| BEL Store At Technology Park |
Bill Cost |
Actual Cost |
Profit |
 |
Offer12345: |
Total : Tk.292,614 |
Material |
219,488
|
152,139 |
44.27
% |
| Purchase : 2004-06-28 |
Total : Tk.292,614 |
Labour |
27,018 |
24,642 |
9.64%
|
| Bill123456:2004-08-23 |
Total : Tk.281,304 |
Equipment |
2,780 |
0 |
0.00%
|
| Certify123: 2004-08-28 |
Total : Tk.281,304 |
Other |
6,874 |
10,633 |
-35.35
% |
| Pay 12345:2004-09-15 |
Total : Tk.281,304 |
Overhead |
0 |
0 |
0.00
% |
| oh: 0.0% Profit:0.0%
vat:4.5% it:4.0 % |
Total Profit =50.10% |
Total |
256,160 |
187,414 |
36.68
% |
| Photograph Taken :2004-09-09 |
Start : |
Finish :96.13% |
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 |
|
54
|
48
|
0
|
0
|
6.00
|
0.00
|
323
|
291
|
0
|
| A102 |
Brick |
|
18,312
|
16,396
|
17,186
|
0
|
3.50
|
2.00
|
64,090
|
57,385
|
34,372
|
| A103 |
Sand - Local - Mymensingh |
|
564
|
507
|
441
|
0
|
13.00
|
11.00
|
7,335
|
6,594
|
4,854
|
| A104 |
Polythene |
|
16
|
15
|
0
|
0
|
77.00
|
0.00
|
1,243
|
1,119
|
0
|
| A105 |
Cement |
|
140
|
128
|
93
|
0
|
237.00
|
237.00
|
33,081
|
30,230
|
22,041
|
| A106 |
Sand - Sylhet |
|
98
|
94
|
51
|
0
|
18.00
|
15.50
|
1,762
|
1,693
|
794
|
| A107 |
Stone-chips |
|
76
|
77
|
0
|
0
|
70.00
|
0.00
|
5,354
|
5,360
|
0
|
| A108 |
Brick-chips |
|
230
|
218
|
0
|
0
|
40.00
|
0.00
|
9,203
|
8,719
|
0
|
| A114 |
Re-bar G60 |
|
157
|
159
|
0
|
0
|
30.00
|
0.00
|
4,719
|
4,767
|
0
|
| A132 |
Wood - Mango |
|
9
|
9
|
0
|
0
|
0.00
|
0.00
|
0
|
0
|
0
|
| A138 |
Plastocrete super-Sika |
|
1
|
1
|
0
|
0
|
155.00
|
0.00
|
133
|
128
|
0
|
| |
Total |
127,245
|
116,284
|
62,061
|
| Material-Paint |
| A301 |
Ind. Enamel paint |
|
0
|
0
|
12
|
0
|
0.00
|
160.00
|
0
|
0
|
1,920
|
| |
Total |
0
|
0
|
1,920
|
| Steel Structures |
| C108 |
MS angle |
|
1,680
|
1,717
|
1,600
|
0
|
34.00
|
34.00
|
57,120
|
58,370
|
54,400
|
| C115 |
J-Hook |
|
770
|
820
|
0
|
0
|
2.50
|
0.00
|
1,924
|
2,051
|
0
|
| C118 |
CI Sheet 0.45mm |
|
8
|
9
|
10
|
0
|
3,000.00
|
3,000.00
|
24,864
|
26,508
|
30,000
|
| C134 |
M.S. Plate |
|
0
|
0
|
92
|
0
|
0.00
|
45.00
|
0
|
0
|
4,140
|
| |
Total |
83,908
|
86,929
|
88,540
|
| MS/SS Work i/c matr |
| C215 |
MS Door - Old |
|
102
|
163
|
0
|
0
|
80.00
|
0.00
|
8,181
|
13,020
|
0
|
| C216 |
MS Window - Old |
|
54
|
47
|
0
|
0
|
70.00
|
0.00
|
3,767
|
3,255
|
0
|
| |
Total |
11,948
|
16,275
|
0
|
| Equipment-Civil |
| E101 |
Mini Roller Compaction |
|
1,413
|
841
|
0
|
0
|
1.00
|
0.00
|
1,413
|
841
|
0
|
| E102 |
Mixer m/c and vibrator |
|
270
|
256
|
0
|
0
|
1.00
|
0.00
|
270
|
256
|
0
|
| E131 |
Mini Dumper-Sand carrying |
|
2,825
|
1,682
|
0
|
0
|
1.00
|
0.00
|
2,825
|
1,682
|
0
|
| |
Total |
4,508
|
2,780
|
0
|
| Labour - Civil |
| L001 |
Re-bar Work |
|
0
|
0
|
268
|
0
|
0.00
|
1.65
|
0
|
0
|
442
|
| L002 |
