| Fencing Work Around Solvent Store |
Bill Cost |
Actual Cost |
Profit |
 |
Offer12345: |
Total : Tk.617,725 |
Material |
312,853
|
12,392 |
2,424.64
% |
| Purchase : 2003-04-07 |
Total : Tk.617,725 |
Labour |
69,437 |
32,315 |
114.88%
|
| Bill123456:2003-07-08 |
Total : Tk.613,065 |
Equipment |
9,056 |
0 |
0.00%
|
| Certify123: 2003-07-10 |
Total : Tk.523,127 |
Other |
172,874 |
0 |
0.00
% |
| Pay 12345: |
Total : Tk.0 |
Overhead |
30,886 |
0 |
0.00
% |
| oh: 5.0% Profit:10.0%
vat:4.5% it:4.0 % |
Total Profit =1271.29% |
Total |
595,106 |
44,707 |
1231.12
% |
| Photograph Taken : |
Start : |
Finish :84.69% |
Code |
Item |
Unit |
BOQ Qty |
Bill Qty |
Actual Qty |
Supp Qty |
BOQ Rate |
Actual Rate |
BOQ Cost |
Bill Cost |
Actual Cost |
| Materials-Civil |
| A101 |
Filling Sand |
|
0
|
17
|
0
|
0
|
7.00
|
0.00
|
0
|
120
|
0
|
| A102 |
Brick |
|
0
|
1,033
|
0
|
0
|
3.50
|
0.00
|
0
|
3,614
|
0
|
| A103 |
Sand - Local - Mymensingh |
|
0
|
504
|
268
|
0
|
15.00
|
10.00
|
0
|
7,565
|
2,675
|
| A104 |
Polythene |
|
0
|
5
|
0
|
0
|
77.00
|
0.00
|
0
|
398
|
0
|
| A105 |
Cement |
|
0
|
232
|
41
|
0
|
295.00
|
237.00
|
0
|
68,377
|
9,717
|
| A106 |
Sand - Sylhet |
|
278
|
247
|
0
|
0
|
24.00
|
0.00
|
6,675
|
5,919
|
0
|
| A107 |
Stone-chips |
|
1,112
|
987
|
0
|
0
|
72.00
|
0.00
|
80,094
|
71,032
|
0
|
| A109 |
Re-bar - G40 |
|
3,675
|
2,961
|
0
|
0
|
38.50
|
0.00
|
141,488
|
113,999
|
0
|
| A112 |
GI Wire |
|
28
|
23
|
0
|
0
|
90.00
|
0.00
|
2,520
|
2,030
|
0
|
| |
Total |
230,777
|
273,055
|
12,392
|
| Material-Paint |
| A304 |
Plastron Sealer |
|
15
|
17
|
0
|
0
|
160.00
|
0.00
|
2,368
|
2,712
|
0
|
| A306 |
Enamel paint |
|
7
|
8
|
0
|
0
|
170.00
|
0.00
|
1,258
|
1,441
|
0
|
| A307 |
Snowcel |
|
74
|
85
|
0
|
0
|
7.60
|
0.00
|
562
|
644
|
0
|
| A308 |
Thinner-T6/T7 |
|
15
|
17
|
0
|
0
|
46.00
|
0.00
|
681
|
780
|
0
|
| A310 |
Weather Coat (ColorBank) |
|
42
|
48
|
0
|
0
|
227.85
|
0.00
|
9,577
|
10,970
|
0
|
| |
Total |
14,447
|
16,548
|
0
|
| MS/SS Work i/c matr |
| C201 |
Gate with MS Pipe-50/25mm |
|
0
|
93
|
0
|
0
|
250.00
|
0.00
|
0
|
23,250
|
0
|
| |
Total |
0
|
23,250
|
0
|
| Equipment-Civil |
| E102 |
Mixer m/c and vibrator |
|
1,236
|
1,096
|
0
|
0
|
7.50
|
0.00
|
9,270
|
