Analysis of Rate of Boundary Wall For Mozart Knit Limited, Ashulia, Dhaka. Brick Flat Soling
Unit: 1.00 m2
Considering 100 sft work: SL. No. Item name 1 2 3 4 5 6 7 8
Description Quantity
Bricks Sand Labors Local Carriage Total Direct Cost (1 to 4) Overhead & vendor's profit ( 10% of 5) Sub-total (5+6) AIT ( 4% of 7 )
Amount in BDT Unit
Unit Rate (Tk.)
300 Nos 5 cft 100 sft 300 Nos
6.00 13.00 2.00 0.20
GRAND TOTAL (7+8)
1,800.00 65.00 200.00 60.00 2,125.00 212.50 2,337.50 93.50 2,431.00
Unit Price =
24.31 per sft 261.67 per sqm Say, unit price per sqm = Tk. 261.00
M.S.Rod ( 40 Grade) Considering 1 Ton : SL. No. Item name 1 2 3 4 5 6 7 8
Description Quantity
Cost Of Rod Wastage 3% GI wire Labors for Febrication &Erection Total Direct Cost (1 to 4) Overhead & vendor's profit ( 10% of 5) Sub-total (5+6) AIT ( 4% of 7 )
Unit: 1.00 Kg Amount in BDT Unit
Unit Rate (Tk.)
1000 Kg 30 Kg 10 Kg
66.00 66.00 100.00
66,000.00 1,980.00 1,000.00
1000 Kg
2.50
2,500.00 71,480.00 7,148.00 78,628.00 3,145.12
GRAND TOTAL (7+8)
81,773.12
Unit Price = 81,773.12 per ton Say, unit price per Ton = Tk. 81,770.00
RCC work (1:2:4) using Brick Chips for Footing, Column & Beam
Submitted by: Epsilon Engineers Limited
Unit: 1.00 m3
Considering 100 cft work: SL. No. Description Item name 1 2 3 4 5 6 7 8 9 10 11 12 13 14
Amount in BDT Quantity
Unit
Stone Chips 85 cft Sylhet Sand 22.5 cft Coarse Sand 22.5 cft Cement 17 Bags Shutter materials, nails & Labor for making and fixing 100 cft Machinaries 100 cft Water / Electricity 100 cft Labor for Laying 100 cft Sundry / TP 100 cft Curing 100 cft Total Direct Cost (1 to 10) Overhead & vendor's profit ( 10% of 11) Sub-total (11+12) AIT ( 4% of 13 )
Unit Rate (Tk.) 65.00 23.00 16.00 355.00
5,525.00 517.50 360.00 6,035.00
20.00 5.00 1.00 8.00 1.00 2.00
2,000.00 500.00 100.00 800.00 100.00 200.00 16,137.50 1,613.75 17,751.25 710.05
GRAND TOTAL (13+14)
18,461.30
Unit Price =
184.61 per cft 6,519.55 per cum Say, unit price per cum = Tk. 6,520.00 10" Brick work (1:4)
Unit: 1.00 m3
Considering 100 cft work: SL. No. Item name 1 2 3 4 5 6 7 8 9 10 11
Description Quantity
Brick Local Carriage Local Sand Cement Labor for laying Scaffolding, sundries etc. Curing Total Direct Cost (1 to 7) Overhead & vendor's profit ( 10% of 8) Sub-total (8+9) AIT ( 4% of 10 )
Amount in BDT Unit
1100 Nos 1100 Nos 40 cft 6 Bags 100 cft 100 sft 100 sft
GRAND TOTAL (10+11)
Unit Rate (Tk.) 6.00 0.20 13.00 355.00 7.00 2.00 1.00
6,600.00 220.00 520.00 2,130.00 700.00 200.00 100.00 10,470.00 1,047.00 11,517.00 460.68 11,977.68
Unit Price =
119.78 per cft 4,229.88 per cum Say, unit price per cum = Tk. 4,230.00
5" Brick work (1:4)
Submitted by: Epsilon Engineers Limited
Unit: 1.00 m2
Considering 100 sft work: SL. No. Item name 1 2 3 4 5 6 7 8 9 10 11
Description Quantity
Brick Local Carriage Local Sand Cement Labor for laying Scaffolding, Sundries etc. Curing Total Direct Cost (1 to 7) Overhead & vendor's profit ( 10% of 8) Sub-total (8+9) AIT ( 4% of 10 )
