Considering : 1X 9'-0"X12'-6" = 112.50 sft
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | Curtain wall sub mullium (100mm X 50 mm X 2.00 mm)(Powder coated at any colour) A)Cost of Materials:1)Curtain wall sub mullium(100mmX50mmX2mm)((3X12'-6'=37.5rft + 3X9'-0'=27rft)=64.5rft + Add 5% wastage=3.225rft)=67.73rft | 67.73 | rft | 365.5 | per foot | 365.5 | 24755.32 | |
| 2 | Curtain wall jointer 2)jointer(2X2X1'-0'=2rft + Add 5% wastage=0.1rft)=2.1rft | 2.1 | rft | 345 | each | 345 | 724.5 | |
| 3 | 10 mm clear tempered glass 3)10mm thick clear tempered glass(9X12'-6'=112.5sft + Add 15% wastage=16.875sft)=129.38sft | 129.38 | sft | 280 | sft | 280 | 36226.4 | |
| 4 | Casement shutter section(58.40mmX37.20 mm X 57.40mm X 3.0 mm)(Powder coated at any colour) 4)Casement outer section(58.4mmX37.2mmX57.4mmX3mm)((2X2X3'-2'=12.68rft + 2X2X3'-0'=12.00rft)=24.68rft + Add 3% wastage=0.7404rft)=25.42rft | 25.42 | rft | 208 | per foot | 208 | 5287.36 | |
| 5 | Aluminium angle (50mm X 50 mm X 6mm)(Powder coated at any colour) 5)Aluminium angle(50mmX50mmX6mm)(20X4'=6.6rft + Add 3% wastage=0.198rft)=6.8rft | 6.8 | rft | 294 | per foot | 294 | 1999.2 | |
| 6 | Aluminium cover (63.50mm X 25.60 mm X 2.0mm(Powder coated at any colour) 6)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 | |
| 7 | 50mm X 6 mm X 2 mm angle for casement shutter(Powder coated at any colour) 7)50mmX6mmX2mm angle for casement shutter(16X2'=2.72rft + Add 3% wastage=0.0816rft)=2.8rft | 2.8 | rft | 82 | per foot | 82 | 229.6 | |
| 8 | Steel rowel bolt B) Hard ware accessories:1. Steel rowel bolt | 24 | pcs | 42 | each | 42 | 1008 | |
| 9 | S.S. screws 2. 2" SS Screw | 65 | pcs | 2.5 | each | 2.5 | 162.5 | |
| 10 | Rivet 3. Rivets (Big) | 230 | pcs | 5 | each | 5 | 1150 | |
| 11 | Rivets (normal) 4. Rivets (Normal) | 40 | pcs | 2 | each | 2 | 80 | |
| 12 | Norton Tap 5. Norton Tap | 72 | pcs | 28 | each | 28 | 2016 | |
| 13 | Masking tape 6. Masking tape | 1 | pcs | 25 | each | 25 | 25 | |
| 14 | Dow coling silicon gum 7. Dow coling silicon gum | 5 | pcs | 675 | pcs | 675 | 3375 | |
| 15 | Casement 4-bar huge 8. Casement 4-bar huge | 4 | pcs | 520 | each | 520 | 2080 | |
| 16 | Casement handle 9. Casement handle | 2 | pcs | 252 | each | 252 | 504 | |
| 17 | M.S. angle 10. M.S. angle | 12 | pcs | 115 | each | 115 | 1380 | |
| 18 | Skilled technician C) a) Labour Charge: i) Skilled Technician | 9 | nos | 1200 | per day | 1200 | 10800 | |
| 19 | Semi skilled technician ii) Semi-Skilled Technician | 9 | nos | 800 | per day | 800 | 7200 | |
| 20 | Ordinary labour iii) Machineries | 1 | LS | 550 | per day | 1031.25 | 1031.25 | |
| 21 | Ordinary labour D) Cost of high scaffolding | 1 | LS | 550 | per day | 859.38 | 859.38 | |
| 22 | Ordinary labour E) Carriage and Sundries | 1 | LS | 550 | per day | 859.38 | 859.38 | |
| Sub-Total | 102256.56 | |||||||
| Contractor's Profit | 10% | 0.1 | 10225.66 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 3578.98 | |||||
| Total | 116061.2 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 9410.36 | ||||
| Grand Total | 125471.56 | |||||||
| Rate per sft | 1115.31 | |||||||
| Rate per sqm | 12005.2 | |||||||