AL AKABA MOSTAFA PORT CITY Estimate of Materials

Unit

Total

Price
Ground Floor

1st Floor

2nd Floor

3rd Floor

4th Floor

5th Floor

6th Floor

7th Floor

Amount (Taka)
PART :B

Area Sft 9011 9011 9011 9011 9011 9011 9011 2262 65,339

1. Tiles Work (1:3) WITH LABOUR

Qty Sft 565 6,925 6,925 6,925 6,925 6,925 6,925 4,965 47080 80.00 3,766,400.00

Tiles Work (1:3)

Qty Sft 8,690 3,557 3,557 3,557 3,557 3,557 3,557 2,158 32190 50.00 1,609,500.00

Tiles Work (1:3)

Marble

Qty Sft 605 605 500.00 302,500.00

2. Ceramics Work (1:2) WITH LABOUR

Qty Sft 6,409 6409 50.00 320,450.00

Cement Bags 256.36 256.36 380.00 97,416.80

L Sand Cft 961.35 961.35 25.00 24,033.75

3. Wood Work WITH LABOUR

Main door nos. 35 35 8,000.00 280,000.00

Internal nos. 105 105 6,000.00 630,000.00

Toilet nos. 145 145 2,200.00 319,000.00

Kitchen nos. 35 35 4,000.00 140,000.00

 Page 13

Unit

Total

Price
1st Floor

2nd Floor

3rd Floor

4th Floor

5th Floor

6th Floor

7th Floor

Amount
Ground
PART :B

(Taka)
Floor
4. M.S Work WITH LABOUR

Grill Sft 7290 7290 112.00 816,480.00

5. SS stair railing WITH LABOUR

1.5" dia rft 884 884 175.00 154,700.00

3/4" dia rft 1768 1768 75.00 132,600.00

6. Painting Work WITH LABOUR

Celing Sft 39,575 39,575

Wall Sft 335,000 335,000

Total Sft 374,575 374,575 6.00 2,247,450.00

Weather Coat

Out Side Sft 37,070 37,070 7.00 259,490.00

Enamel Paint

Grill Sft 7290 7,290 7.00 51,030.00

French Polish

Main door Sft 35 35 2,250.00 78,750.00

Internal Sft 105 105 1,750.00 183,750.00

7. Thai Works WITH LABOUR

Window Sft 677 1,855 1,855 1,855 1,855 1,855 1,855 978 12785 240.00 3,068,400.00

PART : B 14,481,950.55
 Page 14

6900
20254
23104
23104
23104
23104
23104
23104
23104
23104
25932
25932
26926
26926
 AL AKABA MOSTAFA PORT CITY Estimate of Materials

Ground Floor

2nd Floor

Amount (Taka)
Unit

Pile Foundation

1st Floor

3rd Floor

4th Floor

5th Floor

6th Floor

7th Floor

Total

Price
Basement
PART :C

Floor
7. Plumbing Work

Pan/Commode Set 117 7,500.00 877,500.00

Basin Nos 116 3,500.00 406,000.00
Basin waste pipe Nos 116 200.00
Sink Nos 47 2,500.00 117,500.00
Angle Stop Cock Nos 297 600.00 178,200.00
O S Cock Nos 295 560.00 165,200.00
Bib Cock Nos 295 650.00 191,750.00
Piller Cock Nos 96 850.00 81,600.00
Mirror Nos 116 500.00 58,000.00
Glass Self Nos 116 450.00 52,200.00
Soap Tray Nos 116 150.00 17,400.00
Paper holder Nos 116 150.00 17400
Towel Rail Nos 117 300.00 35100
Gratings 5" Nos 145 75.00 10875
Manhole cover 24" Nos 6 1,350.00 8100
Push shower Nos 55 650.00 35750
Moving shower Nos 55 650.00 35750
GI Pipe
1/2" Rft 3300 50.00 165000
3/4" Rft 240 75.00 18000
1" Rft 640 100.00 64000
1.25" Rft 450 125.00 56250
1.5" Rft 340 150.00 51000
2" Rft 180 175.00 31500
 Page 15

