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 | 1st class/Picked jhama standard bricks Brick | 3130 | nos | 10000 | per % 0 nos | 10 | 31300 | |
| 3 | Breaking of 12 mm (1/2") down brick chips Breaking 12mm downgraded brickchips | 344.27 | cft | 1220 | per % cft | 12.2 | 4200.09 | |
| 4 | Diesel Diesel | 105.93 | liter | 68 | litre | 68 | 7203.24 | |
| 5 | Mason / Mosaic mistry Mason | 1 | no | 700 | per day | 700 | 700 | |
| 6 | Ordinary labour Ordinary labourer | 4 | no | 550 | per day | 550 | 2200 | |
| 7 | Hire charge of dump truck/ tripping trucks Dump Truck | 0.15 | day | 5000 | per day | 5000 | 750 | |
| 8 | Hire charge of Pay loader Pay Loader | 0.04 | day | 13000 | per day | 13000 | 520 | |
| 9 | Hire charge of aggregate base paver Aggregate Base Paver | 0.1 | day | 30500 | per day | 30500 | 3050 | |
| 10 | Hire charge of pneumatic multiple tired roller (7 tires, 8-10 tons) Vibratory roller ( 7-10tonne) | 0.1 | day | 5000 | per day | 5000 | 500 | |
| 11 | 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 | |
| Sub-Total | 53839.65 | |||||||
| Contractor's Profit | 10% | 0.1 | 5383.97 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 1884.39 | |||||
| Total | 61108.01 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 4954.7 | ||||
| Grand Total | 66062.71 | |||||||
| Rate per cft | 187.15 | |||||||
| Rate per cum | 6609.2 | |||||||