Considering 100 sft of work
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | 19 mm (3/4") down grade crushed stone chips Cost of materials : Stone Chips (20 mm downgraded) | 4.6 | cft | 21804 | per % cft | 218.04 | 1002.98 | |
| 2 | 12 mm (1/2") down grade stone chips Stone Chips (12 mm downgraded) | 9.2 | cft | 17840 | per % cft | 178.4 | 1641.28 | |
| 3 | 60/70 grade bitumen for road work Bitumen (60/70 garde) | 93 | lbs | 56000 | per M. ton | 25.4 | 2362.2 | |
| 4 | Stone dust (2.38 mm down grade) Stone Dust (2.38 mm downgraded) | 4.6 | cft | 5500 | per % cft | 55 | 253 | |
| 5 | Fire-wood Fire wood | 1.13 | mnds | 220 | per mound | 220 | 248.6 | |
| 6 | Mason / Mosaic mistry Labour charges: Mason | 0.026 | no | 700 | per day | 700 | 18.2 | |
| 7 | Skilled labour Skilled labour | 0.158 | no | 600 | per day | 600 | 94.8 | |
| 8 | Ordinary labour Ordinary labour | 0.75 | no | 550 | per day | 550 | 412.5 | |
| 9 | Ordinary labour Sundries and T & P | 1 | LS | 550 | per day | 183.33 | 183.33 | |
| 10 | Hire charge of vibratory (ride on) roller with 2 steel drum compactor (3-5 tons) Equipment Charges: Hire Charge of Vibratory (Ride On) Roller 2 Steel Drum Compactor (3-5 tons) | 0.015 | day | 5500 | per day | 5500 | 82.5 | |
| 11 | Hire charge of pneumatic multiple tired roller (7 tires, 8-10 tons) Hire Charge of Pneumatic Multiple Tired Roller (7 tires, 8-10 tons) | 0.015 | day | 5000 | per day | 5000 | 75 | |
| 12 | Diesel Diesel | 0.265 | liter | 68 | litre | 68 | 18.02 | |
| 13 | Lubricants Lubricants | 0.026 | liter | 220 | per litre | 220 | 5.72 | |
| Sub-Total | 6398.13 | |||||||
| Contractor's Profit | 10% | 0.1 | 639.81 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 223.93 | |||||
| Total | 7261.87 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 588.8 | ||||
| Grand Total | 7850.67 | |||||||
| Rate per sft | 78.51 | |||||||
| Rate per sqm | 845.08 | |||||||