Ground Floor

2nd Floor

Amount (Taka)
Unit

1st Floor

3rd Floor

4th Floor

5th Floor

6th Floor

7th Floor

Total

Price
Foundation

Basement
PART :C

Floor
Pile
GI fittings LS 1235 75.00 92625
UPVC Pipe 0
2" Rft 150 75.00 11250
4" Rft
S.S. Rft 2,450 100.00 245000
W.S. Rft 2,450 100.00 245000
R.S. Rft 1,125 100.00 112500
6" Rft
S.S. Rft 575 200.00 115000
W.S. Rft 575 200.00 115000
8" Rft 78 350.00 27300
1.5" Rft 1435 60.00 86100
Long Trap 145 650.00 94250
4" vent cowl Nos 37 150.00 5550
2" vent cowl Nos 6 100.00 600
Valve
2.5 " gate valve 3 600.00 1800
2" 3 500.00 1500
1.5" 4 400.00 1600
1.25" 20 350.00 7000
1" 2 325.00 650
.75" 106 300.00 31800
.5" 2 275.00 550
1.5" non return valve 2 750.00 1500
Inspection pit 44 4,000.00 176000
Water pump
3 HP 4 8,500.00 34000
Labour Charge LS 69825 12.00 837900
PART : C 4,918,550.00

Page 16
Nos
 AL AKABA MOSTAFA PORT CITY Estimate of Materials

Basement Floor

Ground Floor

2nd Floor
Unit

1st Floor

3rd Floor

4th Floor

5th Floor

6th Floor

7th Floor

Total

Price
PART :D

8. Electrical Work

Fan Nos. 195 1,650.00

Tube Light Nos. 62 450.00

Tube wall light Nos. 230 450.00

Bracket Light Nos. 232 380.00

Ceiling Light (Type-1) Nos. 230 450.00

Mirror light Nos. 92 350.00

Energy saving light Nos. 50 390.00

Ch light Nos. 30 2,500.00

AC Socket Nos. 102 330.00

2-Pin Socket Nos. 32 160.00

3-Pin Socket Nos. 197 420.00

Calling bell Nos. 53 132.00

SB

1 gang 1-way Nos. 65 80.00

2-gang 1 way Nos. 55 130.00

2-gang 1 way Nos. 139 190.00

4-gang 1 way Nos. 125 320.00

5-gang 1 way Nos. 5 380.00

 Unit

Total

Price
Basem

d Floor
Groun
Floor

Floor

Floor

Floor

Floor

Floor

Floor

Floor
PART :D

2nd

3rd
ent

4th

5th

6th

7th
1st
SDB ( A,B)

In:1x25A,TP, MCB 18KA

out : 20A,SP,MCB,10KA

16A,SP,MCB,10KA

6A,SP,MCB,10KA set 1 1 1 1 1 1 1 1 8 6,500.00

SDB ( C,D) set 1 1 1 1 1 1 1 1 8 6,500.00

SDB ( E,F) set 1 1 1 1 1 1 1 1 8 6,500.00

SDB ( G) set 1 1 1 1 1 1 1 1 8 6,500.00

SDB HALL set 1 1 8,500.00

MDB-01 set 1 1 86,000.00

MDB-02 set 1 1 76,000.00

EMDB-01 set 1 1 30,000.00

Telephone system set 1 85,400.00

TV System set 1 53,000.00

Exhaust Fan Nos. 98 950.00

EXPOSED CONDUIT :

20 mm dia rm 250 20.00

25 mm dia rm 125 28.00

30 mm dia rm 56 35.00

Concealed conduit

20 mm dia rm 3500 25.00

25 mm dia rm 1250 30.00

Unit

Total

Price
Ground
Basem

Floor

Floor

Floor

Floor

Floor

Floor

Floor

Floor

Floor
PART :D

2nd

3rd
ent

4th

5th

6th

7th
1st
30 mm dia rm 623 40.00

PVC INSULATED CABLE BYA

1C-1.5 mm2 rm 5400 20.00

1C-2.5 mm2 rm 2700 25.00

1C-4 mm2 rm 1330 44.00

1C-6 mm2 rm 650 65.00

PVC INSU& sheld. CABLE NYY

1C-6 mm2 rm 150 80.00

1C-10 mm2 rm 65 115.00

1C-16 mm2 rm 50 185.00

1C-70mm2 rm 15 705.00

1C-150mm2 rm 25 1,545.00

1C-240mm2 rm 35 2,370.00

EARTH CONT. CONDUCTOR set 1 67,000.00

LIGHTHING PROTECTION SYSTEM set 1 95,000.00

Labour Charge LS 69825 15.00

PART : D :
of Materials

Amount (Taka)

