Summary of Structural Architectural

Project Name :
Address:

SL.no. Description of Works Quantity Unit Rate Amount

Layout and marking for earthwork in excavation in foundation accepted by the

1 Engineer-in-charge. [Plinth area of the structure shall be considered for 11400.00 Sqm 269.00 3066600.00
measurement] By Leveling Machine
2 Labor Charge of Leveling & Dressing 11400.00 Sqm 53.80 613320.00
3 Construction and fixing of BM pillars: 75cm height; Masonry 5.00 Nos 2128.00 10640.00
4 Site office of minimum 38 sqm plinth area. 1.00 Nos 508581.43 508581.43
5 Carriage of materials by head load : 0.00 to 750.00 m. .... 570.00 RM 44.29 25247.30
6 Installation of dewatering T/well : 30m depth 150mm dia, PVC 5.00 ptwell 170188.56 850942.80
7 Earth work by manual labour, embk./canal bank/road : 6m ht.. 11400.00 Cum 741.62 8454411.00

8 Supplying and laying of Sand Filter FM 1- 1.5 ( With 90% Compaction ) 17100.00 Cum 1589.18 27174892.50

9 CC blocks (1:2:4): 40mm stone chips;sand FM>=2.0: 45cmx45cmx30cm 47655.74 Each 1977.00 94215393.44

10 CC blocks (1:2:4): 40mm stone chips;sand FM>=2.0: 35cmx35cmx35cm 26512.00 Each 1591.00 42180592.00

11 CC blocks (1:2:4): 40mm stone chips;sand FM>=2.0: 30cmx30cmx30cm 63333.00 Each 1284.00 81319572.00

12 Supply of stone Gravelss at site : 15.0cm to 22.0cm size ... 1710.00 Cum 11088.91 18962036.10
Supply, Filling and Dumping of Geo-bag from Barge positioned by Total
13 7524.00 Each 993.00 7471332.00
Station: 125 kg wt
14 Supply and laying geotex. filter;thick>=4mm,mass>=550 gm/m² 9690.00 Sqm 4745.16 45980600.40
Driving steel sheet piles, U-type : Upto 4.50m depth Size 400mm x 340mm X
15 581400.00 Kg 171.00 99419400.00
15.5mm)
16 Supply & stacking: sand cement block (8:1) : 40cmx40cmx30cm 79248.00 Each 346.53 27461809.44
17 Form work with GI sheet & 25mm thick w/plank: walls/columns. 80413.97 Sqm 860.80 69220348.20
0.00
Total 526935718.61
Over Head 3.50% 18442750.15
Sub Total 545378468.76
Profit 10% 54537846.88
Sub Total 599916315.63
Vat 7% 41994142.09
Sub Total 641910457.73
AIT 5% 32095522.89
Grand Total 674005980.61
 Project Name :

Qty
Item No Description Unit Nos Length (m) Width (m) (m) (Cum)

1 Layout and marking for earthwork in excavation in foundation accepted by the Engineer-in-charge. [Plinth area of the structure
shall be considered for measurement] By Leveling Machine
Layout with site preparation Sqm 1.00 570.00 20.00 11400.00
Layout with site preparation ( Sqm) = 11400.00
2 Construction and fixing of BM pillars: 75cm height; Masonry
Banch Mark Nos 1.00 5.00 5.00
No of Banch Mark 5.00
3 Site office of minimum 38 sqm plinth area.
Site office of minimum 38 sqm plinth area. Nos 1.00 1.00 1.00 1.00
Site Office 1.00
4 Carriage of materials by head load : 0.00 to 750.00 m. ....
RM 1.00 570.00 1.00 570.00
Materials Carrying 570.00
5 Installation of dewatering T/well : 30m depth 150mm dia, PVC
Dewatering ptwell 1.00 5.00 5.00
Dewatering 5.00
6 Earth work by manual labour, embk./canal bank/road : 6m ht..
Earth Work in Excavation Cum 1.00 570.00 20.00 1.00 11400.00
Earth Work Excavation 11400.00

7 Supplying and laying of Sand Filter FM 1- 1.5 ( With 90% Compaction )

Sand Filling Cum 1.00 570.00 20.00 0.15 1710.00
Cum 1.00 570.00 3.00 9.00 15390.00
Earth Work Excavation 17100.00

8 CC blocks (1:2:4): 40mm stone chips;sand FM>=2.0: 45cmx45cmx30cm

CC blocks (1:2:4): 40mm stone chips;sand FM Each 1.00 47655.74 47655.74
Block Maiking 47655.74

Page 2 of 6
 Project Name :

Qty
Item No Description Unit Nos Length (m) Width (m) (m) (Cum)

9 CC blocks (1:2:4): 40mm stone chips;sand FM>=2.0: 35cmx35cmx35cm

CC blocks (1:2:4): 40mm stone chips;sand FM Each 1.00 26512.00 26512.00
Block Maiking 26512.00

10 CC blocks (1:2:4): 40mm stone chips;sand FM>=2.0: 30cmx30cmx30cm

CC blocks (1:2:4): 40mm stone chips;sand FM Each 1.00 63333.00 63333.00
Block Maiking 63333.00

