| Automatic Sliding Gate |
Bill Cost |
Actual Cost |
Profit |
 |
Offer12345: |
Total : Tk.168,678 |
Material |
127,382
|
92,963 |
37.02
% |
| Purchase : 2003-06-28 |
Total : Tk.188,298 |
Labour |
90,233 |
25,593 |
252.57%
|
| Bill123456:2004-12-18 |
Total : Tk.187,271 |
Equipment |
1,211 |
0 |
0.00%
|
| Certify123: 2004-12-22 |
Total : Tk.187,271 |
Other |
3,461 |
50,449 |
-93.14
% |
| Pay 12345: |
Total : Tk.0 |
Overhead |
4,537 |
0 |
0.00
% |
| oh: 2.5% Profit:8.0%
vat:4.5% it:4.0 % |
Total Profit =10.81% |
Total |
226,824 |
169,005 |
34.21
% |
| Photograph Taken : |
Start :2003-07-15 |
Finish :2004-05-19 |
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 |
|
11
|
7
|
0
|
0
|
6.00
|
0.00
|
65
|
40
|
0
|
| A102 |
Brick |
|
646
|
396
|
300
|
0
|
3.70
|
3.50
|
2,390
|
1,466
|
1,050
|
| A103 |
Sand - Local - Mymensingh |
|
15
|
25
|
75
|
0
|
13.00
|
10.00
|
197
|
322
|
750
|
| A104 |
Polythene |
|
3
|
2
|
14
|
0
|
77.00
|
77.00
|
249
|
153
|
1,040
|
| A105 |
Cement |
|
23
|
38
|
38
|
0
|
246.00
|
237.00
|
5,734
|
9,365
|
9,006
|
| A106 |
Sand - Sylhet |
|
30
|
50
|
42
|
0
|
18.00
|
15.00
|
547
|
893
|
630
|
| A107 |
Stone-chips |
|
91
|
149
|
130
|
0
|
70.00
|
65.00
|
6,378
|
10,417
|
8,450
|
| A109 |
Re-bar - G40 |
|
0
|
0
|
0
|
0
|
35.00
|
0.00
|
0
|
0
|
0
|
| A114 |
Re-bar G60 |
|
0
|
0
|
354
|
0
|
0.00
|
26.50
|
0
|
0
|
9,381
|
| A128 |
Ceramic Brick CT-3 Red |
|
0
|
0
|
50
|
0
|
0.00
|
5.00
|
0
|
0
|
250
|
| A129 |
Ceramic Brick CT-5 Beize |
|
0
|
0
|
30
|
0
|
0.00
|
5.00
|
0
|
0
|
150
|
| |
Total |
15,559
|
22,656
|
30,707
|
| Material-Paint |
| A301 |
Ind. Enamel paint |
|
0
|
0
|
7
|
0
|
0.00
|
210.00
|
0
|
0
|
1,470
|
| A308 |
Thinner-T6/T7 |
|
0
|
0
|
4
|
0
|
0.00
|
46.00
|
0
|
0
|
184
|
| A322 |
Docu Paint |
|
0
|
0
|
15
|
0
|
0.00
|
500.00
|
0
|
0
|
7,500
|
| A323 |
Docu Base Coat |
|
0
|
0
|
10
|
0
|
0.00
|
500.00
|
0
|
0
|
5,000
|
| A324 |
NC Thinner-Docu |
|
0
|
0
|
72
|
0
|
0.00
|
500.00
|
0
|
0
|
36,000
|
| |
Total |
0
|
0
|
50,154
|
| Steel Structures |
| C119 |
50x50x3mm ss angle |
|
92
|
89
|
0
|
0
|
300.00
|
0.00
|
27,743
|
26,825
|
0
|
| C120 |
50x50x5mm ss angle |
|
57
|
55
|
0
|
0
|
300.00
|
0.00
|
17,064
|
16,500
|
0
|
| C121 |
100x3mm ss plate |
|
80
|
77
|
0
|
0
|
200.00
|
0.00
|
16,004
|
15,475
|
0
|
| C124 |
Rowl Bolt |
|
36
|
34
|
0
|
0
|
75.00
|
0.00
|
2,667
|
2,579
|
0
|
| C125 |
SS angle, plate polng G |
|
1
|
1
|
0
|
0
|
2,460.00
|
0.00
|
2,733
|
2,645
|
0
|
| C127 |
Hollow box 75x50x3mm |
|
157
|
152
|
0
|
0
|
110.00
|
0.00
|
17,240
|
16,670
|
0
|
| C129 |
MS rod incl.welded |
|
17
|
16
|
0
|
0
|
40.00
|
0.00
|
667
|
645
|
0
|
| C130 |
SS plate cutting |
|
80
|
77
|
0
|
0
|
25.00
|
0.00
|