321,750.00

27,900.00

88,160.00

103,500.00

32,200.00

19,500.00

75,000.00

33,660.00

5,120.00

82,740.00

6,996.00

0.00

5,200.00

7,150.00

26,410.00

40,000.00

1,900.00
 Page 17

Amoun

(Taka)
t

52,000.00

52,000.00

52,000.00

52,000.00

8,500.00

86,000.00

76,000.00

30,000.00

85,400.00

53,000.00

93,100.00

5,000.00

3,500.00

1,960.00

87,500.00
 37,500.00

Amoun Page 18

(Taka)
t

24,920.00

108,000.00

67,500.00

58,520.00

42,250.00

12,000.00

7,475.00

9,250.00

10,575.00

38,625.00

82,950.00

67,000.00

95,000.00

1,047,375.00
3,324,086.00
Page 19
AL AKABA MOSTAFA PORT CITY Estimate of Materials
9. Machinery & Equipment

Machinery & Equipment Unit Quantity Price Amount (Thaka)

Deeep Tubewell Lot 1 230,000.00 230,000.00

Electrical Substation Lot 1 1,050,000.00 1,050,000.00

Lifts (Apartment) Nos. 2 1,500,000.00 3,000,000.00

Standby Generator
Nos. 1 600,000.00 600,000.00

Intercom
Lot 1 345,000.00 345,000.00

12. Security Deposit

Power Connection L.S. 1 150,000.00 150,000.00

13. Pre & Startup Expenses

Legal expenses L.S. 1 330,000.00 330,000.00

Consultant's L.S. 1 500,000.00 500,000.00

Pre-startup L.S. 1 2,800,000.00 2,800,000.00

PART : E 9,005,000.00

SUMMARY
1 Construction Area :
Typical floor 9011 7 63,077.00 sft

7th floor 6748 1 6,748.00 sft

Total Area : 69,825.00 sft

2 TOTAL CONSTRUCTION COST :

PART :A 46,992,049.79 tk

PART : B 14,481,950.55 tk

PART : C 4,918,550.00 tk

PART : D 3,324,086.00 tk

PART : E 9,005,000.00 tk

TOTAL : 78,721,636.34 tk

TOTAL : (L.S.) 78,700,000.00

In Words : SEVEN CRORE EIGHTY SEVEN LAC ONLY.

UNIT COST PER SFT 1,127.10 tk

Page 20
1 Page 01 203,704,357.20 #REF!

4 Page 04 10,199,165.00 #REF!

 MATERIAL ESTIMATION
PROJECT : AL AKABA MOSTAFA PORT CITY.
PART :A FOUNDATION LEVEL
Cement in bag/kg. Sand in cft Stone MILD STEEL 60 Grade in kg
Ratio of Picket in Brick in 2
c Description of Work Quantity Mixing Nos.
Chips in
Nos. 5
Gray(bag) white(kg) cft. 8mm 10mm 12mm 16mm 20mm Total
Local Sylhet m
m
1 EARTH EXCAVATION

(a) Footing / Pile Cap 18772 cft

(b) Footing of Boundary Wall 0 cft

(c) U.G.W.R + Pile Reservoir 0 cft

(d) Septic Tank 0 cft

2 EARTH BACK FILLING 1473 cft

3 SAND FILLING 25000 cft 25000

4 BRICK FLAT SOLING: (a) Parking Floor 0 sft 0.00 0

(b) Septic Tank 14850 sft 742.50 43065

5 3" C.C WORK (a ) Paking Floor 8773 cft 1:3:6 1053 3948 78957

b) Mat Foundation cft 1:3:6 0 0 0

c) U.G.W.R cft 1:3:6 0 0 0

d ) Footing of Boundary Wall cft 1:3:6 0 0 0

e) Septic Tank cft 1:3:6 0 0 0

6 R.C.C WORK

a) Pile Work 13145 cft 1:11/2:3 2892 3023 3023 11173 5887 0 5696 10226 0 21809

b) pile cap 4261 1:11/2:3 937 980 980 3622 3556 3357 6913

c) Column & Shear Wall 3135 cft 1:11/2:3 690 721 721 26961 2665 350 0 705 3245 4300
 Page No.-01
Cement in bag/kg. Sand in cft Stone MILD STEEL 60 Grade in kg
Ratio of Picket in Brick in 2
c Description of Work Quantity Mixing Nos.
Chips in
Nos. 5
Gray(bag) white(kg) cft. 8mm 10mm 12mm 16mm 20mm Total
Local Sylhet m
m
d) Grade Beam 1255 cft 1:2:4 226 289 289 10793 1067 1575 526 1688 3789

