| Solvent Store at Technology Park |
Bill Cost |
Actual Cost |
Profit |
 |
Offer12345: |
Total : Tk.2,636,080 |
Material |
2,457,649
|
2,748 |
89,334.10
% |
| Purchase : 2002-10-07 |
Total : Tk.2,865,528 |
Labour |
473,260 |
26,132 |
1711.04%
|
| Bill123456:2003-07-08 |
Total : Tk.2,864,933 |
Equipment |
106,051 |
0 |
0.00%
|
| Certify123: 2003-07-10 |
Total : Tk.2,864,907 |
Other |
216,108 |
0 |
0.00
% |
| Pay 12345: |
Total : Tk.0 |
Overhead |
79,082 |
0 |
0.00
% |
| oh: 3.0% Profit:8.0%
vat:4.5% it:0.0 % |
Total Profit =9820.13% |
Total |
3,332,150 |
28,880 |
11437.92
% |
| Photograph Taken : |
Start : |
Finish :99.98% |
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 |
|
17
|
17
|
0
|
0
|
7.00
|
0.00
|
120
|
120
|
0
|
| A102 |
Brick |
|
0
|
19,632
|
0
|
0
|
3.50
|
0.00
|
0
|
68,712
|
0
|
| A103 |
Sand - Local - Mymensingh |
|
0
|
2,088
|
62
|
0
|
12.00
|
10.00
|
0
|
25,051
|
615
|
| A104 |
Polythene |
|
0
|
2
|
0
|
0
|
77.00
|
0.00
|
0
|
139
|
0
|
| A105 |
Cement |
|
0
|
1,574
|
9
|
0
|
295.00
|
237.00
|
0
|
464,255
|
2,133
|
| A106 |
Sand - Sylhet |
|
0
|
2,056
|
0
|
0
|
24.00
|
0.00
|
0
|
49,356
|
0
|
| A107 |
Stone-chips |
|
0
|
4,994
|
0
|
0
|
72.00
|
0.00
|
0
|
359,539
|
0
|
| A108 |
Brick-chips |
|
0
|
327
|
0
|
0
|
40.00
|
0.00
|
0
|
13,084
|
0
|
| A109 |
Re-bar - G40 |
|
0
|
496
|
0
|
0
|
38.50
|
0.00
|
0
|
19,096
|
0
|
| A110 |
Wire Mesh |
|
0
|
38
|
0
|
0
|
7.00
|
0.00
|
0
|
267
|
0
|
| A112 |
GI Wire |
|
0
|
216
|
0
|
0
|
90.00
|
0.00
|
0
|
19,412
|
0
|
| A113 |
Pudloo |
|
0
|
0
|
0
|
0
|
70.00
|
0.00
|
0
|
24
|
0
|
| A114 |
Re-bar G60 |
|
0
|
23,294
|
0
|
0
|
40.50
|
0.00
|
0
|
943,410
|
0
|
| A138 |
Plastocrete super-Sika |
|
22
|
23
|
0
|
0
|
155.00
|
0.00
|
3,337
|
3,505
|
0
|
| |
Total |
3,457
|
1,965,970
|
2,748
|
| Material-Paint |
| A302 |
Epoxy Primer |
|
78
|
75
|
0
|
0
|
170.00
|
0.00
|
13,175
|
12,754
|
0
|
| A303 |
Epoxy Enamel |
|
119
|
116
|
0
|
0
|
387.00
|
0.00
|
46,189
|
44,711
|
0
|
| A304 |
Plastron Sealer |
|
32
|
33
|
0
|
0
|
160.00
|
0.00
|
5,167
|
5,292
|
0
|
| A306 |
Enamel paint |
|
16
|
17
|
0
|
0
|
170.00
|
0.00
|
2,745
|
2,811
|
0
|
| A307 |
Snowcel |
|
161
|
165
|
0
|
0
|
7.60
|
0.00
|
1,227
|
1,257
|
0
|
| A308 |
Thinner-T6/T7 |
|
94
|
93
|
0
|
0
|
46.00
|
0.00
|
4,337
|
4,282
|
0
|
| A310 |
Weather Coat (ColorBank) |
|
92
|
94
|
0
|
0
|
227.85
|
0.00
|
20,896
|
21,401
|
0
|
| A328 |
