Break Up Details (Don's use Rate, its PWD rate 2008)

Site development / improvement by earth carried by truck/ dredging or any other means in/c cost of earth, carrying, levelling and dressing
For other than Dhaka, Ctg., Sylhet, Rajshahi, Barishal, Khulna metropolitan area and N'ganj district
Considering 1000 cft. of work in/c consolidation, dressing and local carriage
Loose earth required in/c 15% shrinkage = 1150 cft.
1. Royalty for earth 1150 cft. @ 300 Per % 0 cft. = 345
2 Carriage of earth including cost of labour for loading and unloading 1150 cft. @ 2.1 cft. = 2415
3 Labour for local carriage, levelling & compacting etc. complete:
(a) Ordinary labour 0.25 Nos. @ 150 each = 37.5
4 Sundries, T & P etc. L.S. = 45
Total = 2842.5
Profit 0.1 = 284.25
Overhead 0.035 = 99.49
3226.24
Add VAT with adjustment factor 1.04712 0.045 = 152.02
Grand total = 3378.26
Rate per cft. = 3.38
Rate per cum. = 119.36
Say, 119 .00 Per cum.