h) U.G.W.R 609 cft 1:2:4 110 140 140 518 250 1348 1598

i) Septic tank 455 cft 1:2:4 82 105 105 3913 654 654

10 3/4" THICK CEMENT PLASTER

a) U.G.W.R ( In side & out side ) 1024 sft 1:4 15.36 82

b) Septic tank 735 sft 1:4 11.03 59

11 NEAT CEMENT FINISHING

(a) U.G.W.R 1024 sft 4.10

b) Septic Tank 735 sft 2.94

13 10" BRICK WORK (a) U.G.W.R cft 1:6 0.00 0 0

(b) Septic Tank 1655 cft 1:6 66.20 579 19033

14 5" BRICK WORK

a) U.G.W.R 550 sft 1:4 13.75 72 2750

b) Septic Tank 470 sft 1:4 11.75 61 2350

c) Inspection Pit 214 sft 1:4 5.35 28 1070

d) Boundary wall 3898 sft 1:5 97.45 507 19490

16 MILD STEEL (a) 40 Grade

(b) 60 Grade 39063 Kg.

SUB TOTAL ( Foundation Level) 6217 0 36335 5258 120624 19044 87758 5887 2829 7044 15013 8290 0 39063
 Page No.-02
GROUND FLOOR

Cement in bag/kg. Sand in cft Stone MILD STEEL 60 Grade in kg 2

Ratio of Picket Brick in
c Description of Work Quantity Chips 5
Mixing Gray(bag) white(kg) Local in Nos. Nos. 8mm 10mm 12mm 16mm 20mm
Sylhet in cft. m Total
1 R.C.C. WORK m

a) Column & Shear Wall 735 cft 1:11/2:3 162 169 169 625 350 0 352 3245 3947

b) Slab and Stair 65 cft 1:2:4 12 15 15 559 170 400 570

c) Beam cft 1:2:4 0 0 0 0 0

d) False Slab,Lintel,Sunshade & Tie Column 65 cft 1:2:4 12 15 15 559 0

e) Drop Wall & Railing 112 cft 1:2:4 20 26 26 963 0

f) Column of Boundary Wall 134 cft 1:2:4 24 31 31 1152 844 0

g) Parking Floor Slab 5245 cft 1:2:4 944 1206 1206 45107 9333 9333

3 10" BRICK WORK 25 cft 1:6 1.00 9 288

4 5" BRICK WORK 4000 sft 1:4 100.00 520 20000

5 3/4" Thick Plaster

a) In Side Wall 6500 sft 1:6 71.50 540

b) Out Side Wall 4000 sft 1:4 60.00 332

c) Boundary Wall 0 sft 1:4 0.00 0

6 1/2" Thick Plaster (Ceiling) 8000 sft 1:4 80.00 400

7 TILE Work ( Floor Tiles) [1.5" Thick Morter]

a) Apartment (Drivers, Guard, etc.) 8408 sft 1:3 336.32 168.16 1261.20

b) Stair sft 1:3 0.00 0.00 0.00

c) Kitchen sft 1:3 0.00 0.00 0.00

d) Stair & Lift Lobby sft 1:3 0.00 0.00 0.00

 e) Toilet sft 1:3 0.00 0.00 0.00

SUB TOTAL (G. Floor) 1822 168 4523 1462 48341 625 21132 0 9853 400 352 3245 0 13850

