| New Liquids Utility Building-Foundation |
Bill Cost |
Actual Cost |
Profit |
 |
Offer12345: |
Total : Tk.1,215,440 |
Material |
552,930
|
577,581 |
-4.27
% |
| Purchase : 2004-04-15 |
Total : Tk.765,130 |
Labour |
77,174 |
44,041 |
75.23%
|
| Bill123456:2004-07-01 |
Total : Tk.801,850 |
Equipment |
19,929 |
0 |
0.00%
|
| Certify123: 2004-07-12 |
Total : Tk.480,400 |
Other |
30,721 |
40,455 |
-24.06
% |
| Pay 12345:2004-09-26 |
Total : Tk.480,400 |
Overhead |
34,924 |
655 |
5,231.91
% |
| oh: 3.0% Profit:8.0%
vat:4.5% it:0.0 % |
Total Profit =20.99% |
Total |
715,678 |
662,732 |
7.99
% |
| Photograph Taken :2004-06-24 |
Start :2004-05-03 |
Finish :2004-06-30 |
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 |
|
29,468
|
13,779
|
11,471
|
0
|
6.00
|
5.60
|
176,809
|
82,675
|
64,240
|
| A102 |
Brick |
|
11,523
|
381
|
5,015
|
0
|
3.70
|
3.00
|
42,637
|
1,409
|
15,045
|
| A103 |
Sand - Local - Mymensingh |
|
643
|
317
|
236
|
0
|
13.00
|
10.00
|
8,359
|
4,121
|
2,356
|
| A104 |
Polythene |
|
52
|
52
|
182
|
0
|
77.00
|
77.00
|
3,978
|
3,999
|
14,033
|
| A105 |
Cement |
|
546
|
462
|
433
|
500
|
237.00
|
246.00
|
129,358
|
109,554
|
106,518
|
| A106 |
Sand - Sylhet |
|
727
|
685
|
919
|
0
|
18.00
|
19.00
|
13,081
|
12,337
|
17,468
|
| A107 |
Stone-chips |
|
1,807
|
1,632
|
1,436
|
0
|
65.00
|
70.00
|
117,459
|
106,069
|
100,538
|
| A108 |
Brick-chips |
|
249
|
299
|
0
|
0
|
40.00
|
0.00
|
9,953
|
11,963
|
0
|
| A112 |
GI Wire |
|
85
|
62
|
125
|
0
|
70.00
|
50.00
|
5,950
|
4,305
|
6,250
|
| A114 |
Re-bar G60 |
|
8,925
|
6,458
|
6,490
|
6,150
|
33.00
|
36.50
|
294,525
|
213,098
|
236,885
|
| A132 |
Wood - Mango |
|
0
|
0
|
37
|
0
|
0.00
|
350.00
|
0
|
0
|
12,807
|
| A145 |
Used Brick |
|
2,000
|
2,000
|
0
|
0
|
1.70
|
0.00
|
3,400
|
3,400
|
0
|
| |
Total |
805,510
|
552,930
|
576,139
|
| Equipment-Civil |
| E101 |
Mini Roller Compaction |
|
22,602
|
10,595
|
0
|
0
|
1.00
|
0.00
|
22,602
|
10,595
|
0
|
| E102 |
Mixer m/c and vibrator |
|
2,183
|
2,178
|
0
|
0
|
2.00
|
0.00
|
4,367
|
4,356
|
0
|
| E103 |
Mini Dumper |
|
2,313
|
2,230
|
0
|
0
|
2.00
|
0.00
|
4,626
|
4,460
|
0
|
| E106 |
Batching Plant , Vibrator |
|
194
|
52
|
0
|
0
|
10.00
|
0.00
|
1,942
|
519
|
0
|
| E131 |
Mini Dumper-Sand carrying |
|
0
|
0
|
0
|
0
|
1.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
33,537
|
19,929
|
0
|
| Labour - Civil |
| L001 |
Re-bar Work |
|
8,500
|
6,150
|
4,600
|
0
|
1.70
|
1.65
|
14,450
|
10,455
|
7,590
|
| L002 |
Formwork upto 10ft from P |
|
4,235
|
3,032
|
1,371
|
0
|
6.00
|
6.00
|
25,411
|
18,195
|
8,228
