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. Description Amount in BDT
Item name Quantity Unit Unit Rate (Tk.)

1 Bricks 300 Nos 6.00 1,800.00

2 Sand 5 cft 13.00 65.00
3 Labors 100 sft 2.00 200.00
4 Local Carriage 300 Nos 0.20 60.00
5 Total Direct Cost (1 to 4) 2,125.00
6 Overhead & vendor's profit ( 10% of 5) 212.50
7 Sub-total (5+6) 2,337.50
8 AIT ( 4% of 7 ) 93.50

GRAND TOTAL (7+8) 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 : Unit: 1.00 Kg

SL. No. Description Amount in BDT
Item name Quantity Unit Unit Rate (Tk.)

1 Cost Of Rod 1000 Kg 66.00 66,000.00

2 Wastage 3% 30 Kg 66.00 1,980.00
3 GI wire 10 Kg 100.00 1,000.00
Labors for Febrication
4 &Erection 1000 Kg 2.50 2,500.00
5 Total Direct Cost (1 to 4) 71,480.00
6 Overhead & vendor's profit ( 10% of 5) 7,148.00
7 Sub-total (5+6) 78,628.00
8 AIT ( 4% of 7 ) 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 Unit: 1.00 m3

Submitted by: Epsilon Engineers Limited

Considering 100 cft work:
SL. No. Description Amount in BDT
Item name Quantity Unit Unit Rate (Tk.)

1 Stone Chips 85 cft 65.00 5,525.00

2 Sylhet Sand 22.5 cft 23.00 517.50
3 Coarse Sand 22.5 cft 16.00 360.00
4 Cement 17 Bags 355.00 6,035.00
Shutter materials, nails & Labor
5 for making and fixing 100 cft 20.00 2,000.00
6 Machinaries 100 cft 5.00 500.00
7 Water / Electricity 100 cft 1.00 100.00
8 Labor for Laying 100 cft 8.00 800.00
9 Sundry / TP 100 cft 1.00 100.00
10 Curing 100 cft 2.00 200.00
11 Total Direct Cost (1 to 10) 16,137.50
12 Overhead & vendor's profit ( 10% of 11) 1,613.75
13 Sub-total (11+12) 17,751.25
14 AIT ( 4% of 13 ) 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. Description Amount in BDT
Item name Quantity Unit Unit Rate (Tk.)

1 Brick 1100 Nos 6.00 6,600.00

2 Local Carriage 1100 Nos 0.20 220.00
3 Local Sand 40 cft 13.00 520.00
4 Cement 6 Bags 355.00 2,130.00
5 Labor for laying 100 cft 7.00 700.00
6 Scaffolding, sundries etc. 100 sft 2.00 200.00
7 Curing 100 sft 1.00 100.00
8 Total Direct Cost (1 to 7) 10,470.00
9 Overhead & vendor's profit ( 10% of 8) 1,047.00
10 Sub-total (8+9) 11,517.00
11 AIT ( 4% of 10 ) 460.68

GRAND TOTAL (10+11) 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) Unit: 1.00 m2

Submitted by: Epsilon Engineers Limited

Considering 100 sft work:
SL. No. Description Amount in BDT
Item name Quantity Unit Unit Rate (Tk.)

1 Brick 480 Nos 6.00 2,880.00

2 Local Carriage 480 Nos 0.20 96.00
3 Local Sand 17 cft 13.00 221.00
4 Cement 2.6 Bags 355.00 923.00
5 Labor for laying 100 cft 6.00 600.00
6 Scaffolding, Sundries etc. 100 sft 2.00 200.00
7 Curing 100 sft 1.00 100.00
8 Total Direct Cost (1 to 7) 5,020.00
9 Overhead & vendor's profit ( 10% of 8) 502.00
10 Sub-total (8+9) 5,522.00
11 AIT ( 4% of 10 ) 220.88

GRAND TOTAL (10+11) 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) Unit: 1.00 m2

Considering 100 sft work:

SL. No. Description Amount in BDT
Item name Quantity Unit Unit Rate (Tk.)

1 cement 1 Bags 355.00 355.00

2 Sand 5 Bags 13.00 65.00
3 Labor for laying 100 sft 6.00 600.00
4 Scaffolding, Sundries etc. 100 sft 2.00 200.00
5 Curring 100 sft 1.00 100.00
6 Total Direct Cost (1 to 5) 1,320.00
7 Overhead & vendor's profit ( 10% of 6) 132.00
8 Sub-total (6+7) 1,452.00
9 AIT ( 4% of 8 ) 58.08

GRAND TOTAL (8+9) 1,510.08

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

Barbed Wire (12 BWG)

Considering 40 sft work: Unit: 1.00 m2

SL. No. Description Amount in BDT
Item name Quantity Unit Unit Rate (Tk.)

1 Angle 13.5 rft 80.00 1,080.00

2 Angle Febrication & setting 13.5 Kg 5.00 67.50
3 Barbed Wire 10 Kg 95.00 950.00
4 Carrying Charge 10 per Kg 2.00 20.00
5 Labor Charge 40 per sft 15.00 600.00
8 Total Direct Cost (1 to 7) 2,717.50
9 Overhead & vendor's profit ( 10% of 8) 271.75
10 Sub-total (8+9) 2,989.25
11 AIT ( 4% of 10 ) 119.57

GRAND TOTAL (12+13) 3,108.82

Unit Price = 77.72 per sft

836.58 per sqm
Say, unit price per sqm = Tk. 835.00

Submitted by: Epsilon Engineers Limited

RCC work (1:2:4) using Stone Chips for Footing & Slab Unit: 1.00 m3

Considering 100 cft work:

SL. No. Description Amount in BDT
Item name Quantity Unit Amount
1 Stone Chips 85 cft @ Tk. 65.00 5,525.00
2 Sylhet Sand 22.5 cft @ Tk. 23.00 517.50
3 Coarse Sand 22.5 cft @ Tk. 16.00 360.00
4 Cement 17 Bags @ Tk. 355.00 6,035.00
Shutter materials, nails & Labor for
5 making and fixing 100 cft @ Tk. 20.00 2,000.00
6 Machinaries 100 cft @ Tk. 5.00 500.00
7 Water / Electricity 100 cft @ Tk. 1.00 100.00
8 Labor for Laying 100 cft @ Tk. 8.00 800.00
9 Sundry / TP 100 cft @ Tk. 1.00 100.00
10 Curing 100 cft @ Tk. 2.00 200.00
11 Total Direct Cost (1 to 10) 16,137.50
12 Overhead & vendor's profit ( 10% of 11) 1,613.75
13 Sub-total (11+12) 17,751.25
14 AIT ( 4% of 13 ) 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 Unit: 1.00 m3

Considering 100 cft work:

SL. No. Description Amount in BDT
Item name Quantity Unit Amount
1 Brick Chips 85 cft @ Tk. 70.00 5,950.00
2 Sylhet Sand 22.5 cft @ Tk. 23.00 517.50
3 Coarse Sand 22.5 cft @ Tk. 16.00 360.00
4 Cement 20 Bags @ Tk. 355.00 7,100.00
Shutter materials, nails & Labor for
5 making and fixing 100 cft @ Tk. 45.00 4,500.00
6 Machinaries 100 cft @ Tk. 5.00 500.00
7 Water / Electricity 100 cft @ Tk. 1.00 100.00
8 Labor for Laying 100 cft @ Tk. 8.00 800.00
9 Sundry / TP 100 cft @ Tk. 1.00 100.00
10 Curing 100 cft @ Tk. 2.00 200.00
11 Total Direct Cost (1 to 10) 20,127.50
12 Overhead & vendor's profit ( 10% of 11) 2,012.75
13 Sub-total (11+12) 22,140.25
14 AIT ( 4% of 13 ) 885.61
GRAND TOTAL (13+14) 23,025.86

Unit Price = 230.26 per cft

8,131.51 per cum
Say, unit price per cum = Tk. 8,130.00
RCC work (1:2:4) using Brick Chips for Footing & Slab Unit: 1.00 m3

Considering 100 cft work:

SL. No. Description Amount in BDT
Item name Quantity Unit Amount
1 Brick Chips 85 cft @ Tk. 62.00 5,270.00
2 Sylhet Sand 22.5 cft @ Tk. 23.00 517.50
3 Coarse Sand 22.5 cft @ Tk. 16.00 360.00
4 Cement 17 Bags @ Tk. 355.00 6,035.00
Shutter materials, nails & Labor for
5 making and fixing 100 cft @ Tk. 20.00 2,000.00
6 Machinaries 100 cft @ Tk. 5.00 500.00
7 Water / Electricity 100 cft @ Tk. 1.00 100.00
8 Labor for Laying 100 cft @ Tk. 8.00 800.00
9 Sundry / TP 100 cft @ Tk. 1.00 100.00
10 Curing 100 cft @ Tk. 2.00 200.00
11 Total Direct Cost (1 to 10) 15,882.50
12 Overhead & vendor's profit ( 10% of 11) 1,588.25
13 Sub-total (11+12) 17,470.75
14 AIT ( 4% of 13 ) 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 Unit: 1.00 m3

Considering 100 cft work:

SL. No. Description Amount in BDT
Item name Quantity Unit Amount
1 Brick Chips 85 cft @ Tk. 62.00 5,270.00
2 Sylhet Sand 22.5 cft @ Tk. 23.00 517.50
3 Coarse Sand 22.5 cft @ Tk. 16.00 360.00
4 Cement 20 Bags @ Tk. 355.00 7,100.00
Shutter materials, nails & Labor for
5 making and fixing 100 cft @ Tk. 45.00 4,500.00
6 Machinaries 100 cft @ Tk. 5.00 500.00
7 Water / Electricity 100 cft @ Tk. 1.00 100.00
8 Labor for Laying 100 cft @ Tk. 8.00 800.00
9 Sundry / TP 100 cft @ Tk. 1.00 100.00
10 Curing 100 cft @ Tk. 2.00 200.00
11 Total Direct Cost (1 to 10) 19,447.50
12 Overhead & vendor's profit ( 10% of 11) 1,944.75
13 Sub-total (11+12) 21,392.25
14 AIT ( 4% of 13 ) 855.69
GRAND TOTAL (13+14) 22,247.94

Unit Price = 222.48 per cft

7,856.79 per cum
Say, unit price per cum = Tk. 7,860.00
Pile Work

Considering Approximately 75 Nos of pile

SL. No. Description Amount in BDT
Item name Quantity Unit Amount

1 Layout LS 7,500.00
2 Mobilization LS 15,000.00
3 M.S.Rod 3,700.00 Kg @ Tk. 70.00 259,000.00
4 Cement 510.00 Bags @ Tk. 355.00 181,050.00
5 Stone Chips 2,000.00 cft @ Tk. 70.00 140,000.00
6 Sylhet Sand 1,000.00 sft @ Tk. 25.00 25,000.00
7 Labor Charge 1,800.00 rft @ Tk. 70.00 126,000.00
8 De Mobilization LS 20,000.00
8 Total Direct Cost (1 to 7) 773,550.00
9 Overhead & vendor's profit ( 10% of 8) 77,355.00
10 Sub-total (8+9) 850,905.00
11 AIT ( 4% of 10 ) 34,036.20

GRAND TOTAL (10+11) 884,941.20