Page No.-03
FIRST FLOOR
Cement in bag/kg. Sand in cft Stone MILD STEEL 60 Grade in kg
Ratio of Picket Brick in
c Description of Work Quantity Chips 2
Mixing Gray(bag) white(kg) Local Sylhet in Nos. Nos. 8mm 10mm 12mm 16mm 20mm 5
Total
in cft. m
m
1 R.C.C. WORK
a) Column & Shear Wall 695 cft 1:11/2:3 153 160 160 591 275 0 295 2478 3048
b) Slab and Stair 4356.76 cft 1:2:4 784 1002 1002 37468 8566 2166 10732
c) Beam 1316 cft 1:2:4 237 303 303 1119 1300 862 1775 3937
d) False Slab,Lintel & Sunshade 65 cft 1:2:4 12 15 15 559 573 668 557 1798
e) Drop Wall & Railing 112 cft 1:2:4 20 26 26 963 0
3 10" BRICK WORK 150 cft 1:6 6.00 53 1725
4 5" BRICK WORK 17555 sft 1:4 438.88 2282 87775
5 3/4" Thick Plaster
a) In Side Wall 35544 sft 1:6 390.98 2950
b) Out Side Wall 3265 sft 1:4 48.98 271
6 1/2" Thick Plaster( Ceiling) 8545 sft 1:4 85.45 427
7 TILE WORK (Floor Tiles) [1.5" Thick Morter]
a) Apartment 7095 sft 1:3 283.80 141.90 1064
b) Stair 574 sft 1:3 22.96 11.48 86
c) Stair & Lift Lobby 287 sft 1:3 11.48 5.74 43
d) Kitchen,Kitchen Verandah & S.Bed 125 sft 1:3 5.00 2.50 19
f) Toilet 600 sft 1:3 24.00 12.00 90
8 TILE WORK (Wall Tiles) [1" Thick Morter]
a) ALL wall 2478 sft 1:3 61.95 49.56 372
22 MILD STEEL (a) 40 Grade
(b) 60 Grade 19515 Kg.
SUB TOTAL (1st. Floor) 2585 223 9162 1505 38990 1709 89500 573 10809 2723 1157 4253 0 19515
 Page No.-04
SECOND FLOOR
Cement in bag/kg. Sand in cft Stone MILD STEEL 60 Grade in kg
Ratio of Picket Brick in
c Description of Work Quantity Chips 2
Mixing Gray(bag) white(kg) Local Sylhet in Nos. Nos. 8mm 10mm 12mm 16mm 20mm 5
Total
in cft. m
m
1 R.C.C. WORK
a) Column & Shear Wall 695 cft 1:11/2:3 153 160 160 591 275 0 295 2478 3048
b) Slab and Stair 4356.76 cft 1:2:4 784 1002 1002 37468 8566 2166 10732
c) Beam 1316 cft 1:2:4 237 303 303 1119 1300 862 1775 3937
d) False Slab,Lintel & Sunshade 65 cft 1:2:4 12 15 15 559 573 668 557 1798
e) Drop Wall & Railing 112 cft 1:2:4 20 26 26 963 0
3 10" BRICK WORK 150 cft 1:6 6.00 53 1725
4 5" BRICK WORK 17555 sft 1:4 438.88 2282 87775
5 3/4" Thick Plaster
a) In Side Wall 35544 sft 1:6 390.98 2950
b) Out Side Wall 3265 sft 1:4 48.98 271
6 1/2" Thick Plaster( Ceiling) 8545 sft 1:4 85.45 427
7 TILE WORK (Floor Tiles) [1.5" Thick Morter]
a) Apartment 7095 sft 1:3 283.80 141.90 1064
b) Stair 574 sft 1:3 22.96 11.48 86
c) Stair & Lift Lobby 287 sft 1:3 11.48 5.74 43
d) Kitchen,Kitchen Verandah & S.Bed 125 sft 1:3 5.00 2.50 19
f) Toilet 600 sft 1:3 24.00 12.00 90
8 TILE WORK (Wall Tiles) [1" Thick Morter]
a) ALL wall 2478 sft 1:3 61.95 49.56 372
22 MILD STEEL (a) 40 Grade
(b) 60 Grade 19515 Kg.
SUB TOTAL (1st. Floor) 2585 223 9162 1505 38990 1709 89500 573 10809 2723 1157 4253 0 19515
 Page No.-05
THIRD FLOOR
Cement in bag/kg. Sand in cft Stone MILD STEEL 60 Grade in kg
Ratio of Picket Brick in
c Description of Work Quantity Chips 2
Mixing Gray(bag) white(kg) Local Sylhet in Nos. Nos. 8mm 10mm 12mm 16mm 20mm 5
Total
in cft. m
m
1 R.C.C. WORK
a) Column & Shear Wall 695 cft 1:11/2:3 153 160 160 591 275 0 295 2478 3048
b) Slab and Stair 4356.76 cft 1:2:4 784 1002 1002 37468 8566 2166 10732
c) Beam 1316 cft 1:2:4 237 303 303 1119 1300 862 1775 3937
d) False Slab,Lintel & Sunshade 65 cft 1:2:4 12 15 15 559 573 668 557 1798
e) Drop Wall & Railing 112 cft 1:2:4 20 26 26 963 0
3 10" BRICK WORK 150 cft 1:6 6.00 53 1725
4 5" BRICK WORK 17555 sft 1:4 438.88 2282 87775
5 3/4" Thick Plaster
a) In Side Wall 35544 sft 1:6 390.98 2950
b) Out Side Wall 3265 sft 1:4 48.98 271
6 1/2" Thick Plaster( Ceiling) 8545 sft 1:4 85.45 427
7 TILE WORK (Floor Tiles) [1.5" Thick Morter]
a) Apartment 7095 sft 1:3 283.80 141.90 1064
b) Stair 574 sft 1:3 22.96 11.48 86
c) Stair & Lift Lobby 287 sft 1:3 11.48 5.74 43
d) Kitchen,Kitchen Verandah & S.Bed 125 sft 1:3 5.00 2.50 19
f) Toilet 600 sft 1:3 24.00 12.00 90
8 TILE WORK (Wall Tiles) [1" Thick Morter]
a) ALL wall 2478 sft 1:3 61.95 49.56 372
22 MILD STEEL (a) 40 Grade
(b) 60 Grade 19515 Kg.
 SUB TOTAL (1st. Floor) 2585 223 9162 1505 38990 1709 89500 573 10809 2723 1157 4253 0 19515

