 mm X 2.00 mm)(Powder coated at any colour) A)Cost of Materials:1)Curtain wall sub millium(50mmX50mmX2mm)((4X9'-0'=36rft + 4X9'-7'=38.32rft)=74.32rft + Add 3% wastage=2.2296rft)=76.55rft | 76.55 | rft | 243 | per foot | 243 | 18601.65 | |
| 2 | Casement shutter section(58.40mmX37.20 mm X 57.40mm X 3.0 mm)(Powder coated at any colour) 2)Casement outer section(58.40mmX37.20mmX57.40mmX3mm)((2X2X3'-2'=12.68rft + 2X2X3'-0'=12rft)=24.68rft + Add 3% wastage=0.7404rft)=25.42rft | 25.42 | rft | 208 | per foot | 208 | 5287.36 | |
| 3 | Aluminium angle (50mm X 50 mm X 6mm)(Powder coated at any colour) 3)Aluminium angle(50mmX50mmX6mm)(20X4'=6.60rft + Add 3% wastage=0.198rft)=6.80rft | 6.8 | rft | 294 | per foot | 294 | 1999.2 | |
| 4 | Aluminium cover (63.50mm X 25.60 mm X 2.0mm(Powder coated at any colour) 4)Aluminium cover(63.5mmX25.6mmX2mm)(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 | 32 | pcs | 42 | each | 42 | 1344 | |
| 7 | S.S. screws 2. 2" SS Screw | 64 | pcs | 2.5 | each | 2.5 | 160 | |
| 8 | Rivet 3. Rivets (Big) | 230 | pcs | 5 | each | 5 | 1150 | |
| 9 | Rivets (normal) 4. Rivets (Normal) | 40 | pcs | 2 | each | 2 | 80 | |
| 10 | Norton Tap 5. Norton Tap | 72 | pcs | 28 | each | 28 | 2016 | |
| 11 | Masking tape 6. Masking tape | 1 | pcs | 25 | each | 25 | 25 | |
| 12 | Dow coling silicon gum 7. Dow coling silicon gum | 6 | pcs | 675 | pcs | 675 | 4050 | |
| 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. Sealent Gum | 2 | pcs | 405 | each | 405 | 810 | |
| 16 | Arm lock 11. Arm lock | 4 | pcs | 420 | each | 420 | 1680 | |
| 17 | M.S. angle 12. M.S. angle | 16 | pcs | 115 | each | 115 | 1840 | |
| 18 | Skilled technician C) a) Labour Charge: i) Skilled Technician | 10 | nos | 1200 | per day | 1200 | 12000 | |
| 19 | Semi skilled technician ii) Semi-Skilled Technician | 10 | nos | 800 | per day | 800 | 8000 | |
| 20 | Ordinary labour iii) Machineries | 1 | LS | 550 | per day | 1375 | 1375 | |
| 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 | 859.38 | 859.38 | |
| 24 | Ordinary labour E) Carriage and Sundries | 1 | LS | 550 | per day | 1375 | 1375 | |
| Sub-Total | 69719.86 | |||||||
| Contractor's Profit | 10% | 0.1 | 6971.99 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 2440.2 | |||||
| Total | 79132.05 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 6416.11 | ||||
| Grand Total | 85548.16 | |||||||
| Rate per sft | 992.21 | |||||||
| Rate per sqm | 10680.15 | |||||||