| Refurbishment of Air Compressor room T-I |
Bill Cost |
Actual Cost |
Profit |
 |
Offer12345: |
Total : Tk.257,755 |
Material |
92,031
|
54,069 |
70.21
% |
| Purchase : 2004-01-14 |
Total : Tk.243,005 |
Labour |
37,463 |
17,117 |
118.86%
|
| Bill123456:2004-10-09 |
Total : Tk.242,800 |
Equipment |
0 |
0 |
0.00%
|
| Certify123: 2004-10-26 |
Total : Tk.242,800 |
Other |
92,929 |
0 |
0.00
% |
| Pay 12345:2004-11-23 |
Total : Tk.242,800 |
Overhead |
6,075 |
2,195 |
176.77
% |
| oh: 2.5% Profit:8.0%
vat:4.5% it:4.0 % |
Total Profit =230.88% |
Total |
228,498 |
73,381 |
211.39
% |
| Photograph Taken : |
Start :2004-01-10 |
Finish :99.92% |
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 |
|
1,884
|
1,379
|
1,560
|
0
|
3.70
|
3.00
|
6,970
|
5,102
|
4,680
|
| A103 |
Sand - Local - Mymensingh |
|
164
|
137
|
49
|
0
|
13.00
|
10.00
|
2,135
|
1,783
|
488
|
| A105 |
Cement |
|
39
|
25
|
21
|
0
|
246.00
|
237.00
|
9,650
|
6,171
|
4,977
|
| A106 |
Sand - Sylhet |
|
31
|
15
|
17
|
0
|
18.00
|
15.00
|
555
|
264
|
251
|
| A107 |
Stone-chips |
|
93
|
44
|
45
|
0
|
70.00
|
65.00
|
6,477
|
3,080
|
2,925
|
| A114 |
Re-bar G60 |
|
236
|
112
|
135
|
0
|
36.50
|
26.50
|
8,613
|
4,106
|
3,578
|
| A132 |
Wood - Mango |
|
5
|
2
|
0
|
0
|
250.00
|
0.00
|
1,148
|
459
|
0
|
| |
Total |
35,547
|
20,964
|
16,898
|
| Material-Paint |
| A302 |
Epoxy Primer |
|
71
|
64
|
48
|
0
|
170.00
|
150.00
|
12,077
|
10,868
|
7,200
|
| A303 |
Epoxy Enamel |
|
109
|
98
|
32
|
0
|
387.00
|
375.00
|
42,340
|
38,102
|
12,000
|
| A304 |
Plastron Sealer |
|
11
|
11
|
4
|
0
|
160.00
|
160.00
|
1,791
|
1,700
|
640
|
| A305 |
Plastic Emulsion |
|
16
|
16
|
8
|
0
|
170.00
|
170.00
|
2,677
|
2,705
|
1,360
|
| A306 |
Enamel paint |
|
13
|
11
|
0
|
0
|
170.00
|
0.00
|
2,165
|
1,816
|
0
|
| A307 |
Snowcel |
|
38
|
35
|
0
|
0
|
7.60
|
0.00
|
290
|
268
|
0
|
| A308 |
Thinner-T6/T7 |
|
68
|
62
|
56
|
0
|
46.00
|
46.00
|
3,129
|
2,842
|
2,576
|
| A310 |
Weather Coat (ColorBank) |
|
0
|
0
|
8
|
0
|
0.00
|
227.85
|
0
|
0
|
1,823
|
| A315 |
C/A for Epoxy Primer |
|
0
|
0
|
24
|
0
|
0.00
|
150.00
|
0
|
0
|
3,600
|
| A316 |
C/A for Epoxy Enamel |
|
0
|
0
|
16
|
0
|
0.00
|
375.00
|
0
|
0
|
6,000
|
| A321 |
Water Paper |
|
6
|
6
|
91
|
0
|
23.00
|
21.67
|
136
|
138
|
1,972
|
| A328 |
Chalk powder |
|
77
|
72
|
0
|
0
|
18.00
|
0.00
|
1,383
|
1,304
|
0
|
| A329 |
Mosaic stone |
|
8
|
8
|
0
|
0
|
110.00
|
0.00
|
912
|
835
|
0
|
| A330 |
Scrap |
|
36
|
32
|
0
|
0
|
30.00
|
0.00
|
1,066
|
959
|
0
|
| |
Total |
67,966
|
61,536
|
37,171
|
| Steel Structures |
| C132 |
G.I Plingth protection |
|
43
|
38
|
0
|
0
|
250.00
|
0.00
|
10,663
|
9,531
|
0
|
| |
Total |
10,663
|
9,531
|
0
|
| Labour - Civil |
