Also considering 100 cft of work
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | (1:1.25:2.5) with CRUSHED STONE CHIPS and 100% sand of F.M. 2.2 Cost of Concrete | 100 | cft | 30980.2 | % cft | 309.8 | 30980 | |
| 2 | Laying concrete (600 cft per day using one mixture machine) Cost for laying/placing concrete | 100 | cft | 3332.5 | % cft | 33.33 | 3333 | |
| 3 | 18/20/22 BWG MS Sheet/plate Cost of shuttering (for 39 No. of pile) Assuming 7" x 7" x 25'-0" pile Concrete: 39 x 7" x 7" x 25'-0"= 331.77 cft Cost of steel shuttering: 14 BWG steel sheet: @ 3.05 Ib per sft Sides: 40 x 25'-0" x 0'-7" = 583.33 sft Add 5% wastage= 29.17 sft = 612.50 sft = 1868.13 Ibs | 1868.13 | lbs | 77000 | per M. ton | 34.92 | 65235.1 | |
| 4 | M.S. angle, T and Z-section, Channel etc. 1.5" x 1.5" x 1/8" M.S. angle for frame: @ 1.22 Ib per rft Horizontal: 2 x 40 x 25'-0"= 2000.00 rft Vertical: 26 x 40 x 0'-7"= 606.67 rft = 2606.67 rft Add 5% wastage= 130.3335 rft = 2737.00 rft = 3339.14 Ibs | 3339.14 | Ibs | 70000 | per M. ton | 31.75 | 106017.69 | |
| 5 | M.S. plain bar and F.I. bar (non-structural use) 1" x 3/16 F.I. bar: @ 0.64 Ib per rft Stiffner: 13 x 20 x 0'- 10"= 216.67 rft Add 5% wastage= 10.83 rft = 227.50 rft = 145.60 Ibs | 145.6 | Ibs | 70000 | per M. ton | 31.75 | 4622.8 | |
| 6 | Nut-bolts, J-hooks etc. Cost of nuts & bolts: @ 3.5 kg per % sft steel shuter | 20 | kg | 160 | per kg | 160 | 3200 | |
| 7 | Making steel shutter for formwork Manufacturing, fitting and fixing frame in/c drilling holes, welding & supplying of chemical etc. | 583.33 | sft | 90 | per sft | 90 | 52499.7 | |
| 8 | Placing and removing of shutter for formwork Labour for fitting and fixing steel shuttering in position as required. 40 x 25'-0" x 0'-7"= 583.33 sft | 583.33 | sft | 18 | per sft | 12 | 6999.96 | |
| 9 | Jute hessian (for making formwork water-tight) Hessian tap for making shutter water-proof | 583.33 | sft | 3 | per sft | 1.5 | 875 | |
| 10 | Ordinary labour Curing | 583.33 | sft | 550 | per day | 4.58 | 2671.65 | |
| 11 | One layer brick-flat soling D. Cost of bed preparation Area: 30'-0" x 27'-0"= 810 sft Concrete: 39 x 7" x 7" x 25'-0= 331.77 cft (a) One layer brick flat soling: 810 sft | 810 | sft | 36.19 | % sft | 0.36 | 291.6 | |
| 12 | 1/2 " thick plaster (1:4) with N.C.F. One layer brick flat soling: 1/2 thick cement plaster with neat cement finishing: | 810 | sft | 28.39 | sft | 28.39 | 22995.9 | |
| 13 | Polythene sheet laying Polythene as separator between pile layers during casting concrete | 810 | sft | 354.72 | % sft | 3.55 | 2875.5 | |
| Sub-Total | 302597.9 | |||||||
| Contractor's Profit | 10% | 0.1 | 30259.79 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 10590.93 | |||||
| Total | 343448.62 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 27847.16 | ||||
| Grand Total | 371295.78 | |||||||
| Rate per cft | 3712.96 | |||||||
| Rate per cum | 131123.18 | |||||||