| RCC Road for Rm+Pm and Fg ware house |
Bill Cost |
Actual Cost |
Profit |
 |
Offer12345:2003-03-23 |
Total : Tk.10,000,000 |
Material |
7,975,610
|
7,267,319 |
9.75
% |
| Purchase : 2004-04-18 |
Total : Tk.10,000,000 |
Labour |
1,078,368 |
471,107 |
128.90%
|
| Bill123456:2005-06-02 |
Total : Tk.10,000,000 |
Equipment |
1,568,745 |
460,607 |
240.58%
|
| Certify123: |
Total : Tk.9,733,186 |
Other |
44,943 |
346,561 |
-87.03
% |
| Pay 12345: |
Total : Tk.8,232,656 |
Overhead |
514,409 |
130,243 |
294.96
% |
| oh: 3.0% Profit:8.0%
vat:4.5% it:0.0 % |
Total Profit =15.26% |
Total |
11,182,075 |
8,675,837 |
28.89
% |
| Photograph Taken :2004-03-22 |
Start :2004-03-23 |
Finish :97.33% |
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 |
|
0
|
0
|
0
|
0
|
7.00
|
0.00
|
0
|
0
|
0
|
| A102 |
Brick |
|
0
|
0
|
0
|
0
|
3.50
|
0.00
|
0
|
0
|
0
|
| A103 |
Sand - Local - Mymensingh |
|
0
|
0
|
0
|
0
|
12.00
|
0.00
|
0
|
0
|
0
|
| A104 |
Polythene |
|
0
|
0
|
0
|
0
|
77.00
|
0.00
|
0
|
0
|
0
|
| A105 |
Cement |
|
0
|
0
|
0
|
0
|
295.00
|
0.00
|
0
|
0
|
0
|
| A106 |
Sand - Sylhet |
|
0
|
0
|
0
|
0
|
24.00
|
0.00
|
0
|
0
|
0
|
| A107 |
Stone-chips |
|
0
|
0
|
0
|
0
|
72.00
|
0.00
|
0
|
0
|
0
|
| A108 |
Brick-chips |
|
0
|
0
|
0
|
0
|
40.00
|
0.00
|
0
|
0
|
0
|
| A109 |
Re-bar - G40 |
|
0
|
0
|
0
|
0
|
38.50
|
0.00
|
0
|
0
|
0
|
| A112 |
GI Wire |
|
0
|
0
|
0
|
0
|
90.00
|
0.00
|
0
|
0
|
0
|
| A113 |
Pudloo |
|
0
|
0
|
0
|
0
|
70.00
|
0.00
|
0
|
0
|
0
|
| A114 |
Re-bar G60 |
|
0
|
0
|
0
|
0
|
40.50
|
0.00
|
0
|
0
|
0
|
| A141 |
Dowel Bar-20mm plain |
|
0
|
0
|
0
|
0
|
40.00
|
0.00
|
0
|
0
|
0
|
| A142 |
Rubber bush |
|
0
|
0
|
0
|
0
|
22.00
|
0.00
|
0
|
0
|
0
|
| A144 |
Bitumens |
|
0
|
0
|
0
|
0
|
30.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| Material-Mosaic/Tile |
| A205 |
300x300x25 P-Tiles-CC |
|
0
|
0
|
0
|
0
|
49.61
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| Plumbing/Sanitr Pipe |
| B103 |
RCC Pipe 6" dia |
|
0
|
0
|
0
|
0
|
66.00
|
0.00
|
0
|
0
|
0
|
| B104 |
RCC Pipe 9" dia |
|
0
|
0
|
0
|
0
|
108.00
|
0.00
|
0
|
0
|
0
|
| B105 |
RCC Pipe 12" dia |
|
0
|
0
|
0
|
0
|
210.00
|
0.00
|
0
|
0
|
0
|
| B106 |
RCC Pipe 18" dia |
|
0
|
0
|
0
|
0
|
300.00
|
0.00
|
0
|
0
|
0
|
| B107 |
RCC Pipe 24" dia |
|
0
|
0
|
0
|
0
|
498.00
|
0.00
|
0
|
0
|
0
|
| B108 |
uPVC Pipe 150 dia |
|
0
|
0
|
0
|
0
|
115.00
|
0.00
|
0
|
0
|
0
|
| B110 |
CI Cover -450MM DIA |
|
0
|
0
|
0
|
0
|
2,500.00
|
0.00
