Tk.

07.4.7.1 Concrete cum

10,203.00

ANALYSIS FOR ITEM NO. 3(b)

(i) RCC Work in (1:2:4) with stone chips & 100% local sand of F.M. 1.2
Considering 100 cft. of work
a) Material (from Secondary in put : Iteam B-
4)
1. 19 mm down size crushed Stone chips 90 cft. @ Tk. 14,500.00 Per %cft. = Tk. 13,050.00
2. Sand (F.M. 1.2) 45 cft. @ Tk. 3,000.00 Per % cft. = Tk. 1,350.00
3. Cement 18 bags @ Tk. 470.00 Per bag. = Tk. 8,460.00

4. Local carriage, sundries T & P , water etc. L.S. = Tk. 245.00

Laying / Placing concrete (@ 1000 cft

5. concreting using 1 mixture machine in one = Tk. 950.46
day( from Secondary Input A-1)
Total = Tk. 24,055.46
Contractor's profit 10.00% = Tk. 2,405.55
Overhead expenses 3.50% = Tk. 841.94
Tk. 27,302.95
vat adjustment factor 1.0582 VAT 5.50% = Tk. 1,589.06

Grand total = Tk. 28,892.01

Rate per cft. = Tk. 288.92

Rate per cum. = Tk. 10,203.21

Say, Tk. 10,203 .00 Per cum.

Add lifting charge per floor 1 floor @ Tk. 82.00 Per Floor = Tk. 82.00
Total = Tk. 10,285.21

Say, Tk. 10,285 .00 Per cum.

(ii) Form work /shuttering props and necessary works
cosidering Area= 350 sft
steel shutter around roof slab
1. 1"x 1" x 1/8" angle for frame
2. 2 x 20'-2"= 40.33 rft
3. 2 x 16'-0"= 32.00 rft
4. 4 x 2x5"= 3.33 rft
5. 75.66 rft
add 5 % wastage 3.78 rft
79.44 rft
@ .8 lbs per rft = 63.55 lbs @ Tk. 28.34 per lbs = Tk. 1,801.01
p-50 c.