| QC Lab Roof Admin Bldg. |
Bill Cost |
Actual Cost |
Profit |
 |
Offer12345:2004-09-12 |
Total : Tk.2,527,965 |
Material |
1,274,008
|
1,364,727 |
-6.65
% |
| Purchase : 2004-10-06 |
Total : Tk.1,261,450 |
Labour |
338,791 |
252,912 |
33.96%
|
| Bill123456:2005-03-02 |
Total : Tk.2,143,773 |
Equipment |
30,817 |
0 |
0.00%
|
| Certify123: 2005-03-06 |
Total : Tk.1,049,671 |
Other |
187,071 |
296,232 |
-36.85
% |
| Pay 12345: |
Total : Tk.696,265 |
Overhead |
114,610 |
57,351 |
99.84
% |
| oh: 5.0% Profit:8.0%
vat:4.5% it:0.0 % |
Total Profit =8.75% |
Total |
1,945,297 |
1,971,222 |
-1.32
% |
| Photograph Taken : |
Start : |
Finish :83.21% |
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 |
|
1,190
|
1,156
|
11,800
|
0
|
3.70
|
3.50
|
4,403
|
4,277
|
41,300
|
| A103 |
Sand - Local - Mymensingh |
|
200
|
187
|
1,019
|
0
|
13.00
|
13.00
|
2,601
|
2,428
|
13,245
|
| A105 |
Cement |
|
1,035
|
970
|
1,228
|
1,000
|
246.00
|
295.00
|
254,679
|
238,501
|
362,260
|
| A106 |
Sand - Sylhet |
|
2,055
|
1,928
|
2,254
|
0
|
18.00
|
22.50
|
36,983
|
34,711
|
50,709
|
| A107 |
Stone-chips |
|
4,210
|
3,940
|
3,635
|
0
|
70.00
|
70.00
|
294,693
|
275,797
|
254,450
|
| A112 |
GI Wire |
|
215
|
184
|
195
|
0
|
70.00
|
50.00
|
15,050
|
12,884
|
9,750
|
| A114 |
Re-bar G60 |
|
22,575
|
19,326
|
17,160
|
21,500
|
36.50
|
36.50
|
823,988
|
705,410
|
626,340
|
| A132 |
Wood - Mango |
|
0
|
0
|
14
|
0
|
0.00
|
350.00
|
0
|
0
|
4,764
|
| A135 |
Febond SBR |
|
0
|
0
|
69
|
0
|
0.00
|
80.00
|
0
|
0
|
5,520
|
| A146 |
Sika plastcrete plus |
|
58
|
60
|
0
|
0
|
0.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
1,432,397
|
1,274,008
|
1,368,338
|
| Plumbing/Sanitr Pipe |
| B108 |
uPVC Pipe 150 dia |
|
0
|
0
|
280
|
0
|
0.00
|
115.00
|
0
|
0
|
32,200
|
| B112 |
uPVC Pipe 100mm dia |
|
0
|
0
|
60
|
0
|
0.00
|
58.00
|
0
|
0
|
3,480
|
| B114 |
uPVC Bend 100mm dia |
|
0
|
0
|
5
|
0
|
0.00
|
180.00
|
0
|
0
|
900
|
| B117 |
uPVC Bend 150mm dia |
|
0
|
0
|
3
|
0
|
0.00
|
560.00
|
0
|
0
|
1,680
|
| B147 |
uPVC End Cap -150 dia |
|
0
|
0
|
2
|
0
|
0.00
|
850.00
|
0
|
0
|
1,700
|
| B152 |
Solvent cement -500 ml |
|
0
|
0
|
2
|
0
|
0.00
|
490.00
|
0
|
0
|
980
|
| B153 |
uPVC R.Tee - 150x100 |
|
0
|
0
|
21
|
0
|
0.00
|
950.00
|
0
|
0
|
19,950
|
| |
Total |
0
|
0
|