|
| L004 |
Ordinary Labour Supply |
|
2
|
0
|
0
|
0
|
100.00
|
95.00
|
172
|
13
|
0
|
| L005 |
Head Mason Supply |
|
4
|
0
|
0
|
0
|
200.00
|
200.00
|
861
|
63
|
0
|
| L009 |
Sand Screening |
|
900
|
863
|
0
|
0
|
1.00
|
0.00
|
900
|
863
|
0
|
| L016 |
RCC Casting. |
|
2,101
|
1,897
|
0
|
0
|
6.00
|
0.00
|
12,607
|
11,385
|
0
|
| L026 |
Ceramic B/W+pointing |
|
0
|
0
|
0
|
0
|
4.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
54,402
|
40,973
|
15,818
|
| Labour-Civil |
| L101 |
Earth Work in Excavation |
|
16,951
|
10,306
|
0
|
0
|
1.80
|
0.00
|
30,512
|
18,551
|
0
|
| L102 |
Filling |
|
0
|
0
|
0
|
0
|
1.00
|
0.00
|
0
|
0
|
0
|
| L104 |
Polythene laying |
|
3,444
|
3,463
|
0
|
0
|
0.20
|
0.00
|
689
|
693
|
0
|
| L105 |
Dismantling RCC |
|
0
|
272
|
0
|
0
|
35.00
|
0.00
|
0
|
9,517
|
0
|
| L106 |
CC (50mm) With NCF |
|
538
|
0
|
0
|
0
|
3.00
|
0.00
|
1,615
|
0
|
0
|
| L107 |
CC Work |
|
212
|
332
|
0
|
0
|
5.00
|
0.00
|
1,059
|
1,662
|
0
|
| L114 |
Dismantling - PC Block |
|
0
|
988
|
0
|
0
|
2.00
|
0.00
|
0
|
1,976
|
0
|
| L116 |
Dismatle - B/W |
|
0
|
195
|
0
|
0
|
3.50
|
0.00
|
0
|
684
|
0
|
| L149 |
Dismantling CC-BFS |
|
1,076
|
1,040
|
0
|
0
|
3.00
|
0.00
|
3,229
|
3,119
|
0
|
| L179 |
Plaster Superstructure |
|
0
|
0
|
0
|
0
|
4.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
37,104
|
36,201
|
0
|
| Misc.-Civil |
| M102 |
Steel Forms |
|
3,680
|
2,454
|
0
|
0
|
5.00
|
0.00
|
18,398
|
12,269
|
0
|
| M105 |
Shoring for Excavation |
|
6,516
|
3,962
|
0
|
0
|
2.15
|
0.00
|
14,009
|
8,518
|
0
|
| M106 |
Steel Scaffolding |
|
16
|
0
|
0
|
0
|
100.00
|
0.00
|
1,615
|
0
|
0
|
| M109 |
Welding Electrode VM 8-no |
|
0
|
0
|
6
|
0
|
0.00
|
360.00
|
0
|
0
|
2,160
|
| M123 |
Steel pipe with B-plate |
|
254
|
100
|
0
|
0
|
11.00
|
0.00
|
2,797
|
1,103
|
0
|
| M124 |
wood use 5-time-Garjan |
|
0
|
0
|
0
|
0
|
850.00
|
0.00
|
196
|
203
|
0
|
| M127 |
Steel form,S-structure |
|
556
|
579
|
0
|
0
|
10.00
|
0.00
|
5,555
|
5,786
|
0
|
| M128 |
Steel beam,S-structure |
|
44
|
39
|
0
|
0
|
40.00
|
0.00
|
1,752
|
1,578
|
0
|
| M132 |
Wood use-6time mango |
|
8
|
4
|
0
|
0
|
350.00
|
0.00
|
2,942
|
1,264
|
0
|
| |
Total |
47,263
|
30,721
|
2,160
|
| |
Total(1) |
977,816
|
680,754
|
594,117
|
|
Add Overhead on Total(1) |
3.0 % |
29,334
|
20,423
|
|
Total(2) |
1,007,150
|
701,177
|
|
Add Profit on Total(2) |
8.0 % |
80,572
|
56,094
|
|
Total(3) |
1,007,150
|
701,177
|
|
Add vat on Total Cost |
4.5 % |
51,254
|
35,683
|
|
Add Income Tax on Total
Cost |
0.0 % |
51,254
|
35,683
|
|
Total Cost |
1,138,976
|
792,954
|
