How Are You Textile

Structure: 01 Date: 09.07.2023

Quantity
SL No Description Unit Unit Rate Amount Remarks
1 Dismentalling cft 12976 120.00 1,557,120.00
2 Earth Excavation cft 43850 30.00 1,315,500.00
3 Sand Remove cft 52620 15.00 789,300.00
4 Sand Filling cft 52620 25.00 1,315,500.00
5 CC Work cft 1096.25 250.00 274,062.50
6 Polythene Sheet sft 4385 5.50 24,117.50
7 RCC
Shore Pile rft 8500.00 1500.00 12,750,000.00
Beam cft 709.00 550.00 389,950.00
Base & Wall cft 15845.00 550.00 8,714,750.00
8 Shuttering Work sft 8724.89 120.00 1,046,986.80
9 MS Rod kg 92461.46 124.00 11,465,221.18
10 250mm Brick Wall. cft 330.00 -
11 Plaster sft 8490.00 60.00 509,400.00
12 Neat Cement Finishing sft 8490.00 13.00 110,370.00
13 Dewatering L.S 1.00 500000.00 500,000.00
Total= 40,762,277.98
Profit 10% 4,076,227.80
Grand Total= 44,838,505.78
How Are You Textile

Structure: 02 Date: 09.07.2023

Quantity
SL No Description Unit Unit Rate Amount Remarks
1 Dismentalling cft 4068.75 80.00 325,500.00
2 Earth Excavation cft 53350 20.00 1,067,000.00
3 Back Filling cft 7560 15.00 113,400.00
4 CC Work cft 740 250.00 185,000.00
5 Polythene Sheet sft 2955.36 5.50 16,254.48
6 RCC
Wall cft 3220.56 550.00 1,771,308.00
Wall cft 3156.31 550.00 1,735,970.50
1 Base cft 2715.38 550.00 1,493,459.00
7 Shuttering Work sft 10137.13 120.00 1,216,455.60
8 MS Rod kg 50784.26 124.00 6,297,248.84
9 Plaster sft 10529.17 50.00 526,458.50
10 Neat Cement Finishing sft 10529.17 13.00 136,879.21
11 Dewatering L.S 1.00 100000.00 100,000.00
Total= 14,984,934.13
Profit 10% 1,498,493.41
Grand Total= 16,483,427.54
How Are You Textile

Structure: 03 Date: 09.07.2023

Quantity
SL No Description Unit Unit Rate Amount Remarks
1 Earth Excavation cft 192080 20.00 3,841,600.00
2 Back Filling cft 22800 15.00 342,000.00
3 CC Work cft 2116 250.00 529,000.00
4 Polythene Sheet sft 8464 5.50 46,552.00
5 RCC
Wall cft 6624.00 550.00 3,643,200.00
1 Base cft 16928.00 550.00 9,310,400.00

6 Shuttering Work sft 13840.00 120.00 1,660,800.00

7 MS Rod kg 131548.41 124.00 16,312,002.49
8 Plaster sft 17524.00 50.00 876,200.00
9 Neat Cement Finishing sft 17524.00 13.00 227,812.00
10 Dewatering L.S 1.00 100000.00 100,000.00
Total= 36,889,566.49
Profit 10% 3,688,956.65
Grand Total= 40,578,523.14

Structure 1 + 2 + 3 = 101,900,456.46