Amount in BDT Unit
480 Nos 480 Nos 17 cft 2.6 Bags 100 cft 100 sft 100 sft
Unit Rate (Tk.) 6.00 0.20 13.00 355.00 6.00 2.00 1.00
GRAND TOTAL (10+11)
2,880.00 96.00 221.00 923.00 600.00 200.00 100.00 5,020.00 502.00 5,522.00 220.88 5,742.88
Unit Price =
57.43 per sft 618.16 per sqm Say, unit price per sqm = Tk. 618.00
1/2" Thick Cement Plaster (1:4) Considering 100 sft work: SL. No. Item name 1 2 3 4 5 6 7 8 9
Unit: 1.00 m2
Description Quantity
cement Sand Labor for laying Scaffolding, Sundries etc. Curring Total Direct Cost (1 to 5) Overhead & vendor's profit ( 10% of 6) Sub-total (6+7) AIT ( 4% of 8 )
Amount in BDT Unit
1 Bags 5 Bags 100 sft 100 sft 100 sft
GRAND TOTAL (8+9) Unit Price per sft =
15.10 per sft 162.54 per sqm Say, unit price per sqm = Tk. 162.00
Submitted by: Epsilon Engineers Limited
Unit Rate (Tk.) 355.00 13.00 6.00 2.00 1.00
355.00 65.00 600.00 200.00 100.00 1,320.00 132.00 1,452.00 58.08 1,510.08
Barbed Wire (12 BWG) Considering 40 sft work: SL. No. Item name 1 2 3 4 5 8 9 10 11
Description Quantity
Angle Angle Febrication & setting Barbed Wire Carrying Charge Labor Charge Total Direct Cost (1 to 7) Overhead & vendor's profit ( 10% of 8) Sub-total (8+9) AIT ( 4% of 10 )
Unit: 1.00 m2 Amount in BDT Unit
Unit Rate (Tk.)
13.5 rft 13.5 Kg 10 Kg 10 per Kg 40 per sft
80.00 5.00 95.00 2.00 15.00
GRAND TOTAL (12+13) Unit Price =
77.72 per sft 836.58 per sqm Say, unit price per sqm = Tk. 835.00
Submitted by: Epsilon Engineers Limited
1,080.00 67.50 950.00 20.00 600.00 2,717.50 271.75 2,989.25 119.57 3,108.82
RCC work (1:2:4) using Stone Chips for Footing & Slab Considering 100 cft work: SL. No. Item name 1 2 3 4 5 6 7 8 9 10 11 12 13 14
Description Quantity
Stone Chips Sylhet Sand Coarse Sand Cement Shutter materials, nails & Labor for making and fixing Machinaries Water / Electricity Labor for Laying Sundry / TP Curing Total Direct Cost (1 to 10) Overhead & vendor's profit ( 10% of 11) Sub-total (11+12) AIT ( 4% of 13 )
Unit: 1.00 m3
Amount in BDT Unit
Amount
85 cft 22.5 cft 22.5 cft 17 Bags
@ Tk. @ Tk. @ Tk. @ Tk.
65.00 23.00 16.00 355.00
5,525.00 517.50 360.00 6,035.00
100 cft 100 cft 100 cft 100 cft 100 cft 100 cft
@ Tk. @ Tk. @ Tk. @ Tk. @ Tk. @ Tk.
20.00 5.00 1.00 8.00 1.00 2.00
2,000.00 500.00 100.00 800.00 100.00 200.00 16,137.50 1,613.75 17,751.25 710.05
GRAND TOTAL (13+14)
18,461.30
Unit Price =
184.61 per cft 6,519.55 per cum Say, unit price per cum = Tk. 6,520.00
RCC work (1:1.5:3) using Stone Chips for Column & Core wall Considering 100 cft work: SL. No. Item name 1 2 3 4 5 6 7 8 9 10 11 12 13 14
Description Quantity
Brick Chips Sylhet Sand Coarse Sand Cement Shutter materials, nails & Labor for making and fixing Machinaries Water / Electricity Labor for Laying Sundry / TP Curing Total Direct Cost (1 to 10) Overhead & vendor's profit ( 10% of 11) Sub-total (11+12) AIT ( 4% of 13 )
Amount in BDT Unit
Amount
85 cft 22.5 cft 22.5 cft 20 Bags
@ Tk. @ Tk. @ Tk. @ Tk.
