| FG Ware house-Piling Works |
Bill Cost |
Actual Cost |
Profit |
 |
Offer12345: |
Total : Tk.4,225,265 |
Material |
2,122,134
|
2,138,980 |
-0.79
% |
| Purchase : 2003-09-09 |
Total : Tk.4,225,265 |
Labour |
879,556 |
267,506 |
228.80%
|
| Bill123456:2004-02-17 |
Total : Tk.4,599,861 |
Equipment |
595,618 |
585,836 |
1.67%
|
| Certify123: 2004-02-20 |
Total : Tk.2,861,811 |
Other |
263,354 |
0 |
0.00
% |
| Pay 12345:2004-02-29 |
Total : Tk.2,861,811 |
Overhead |
464,779 |
0 |
0.00
% |
| oh: 11.0% Profit:0.0%
vat:4.5% it:0.0 % |
Total Profit =53.72% |
Total |
4,325,441 |
2,992,322 |
44.55
% |
| Photograph Taken :2003-10-09 |
Start :2003-08-20 |
Finish :2004-02-01 |
Code |
Item |
Unit |
BOQ Qty |
Bill Qty |
Actual Qty |
Supp Qty |
BOQ Rate |
Actual Rate |
BOQ Cost |
Bill Cost |
Actual Cost |
| Materials-Civil |
| A102 |
Brick |
|
0
|
0
|
5,168
|
0
|
0.00
|
3.50
|
0
|
0
|
18,088
|
| A103 |
Sand - Local - Mymensingh |
|
0
|
0
|
14
|
0
|
0.00
|
10.00
|
0
|
0
|
138
|
| A105 |
Cement |
|
1,678
|
1,744
|
1,759
|
2,000
|
237.00
|
237.00
|
397,605
|
413,296
|
416,883
|
| A106 |
Sand - Sylhet |
|
3,136
|
3,260
|
3,624
|
0
|
18.00
|
15.50
|
56,457
|
58,685
|
56,175
|
| A107 |
Stone-chips |
|
6,273
|
6,521
|
6,900
|
0
|
65.00
|
65.00
|
407,744
|
423,835
|
448,504
|
| A109 |
Re-bar - G40 |
|
0
|
0
|
119
|
0
|
0.00
|
20.00
|
0
|
0
|
2,380
|
| A112 |
GI Wire |
|
288
|
339
|
0
|
0
|
52.00
|
50.00
|
14,976
|
17,603
|
0
|
| A114 |
Re-bar G60 |
|
37,800
|
44,431
|
45,291
|
47,700
|
26.50
|
26.50
|
1,001,700
|
1,177,415
|
1,200,212
|
| A116 |
Wooden sleeper,plunk,runr |
|
0
|
1
|
0
|
0
|
10,000.00
|
0.00
|
0
|
10,000
|
0
|
| A117 |
Cost of empty gunny bag |
|
0
|
4,000
|
0
|
0
|
5.00
|
0.00
|
0
|
20,000
|
0
|
| A118 |
Stair Making |
|
0
|
1
|
0
|
0
|
800.00
|
0.00
|
0
|
800
|
0
|
| A119 |
Electrical goods,diesel |
|
0
|
1
|
0
|
0
|
500.00
|
0.00
|
0
|
500
|
0
|
| |
Total |
1,878,482
|
2,122,134
|
2,142,379
|
| Equipment-Civil |
| E106 |
Batching Plant , Vibrator |
|
7,492
|
7,788
|
0
|
0
|
10.00
|
0.00
|
74,921
|
77,877
|
0
|
| E107 |
Pile driving equipment |
|
73
|
73
|
0
|
0
|
3,000.00
|
0.00
|
218,826
|
220,461
|
0
|
| E108 |
Fuel (diesel for piling) |
|
1,422
|
1,433
|
0
|
0
|
20.00
|
0.00
|
28,447
|
28,660
|
0
|
| E109 |
Lubricant |
|
284
|
287
|
0
|
0
|
100.00
|
0.00
|
28,447
|
28,660
|
0
|
| E110 |
Crane |
|
4,350
|
4,383
|
0
|
0
|
31.00
|
0.00
|
134,862
|
135,870
|
0
|
| E111 |
Trailer |
|
4,350
|
4,383
|
0
|
0
|
21.00
|
0.00
|
91,358
|
92,041
|
0
|
| E112 |
Testing equipment |
|
0
|
1
|
0
|
0
|
3,000.00
|
0.00
|
0
|
3,000
|
0
|
| E113 |
Jack and pump |
|
0
|
7
|
0
|
0
|
300.00
|
0.00
|
0
|
2,100
|
0
|
| E114 |
Girder,I-beam,Chanel etc |
|
0
|
18
|
0
|
0
|
200.00
|
0.00
|
0
|
3,600
|
0
|
| E115 |
Welding Machine |
|
0
|
7
|
0
|
0
|
50.00
|
0.00
|
0
|
350
|
0
|
| E116 |
Transport for equipment |
|
0
|
2
|
0
|
0
|
1,500.00
|
0.00
|
0
|
3,000
|
0
|
| E117 |
Transit mixer |
|
0
|
0
|
0
|
0
|
10.00
|
0.00
|
0
|
0
|
0
|
| E118 |
Diesel |
|
0
|
0
|
8,063
|
0
|
0.00
|
20.00
|
0
|
0
|
161,260
|
| E119 |
Mobil |
|
0
|
0
|
421
|
0
|
0.00
|
110.00
|
0
|
0
|
46,255
|
| E120 |