|
0
|
0
|
0
|
| B111 |
CI Cover 300 mm dia |
|
0
|
0
|
0
|
0
|
750.00
|
0.00
|
0
|
0
|
0
|
| B117 |
uPVC Bend 150mm dia |
|
0
|
0
|
0
|
0
|
560.00
|
0.00
|
0
|
0
|
0
|
| B118 |
150mm dia Socket |
|
0
|
0
|
0
|
0
|
50.00
|
0.00
|
0
|
0
|
0
|
| B126 |
uPVC Tee - 150mm dia |
|
0
|
0
|
0
|
0
|
950.00
|
0.00
|
0
|
0
|
0
|
| B147 |
uPVC End Cap -150 dia |
|
0
|
0
|
0
|
0
|
920.00
|
0.00
|
0
|
0
|
0
|
| B148 |
Clamp |
|
0
|
0
|
0
|
0
|
35.00
|
0.00
|
0
|
0
|
0
|
| B149 |
Standing Urinal |
|
0
|
0
|
0
|
0
|
700.00
|
0.00
|
0
|
0
|
0
|
| B150 |
Hole making (150 dia) |
|
0
|
0
|
0
|
0
|
350.00
|
0.00
|
0
|
0
|
0
|
| B151 |
S-cement tube |
|
0
|
0
|
0
|
0
|
190.00
|
0.00
|
0
|
0
|
0
|
| B152 |
Solvent cement -500 ml |
|
0
|
0
|
0
|
0
|
490.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| Steel Structures |
| C108 |
MS angle |
|
0
|
0
|
0
|
0
|
38.00
|
0.00
|
0
|
0
|
0
|
| C116 |
M.S plate |
|
0
|
0
|
0
|
0
|
45.00
|
0.00
|
0
|
0
|
0
|
| C139 |
10 dia Rowel bolt |
|
0
|
0
|
0
|
0
|
75.00
|
0.00
|
0
|
0
|
0
|
| C140 |
CI Grating |
|
0
|
0
|
0
|
0
|
42.00
|
0.00
|
0
|
0
|
0
|
| C141 |
Galvanized Angle 38x38 |
|
0
|
0
|
0
|
0
|
125.00
|
0.00
|
0
|
0
|
0
|
| C142 |
MS Grating 200x75 |
|
0
|
0
|
0
|
0
|
100.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| Equipment-Civil |
| E102 |
Mixer m/c and vibrator |
|
0
|
0
|
0
|
0
|
5.00
|
0.00
|
0
|
0
|
0
|
| E103 |
Mini Dumper |
|
0
|
0
|
0
|
0
|
1.00
|
0.00
|
0
|
0
|
0
|
| E127 |
Excavator |
|
0
|
0
|
0
|
0
|
8,000.00
|
0.00
|
0
|
0
|
0
|
| E132 |
Roller hire ch. i/c fuel |
|
0
|
0
|
0
|
0
|
6,500.00
|
0.00
|
0
|
0
|
0
|
| E134 |
Wheel Loader-Road |
|
0
|
0
|
0
|
0
|
10,000.00
|
0.00
|
0
|
0
|
0
|
| E135 |
Gradder-Road |
|
0
|
0
|
0
|
0
|
10,000.00
|
0.00
|
0
|
0
|
0
|
| E136 |
Dump Truck |
|
0
|
0
|
0
|
0
|
8,300.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| Labour - Civil |
| L001 |
Re-bar Work |
|
0
|
0
|
0
|
0
|
1.65
|
0.00
|
0
|
0
|
0
|
| L002 |
Formwork upto 10ft from P |
|
0
|
0
|
0
|
0
|
6.00
|
0.00
|
0
|
0
|
0
|
| L004 |
Ordinary Labour Supply |
|
0
|
0
|
0
|
0
|
100.00
|
0.00
|
0
|
0
|
0
|
| L005 |
Head Mason Supply |
|
0
|
0
|
0
|
0
|
200.00
|
0.00
|
0
|
0
|
0
|
| L008 |
Dismentling F/W/Mar tile |
|
0
|
0
|
0
|
0
|
10.00
|
0.00
|
0
|
0
|
0
|
| L013 |
Neat Cement Finishing |
|
0
|
0
|
0
|
0
|
1.00
|
0.00
|
0
|
0
|
0
|
| L014 |
Local carrying Rod |
|
0
|
0
|
0
|
0
|
0.25
|
0.00
|
0
|
0
|
0
|
| L016 |
RCC Casting. |
|
0
|
0
|
0
|
0
|
6.00
