You are on page 1of 7

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