Page No.-06
FOURTH FLOOR
Cement in bag/kg. Sand in cft Stone MILD STEEL 60 Grade in kg
Ratio of Picket Brick in
c Description of Work Quantity Chips 2
Mixing Gray(bag) white(kg) Local Sylhet in Nos. Nos. 8mm 10mm 12mm 16mm 20mm 5
Total
in cft. m
m
1 R.C.C. WORK
a) Column & Shear Wall 695 cft 1:11/2:3 153 160 160 591 275 0 295 2478 3048
b) Slab and Stair 4356.76 cft 1:2:4 784 1002 1002 37468 8566 2166 10732
c) Beam 1316 cft 1:2:4 237 303 303 1119 1300 862 1775 3937
d) False Slab,Lintel & Sunshade 65 cft 1:2:4 12 15 15 559 573 668 557 1798
e) Drop Wall & Railing 112 cft 1:2:4 20 26 26 963 0
3 10" BRICK WORK 150 cft 1:6 6.00 53 1725
4 5" BRICK WORK 17555 sft 1:4 438.88 2282 87775
5 3/4" Thick Plaster
a) In Side Wall 35544 sft 1:6 390.98 2950
b) Out Side Wall 3265 sft 1:4 48.98 271
6 1/2" Thick Plaster( Ceiling) 8545 sft 1:4 85.45 427
7 TILE WORK (Floor Tiles) [1.5" Thick Morter]
a) Apartment 7095 sft 1:3 283.80 141.90 1064
b) Stair 574 sft 1:3 22.96 11.48 86
c) Stair & Lift Lobby 287 sft 1:3 11.48 5.74 43
d) Kitchen,Kitchen Verandah & S.Bed 125 sft 1:3 5.00 2.50 19
f) Toilet 600 sft 1:3 24.00 12.00 90
8 TILE WORK (Wall Tiles) [1" Thick Morter]
a) ALL wall 2478 sft 1:3 61.95 49.56 372
22 MILD STEEL (a) 40 Grade
 (b) 60 Grade 19515 Kg.
SUB TOTAL (1st. Floor) 2585 223 9162 1505 38990 1709 89500 573 10809 2723 1157 4253 0 19515