Formwork upto 10ft from P |
|
0
|
0
|
324
|
0
|
0.00
|
6.00
|
0
|
0
|
1,946
|
| L004 |
Ordinary Labour Supply |
|
6
|
8
|
0
|
0
|
100.00
|
0.00
|
646
|
775
|
0
|
| L005 |
Head Mason Supply |
|
8
|
9
|
0
|
0
|
200.00
|
0.00
|
1,571
|
1,802
|
0
|
| L018 |
250mm Brickwork upto 7 ft |
|
494
|
578
|
0
|
0
|
4.50
|
0.00
|
2,225
|
2,601
|
0
|
| L021 |
FormWork:45-57ft from PL |
|
0
|
0
|
3,304
|
0
|
0.00
|
0.80
|
0
|
0
|
2,643
|
| L026 |
Ceramic B/W+pointing |
|
0
|
0
|
368
|
0
|
0.00
|
4.00
|
0
|
0
|
1,473
|
| L027 |
D.P.C. |
|
86
|
82
|
78
|
0
|
3.00
|
1.50
|
258
|
247
|
117
|
| L028 |
125mm thick Brick Work |
|
1,830
|
1,310
|
1,319
|
0
|
4.00
|
2.75
|
7,320
|
5,242
|
3,626
|
| |
Total |
12,020
|
10,668
|
10,249
|
| Labour-Civil |
| L101 |
Earth Work in Excavation |
|
353
|
202
|
0
|
0
|
1.80
|
0.00
|
636
|
364
|
0
|
| L102 |
Filling |
|
5,650
|
3,365
|
0
|
0
|
0.50
|
0.00
|
2,825
|
1,682
|
0
|
| L107 |
CC Work |
|
256
|
242
|
0
|
0
|
5.00
|
0.00
|
1,278
|
1,211
|
0
|
| L111 |
RCC Work |
|
71
|
71
|
0
|
0
|
6.00
|
0.00
|
424
|
428
|
0
|
| L113 |
Form work |
|
336
|
340
|
0
|
0
|
6.00
|
0.00
|
2,017
|
2,037
|
0
|
| |
Total |
7,180
|
5,723
|
0
|
| Labour-MS Work |
| L501 |
Making Purlin,rafter, box |
|
1,600
|
1,635
|
844
|
0
|
6.50
|
6.50
|
10,400
|
10,628
|
5,486
|
| L516 |
C.I. sheet roofing |
|
0
|
0
|
1,347
|
0
|
0.00
|
2.75
|
0
|
0
|
3,703
|
| L522 |
Ridge fitting |
|
0
|
0
|
62
|
0
|
0.00
|
4.00
|
0
|
0
|
248
|
| L523 |
Window Repairing i/c Gril |
|
0
|
0
|
3
|
0
|
0.00
|
350.00
|
0
|
0
|
1,050
|
| L524 |
Door Repairing |
|
0
|
0
|
4
|
0
|
0.00
|
400.00
|
0
|
0
|
1,600
|
| |
Total |
10,400
|
10,628
|
12,087
|
| Labour Paints |
| L606 |
Enamel Paint-MS Door/Gril |
|
0
|
0
|
480
|
0
|
0.00
|
2.25
|
0
|
0
|
1,079
|
| L609 |
Enamel Paint-MS Angle |
|
0
|
0
|
491
|
0
|
0.00
|
2.50
|
0
|
0
|
1,227
|
| |
Total |
0
|
0
|
2,306
|
| Misc.-Civil |
| M106 |
Steel Scaffolding |
|
18
|
13
|
0
|
0
|
100.00
|
0.00
|
1,830
|
1,310
|
0
|
| M109 |
Welding Electrode VM 8-no |
|
3
|
3
|
0
|
0
|
0.00
|
0.00
|
0
|
0
|
0
|
| M126 |
Wood shutter-3time |
|
1
|
1
|
0
|
0
|
0.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
1,830
|
1,310
|
0
|
| Sub-contractor-Civil |
| S108 |
Painting to MS surface |
|
312
|
419
|
0
|
0
|
5.00
|
0.00
|
1,561
|
2,093
|
0
|
| |
Total |
1,561
|
2,093
|
0
|
| Alum,SS/MS,FalseCeil |
| S251 |
CI Sheet roofing |
|
1,184
|
1,262
|
0
|
0
|
2.75
|
0.00
|
3,256
|
3,471
|
0
|
| |
Total |
3,256
|
3,471
|
0
|
| |
Total(1) |
263,855
|
256,160
|
177,163
|
|
Add Overhead on Total(1) |
0.0 % |
0
|
0
|
|
Total(2) |
263,855
|
256,160
|
|
Add Profit on Total(2) |
0.0 % |
0
|
0
|
|
Total(3) |
263,855
|
256,160
|
|
Add vat on Total Cost |
4.5 % |
12,976
|
12,598
|
|
Add Income Tax on Total
Cost |
4.0 % |
12,976
|
12,598
|
|
Total Cost |
288,366
|
279,957
|