|
0.00
|
0
|
0
|
0
|
| L018 |
250mm Brickwork upto 7 ft |
|
0
|
0
|
0
|
0
|
4.25
|
0.00
|
0
|
0
|
0
|
| L057 |
Brick-chips making 1 1/2" |
|
0
|
0
|
0
|
0
|
0.33
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| Labour-Civil |
| L101 |
Earth Work in Excavation |
|
0
|
0
|
0
|
0
|
1.80
|
0.00
|
0
|
0
|
0
|
| L102 |
Filling |
|
0
|
0
|
0
|
0
|
1.00
|
0.00
|
0
|
0
|
0
|
| L103 |
Brck flat soling |
|
0
|
0
|
0
|
0
|
0.60
|
0.00
|
0
|
0
|
0
|
| L107 |
CC Work |
|
0
|
0
|
0
|
0
|
5.00
|
0.00
|
0
|
0
|
0
|
| L112 |
150mm dia RCC Pipe |
|
0
|
0
|
0
|
0
|
20.00
|
0.00
|
0
|
0
|
0
|
| L166 |
225mm dia RCC pipe |
|
0
|
0
|
0
|
0
|
25.00
|
0.00
|
0
|
0
|
0
|
| L167 |
300mm dia RCC pipe |
|
0
|
0
|
0
|
0
|
33.00
|
0.00
|
0
|
0
|
0
|
| L168 |
450mm dia RCC pipe |
|
0
|
0
|
0
|
0
|
50.00
|
0.00
|
0
|
0
|
0
|
| L169 |
600mm dia RCC pipe |
|
0
|
0
|
0
|
0
|
67.00
|
0.00
|
0
|
0
|
0
|
| L172 |
Patent stone with NCF |
|
0
|
0
|
0
|
0
|
3.00
|
0.00
|
0
|
0
|
0
|
| L173 |
Bitumen painting |
|
0
|
0
|
0
|
0
|
1.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| Labour-Tile/Sanitary |
| L206 |
Paving Tiles Fitting |
|
0
|
0
|
0
|
0
|
20.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| Labour-Sanitary |
| L402 |
uPVC Pipe Fitting -150mm |
|
0
|
0
|
0
|
0
|
20.00
|
0.00
|
0
|
0
|
0
|
| L423 |
Manhole Cover fixing |
|
0
|
0
|
0
|
0
|
300.00
|
0.00
|
0
|
0
|
0
|
| L424 |
Drain Cover Slab Fixing |
|
0
|
0
|
0
|
0
|
20.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| Labour-MS Work |
| L520 |
MS angle fixing with plat |
|
0
|
0
|
0
|
0
|
5.00
|
0.00
|
0
|
0
|
0
|
| L521 |
CI Grating (1000x300) fix |
|
0
|
0
|
0
|
0
|
800.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| Misc.-Civil |
| M102 |
Steel Forms |
|
0
|
0
|
0
|
0
|
5.00
|
0.00
|
0
|
0
|
0
|
| M105 |
Shoring for Excavation |
|
0
|
0
|
0
|
0
|
2.15
|
0.00
|
0
|
0
|
0
|
| M126 |
Wood shutter-3time |
|
0
|
0
|
0
|
0
|
350.00
|
0.00
|
0
|
0
|
0
|
| M152 |
Cork Sheet-12mm |
|
0
|
0
|
0
|
0
|
3.50
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| Sub-contractor-Civil |
| S108 |
Painting to MS surface |
|
0
|
0
|
0
|
0
|
5.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| |
Total(1) |
0
|
0
|
0
|
|
Add Overhead on Total(1) |
3.0 % |
0
|
0
|
|
Total(2) |
0
|
0
|
|
Add Profit on Total(2) |
8.0 % |
0
|
0
|
|
Total(3) |
0
|
0
|
|
Add vat on Total Cost |
4.5 % |
0
|
0
|
|
Add Income Tax on Total
Cost |
0.0 % |
0
|
0
|
|
Total Cost |
0
|
0
|