Page No.-07
FIFTH FLOOR
Cement in bag/kg. Sand in cft Stone MILD STEEL 60 Grade in kg
Ratio of Picket Brick in
c Description of Work Quantity Chips 2
Mixing Gray(bag) white(kg) Local Sylhet in Nos. Nos. 8mm 10mm 12mm 16mm 20mm 5
Total
in cft. m
m
1 R.C.C. WORK
a) Column & Shear Wall 695 cft 1:11/2:3 153 160 160 591 275 0 295 2478 3048
b) Slab and Stair 4356.76 cft 1:2:4 784 1002 1002 37468 8566 2166 10732
c) Beam 1316 cft 1:2:4 237 303 303 1119 1300 862 1775 3937
d) False Slab,Lintel & Sunshade 65 cft 1:2:4 12 15 15 559 573 668 557 1798
e) Drop Wall & Railing 112 cft 1:2:4 20 26 26 963 0
3 10" BRICK WORK 150 cft 1:6 6.00 53 1725
4 5" BRICK WORK 17555 sft 1:4 438.88 2282 87775
5 3/4" Thick Plaster
a) In Side Wall 35544 sft 1:6 390.98 2950
b) Out Side Wall 3265 sft 1:4 48.98 271
6 1/2" Thick Plaster( Ceiling) 8545 sft 1:4 85.45 427
7 TILE WORK (Floor Tiles) [1.5" Thick Morter]
a) Apartment 7095 sft 1:3 283.80 141.90 1064
b) Stair 574 sft 1:3 22.96 11.48 86
c) Stair & Lift Lobby 287 sft 1:3 11.48 5.74 43
d) Kitchen,Kitchen Verandah & S.Bed 125 sft 1:3 5.00 2.50 19
f) Toilet 600 sft 1:3 24.00 12.00 90
8 TILE WORK (Wall Tiles) [1" Thick Morter]
a) ALL wall 2478 sft 1:3 61.95 49.56 372
22 MILD STEEL (a) 40 Grade
(b) 60 Grade 19515 Kg.
SUB TOTAL (1st. Floor) 2585 223 9162 1505 38990 1709 89500 573 10809 2723 1157 4253 0 19515

Page No.-08
SIXTH FLOOR
Cement in bag/kg. Sand in cft Stone MILD STEEL 60 Grade in kg
Ratio of Picket Brick in
c Description of Work Quantity Chips 2
Mixing Gray(bag) white(kg) Local Sylhet in Nos. Nos. 8mm 10mm 12mm 16mm 20mm 5
Total
in cft. m
m
1 R.C.C. WORK
a) Column & Shear Wall 695 cft 1:11/2:3 153 160 160 591 275 0 295 2478 3048
b) Slab and Stair 4356.76 cft 1:2:4 784 1002 1002 37468 8566 2166 10732
c) Beam 1316 cft 1:2:4 237 303 303 1119 1300 862 1775 3937
d) False Slab,Lintel & Sunshade 65 cft 1:2:4 12 15 15 559 573 668 557 1798
e) Drop Wall & Railing 112 cft 1:2:4 20 26 26 963 0
3 10" BRICK WORK 150 cft 1:6 6.00 53 1725
4 5" BRICK WORK 17555 sft 1:4 438.88 2282 87775
5 3/4" Thick Plaster
a) In Side Wall 35544 sft 1:6 390.98 2950
b) Out Side Wall 3265 sft 1:4 48.98 271
6 1/2" Thick Plaster( Ceiling) 8545 sft 1:4 85.45 427
7 TILE WORK (Floor Tiles) [1.5" Thick Morter]
a) Apartment 7095 sft 1:3 283.80 141.90 1064
b) Stair 574 sft 1:3 22.96 11.48 86
c) Stair & Lift Lobby 287 sft 1:3 11.48 5.74 43
d) Kitchen,Kitchen Verandah & S.Bed 125 sft 1:3 5.00 2.50 19
f) Toilet 600 sft 1:3 24.00 12.00 90
8 TILE WORK (Wall Tiles) [1" Thick Morter]
 a) ALL wall 2478 sft 1:3 61.95 49.56 372
22 MILD STEEL (a) 40 Grade
(b) 60 Grade 19515 Kg.
SUB TOTAL (1st. Floor) 2585 223 9162 1505 38990 1709 89500 573 10809 2723 1157 4253 0 19515