Chalk powder |
|
52
|
50
|
0
|
0
|
18.00
|
0.00
|
928
|
898
|
0
|
| A329 |
Mosaic stone |
|
8
|
8
|
0
|
0
|
110.00
|
0.00
|
853
|
825
|
0
|
| A330 |
Scrap |
|
39
|
38
|
0
|
0
|
30.00
|
0.00
|
1,163
|
1,125
|
0
|
| |
Total |
96,679
|
95,356
|
0
|
| Plumbing/Sanitr Pipe |
| B103 |
RCC Pipe 6" dia |
|
0
|
243
|
0
|
0
|
66.00
|
0.00
|
0
|
16,018
|
0
|
| B104 |
RCC Pipe 9" dia |
|
0
|
52
|
0
|
0
|
108.00
|
0.00
|
0
|
5,562
|
0
|
| B105 |
RCC Pipe 12" dia |
|
0
|
52
|
0
|
0
|
210.00
|
0.00
|
0
|
10,852
|
0
|
| B108 |
uPVC Pipe 150 dia |
|
253
|
197
|
0
|
0
|
115.00
|
0.00
|
29,147
|
22,657
|
0
|
| B111 |
CI Cover 300 mm dia |
|
0
|
13
|
0
|
0
|
750.00
|
0.00
|
0
|
9,750
|
0
|
| B112 |
uPVC Pipe 100mm dia |
|
0
|
0
|
0
|
0
|
58.00
|
0.00
|
0
|
0
|
0
|
| B117 |
uPVC Bend 150mm dia |
|
2
|
2
|
0
|
0
|
560.00
|
0.00
|
1,297
|
1,008
|
0
|
| B118 |
150mm dia Socket |
|
0
|
58
|
0
|
0
|
50.00
|
0.00
|
0
|
2,889
|
0
|
| B126 |
uPVC Tee - 150mm dia |
|
16
|
13
|
0
|
0
|
950.00
|
0.00
|
15,403
|
11,973
|
0
|
| B147 |
uPVC End Cap -150 dia |
|
2
|
1
|
0
|
0
|
920.00
|
0.00
|
1,420
|
1,104
|
0
|
| B148 |
Clamp |
|
56
|
44
|
0
|
0
|
35.00
|
0.00
|
1,973
|
1,533
|
0
|
| B149 |
Standing Urinal |
|
1
|
1
|
0
|
0
|
700.00
|
0.00
|
540
|
420
|
0
|
| B150 |
Hole making (150 dia) |
|
16
|
13
|
0
|
0
|
350.00
|
0.00
|
5,675
|
4,411
|
0
|
| B151 |
S-cement tube |
|
4
|
3
|
0
|
0
|
190.00
|
0.00
|
733
|
570
|
0
|
| B152 |
Solvent cement -500 ml |
|
2
|
1
|
0
|
0
|
490.00
|
0.00
|
757
|
588
|
0
|
| |
Total |
56,946
|
89,337
|
0
|
| Steel Structures |
| C108 |
MS angle |
|
0
|
4,125
|
0
|
0
|
38.00
|
0.00
|
0
|
156,763
|
0
|
| C109 |
Fibre glass sheet |
|
0
|
245
|
0
|
0
|
65.00
|
0.00
|
0
|
15,916
|
0
|
| C115 |
J-Hook |
|
0
|
100
|
0
|
0
|
2.50
|
0.00
|
0
|
249
|
0
|
| C141 |
Galvanized Angle 38x38 |
|
0
|
24
|
0
|
0
|
125.00
|
0.00
|
0
|
3,010
|
0
|
| C142 |
MS Grating 200x75 |
|
0
|
13
|
0
|
0
|
100.00
|
0.00
|
0
|
1,300
|
0
|
| |
Total |
0
|
177,238
|
0
|
| MS/SS Work i/c matr |
| C226 |
Zink Alum.Color Bond Roof |
|
2,852
|
2,684
|
0
|
0
|
45.00
|
0.00
|
128,361
|
120,775
|
0
|
| C227 |
Zink Alum.Color BondRidge |
|
92
|
90
|
0
|
0
|
100.00
|
0.00
|
9,187
|
8,974
|
0
|
| |
Total |
137,548
|
129,749
|
0
|
| Equipment-Civil |
| E102 |
Mixer m/c and vibrator |
|
0
|
2,143
|
0
|
0
|
5.00
|
0.00
|
0
|
10,714
|
0
|
| E103 |
Mini Dumper |
|
2,247
|
2,560
|
0
|
0
|
