| Pile Found-Solid Track-II Utility Buildn |
Bill Cost |
Actual Cost |
Profit |
 |
Offer12345: |
Total : Tk.1,636,470 |
Material |
973,217
|
826,247 |
17.79
% |
| Purchase : 2004-06-03 |
Total : Tk.1,520,000 |
Labour |
272,060 |
44,333 |
513.67%
|
| Bill123456:2004-08-16 |
Total : Tk.1,519,767 |
Equipment |
112,263 |
0 |
0.00%
|
| Certify123: 2004-08-27 |
Total : Tk.916,467 |
Other |
54,372 |
22,460 |
142.08
% |
| Pay 12345:2004-09-26 |
Total : Tk.916,467 |
Overhead |
45,600 |
58,029 |
-21.42
% |
| oh: 3.0% Profit:8.0%
vat:4.5% it:0.0 % |
Total Profit =59.80% |
Total |
1,457,512 |
951,069 |
53.25
% |
| Photograph Taken :2004-07-04 |
Start :2004-06-15 |
Finish :2004-07-12 |
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
|
1,985
|
0
|
0.00
|
3.50
|
0
|
0
|
6,948
|
| A103 |
Sand - Local - Mymensingh |
|
0
|
0
|
75
|
0
|
0.00
|
11.00
|
0
|
0
|
825
|
| A104 |
Polythene |
|
0
|
0
|
126
|
0
|
0.00
|
50.00
|
0
|
0
|
6,300
|
| A105 |
Cement |
|
1,072
|
1,061
|
800
|
900
|
237.00
|
237.00
|
254,103
|
251,341
|
189,600
|
| A106 |
Sand - Sylhet |
|
2,096
|
2,073
|
2,207
|
0
|
18.00
|
16.00
|
37,721
|
37,311
|
35,310
|
| A107 |
Stone-chips |
|
4,191
|
4,146
|
3,236
|
0
|
65.00
|
70.00
|
272,427
|
269,466
|
226,537
|
| A112 |
GI Wire |
|
80
|
80
|
0
|
0
|
70.00
|
50.00
|
5,600
|
5,600
|
0
|
| A114 |
Re-bar G60 |
|
10,500
|
10,500
|
9,654
|
10,000
|
39.00
|
39.00
|
409,500
|
409,500
|
376,506
|
| |
Total |
979,350
|
973,217
|
842,025
|
| Equipment-Civil |
| E105 |
Welding M/c |
|
10,000
|
10,000
|
0
|
0
|
0.50
|
0.00
|
5,000
|
5,000
|
0
|
| E138 |
Rig,Mixer M/c |
|
4,873
|
4,820
|
0
|
0
|
10.00
|
0.00
|
48,735
|
48,205
|
0
|
| E139 |
Bored Piling Equipment |
|
1,969
|
1,969
|
0
|
0
|
30.00
|
0.00
|
59,058
|
59,058
|
0
|
| |
Total |
112,793
|
112,263
|
0
|
| Labour - Civil |
| L001 |
Re-bar Work |
|
10,000
|
10,000
|
12,513
|
0
|
1.70
|
1.65
|
17,000
|
17,000
|
20,646
|
| L002 |
Formwork upto 10ft from P |
|
0
|
0
|
1,373
|
0
|
0.00
|
6.00
|
0
|
0
|
8,238
|
| L016 |
RCC Casting. |
|
4,873
|
4,820
|
0
|
0
|
7.00
|
0.00
|
34,114
|
33,743
|
0
|
| |
Total |
51,114
|
50,743
|
28,884
|
| Labour-Civil |
| L124 |
Dismantle Existing Store |
|
2,691
|
4,647
|
0
|
0
|
9.50
|
0.00
|
25,565
|
44,143
|
0
|
| L125 |
Pile Boring - 500mm dia |
|
1,969
|
1,969
|
0
|
0
|
90.00
|
0.00
|
177,174
|
177,174
|
0
|
| |
Total |
202,739
|
221,317
|
0
|
| Misc.-Civil |
| M109 |
Welding Electrode VM 8-no |
|
30
|
30
|
0
|
0
|
500.00
|
360.00
|
15,000
|
15,000
|
0
|
| M110 |
Bentonite |
|
1,969
|
1,969
|
0
|
0
|
20.00
|
0.00
|
39,372
|
39,372
|
0
|
| |
Total |
54,372
|
54,372
|
0
|
| |
Total(1) |
1,400,368
|
1,411,912
|
870,909
|
|
Add Overhead on Total(1) |
3.0 % |
42,011
|
42,357
|
|
Total(2) |
1,442,379
|
1,454,270
|
|
Add Profit on Total(2) |
8.0 % |
115,390
|
116,342
|
|
Total(3) |
1,442,379
|
1,454,270
|
|
Add vat on Total Cost |
4.5 % |
73,403
|
74,008
|
|
Add Income Tax on Total
Cost |
0.0 % |
73,403
|
74,008
|
|
Total Cost |
1,631,172
|
1,644,619
|
