Analysis for item no -13 (a) (Civil works)

Reinforcement Cement Concrete (R.C.C) 1:1.25:2.5 fair face using 19mm down graded & 12mm down
graded crushed stone chips propotion 80:20 and sylhet sand ( F.M 2.5 ) with white & grey cement 40:60.
Fair Face
Casting
Considering 100 cft. of work
1 Labour, machinery, fuel and lubricant for casting CONCRETE using one
concrete mixture machine (4/7 cft.)

(a) Head mason (S 1 No. @ Tk. 493.00 each =

(b) Mason (Specia 3 Nos. @ Tk. 389.00 each =
(c) Skilled labour:
(i) Feeding cemen 1 No.
(ii) Feeding sand 3 Nos.
(iii) Feeding chips 4 Nos.
Total = 8 Nos. @ Tk. 303.00 each =
(d) Ordinary labour
(i) Bag cutting 2 Nos.
(ii) Belcha 3 Nos.
(iii) Lifting 10 Nos.
(iv) Pouring 10 Nos.
(v) On the way 8 Nos.
(vi) Poking 2 Nos.
(vii) Watering 2 No.
Total = 37 Nos. @ Tk. 250.00 each =
(e) Mixture machin 1 day @ Tk. 1,000.00 Per day =
(f) Vibrator machi 1 day @ Tk. 500.00 Per day =
(g) Fuel and lubricant for mixture
machine & vibr 1 day @ Tk. 1,051.00 Per day =
(h) Hire charge
of water
1 day @ Tk. 432.00 Per day =
pump for
concrete
Total =
2 Cost for placing 100 cft concrete using 1 mixer @ 500 cft. Per day =
Considering 100 cft. of work
(a) 19 mm down cr 64.00 cft. @ Tk. 14,500.00 Per % cft. =
(b) 12 mm down cr 16.00 cft. @ Tk. 13,500.00 Per % cft. =
(c) Sand (F.M. 2.5 40.00 cft. @ Tk. 3,000.00 Per % cft. =
(d) Cement: Type 757.50 kg @ Tk. 9.40 Per kg. =
(e) Cement: ( Whit 505.00 kg @ Tk. 25.00 Per kg. =
 Local
carriage,
sundries, T &
(f) P, water, etc. L.S. =
(1.5 times of
ordinary
labour rate)

Total =

3 Cost for Auxillary workS :

As per Annexure - A
Stone chips
screening,
washing, 80 cft @ Tk. 20.20 Per cft =
drying &
stacking
As per Annexure - B
Coarse sand
screening,
washing, 40 cft @ Tk. 17.70 Per cft =
drying &
stacking

Concrete face
finishing in/c
beat by 225 sft @ Tk. 15.00 Per sft =
cotton cloth &
scaffolding
etc complete.

Total =
Profit 10.00% =
Overhead 3.50% =

Add VAT with adjustment factor 1.0582 5.50% =

Grand total =
Rate per cft. =
For Ground Floor Rate per cum. =
Say, Tk. 17,665 .00 Per cum.

Add for each add floor up to 5 th. Fl per cum Tk. 82.00
 Analysis for item no -13 (b) (Civil works)
Fair Face Steel Shutter works : Steel shutter SWG 10 sheet 100/125mm sq. gap frame & cover
SWG 12 sheet.
Considering 60 sft. of work ( 4x2'-6"x6'-0") = 5.57 sqm
a Materials cost for steel shutter making.
Weight of 1 no steel shutter.
M.S Steel
(i) Front face 10 1 1 2.5 6.00 15.00 sft
(ii) Hor. bracing 1 1 11 2.5 0.17 4.68 sft
(iii) Ver. bracing 1 1 4 6 0.17 4.08 sft
(iv) Corner angle 1 1 6 0.33 1.98 sft
(v) bracing 10 ga 0.5 13 0.17 0.17 0.19 sft
25.92 sft
2.41 sqm
@ 24.90 59.97 kg
(i) Outer frame (h 1 2 2.5 0.17 0.85 sft
(ii) Outer frame (v 1 3 6 0.17 3.06 sft
3.91 sft
0.36 sqm
@ 31.29 11.37 kg
Groove made of M.S sheet 2"x3/4"
(i) Horizantal 14 1 1 2.5 0.43 1.08 sft
(ii) Outer frame (v 2 1 0.13 0.06 0.02 sft
1.09 sft
0.10 sqm
@ 15.70 1.59 kg
72.92 kg
add wastage 5% 0.73 kg
Total 73.65 kg
Weight of 4 no shutter 4 73.65 294.60 kg
@ 98.00 per kg
b Fabrication of steel shutter
For steel shutter sft 60.00 115.00
For Groove rft 10.00 28.75
=
c Prop and others