1.00
|
0.00
|
2,247
|
2,560
|
0
|
| E105 |
Welding M/c |
|
0
|
84
|
0
|
0
|
0.50
|
0.00
|
0
|
42
|
0
|
| E106 |
Batching Plant , Vibrator |
|
2,007
|
2,060
|
0
|
0
|
8.00
|
0.00
|
16,053
|
16,481
|
0
|
| E107 |
Pile driving equipment |
|
10
|
10
|
0
|
0
|
3,000.00
|
0.00
|
29,727
|
29,619
|
0
|
| E108 |
Fuel (diesel for piling) |
|
193
|
193
|
0
|
0
|
26.00
|
0.00
|
5,024
|
5,005
|
0
|
| E109 |
Lubricant |
|
39
|
39
|
0
|
0
|
100.00
|
0.00
|
3,865
|
3,850
|
0
|
| E110 |
Crane |
|
591
|
589
|
0
|
0
|
31.00
|
0.00
|
18,321
|
18,254
|
0
|
| E111 |
Trailer |
|
591
|
589
|
0
|
0
|
21.00
|
0.00
|
12,411
|
12,365
|
0
|
| E117 |
Transit mixer |
|
0
|
0
|
0
|
0
|
10.00
|
0.00
|
0
|
0
|
0
|
| E126 |
M/C-Vibrator,S-structure |
|
989
|
1,432
|
0
|
0
|
5.00
|
0.00
|
4,944
|
7,160
|
0
|
| |
Total |
92,591
|
106,051
|
0
|
| Labour - Civil |
| L001 |
Re-bar Work |
|
0
|
22,647
|
0
|
0
|
1.65
|
0.00
|
0
|
37,368
|
0
|
| L002 |
Formwork upto 10ft from P |
|
0
|
5,900
|
0
|
0
|
6.00
|
0.00
|
0
|
35,402
|
0
|
| L004 |
Ordinary Labour Supply |
|
10
|
14
|
37
|
0
|
100.00
|
95.00
|
989
|
1,432
|
3,515
|
| L005 |
Head Mason Supply |
|
5
|
2
|
0
|
0
|
200.00
|
0.00
|
947
|
485
|
0
|
| L008 |
Dismentling F/W/Mar tile |
|
0
|
161
|
0
|
0
|
4.00
|
0.00
|
0
|
646
|
0
|
| L009 |
Sand Screening |
|
851
|
874
|
0
|
0
|
1.00
|
0.00
|
851
|
874
|
0
|
| L012 |
RCC Casting-Superstructur |
|
1,745
|
2,139
|
0
|
0
|
10.00
|
0.00
|
17,446
|
21,392
|
0
|
| L013 |
Neat Cement Finishing |
|
0
|
161
|
0
|
0
|
1.00
|
0.00
|
0
|
161
|
0
|
| L014 |
Local carrying Rod |
|
0
|
0
|
0
|
0
|
0.25
|
0.00
|
0
|
0
|
0
|
| L016 |
RCC Casting. |
|
0
|
3,130
|
0
|
0
|
6.00
|
0.00
|
0
|
18,781
|
0
|
| L018 |
250mm Brickwork upto 7 ft |
|
0
|
317
|
0
|
0
|
4.25
|
0.00
|
0
|
1,348
|
0
|
| L020 |
B/w:15.5-27ft Scffld(Part |
|
1,766
|
1,339
|
0
|
0
|
6.00
|
0.00
|
10,595
|
8,035
|
0
|
| L025 |
FormWork:24-33ft from PL |
|
7,278
|
8,356
|
0
|
0
|
10.00
|
0.00
|
72,784
|
83,561
|
0
|
| L027 |
D.P.C. |
|
2,153
|
2,261
|
0
|
0
|
3.00
|
0.00
|
6,458
|
6,784
|
0
|
| L028 |
125mm thick Brick Work |
|
108
|
421
|
0
|
0
|
4.00
|
0.00
|
431
|
1,686
|
0
|
| L034 |
InPlaster 44.5ft |
|
5,490
|
7,019
|
0
|
0
|
4.00
|
0.00
|
21,959
|
28,075
|
0
|
| L036 |
OutPlaster 30.5ft |
|
4,037
|
4,502
|
0
|
0
|
4.50
|
0.00
|
18,164
|
20,259
|
0
|
| |
Total |
150,624
|
266,287
|
3,515
|
| Labour-Civil |
| L101 |