60,890
|
| MS/SS Work i/c matr |
| C222 |
Hollow Metal Door work |
|
0
|
0
|
26
|
0
|
0.00
|
300.00
|
0
|
0
|
7,794
|
| |
Total |
0
|
0
|
7,794
|
| Equipment-Civil |
| E102 |
Mixer m/c and vibrator |
|
4,238
|
4,012
|
0
|
0
|
5.00
|
0.00
|
21,189
|
20,062
|
0
|
| E103 |
Mini Dumper |
|
4,626
|
4,330
|
0
|
0
|
2.00
|
0.00
|
9,253
|
8,659
|
0
|
| E105 |
Welding M/c |
|
1,050
|
1,020
|
0
|
0
|
0.50
|
0.00
|
525
|
510
|
0
|
| E126 |
M/C-Vibrator,S-structure |
|
388
|
317
|
0
|
0
|
5.00
|
0.00
|
1,942
|
1,586
|
0
|
| |
Total |
32,909
|
30,817
|
0
|
| Labour - Civil |
| L001 |
Re-bar Work |
|
21,500
|
18,406
|
15,743
|
0
|
2.00
|
1.65
|
43,000
|
36,812
|
25,976
|
| L004 |
Ordinary Labour Supply |
|
1,247
|
1,230
|
686
|
0
|
100.00
|
95.00
|
124,677
|
122,988
|
65,170
|
| L006 |
O.T. (5 hr.) - Labour |
|
0
|
0
|
19
|
0
|
0.00
|
50.00
|
0
|
0
|
950
|
| L008 |
Dismentling F/W/Mar tile |
|
678
|
659
|
0
|
0
|
4.00
|
0.00
|
2,713
|
2,636
|
0
|
| L011 |
Carpenter Helper |
|
17
|
17
|
0
|
0
|
150.00
|
0.00
|
2,550
|
2,475
|
0
|
| L012 |
RCC Casting-Superstructur |
|
1,978
|
1,581
|
0
|
0
|
10.00
|
0.00
|
19,776
|
15,807
|
0
|
| L023 |
Poiting:15.5-27ft Scaffol |
|
0
|
0
|
3,820
|
0
|
0.00
|
1.00
|
0
|
0
|
3,820
|
| L025 |
FormWork:24-33ft from PL |
|
7,809
|
6,296
|
0
|
0
|
10.00
|
0.00
|
78,085
|
62,962
|
0
|
| L028 |
125mm thick Brick Work |
|
226
|
220
|
0
|
0
|
5.00
|
0.00
|
1,131
|
1,098
|
0
|
| L051 |
Rcc S-Casting slop |
|
2,649
|
2,749
|
2,769
|
0
|
10.00
|
6.50
|
26,486
|
27,489
|
18,000
|
| L054 |
Form work slop 24-33ft |
|
6,410
|
6,652
|
0
|
0
|
10.00
|
0.00
|
64,097
|
66,524
|
0
|
| L069 |
Formwork Col-2nd Floor |
|
0
|
0
|
1,869
|
0
|
0.00
|
6.50
|
0
|
0
|
12,146
|
| L070 |
From slab-2nd flr-Fix |
|
0
|
0
|
8,992
|
0
|
0.00
|
5.00
|
0
|
0
|
44,962
|
| L079 |
Rod binder supply |
|
0
|
0
|
-49
|
0
|
0.00
|
110.00
|
0
|
0
|
-5,390
|
| L083 |
Only shutter oppening |
|
0
|
0
|
446
|
0
|
0.00
|
2.00
|
0
|
0
|
892
|
| L084 |
Form work parapet wall |
|
0
|
0
|
2,818
|
0
|
0.00
|
7.00
|
0
|
0
|
19,727
|
| L088 |
250mm B/work-45ft-ht |
|
0
|
0
|
33
|
0
|
0.00
|
5.00
|
0
|
0
|
166
|
| L089 |
125mm B/work-23ft |
|
0
|
0
|
1,806
|
0
|
0.00
|
4.75
|
0
|
0
|
8,580
|
| L096 |
Ceiling plaster-58.5ft-ht |
|
0
|
0
|
1,293
|
0
|
0.00
|
5.00
|
0
|
0
|