8,221
|
0
|
| E103 |
Mini Dumper |
|
424
|
417
|
0
|
0
|
2.00
|
0.00
|
848
|
835
|
0
|
| |
Total |
10,118
|
9,056
|
0
|
| Labour - Civil |
| L000 |
Form work Foot-col-Str |
|
1,576
|
1,539
|
0
|
0
|
8.00
|
0.00
|
12,607
|
12,313
|
0
|
| L001 |
Re-bar Work |
|
3,500
|
2,820
|
2,801
|
0
|
1.65
|
1.65
|
5,775
|
4,653
|
4,622
|
| L002 |
Formwork upto 10ft from P |
|
2,859
|
2,339
|
4,626
|
0
|
8.00
|
6.00
|
22,871
|
18,714
|
27,758
|
| L004 |
Ordinary Labour Supply |
|
0
|
19
|
0
|
0
|
100.00
|
0.00
|
0
|
1,934
|
0
|
| L005 |
Head Mason Supply |
|
0
|
2
|
0
|
0
|
200.00
|
0.00
|
0
|
338
|
0
|
| L015 |
Carpenter Supply |
|
0
|
0
|
-11
|
0
|
0.00
|
120.00
|
0
|
0
|
-1,350
|
| L016 |
RCC Casting. |
|
812
|
679
|
0
|
0
|
8.00
|
4.05
|
6,498
|
5,430
|
0
|
| |
Total |
47,751
|
43,382
|
31,031
|
| Labour-Civil |
| L101 |
Earth Work in Excavation |
|
883
|
1,236
|
0
|
0
|
1.80
|
0.00
|
1,589
|
2,225
|
0
|
| L109 |
Plaster Work |
|
2,960
|
3,423
|
0
|
0
|
3.00
|
0.00
|
8,880
|
10,268
|
0
|
| |
Total |
10,469
|
12,492
|
0
|
| Labour Paints |
| L602 |
Weather coat painting |
|
2,960
|
3,391
|
0
|
0
|
4.00
|
0.00
|
11,840
|
13,563
|
0
|
| |
Total |
11,840
|
13,563
|
0
|
| Misc.-Civil |
| M102 |
Steel Forms |
|
4,435
|
3,878
|
0
|
0
|
10.00
|
0.00
|
44,348
|
38,784
|
0
|
| M105 |
Shoring for Excavation |
|
339
|
475
|
0
|
0
|
2.15
|
0.00
|
730
|
1,022
|
0
|
| M106 |
Steel Scaffolding |
|
59
|
68
|
0
|
0
|
100.00
|
0.00
|
5,920
|
6,813
|
0
|
| M133 |
Cheisel - Hammer |
|
0
|
35
|
0
|
0
|
55.00
|
0.00
|
0
|
1,942
|
0
|
| |
Total |
50,998
|
48,561
|
0
|
| Sub-contractor-Civil |
| S112 |
Turfing |
|
0
|
2,250
|
0
|
0
|
1.00
|
0.00
|
0
|
2,250
|
0
|
| |
Total |
0
|
2,250
|
0
|
| Alum,SS/MS,FalseCeil |
| S204 |
GI Fenc i/c MS Pipe-1~1.5 |
|
1,830
|
1,744
|
0
|
0
|
70.00
|
0.00
|
128,092
|
122,064
|
0
|
| |
Total |
128,092
|
122,064
|
0
|
| |
Total(1) |
504,492
|
564,221
|
43,423
|
|
Add Overhead on Total(1) |
5.0 % |
25,225
|
28,211
|
|
Total(2) |
529,716
|
592,432
|
|
Add Profit on Total(2) |
10.0 % |
52,972
|
59,243
|
|
Total(3) |
529,716
|
592,432
|
|
Add vat on Total Cost |
4.5 % |
28,657
|
32,050
|
|
Add Income Tax on Total
Cost |
4.0 % |
28,657
|
32,050
|
|
Total Cost |
636,817
|
712,214
|