Earth Work in Excavation |
|
0
|
3,120
|
0
|
0
|
1.80
|
0.00
|
0
|
5,615
|
0
|
| L102 |
Filling |
|
0
|
451
|
0
|
0
|
1.00
|
0.00
|
0
|
451
|
0
|
| L103 |
Brck flat soling |
|
0
|
456
|
0
|
0
|
0.60
|
0.00
|
0
|
274
|
0
|
| L107 |
CC Work |
|
0
|
389
|
0
|
0
|
5.00
|
0.00
|
0
|
1,945
|
0
|
| L109 |
Plaster Work |
|
54
|
54
|
0
|
0
|
3.00
|
0.00
|
161
|
161
|
0
|
| L111 |
RCC Work |
|
79
|
60
|
0
|
0
|
6.00
|
0.00
|
476
|
359
|
0
|
| L112 |
150mm dia RCC Pipe |
|
0
|
231
|
0
|
0
|
20.00
|
0.00
|
0
|
4,623
|
0
|
| L113 |
Form work |
|
347
|
252
|
0
|
0
|
6.00
|
0.00
|
2,082
|
1,511
|
0
|
| L116 |
Dismatle - B/W |
|
0
|
93
|
0
|
0
|
3.50
|
0.00
|
0
|
326
|
0
|
| L128 |
Pile shifting, driving |
|
591
|
589
|
0
|
0
|
143.00
|
0.00
|
84,512
|
84,203
|
0
|
| L135 |
Dismantling RCC Pile head |
|
3
|
3
|
0
|
0
|
30.00
|
0.00
|
104
|
104
|
0
|
| L147 |
Pre-cast block fitting |
|
0
|
17
|
0
|
0
|
25.00
|
0.00
|
0
|
416
|
0
|
| L166 |
225mm dia RCC pipe |
|
0
|
49
|
0
|
0
|
25.00
|
0.00
|
0
|
1,226
|
0
|
| L167 |
300mm dia RCC pipe |
|
0
|
49
|
0
|
0
|
33.00
|
0.00
|
0
|
1,624
|
0
|
| L172 |
Patent stone with NCF |
|
0
|
40
|
0
|
0
|
3.00
|
0.00
|
0
|
121
|
0
|
| L176 |
BFS with Morter joint |
|
0
|
12
|
0
|
0
|
1.50
|
0.00
|
0
|
17
|
0
|
| |
Total |
87,336
|
102,976
|
0
|
| Labour-Sanitary |
| L402 |
uPVC Pipe Fitting -150mm |
|
246
|
191
|
0
|
0
|
20.00
|
0.00
|
4,922
|
3,826
|
0
|
| L423 |
Manhole Cover fixing |
|
0
|
13
|
0
|
0
|
300.00
|
0.00
|
0
|
3,900
|
0
|
| |
Total |
4,922
|
7,726
|
0
|
| Labour-MS Work |
| L501 |
Making Purlin,rafter, box |
|
0
|
84
|
0
|
0
|
6.50
|
0.00
|
0
|
545
|
0
|
| L505 |
Fibre glass roofing |
|
0
|
166
|
0
|
0
|
6.00
|
0.00
|
0
|
997
|
0
|
| L517 |
Truss making |
|
4,330
|
3,845
|
0
|
0
|
8.00
|
0.00
|
34,640
|
30,760
|
0
|
| |
Total |
34,640
|
32,303
|
0
|
| Labour Paints |
| L601 |
Epoxy Paint to wall |
|
3,875
|
3,751
|
0
|
0
|
10.00
|
0.00
|
38,750
|
37,510
|
0
|
| L602 |
Weather coat painting |
|
6,458
|
6,614
|
0
|
0
|
4.00
|
0.00
|
25,834
|
26,458
|
0
|
| L603 |
Snowcem painting |
|
0
|
0
|
1,195
|
0
|
0.00
|
1.75
|
0
|
0
|
2,091
|
| L604 |
Weather painting (P) |
|
0
|
0
|
4,845
|
0
|
0.00
|
1.50
|
0
|
0
|
7,267
|
| L605 |
Epoxy Paint-Wall (P) |
|
0
|
0
|
3,315
|
0
|
0.00
|
4.00
|
0
|
0
|
13,259
|
| |
Total |
64,584
|
63,968
|
22,617
|
| Misc.-Civil |
| M102 |
Steel Forms |
|
0
|
9,540
|
0
|
0
|
5.00
|
0.00
|
0