6,465
|
| L097 |
Inside plaster-33ft-ht |
|
0
|
0
|
1,651
|
0
|
0.00
|
4.25
|
0
|
0
|
7,018
|
| L098 |
Outside plaster-72.5ft-ht |
|
0
|
0
|
1,966
|
0
|
0.00
|
5.00
|
0
|
0
|
9,828
|
| |
Total |
362,515
|
338,791
|
218,311
|
| Labour Paints |
| L656 |
Bontile work incl-paint |
|
0
|
0
|
1,525
|
0
|
0.00
|
20.00
|
0
|
0
|
30,492
|
| |
Total |
0
|
0
|
30,492
|
| Misc.-Civil |
| M102 |
Steel Forms |
|
14,218
|
12,949
|
0
|
0
|
5.00
|
0.00
|
71,091
|
64,743
|
0
|
| M106 |
Steel Scaffolding |
|
178
|
176
|
0
|
0
|
100.00
|
0.00
|
17,767
|
17,557
|
0
|
| M109 |
Welding Electrode VM 8-no |
|
35
|
34
|
10
|
0
|
500.00
|
350.00
|
17,500
|
17,000
|
3,500
|
| M114 |
Grinding Disk-175 |
|
0
|
0
|
151
|
0
|
0.00
|
55.00
|
0
|
0
|
8,305
|
| M120 |
Diamond cuting disk-175mm |
|
0
|
0
|
1
|
0
|
0.00
|
2,250.00
|
0
|
0
|
2,250
|
| M123 |
Steel pipe with B-plate |
|
170
|
130
|
0
|
0
|
11.00
|
0.00
|
1,865
|
1,433
|
0
|
| M125 |
B-plate with pipe |
|
530
|
550
|
0
|
0
|
16.00
|
0.00
|
8,476
|
8,797
|
0
|
| M126 |
Wood shutter-3time |
|
23
|
17
|
0
|
0
|
350.00
|
0.00
|
7,911
|
6,079
|
0
|
| M128 |
Steel beam,S-structure |
|
408
|
399
|
0
|
0
|
40.00
|
0.00
|
16,330
|
15,974
|
0
|
| M129 |
Stone Cutting Disc - 175 |
|
0
|
0
|
29
|
0
|
0.00
|
110.00
|
0
|
0
|
3,190
|
| M130 |
Diamond Cuting Disc- 175 |
|
0
|
0
|
0
|
0
|
2,200.00
|
0.00
|
616
|
598
|
0
|
| M131 |
Diamond Cutiing Disc -100 |
|
0
|
0
|
2
|
0
|
0.00
|
600.00
|
0
|
0
|
1,200
|
| M133 |
Cheisel - Hammer |
|
748
|
739
|
0
|
0
|
55.00
|
0.00
|
41,147
|
40,672
|
0
|
| M150 |
Plastocerte Plus |
|
0
|
59
|
20
|
0
|
0.00
|
150.00
|
0
|
0
|
3,000
|
| M153 |
Hessain cloth |
|
13,968
|
14,219
|
0
|
0
|
1.00
|
0.00
|
13,968
|
14,219
|
0
|
| |
Total |
196,670
|
187,071
|
21,445
|
| Alum,SS/MS,FalseCeil |
| S287 |
Al Win F/Sliding W- R-gls |
|
0
|
0
|
971
|
0
|
0.00
|
250.00
|
0
|
0
|
242,863
|
| |
Total |
0
|
0
|
242,863
|
| |
Total(1) |
2,024,491
|
1,830,688
|
1,950,132
|
|
Add Overhead on Total(1) |
5.0 % |
101,225
|
91,534
|
|
Total(2) |
2,125,716
|
1,922,222
|
|
Add Profit on Total(2) |
8.0 % |
170,057
|
153,778
|
|
Total(3) |
2,125,716
|
1,922,222
|
|
Add vat on Total Cost |
4.5 % |
108,178
|
97,822
|
|
Add Income Tax on Total
Cost |
0.0 % |
108,178
|
97,822
|
|
Total Cost |
2,403,951
|
2,173,822
|