Page No.-09
SEVENTH FLOOR
Cement in bag/kg. Sand in cft Stone MILD STEEL 60 Grade in kg
Ratio of Picket Brick in
c Description of Work Quantity Chips 2
Mixing Gray(bag) white(kg) Local Sylhet in Nos. Nos. 8mm 10mm 12mm 16mm 20mm 5
Total
in cft. m
m
1 R.C.C. WORK
a) Column & Shear Wall 735 cft 1:11/2:3 162 169 169 625 145 0 234 2145 2524
b) Slab and Stair 4356.76 cft 1:2:4 784 1002 1002 37468 6556 1245 7801
c) Beam 1316 cft 1:2:4 237 303 303 1119 945 342 2555 3842
d) False Slab,Lintel & Sunshade 65 cft 1:2:4 12 15 15 559 573 1668 1180 3421
e) Drop Wall & Railing 112 cft 1:2:4 20 26 26 963 0
3 10" BRICK WORK 150 cft 1:6 6.00 53 1725
4 5" BRICK WORK 9765 sft 1:4 244.13 1269 48825
5 3/4" Thick Plaster
a) In Side Wall 25455 sft 1:6 280.01 2113
b) Out Side Wall 7414 sft 1:4 111.21 615
6 1/2" Thick Plaster( Ceiling) 8545 sft 1:4 85.45 427
7 TILE WORK (Floor Tiles) [1.5" Thick Morter]
a) Apartment 7095 sft 1:3 283.80 141.90 1064
b) Stair 574 sft 1:3 22.96 11.48 86
c) Stair & Lift Lobby 287 sft 1:3 11.48 5.74 43
d) Kitchen,Kitchen Verandah & S.Bed 125 sft 1:3 5.00 2.50 19
f) Toilet 600 sft 1:3 24.00 12.00 90
8 TILE WORK (Wall Tiles) [1" Thick Morter]
a) ALL wall 2478 sft 1:3 61.95 49.56 372
22 MILD STEEL (a) 40 Grade
(b) 60 Grade 17588 Kg.
SUB TOTAL (1st. Floor) 2351 223 7666 1514 38990 1743 50550 573 9314 2425 576 4700 0 17588

Page No.-10
ROOF TOP FLOOR
Cement in bag/kg. Sand in cft Stone MILD STEEL 60 Grade in kg 2
Ratio of Picket Brick in
c Description of Work Quantity Chips 5
Mixing Gray(bag) white(kg) Local Sylhet in Nos. Nos. 8mm 10mm 12mm 16mm 20mm Total
in cft. m
1 R.C.C. WORK (a) Parapet Wall 324 cft 1:2:4 58 75 75 2916 m 0
b) Column & Shear Wall 322 cft 1:2:4 58 74 74 274 0
c) Slab and Stair 2234 cft 1:2:4 402 514 514 19212 4564 1676 6240
d) Beam 657 cft 1:2:4 118 151 151 5650 558 768 435 1766 2969
e) False Slab,Lintel & Sun Shade 32 cft 1:2:4 6 7 7 275 230 708 556 1494
g) O.H.W.T 650 cft 1:2:4 117 150 150 5850 850 850
4 10" BRICK WORK 45 cft 1:6 1.80 16 518
5 5" BRICK WORK 7500 sft 1:4 187.50 975 37500
6 3/4" Thick Plaster (a) In side wall 7575 sft 1:6 83.32 629
b) Out Side Wall 3765 sft 1:4 56.48 312
7 1/2" Thick Plaster (a) Ceiling 730 sft 1:4 7.30 37
b) O.H.W.T 1456 sft 1:4 14.56 73
c) Parapet Wall 4800 sft 1:4 48.00 240
8 TILE WORK(Floor Tiles) [1.5" Thick Morter]
a) Community / Office / Management Room 3576 sft 1:3 143.04 71.52 536.40
b) Stair & Lift Lobby 287 sft 1:3 11.48 5.74 43.05
d) Toilet 214 sft 1:3 8.56 4.28 32.10
10 LIME TERRACING 2630 cft 7:02:02 23670
28 MILD STEEL (a) 40 Grade Kg.
(b) 60 Grade 11553 Kg.
SUB TOTAL (Roof top) 1321 82 3863 970 33904 832 61688 230 6890 2232 435 1766 0 11553
GRAND TOTAL 27224 1812 107361 18236 475801 32501 758127 10128 93740 28439 23318 43519 0 199144

Page No.-11

SUMMARY

Shylhet Picket in
ITEM NAME Gray(bag) White Local Stone chips Bricks in nos MS Rod
Sand nos
Cement Sand

GRAND TOTAL : 27224 1812 107361 18236 475801 32501 758127 199144

RATE: 380.00 5.00 20.00 45.00 6.50 140.00 6.50 60.00

AMOUNT : 10344930.99 9059.80 2147212.45 820634.11 3092704.89 4550084.00 4927823.55 11948640.00

Grand Total :
37841089.79

Labour Charge

9011 7 140 8830780.00

Civil Works
Civil Works
2287 1 140 320180.00

Total : 9150960.00

Total : PART -A :
46992049.79

Page No.-12