Hydraulic Oil |
|
0
|
0
|
669
|
0
|
0.00
|
80.00
|
0
|
0
|
53,520
|
| E121 |
Break Oil |
|
0
|
0
|
14
|
0
|
0.00
|
120.00
|
0
|
0
|
1,680
|
| E122 |
Grease |
|
0
|
0
|
24
|
0
|
0.00
|
100.00
|
0
|
0
|
2,351
|
| E124 |
Gear Oil |
|
0
|
0
|
7
|
0
|
0.00
|
110.00
|
0
|
0
|
770
|
| |
Total |
576,861
|
595,618
|
265,836
|
| Labour - Civil |
| L001 |
Re-bar Work |
|
36,000
|
42,315
|
42,597
|
0
|
1.70
|
1.65
|
61,200
|
71,936
|
70,285
|
| L002 |
Formwork upto 10ft from P |
|
17,378
|
18,063
|
21,671
|
0
|
6.00
|
6.00
|
104,266
|
108,381
|
130,028
|
| L004 |
Ordinary Labour Supply |
|
0
|
0
|
687
|
0
|
0.00
|
95.00
|
0
|
0
|
65,265
|
| L009 |
Sand Screening |
|
3,136
|
3,260
|
0
|
0
|
1.00
|
0.00
|
3,136
|
3,260
|
0
|
| L011 |
Carpenter Helper |
|
0
|
0
|
-20
|
0
|
0.00
|
110.00
|
0
|
0
|
-2,200
|
| L016 |
RCC Casting. |
|
7,492
|
7,788
|
0
|
0
|
6.00
|
0.00
|
44,952
|
46,726
|
0
|
| |
Total |
213,555
|
230,303
|
263,378
|
| Labour-Civil |
| L128 |
Pile shifting, driving |
|
4,350
|
4,383
|
0
|
0
|
143.00
|
0.00
|
622,106
|
626,754
|
0
|
| L130 |
Skilled Labour |
|
0
|
15
|
0
|
0
|
120.00
|
0.00
|
0
|
1,800
|
0
|
| L131 |
Unskilled Labour |
|
0
|
22
|
0
|
0
|
100.00
|
0.00
|
0
|
2,200
|
0
|
| L132 |
Filling.loading,unloading |
|
0
|
6,000
|
0
|
0
|
3.00
|
0.00
|
0
|
18,000
|
0
|
| L133 |
Staging unloading |
|
0
|
1
|
0
|
0
|
500.00
|
0.00
|
0
|
500
|
0
|
| |
Total |
622,106
|
649,254
|
0
|
| Misc.-Civil |
| M111 |
Pile Shutter (steel) |
|
17,378
|
18,063
|
0
|
0
|
10.00
|
0.00
|
173,776
|
180,634
|
0
|
| M112 |
Cost of Pre-casr yard |
|
4,350
|
4,522
|
0
|
0
|
15.00
|
0.00
|
65,256
|
67,831
|
0
|
| M113 |
Local carring - Cement |
|
0
|
0
|
0
|
0
|
1.00
|
0.00
|
0
|
0
|
0
|
| M115 |
Stome-chips screening |
|
0
|
0
|
0
|
0
|
1.00
|
0.00
|
0
|
0
|
0
|
| M116 |
Hardware materials |
|
73
|
73
|
0
|
0
|
140.00
|
0.00
|
10,212
|
10,288
|
0
|
| M117 |
Site Truss Work-Labour |
|
0
|
1
|
0
|
0
|
1,600.00
|
0.00
|
0
|
1,600
|
0
|
| M118 |
Site Truss Work-Material |
|
0
|
1
|
0
|
0
|
0.00
|
0.00
|
0
|
0
|
0
|
| M119 |
Preparation of result |
|
0
|
1
|
0
|
0
|
3,000.00
|
0.00
|
0
|
3,000
|
0
|
| M143 |
Mobilization-Rig |
|
0
|
0
|
0
|
0
|
20,500.00
|
0.00
|
0
|
0
|
0
|
| M144 |
Trailer for Mobilization |
|
0
|
0
|
0
|
0
|
3,000.00
|
0.00
|
0
|
0
|
0
|
| M145 |
Crane for Loading |
|
0
|
0
|
0
|
0
|
5,000.00
|
0.00
|
0
|
0
|
0
|
| M146 |
Labour Loading-Rigman |
|
0
|
0
|
0
|
0
|
120.00
|
0.00
|
0
|
0
|
0
|
| M147 |
Crane for Unloading |
|
0
|
0
|
0
|
0
|
5,000.00
|
0.00
|
0
|
0
|
0
|
| M148 |
Labour Unload-Rigman |
|
0
|
0
|
0
|
0
|
120.00
|
0.00
|
0
|
0
|
0
|
| M149 |
Dismantling(15nsx10day) |
|
0
|
0
|
0
|
0
|
120.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
249,244
|
263,354
|
0
|
| |
Total(1) |
3,540,248
|
3,860,663
|
2,671,593
|
|
Add Overhead on Total(1) |
11.0 % |
389,427
|
424,673
|
|
Total(2) |
3,929,675
|
4,285,336
|
|
Add Profit on Total(2) |
0.0 % |
0
|
0
|
|
Total(3) |
3,929,675
|
4,285,336
|
|
Add vat on Total Cost |
4.5 % |
185,168
|
201,927
|
|
Add Income Tax on Total
Cost |
0.0 % |
185,168
|
201,927
|
|
Total Cost |
4,114,843
|
4,487,262
|
