Considering 353 cft of work
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | Sand (F.M. 0.8) Fine sand FM > 1.0 | 114.75 | cft | 1670 | per % cft | 16.7 | 1916.32 | |
| 2 | 19 mm (3/4") down grade crushed stone chips Crushed boulder <38mm | 137.36 | cft | 21804 | per % cft | 218.04 | 29949.97 | |
| 3 | 19 mm (3/4") down grade crushed stone chips Crushed boulder<25mm | 85.8 | cft | 21804 | per % cft | 218.04 | 18707.83 | |
| 4 | 6 mm (1/4") down grade stone chips Crushed boulder<9mm | 85.8 | cft | 15500 | per % cft | 155 | 13299 | |
| 5 | Pea-gravel Stone Crushings | 35.31 | ctf | 9345 | per % cft | 93.45 | 3299.72 | |
| 6 | Diesel Diesel | 105.93 | liter | 68 | litre | 68 | 7203.24 | |
| 7 | Mason / Mosaic mistry Mason | 1 | no | 700 | per day | 700 | 700 | |
| 8 | Ordinary labour Ordinary labourer | 4 | no | 550 | per day | 550 | 2200 | |
| 9 | Hire charge of dump truck/ tripping trucks Dump Truck | 0.15 | day | 5000 | per day | 5000 | 750 | |
| 10 | Hire charge of Pay loader Pay Loader | 0.04 | day | 13000 | per day | 13000 | 520 | |
| 11 | Hire charge of motor grader Motor Grader | 0.1 | day | 10500 | per day | 10500 | 1050 | |
| 12 | Hire charge of pneumatic multiple tired roller (7 tires, 8-10 tons) Vibratory roller ( 7-10tonne) | 0.1 | day | 5000 | per day | 5000 | 500 | |
| 13 | Fuel & lubricants, spares, maintenance, driver etc. for 8-12 ton road roller. spares, maintenance, driver etc. for 7-10 ton road roller. | 1 | day | 1500 | per day | 1500 | 1500 | |
| 14 | Hire charge of water tanker (truck mounted) Hire Charge of Water Tanker (Truck Mounted) | 0.04 | day | 3200 | per day | 3200 | 128 | |
| Sub-Total | 81724.08 | |||||||
| Contractor's Profit | 10% | 0.1 | 8172.41 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 2860.34 | |||||
| Total | 92756.83 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 7520.82 | ||||
| Grand Total | 100277.65 | |||||||
| Rate per cft | 284.07 | |||||||
| Rate per sqm | 3057.73 | |||||||