2,001
|
1,934
|
0
|
| C131 |
Welding rod SS |
|
2
|
2
|
0
|
0
|
1,000.00
|
0.00
|
2,223
|
2,149
|
0
|
| C133 |
S.S. Angle/Sheet |
|
0
|
0
|
202
|
0
|
0.00
|
60.00
|
0
|
0
|
12,102
|
| C145 |
S.S Bracket |
|
4
|
4
|
0
|
0
|
305.00
|
0.00
|
1,356
|
1,311
|
0
|
| C146 |
Roller (Lilon) |
|
9
|
9
|
0
|
0
|
85.00
|
0.00
|
756
|
731
|
0
|
| C147 |
S.S C-Chanel |
|
0
|
0
|
0
|
0
|
1,088.00
|
0.00
|
0
|
0
|
0
|
| C148 |
SS pipe with base plate |
|
0
|
0
|
0
|
0
|
680.00
|
0.00
|
0
|
0
|
0
|
| C154 |
Hollow Met (25x25x2.3mm) |
|
1,050
|
1,016
|
0
|
0
|
17.00
|
0.00
|
17,855
|
17,264
|
0
|
| |
Total |
108,308
|
104,726
|
12,102
|
| Equipment-Civil |
| E102 |
Mixer m/c and vibrator |
|
106
|
173
|
0
|
0
|
5.00
|
0.00
|
530
|
865
|
0
|
| E103 |
Mini Dumper |
|
106
|
173
|
0
|
0
|
2.00
|
0.00
|
212
|
346
|
0
|
| |
Total |
742
|
1,211
|
0
|
| Labour - Civil |
| L002 |
Formwork upto 10ft from P |
|
424
|
692
|
0
|
0
|
8.00
|
0.00
|
3,390
|
5,537
|
0
|
| L004 |
Ordinary Labour Supply |
|
2
|
2
|
0
|
0
|
100.00
|
0.00
|
236
|
189
|
0
|
| L005 |
Head Mason Supply |
|
1
|
0
|
0
|
0
|
200.00
|
0.00
|
108
|
66
|
0
|
| L009 |
Sand Screening |
|
46
|
74
|
0
|
0
|
1.00
|
0.00
|
46
|
74
|
0
|
| L016 |
RCC Casting. |
|
106
|
173
|
0
|
0
|
8.00
|
0.00
|
848
|
1,384
|
0
|
| |
Total |
4,627
|
7,251
|
0
|
| Labour-Civil |
| L101 |
Earth Work in Excavation |
|
283
|
331
|
0
|
0
|
1.80
|
0.00
|
509
|
596
|
0
|
| |
Total |
509
|
596
|
0
|
| Labour-MS Work |
| L510 |
SS angle,plate fixing G |
|
1
|
1
|
0
|
0
|
2,460.00
|
0.00
|
2,733
|
2,645
|
0
|
| L512 |
Carrying G |
|
1
|
1
|
0
|
0
|
1,000.00
|
0.00
|
1,111
|
1,075
|
0
|
| L514 |
Sliding gate fitting fixi |
|
296
|
286
|
0
|
0
|
270.00
|
0.00
|
79,923
|
77,278
|
0
|
| L515 |
MS gate remove |
|
194
|
93
|
0
|
0
|
15.00
|
0.00
|
2,906
|
1,389
|
0
|
| |
Total |
86,673
|
82,386
|
0
|
| Labour Paints |
| L634 |
Apply primer,Remov MS Gat |
|
0
|
0
|
316
|
0
|
0.00
|
3.50
|
0
|
0
|
1,105
|
| L635 |
Duco Paint Complete |
|
0
|
0
|
523
|
0
|
0.00
|
40.00
|
0
|
0
|
20,934
|
| |
Total |
0
|
0
|
22,039
|
| Misc.-Civil |
| M102 |
Steel Forms |
|
424
|
692
|
0
|
0
|
5.00
|
0.00
|
2,119
|
3,461
|
0
|
| |
Total |
2,119
|
3,461
|
0
|
| Alum,SS/MS,FalseCeil |
| S254 |
Make,fix auto slide gate |
|
0
|
0
|
104
|
0
|
0.00
|
50.00
|
0
|
0
|
5,190
|
| |
Total |
0
|
0
|
5,190
|
| |
Total(1) |
218,536
|
222,287
|
120,191
|
|
Add Overhead on Total(1) |
2.5 % |
5,463
|
5,557
|
|
Total(2) |
223,999
|
227,844
|
|
Add Profit on Total(2) |
8.0 % |
17,920
|
18,227
|
|
Total(3) |
223,999
|
227,844
|
|
Add vat on Total Cost |
4.5 % |
11,898
|
12,102
|
|
Add Income Tax on Total
Cost |
4.0 % |
11,898
|
12,102
|
|
Total Cost |
264,392
|
268,930
|
