| Modification- Rolling Shutter- MDI Plant |
Bill Cost |
Actual Cost |
Profit |
 |
Offer12345:2003-06-18 |
Total : Tk.17,422 |
Material |
6,635
|
0 |
0.00
% |
| Purchase : 2003-07-07 |
Total : Tk.13,883 |
Labour |
1,741 |
0 |
0.00%
|
| Bill123456:2003-07-09 |
Total : Tk.8,043 |
Equipment |
0 |
0 |
0.00%
|
| Certify123: 2003-07-10 |
Total : Tk.8,043 |
Other |
624 |
0 |
0.00
% |
| Pay 12345: |
Total : Tk.8,043 |
Overhead |
416 |
0 |
0.00
% |
| oh: 3.0% Profit:8.0%
vat:4.5% it:0.0 % |
Total Profit =inf% |
Total |
9,416 |
0 |
inf
% |
| Photograph Taken : |
Start : |
Finish :57.94% |
Code |
Item |
Unit |
BOQ Qty |
Bill Qty |
Actual Qty |
Supp Qty |
BOQ Rate |
Actual Rate |
BOQ Cost |
Bill Cost |
Actual Cost |
| Materials-Civil |
| A103 |
Sand - Local - Mymensingh |
|
3
|
2
|
0
|
0
|
12.00
|
0.00
|
36
|
25
|
0
|
| A105 |
Cement |
|
1
|
1
|
0
|
0
|
295.00
|
0.00
|
357
|
248
|
0
|
| A115 |
White-Cement |
|
2
|
1
|
0
|
0
|
16.25
|
0.00
|
25
|
11
|
0
|
| |
Total |
418
|
285
|
0
|
| Material-Mosaic/Tile |
| A204 |
C-Tiles CT-03 (150x150) |
|
136
|
61
|
0
|
0
|
12.50
|
0.00
|
1,695
|
769
|
0
|
| A207 |
Ceramic Roof tiles |
|
17
|
20
|
0
|
0
|
72.00
|
0.00
|
1,221
|
1,440
|
0
|
| |
Total |
2,916
|
2,209
|
0
|
| Material-Paint |
| A302 |
Epoxy Primer |
|
2
|
0
|
0
|
0
|
170.00
|
0.00
|
329
|
0
|
0
|
| A303 |
Epoxy Enamel |
|
3
|
0
|
0
|
0
|
387.00
|
0.00
|
1,155
|
0
|
0
|
| A308 |
Thinner-T6/T7 |
|
2
|
0
|
0
|
0
|
46.00
|
0.00
|
71
|
0
|
0
|
| A328 |
Chalk powder |
|
1
|
0
|
0
|
0
|
18.00
|
0.00
|
23
|
0
|
0
|
| A329 |
Mosaic stone |
|
0
|
0
|
0
|
0
|
110.00
|
0.00
|
21
|
0
|
0
|
| A330 |
Scrap |
|
1
|
0
|
0
|
0
|
30.00
|
0.00
|
29
|
0
|
0
|
| A331 |
Bakram |
|
1
|
0
|
0
|
0
|
25.00
|
0.00
|
24
|
0
|
0
|
| A332 |
Aica |
|
0
|
0
|
0
|
0
|
120.00
|
0.00
|
58
|
0
|
0
|
| |
Total |
1,711
|
0
|
0
|
| Steel Structures |
| C105 |
SS Angle (50x50x5mm) |
|
14
|
11
|
0
|
0
|
330.00
|
0.00
|
4,547
|
3,752
|
0
|
| C106 |
SS Screw |
|
79
|
65
|
0
|
0
|
6.00
|
0.00
|
472
|
390
|
0
|
| |
Total |
5,020
|
4,142
|
0
|
| Labour-Civil |
| L137 |
Dismantling of plinth pro |
|
22
|
7
|
0
|
0
|
12.00
|
0.00
|
258
|
87
|
0
|
| L138 |
Dismantling of Tiles |
|
22
|
19
|
0
|
0
|
10.00
|
0.00
|
215
|
191
|
0
|
| L139 |
Shutter replace |
|
1
|
1
|
0
|
0
|
500.00
|
0.00
|
500
|
500
|
0
|
| L142 |
RCC Dismantling |
|
22
|
15
|
0
|
0
|
15.00
|
0.00
|
323
|
223
|
0
|
| |
Total |
1,297
|
1,000
|
0
|
| Labour-Tile/Sanitary |
| L203 |
Ceramic bricks work |
|
32
|
15
|
0
|
0
|
20.00
|
0.00
|
646
|
293
|
0
|
| L204 |
C-roof tiles |
|
16
|
19
|
0
|
0
|
15.00
|
0.00
|
242
|
286
|
0
|
| |
Total |
888
|
579
|
0
|
| Labour-MS Work |
| L503 |
SS angle fixing |
|
13
|
11
|
0
|
0
|
15.00
|
0.00
|
197
|
162
|
0
|
| |
Total |
197
|
162
|
0
|
| Labour Paints |
| L617 |
EpoxyPaint-P.boardCeiling |
|
97
|
0
|
0
|
0
|
12.00
|
0.00
|
1,163
|
0
|
0
|
| |
Total |
1,163
|
0
|
0
|
| Misc.-Civil |
| M106 |
Steel Scaffolding |
|
1
|
0
|
0
|
0
|
100.00
|
0.00
|
108
|
5
|
0
|
| |
Total |
108
|
5
|
0
|
| Alum,SS/MS,FalseCeil |
| S234 |
Plaster Board Ceiling |
|
11
|
5
|
0
|
0
|
125.00
|
0.00
|
1,346
|
619
|
0
|
| |
Total |
1,346
|
619
|
0
|
| |
Total(1) |
15,063
|
9,000
|
0
|
|
Add Overhead on Total(1) |
3.0 % |
452
|
270
|
|
Total(2) |
15,515
|
9,270
|
|
Add Profit on Total(2) |
8.0 % |
1,241
|
742
|
|
Total(3) |
15,515
|
9,270
|
|
Add vat on Total Cost |
4.5 % |
790
|
472
|
|
Add Income Tax on Total
Cost |
0.0 % |
790
|
472
|
|
Total Cost |
17,546
|
10,483
|