|
47,701
|
0
|
| M106 |
Steel Scaffolding |
|
216
|
231
|
0
|
0
|
100.00
|
0.00
|
21,612
|
23,127
|
0
|
| M109 |
Welding Electrode VM 8-no |
|
9
|
8
|
0
|
0
|
500.00
|
0.00
|
4,330
|
3,845
|
0
|
| M111 |
Pile Shutter (steel) |
|
2,361
|
2,352
|
0
|
0
|
10.00
|
0.00
|
23,607
|
23,521
|
0
|
| M112 |
Cost of Pre-casr yard |
|
591
|
589
|
0
|
0
|
10.00
|
0.00
|
5,910
|
5,888
|
0
|
| M113 |
Local carring - Cement |
|
0
|
0
|
0
|
0
|
1.00
|
0.00
|
0
|
0
|
0
|
| M115 |
Stome-chips screening |
|
0
|
0
|
0
|
0
|
1.00
|
0.00
|
0
|
0
|
0
|
| M116 |
Hardware materials |
|
10
|
10
|
0
|
0
|
140.00
|
0.00
|
1,387
|
1,382
|
0
|
| M124 |
wood use 5-time-Garjan |
|
4
|
4
|
0
|
0
|
850.00
|
0.00
|
3,152
|
3,677
|
0
|
| M125 |
B-plate with pipe |
|
0
|
0
|
0
|
0
|
16.00
|
0.00
|
0
|
0
|
0
|
| M126 |
Wood shutter-3time |
|
26
|
27
|
0
|
0
|
350.00
|
0.00
|
9,064
|
9,485
|
0
|
| M127 |
Steel form,S-structure |
|
1,780
|
2,077
|
0
|
0
|
10.00
|
0.00
|
17,799
|
20,765
|
0
|
| M128 |
Steel beam,S-structure |
|
0
|
0
|
0
|
0
|
40.00
|
0.00
|
0
|
0
|
0
|
| M129 |
Stone Cutting Disc - 175 |
|
3
|
3
|
0
|
0
|
70.00
|
0.00
|
243
|
243
|
0
|
| M130 |
Diamond Cuting Disc- 175 |
|
0
|
0
|
0
|
0
|
2,200.00
|
0.00
|
763
|
763
|
0
|
| M132 |
Wood use-6time mango |
|
9
|
10
|
0
|
0
|
350.00
|
0.00
|
3,115
|
3,634
|
0
|
| M133 |
Cheisel - Hammer |
|
3
|
3
|
0
|
0
|
55.00
|
0.00
|
191
|
191
|
0
|
| M153 |
Hessain cloth |
|
3,194
|
4,625
|
0
|
0
|
1.00
|
0.00
|
3,194
|
4,625
|
0
|
| |
Total |
94,367
|
148,848
|
0
|
| Sub-contractor-Civil |
| S104 |
Painting to MS angle |
|
0
|
46
|
0
|
0
|
6.00
|
0.00
|
0
|
276
|
0
|
| |
Total |
0
|
276
|
0
|
| Alum,SS/MS,FalseCeil |
| S218 |
Aluminium Louver |
|
116
|
0
|
0
|
0
|
310.00
|
0.00
|
36,038
|
0
|
0
|
| S290 |
Fly Proof Net |
|
0
|
269
|
0
|
0
|
25.00
|
0.00
|
0
|
6,728
|
0
|
| |
Total |
36,038
|
6,728
|
0
|
| Subcontractor-Misc |
| S312 |
Motorized Rolling Shutter |
|
81
|
100
|
0
|
0
|
600.00
|
0.00
|
48,438
|
60,257
|
0
|
| |
Total |
48,438
|
60,257
|
0
|
| |
Total(1) |
908,168
|
3,253,068
|
28,880
|
|
Add Overhead on Total(1) |
3.0 % |
27,245
|
97,592
|
|
Total(2) |
935,413
|
3,350,660
|
|
Add Profit on Total(2) |
8.0 % |
74,833
|
268,053
|
|
Total(3) |
935,413
|
3,350,660
|
|
Add vat on Total Cost |
4.5 % |
47,603
|
170,515
|
|
Add Income Tax on Total
Cost |
0.0 % |
47,603
|
170,515
|
|
Total Cost |
1,057,849
|
3,789,228
|
