Return Main Menu
3no.Adl Pile-Solid Track-II Utility Bldg
Bill Cost
Actual Cost
Profit
Offer
12345
:
Total : Tk.227,014
Material
126,919
120,847
5.02 %
Purchase : 2004-08-31
Total : Tk.215,500
Labour
38,096
0
0.00%
Bill
123456
:2004-09-20
Total : Tk.204,950
Equipment
11,892
0
0.00%
Certify
123
: 2004-09-26
Total : Tk.204,950
Other
6,685
0
0.00 %
Pay
12345
:2004-10-17
Total : Tk.204,950
Overhead
6,465
0
0.00 %
oh: 3.0% Profit:8.0% vat:4.5% it:4.0 %
Total Profit =69.59%
Total
190,057
120,847
57.27 %
Photograph Taken :
Start :
Finish :95.10%
Code
Item
Unit
BOQ Qty
Bill Qty
Actual Qty
Supp Qty
BOQ Rate
Actual Rate
BOQ Cost
Bill Cost
Actual Cost
Materials-Civil
A105
Cement
103
102
95
0
246.00
237.00
25,229
25,068
22,515
A106
Sand - Sylhet
200
199
225
0
18.00
15.50
3,608
3,585
3,488
A107
Stone-chips
401
398
326
0
70.00
65.00
28,063
27,884
21,206
A112
GI Wire
16
14
0
0
70.00
0.00
1,120
1,014
0
A114
Re-bar G60
2,100
1,901
1,889
0
36.50
39.00
76,650
69,368
73,671
Total
134,669
126,919
120,880
Equipment-Civil
E103
Mini Dumper
100
100
0
0
4.00
0.00
400
400
0
E105
Welding M/c
2,000
1,810
0
0
0.50
0.00
1,000
905
0
E138
Rig,Mixer M/c
466
463
0
0
10.00
0.00
4,662
4,632
0
E139
Bored Piling Equipment
200
199
0
0
30.00
0.00
6,004
5,955
0
Total
12,066
11,892
0
Labour - Civil
L001
Re-bar Work
2,000
1,810
0
0
2.50
0.00
5,000
4,525
0
L004
Ordinary Labour Supply
100
100
0
0
120.00
0.00
12,000
12,000
0
L016
RCC Casting.
466
463
0
0
8.00
0.00
3,729
3,706
0
Total
20,729
20,231
0
Labour-Civil
L125
Pile Boring - 500mm dia
200
199
0
0
90.00
0.00
18,013
17,865
0
Total
18,013
17,865
0
Misc.-Civil
M109
Welding Electrode VM 8-no
6
5
0
0
500.00
0.00
3,000
2,715
0
M110
Bentonite
200
199
0
0
20.00
0.00
4,003
3,970
0
Total
7,003
6,685
0
Total(1)
192,480
183,592
120,880
Add Overhead on Total(1)
3.0 %
5,774
5,508
Total(2)
198,254
189,099
Add Profit on Total(2)
8.0 %
15,860
15,128
Total(3)
198,254
189,099
Add vat on Total Cost
4.5 %
10,530
10,044
Add Income Tax on Total Cost
4.0 %
10,530
10,044
Total Cost
234,005
223,199
