| BPL RM + PM Warehouse (Sub-structure) |
Bill Cost |
Actual Cost |
Profit |
 |
Offer12345: |
Total : Tk.10,000,000 |
Material |
5,306,179
|
5,125,675 |
3.52
% |
| Purchase : 2004-04-20 |
Total : Tk.10,000,000 |
Labour |
679,210 |
517,560 |
31.23%
|
| Bill123456:2004-07-07 |
Total : Tk.8,140,558 |
Equipment |
395,605 |
14,465 |
2634.91%
|
| Certify123: 2004-07-14 |
Total : Tk.4,543,850 |
Other |
548,312 |
204,854 |
167.66
% |
| Pay 12345:2004-08-11 |
Total : Tk.4,543,850 |
Overhead |
999,999 |
300,477 |
232.80
% |
| oh: 11.0% Profit:0.0%
vat:4.5% it:0.0 % |
Total Profit =32.09% |
Total |
7,929,305 |
6,163,031 |
28.66
% |
| Photograph Taken :2004-03-01 |
Start :2003-07-13 |
Finish :45.44% |
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 |
|
123,956
|
89,811
|
101,573
|
0
|
6.00
|
5.60
|
743,734
|
538,866
|
568,808
|
| A102 |
Brick |
|
13,252
|
10,116
|
27,740
|
0
|
3.70
|
3.00
|
49,031
|
37,428
|
83,220
|
| A103 |
Sand - Local - Mymensingh |
|
882
|
466
|
997
|
0
|
13.00
|
12.00
|
11,467
|
6,061
|
11,960
|
| A105 |
Cement |
|
5,098
|
3,994
|
3,802
|
3,620
|
237.00
|
246.00
|
1,208,303
|
946,673
|
935,292
|
| A106 |
Sand - Sylhet |
|
9,735
|
7,702
|
8,803
|
0
|
18.00
|
16.00
|
175,222
|
138,644
|
140,850
|
| A107 |
Stone-chips |
|
19,574
|
15,405
|
12,929
|
0
|
65.00
|
70.00
|
1,272,317
|
1,001,317
|
905,013
|
| A112 |
GI Wire |
|
1,050
|
930
|
3
|
0
|
52.00
|
70.00
|
54,600
|
48,380
|
210
|
| A114 |
Re-bar G60 |
|
110,250
|
97,691
|
97,678
|
92,990
|
26.50
|
26.50
|
2,921,625
|
2,588,810
|
2,588,474
|
| A136 |
Sika Rapid-01 |
|
0
|
0
|
2
|
0
|
0.00
|
20.00
|
0
|
0
|
40
|
| A138 |
Plastocrete super-Sika |
|
7
|
0
|
0
|
0
|
0.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
6,436,299
|
5,306,179
|
5,233,866
|
| Equipment-Civil |
| E101 |
Mini Roller Compaction |
|
271,926
|
88,460
|
0
|
0
|
0.60
|
0.00
|
163,155
|
53,076
|
0
|
| E102 |
Mixer m/c and vibrator |
|
19,469
|
16,353
|
0
|
0
|
2.00
|
0.00
|
38,939
|
32,706
|
0
|
| E103 |
Mini Dumper |
|
8,829
|
5,473
|
0
|
0
|
2.00
|
0.00
|
17,658
|
10,946
|
0
|
| E106 |
Batching Plant , Vibrator |
|
3,284
|
1,560
|
0
|
0
|
10.00
|
0.00
|
32,843
|
15,595
|
0
|
| E118 |
Diesel |
|
1,031
|
1,382
|
466
|
0
|
23.00
|
20.00
|
23,720
|
31,780
|
9,320
|
| E119 |
Mobil |
|
225
|
301
|
25
|
0
|
70.00
|
110.00
|
15,751
|
21,103
|
2,750
|
| E120 |
Hydraulic Oil |
|
94
|
126
|
21
|
0
|
80.00
|
80.00
|
7,501
|
10,049
|
1,680
|
| E121 |
Break Oil |
|
0
|
0
|
1
|
0
|
0.00
|
120.00
|
0
|
0
|
120
|
| E122 |
Grease |
|
0
|
0
|
6
|
0
|
0.00
|
100.00
|
0
|
0
|
595
|
| E127 |
Excavator |
|
19
|
25
|
0
|
0
|
8,000.00
|
0.00
|
150,008
|
200,976
|
0
|
| E131 |
Mini Dumper-Sand carrying |
|
353,150
|
38,749
|
0
|
0
|
0.50
|
0.00
|
176,575
|
19,374
|
0
|
| E137 |
Piston Ring, Rubber Cushi |
|
0
|
0
|
1
|
1
|
0.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
626,150
|
395,605
|
14,465
|
| Labour - Civil |
| L001 |
Re-bar Work |
|
105,000
|
93,039
|
86,134
|
0
|
1.70
|
1.65
|
178,500
|
158,166
|
142,122
|
| L002 |
Formwork upto 10ft from P |
|
56,348
|
44,082
|
35,588
|
0
|
6.00
|
6.00
|
338,090
|
264,494
|
213,530
|