2" dia & 3 mm

thick steel
nos 12.00 2793.75
orop 12 ft
long (4x2+4)

2"x2" 1/4" &

4" long M.S
pairs 12.00 700
Angle box
bracing (4x2)
Turn bukle
nos 8.00 487.30
(2x2)
16 mm dia
tee bolt 4'-0"" nos 12.00 200.00
long (3x4)
st =

Abstract of 1a, 1b
1.a Cost of shutter
Deduction resal 25%
Using 7 times
Rate per use
1.b Febrication cost
Using 7 times of 1b
1.c Prop & other
Using 3 times of 1c
Nut bolt
(12x2x4)
Made of high
1.d grade steel kg 6.00 220.00
(12 mm dia
1.5" long ) 30
times
Rate per use
 Cost of other
meterials
2
(one time
use)
3 Cost of polishing

Front face
polishing of
steel shutter
(Mirror polish)
by facing
sft 60.00 24
grinding and
polishing
mechanically
up to mirror
polish level

4 Auxiliary work
8 mm dia pea
cone 4 nos /
nos 48.00 30
Shutter 20
mm dia

8 mm dia pea
cone holder 4
nos 48.00 80
nos / Shutter
8 mm dia

8 mm dia pea
cone 4 nos /
Shutter (2'-6" nos 48.00 60
long) 8 mm
dia
Shuttering oil sft 60.00 4

putty for
water
sft 63.00 2
tightening incl
5% wastage

Jute tape incl.

sft 50.40 3
5% wastage

fitting fixing of
M.S
scaffolding sft 60.00 30
incl. hire
charge

5 Labour charge

Fitting fixing
a & removing of sft 60.00 45
steel shutter
 Curing for 28
day for
b sft 60.00 4
surface area
both side.
Rate per use
total =
Profit 10.00% =
Overhead 3.50% =

Add VAT with adjustment factor 1.05819 5.50% =

Grand total =
Rate per sqm. =
For Ground Floor
Say, Tk. 4,495 .00 Per sqm.

Add for each addl. Floor up to 5th floor per sqm Tk. 31.00
)
aded & 12mm down
e & grey cement 40:60.

Tk. 493.00
Tk. 1,167.00

Tk. 2,424.00

Tk. 9,250.00
Tk. 1,000.00
Tk. 500.00

Tk. 1,051.00

Tk. 432.00

Tk. 16,317.00
Tk. 3,263.40

Tk. 9,280.00
Tk. 2,160.00
Tk. 1,200.00
Tk. 7,120.50
Tk. 12,625.00
Tk. 300.00

Tk. 35,948.90

Tk. 1,616.00

Tk. 708.00

Tk. 3,375.00

Tk. 41,647.90
Tk. 4,164.79
Tk. 1,457.68
Tk. 47,270.37
Tk. 2,751.18
Tk. 50,021.55
Tk. 500.22
Tk. 17,665.11
sq. gap frame & cover
Tk. 28,870.80

Tk. 6,900.00
Tk. 287.50
Tk. 7,187.50

Tk. 33,525.00

Tk. 8,400.00

Tk. 3,898.40

Tk. 2,400.00

Tk. 55,410.90

Tk. 28,870.80
Tk. 7,217.70
Tk. 21,653.10
Tk. 3,093.30
Tk. 7,187.50
Tk. 1,026.79
Tk. 55,410.90
Tk. 1,847.03

Tk. 1,320.00

Tk. 44.00
Tk. 6,002.48

Tk. 1,440.00

Tk. 1,440.00

Tk. 3,840.00

Tk. 2,880.00

Tk. 240.00

Tk. 126.00

Tk. 151.20

Tk. 1,800.00

Tk. 11,917.20

Tk. 2,700.00
Tk. 240.00

Tk. 2,940.00
Tk. 20,859.68
Tk. 2,085.97
Tk. 730.09
Tk. 23,675.74
Tk. 1,377.94
Tk. 25,053.68
Tk. 4,494.74