| L004 |
Ordinary Labour Supply |
|
0
|
5
|
0
|
0
|
100.00
|
0.00
|
0
|
475
|
0
|
| L028 |
125mm thick Brick Work |
|
377
|
276
|
0
|
0
|
5.00
|
0.00
|
1,884
|
1,379
|
0
|
| |
Total |
1,884
|
1,854
|
0
|
| Labour-Civil |
| L109 |
Plaster Work |
|
753
|
737
|
0
|
0
|
3.00
|
0.00
|
2,260
|
2,211
|
0
|
| L111 |
RCC Work |
|
106
|
51
|
0
|
0
|
6.00
|
0.00
|
636
|
303
|
0
|
| L113 |
Form work |
|
168
|
67
|
0
|
0
|
6.00
|
0.00
|
1,009
|
403
|
0
|
| L115 |
Dismantle B/W 125 mm thk |
|
161
|
104
|
0
|
0
|
4.00
|
0.00
|
646
|
416
|
0
|
| L135 |
Dismantling RCC Pile head |
|
0
|
0
|
0
|
0
|
30.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
4,551
|
3,334
|
0
|
| Labour Paints |
| L601 |
Epoxy Paint to wall |
|
2,368
|
2,144
|
839
|
0
|
10.00
|
5.50
|
23,681
|
21,440
|
4,612
|
| L605 |
Epoxy Paint-Wall (P) |
|
0
|
0
|
1,579
|
0
|
0.00
|
4.00
|
0
|
0
|
6,317
|
| L606 |
Enamel Paint-MS Door/Gril |
|
344
|
212
|
210
|
0
|
2.25
|
2.25
|
775
|
476
|
473
|
| L608 |
Plastic Painting |
|
1,184
|
1,196
|
435
|
0
|
2.50
|
2.50
|
2,960
|
2,991
|
1,087
|
| L625 |
Epoxy Paint Floor(Part) |
|
0
|
0
|
701
|
0
|
0.00
|
3.00
|
0
|
0
|
2,104
|
| L627 |
Epoxy Paint-Floor |
|
1,184
|
1,053
|
348
|
0
|
7.00
|
4.00
|
8,288
|
7,368
|
1,391
|
| L639 |
Plastic Paint (PartRate) |
|
0
|
0
|
755
|
0
|
0.00
|
1.50
|
0
|
0
|
1,132
|
| |
Total |
35,704
|
32,275
|
17,117
|
| Misc.-Civil |
| M106 |
Steel Scaffolding |
|
47
|
44
|
0
|
0
|
100.00
|
0.00
|
4,682
|
4,353
|
0
|
| M133 |
Cheisel - Hammer |
|
0
|
1
|
0
|
0
|
55.00
|
0.00
|
0
|
74
|
0
|
| |
Total |
4,682
|
4,427
|
0
|
| Alum,SS/MS,FalseCeil |
| S205 |
Aluminum Fixed Window |
|
43
|
35
|
35
|
0
|
170.00
|
170.00
|
7,320
|
5,929
|
5,926
|
| S218 |
Aluminium Louver |
|
43
|
77
|
0
|
0
|
310.00
|
0.00
|
13,347
|
23,959
|
0
|
| S241 |
Al.Swing Door(PC)Plst-Gls |
|
108
|
137
|
0
|
0
|
423.00
|
0.00
|
45,532
|
58,099
|
0
|
| S255 |
Alum.Swing Door(glas-Plas |
|
0
|
0
|
136
|
0
|
0.00
|
400.00
|
0
|
0
|
54,572
|
| S256 |
Alum.Wind.Louver i/c Net |
|
0
|
0
|
77
|
0
|
0.00
|
300.00
|
0
|
0
|
23,142
|
| S257 |
G.I.Triming Plinth Protec |
|
0
|
0
|
64
|
0
|
0.00
|
120.00
|
0
|
0
|
7,651
|
| |
Total |
66,199
|
87,986
|
91,291
|
| Subcontractor-Misc |
| S311 |
MS Sheet fitting at Louve |
|
0
|
14
|
0
|
0
|
38.00
|
0.00
|
0
|
515
|
0
|
| |
Total |
0
|
515
|
0
|
| |
Total(1) |
227,196
|
222,422
|
162,477
|
|
Add Overhead on Total(1) |
2.5 % |
5,680
|
5,561
|
|
Total(2) |
232,876
|
227,983
|
|
Add Profit on Total(2) |
8.0 % |
18,630
|
18,239
|
|
Total(3) |
232,876
|
227,983
|
|
Add vat on Total Cost |
4.5 % |
12,369
|
12,109
|
|
Add Income Tax on Total
Cost |
4.0 % |
12,369
|
12,109
|
|
Total Cost |
274,870
|
269,094
|