11 Supply of stone Gravelss at site : 15.0cm to 22.0cm size ...

Supply of stone boulders at site : 15.0cm to 22.0cm
size ... Cum 1.00 570.00 20.00 0.15 1710.00
Block Maiking 1710.00
12 Supply, Filling and Dumping of Geo-bag from Barge positioned by Total Station: 125 kg wt
Geo-bag from Barge Each 1.00 7524.00 7524.00
Geo Bag 7524.00
13 Labour charge in laying CC blocks : 200 m to 500 m ............
Labor Charge Block Placing Each 79248.00 0.45 0.45 0.30 4814.32
Each
Bolck Placing 4814.32
14 Supply and laying geotex. filter;thick>=4mm,mass>=550 gm/m²
laying geotex. filter;thick>=4mm Sqm 1.00 570.00 17.00 9690.00
Layout with site preparation ( Sqm) = 9690.00
15 Driving steel sheet piles, U-type : Upto 4.50m depth Size 400mm x 340mm X 15.5mm)
Driving steel sheet piles, U-type Kg 1.00 570.00 3.00 340.00 581400.00
Layout with site preparation ( Sqm) = 581400.00
16 Supply & stacking: sand cement block (8:1) : 40cmx40cmx30cm
Supply & stacking: sand cement block each 1.00 79248.00 79248.00
Supply & stacking: sand cement block 79248.00
17 Form work with GI sheet & 25mm thick w/plank: walls/columns.
Form work Size ( 450mm X450mm X300mm) Sqm 1.00 47655.74 0.75 35741.80
Form work Size ( 300mm X300mm X300mm) Sqm 1.00 63333.00 0.45 28499.85
Form work Size ( 350mm X350mm X350mm) Sqm 1.00 26512.00 0.61 16172.32
Supply & stacking: sand cement block 80413.97

Page 3 of 6
 Analysis

Bench Mark- Brick Work

Sl# Name of Work Quantity Unit Rate Amount
Consider : (1'-6" X 1'-6" X 1'- 6") 1 Nos
Earth Cutting 3.375 Cft 10 33.75
Labor Cost 3.375 Cft 50.00 168.75
Brick 45 Nos 13 585
Local Sand 15 Cft 18 270
Cement 0.15 L/S 460 69
Other Cost 1 L/S 1000 1000
Total Cost 2126.5
2126.5
Per Nos Cost 2126.5
Say Per Nos 2128.00

Sand Filling
Sl# Name of Work Quantity Unit Rate Amount
Consider : 100 Cft 100 Cft
Labor Cost 100 Cft 10.00 1000
Local Sand ( FM 1-1.5mm ) 135 Cft 18 2430
Other Cost 1 L/S 1000 1000
Total Cost 4430
4430
Per Cft Cost 44.3
Say Per Cft 45.00

Block Making
Sl# Name of Work Quantity Unit Rate Amount
Consider : 1-6" X 1-6" X 1'-0") Cft 1 Cft
Labor Cost- Making 2.25 Cft 25.00 56.25
Stone Chips 2.228 Cft 250 556.875
Sylhet Sand 1.114 65 72.39375
Cement 0.413 460 190.18125
Other Cost 1.000 L/S 1000 1000
Block Laying Cost 1.000 L/S 100 100
Total Cost 1975.7
Per Nos Cost 1975.7
Say Per Nos 1977.00
 Block Making
Sl# Name of Work Quantity Unit Rate Amount
Consider : 1-1" X 1-1" X 1'-1") Cft 1 Cft
Labor Cost- Making 1.260 Cft 25.00 31.4928
Stone Chips 1.247 Cft 250 311.77872
Sylhet Sand 0.624 65 40.5312336
Cement 0.231 460 106.4771568
Other Cost 1.000 L/S 1000 1000
Block Laying Cost 1.000 L/S 100 100
Total Cost 1590.27991
Per Nos Cost 1590.27991
Say Per Nos 1591.00

Block Making
Sl# Name of Work Quantity Unit Rate Amount
Consider : 1-0" X 1-0" X 1-'0") Cft 1 Cft
Labor Cost- Making 1 Cft 25.00 25
Stone Chips 0.500 Cft 250 125
Sylhet Sand 0.150 65 9.75
Cement 0.050 460 23
Other Cost 1.000 L/S 1000 1000
Block Laying Cost 1.000 L/S 100 100
Total Cost 1282.75
Per Nos Cost 1282.75
Say Per Nos 1284.00

Earth Work in Excavation

Sl# Name of Work Quantity Unit Rate Amount
100 Cft
Labor Cost- Earth Cutting 100 Cft 10.00 1000
Other Cost 1 L/S 1000 1000
Total Cost 2000
Per Cft Cost 20
Say Per Cft 21.00

Gravel Filling
Sl# Name of Work Quantity Unit Rate Amount
Consider : 100 Cft 100 Cft
Labor Cost 100 Cft 20.00 2000
Gravel 125 Cft 230 28750
Other Cost 1 L/S 500 500
Total Cost 31250
Per Cft Cost 312.5
Say Per Cft 314.00
 Geo Tax Laying
Sl# Name of Work Quantity Unit Rate Amount
Consider : 100 Sft 100 Sft
Cost of Geo Tex 100 Sft 400.00 40000
Geo Tax Laying Cost 100 Sft 30 3000
Other Cost 1 L/S 1000 1000
Total Cost 44000
Per Sqm Cost 440
Say Per Sft 441.00

Geo Tax Bag Laying

Sl# Name of Work Quantity Unit Rate Amount
Consider : 100 Sft 100 Nos
Cost of Geo Tex Bag 100 Nos 800.00 80000
Geo Tax Laying Cost 100 Nos 150 15000
Sand Filling ( FM-1.5) 150 Cft 18 2700
Other Cost 1 L/S 1500 1500
Total Cost 99200
Per Sqm Cost 992
Say Per Sqm 993.00

Sheet Pile Work

Sl# Name of Work Quantity Unit Rate Amount
Consider : 100 Sqm 19000 Kg
Cost of Sheet 19000 Kg 150.00 2850000
Sheet Pipe driving Cost 19000 Kg 20 380000
Other Cost 1 L/S 2000 2000
Total Cost 3232000
Per Kg Cost 170.1052632
Say Kg 171.00