| L004 |
Ordinary Labour Supply |
|
0
|
473
|
797
|
0
|
95.00
|
95.00
|
0
|
44,891
|
75,715
|
| L005 |
Head Mason Supply |
|
0
|
236
|
0
|
0
|
200.00
|
200.00
|
0
|
47,254
|
0
|
| L006 |
O.T. (5 hr.) - Labour |
|
0
|
0
|
66
|
0
|
0.00
|
50.00
|
0
|
0
|
3,275
|
| L008 |
Dismentling F/W/Mar tile |
|
3,444
|
1,147
|
0
|
0
|
3.00
|
3.00
|
10,333
|
3,441
|
0
|
| L009 |
Sand Screening |
|
1,412
|
671
|
0
|
0
|
1.00
|
0.00
|
1,412
|
671
|
0
|
| L010 |
Bitumen Paint |
|
915
|
574
|
0
|
0
|
1.00
|
3.50
|
915
|
574
|
0
|
| L011 |
Carpenter Helper |
|
0
|
0
|
-195
|
0
|
0.00
|
110.00
|
0
|
0
|
-21,450
|
| L015 |
Carpenter Supply |
|
0
|
0
|
16
|
0
|
0.00
|
120.00
|
0
|
0
|
1,920
|
| L016 |
RCC Casting. |
|
22,602
|
17,913
|
0
|
0
|
6.00
|
0.00
|
135,610
|
107,476
|
0
|
| L026 |
Ceramic B/W+pointing |
|
0
|
0
|
0
|
0
|
4.00
|
0.00
|
0
|
0
|
0
|
| L027 |
D.P.C. |
|
700
|
0
|
0
|
0
|
3.00
|
0.00
|
2,099
|
0
|
0
|
| L028 |
125mm thick Brick Work |
|
108
|
0
|
0
|
0
|
2.75
|
0.00
|
296
|
0
|
0
|
| |
Total |
667,255
|
626,967
|
415,112
|
| Labour-Civil |
| L101 |
Earth Work in Excavation |
|
7,769
|
6,526
|
0
|
0
|
1.80
|
0.00
|
13,985
|
11,747
|
0
|
| L102 |
Filling |
|
706,300
|
77,497
|
0
|
0
|
0.50
|
0.00
|
353,150
|
38,749
|
0
|
| L106 |
CC (50mm) With NCF |
|
706
|
0
|
0
|
0
|
2.00
|
0.00
|
1,413
|
0
|
0
|
| L107 |
CC Work |
|
35
|
0
|
0
|
0
|
5.00
|
0.00
|
177
|
0
|
0
|
| L135 |
Dismantling RCC Pile head |
|
59
|
58
|
0
|
0
|
30.00
|
0.00
|
1,771
|
1,747
|
0
|
| |
Total |
370,495
|
52,243
|
0
|
| Misc.-Civil |
| M102 |
Steel Forms |
|
10,723
|
4,757
|
0
|
0
|
5.00
|
0.00
|
53,617
|
23,783
|
0
|
| M106 |
Steel Scaffolding |
|
1
|
0
|
0
|
0
|
100.00
|
0.00
|
108
|
0
|
0
|
| M123 |
Steel pipe with B-plate |
|
0
|
0
|
0
|
0
|
11.00
|
0.00
|
0
|
0
|
0
|
| M124 |
wood use 5-time-Garjan |
|
73
|
66
|
0
|
0
|
850.00
|
0.00
|
61,747
|
56,195
|
0
|
| M125 |
B-plate with pipe |
|
0
|
0
|
0
|
0
|
16.00
|
0.00
|
0
|
0
|
0
|
| M126 |
Wood shutter-3time |
|
8
|
0
|
0
|
0
|
350.00
|
0.00
|
2,718
|
0
|
0
|
| M127 |
Steel form,S-structure |
|
45,625
|
39,326
|
0
|
0
|
10.00
|
0.00
|
456,249
|
393,258
|
0
|
| M128 |
Steel beam,S-structure |
|
0
|
0
|
0
|
0
|
40.00
|
0.00
|
0
|
0
|
0
|
| M129 |
Stone Cutting Disc - 175 |
|
59
|
58
|
0
|
0
|
70.00
|
0.00
|
4,132
|
4,076
|
0
|
| M130 |
Diamond Cuting Disc- 175 |
|
6
|
6
|
0
|
0
|
2,200.00
|
0.00
|
12,987
|
12,811
|
0
|
| M132 |
Wood use-6time mango |
|
172
|
157
|
0
|
0
|
350.00
|
0.00
|
60,244
|
54,986
|
0
|
| M133 |
Cheisel - Hammer |
|
59
|
58
|
0
|
0
|
55.00
|
0.00
|
3,247
|
3,203
|
0
|
| |
Total |
655,047
|
548,312
|
0
|
| Alum,SS/MS,FalseCeil |
| S259 |
MS Round Shutter Supply |
|
0
|
0
|
37
|
0
|
0.00
|
145.00
|
0
|
0
|
5,333
|
| |
Total |
0
|
0
|
5,333
|
| |
Total(1) |
8,755,246
|
6,929,306
|
5,668,776
|
|
Add Overhead on Total(1) |
11.0 % |
963,077
|
762,224
|
|
Total(2) |
9,718,323
|
7,691,529
|
|
Add Profit on Total(2) |
0.0 % |
0
|
0
|
|
Total(3) |
9,718,323
|
7,691,529
|
|
Add vat on Total Cost |
4.5 % |
457,931
|
362,428
|
|
Add Income Tax on Total
Cost |
0.0 % |
457,931
|
362,428
|
|
Total Cost |
10,176,254
|
8,053,957
|