70.00 23.00 16.00 355.00
5,950.00 517.50 360.00 7,100.00
100 cft 100 cft 100 cft 100 cft 100 cft 100 cft
@ Tk. @ Tk. @ Tk. @ Tk. @ Tk. @ Tk.
45.00 5.00 1.00 8.00 1.00 2.00
4,500.00 500.00 100.00 800.00 100.00 200.00 20,127.50 2,012.75 22,140.25 885.61
GRAND TOTAL (13+14) Unit Price =
Unit: 1.00 m3
230.26 per cft 8,131.51 per cum Say, unit price per cum = Tk. 8,130.00
23,025.86
RCC work (1:2:4) using Brick Chips for Footing & Slab Considering 100 cft work: SL. No. Item name 1 2 3 4 5 6 7 8 9 10 11 12 13 14
Description Quantity
Brick Chips Sylhet Sand Coarse Sand Cement Shutter materials, nails & Labor for making and fixing Machinaries Water / Electricity Labor for Laying Sundry / TP Curing Total Direct Cost (1 to 10) Overhead & vendor's profit ( 10% of 11) Sub-total (11+12) AIT ( 4% of 13 )
Unit: 1.00 m3
Amount in BDT Unit
Amount
85 cft 22.5 cft 22.5 cft 17 Bags
@ Tk. @ Tk. @ Tk. @ Tk.
62.00 23.00 16.00 355.00
5,270.00 517.50 360.00 6,035.00
100 cft 100 cft 100 cft 100 cft 100 cft 100 cft
@ Tk. @ Tk. @ Tk. @ Tk. @ Tk. @ Tk.
20.00 5.00 1.00 8.00 1.00 2.00
2,000.00 500.00 100.00 800.00 100.00 200.00 15,882.50 1,588.25 17,470.75 698.83
GRAND TOTAL (13+14)
18,169.58
Unit Price =
181.70 per cft 6,416.53 per cum Say, unit price per cum = Tk. 6,415.00
RCC work (1:1.5:3) using Brick Chips for Column & Core wall Considering 100 cft work: SL. No. Item name 1 2 3 4 5 6 7 8 9 10 11 12 13 14
Description Quantity
Brick Chips Sylhet Sand Coarse Sand Cement Shutter materials, nails & Labor for making and fixing Machinaries Water / Electricity Labor for Laying Sundry / TP Curing Total Direct Cost (1 to 10) Overhead & vendor's profit ( 10% of 11) Sub-total (11+12) AIT ( 4% of 13 )
Amount in BDT Unit
Amount
85 cft 22.5 cft 22.5 cft 20 Bags
@ Tk. @ Tk. @ Tk. @ Tk.
62.00 23.00 16.00 355.00
5,270.00 517.50 360.00 7,100.00
100 cft 100 cft 100 cft 100 cft 100 cft 100 cft
@ Tk. @ Tk. @ Tk. @ Tk. @ Tk. @ Tk.
45.00 5.00 1.00 8.00 1.00 2.00
4,500.00 500.00 100.00 800.00 100.00 200.00 19,447.50 1,944.75 21,392.25 855.69
GRAND TOTAL (13+14) Unit Price =
Unit: 1.00 m3
222.48 per cft 7,856.79 per cum Say, unit price per cum = Tk. 7,860.00
22,247.94
Pile Work Considering Approximately 75 Nos of pile SL. No. Description Item name Quantity 1 2 3 4 5 6 7 8 8 9 10 11
Layout Mobilization M.S.Rod 3,700.00 Cement 510.00 Stone Chips 2,000.00 Sylhet Sand 1,000.00 Labor Charge 1,800.00 De Mobilization Total Direct Cost (1 to 7) Overhead & vendor's profit ( 10% of 8) Sub-total (8+9) AIT ( 4% of 10 ) GRAND TOTAL (10+11)
Amount in BDT Unit LS LS Kg Bags cft sft rft LS
Amount
@ Tk. @ Tk. @ Tk. @ Tk. @ Tk.
70.00 355.00 70.00 25.00 70.00
7,500.00 15,000.00 259,000.00 181,050.00 140,000.00 25,000.00 126,000.00 20,000.00 773,550.00 77,355.00 850,905.00 34,036.20 884,941.20