| Liquid Line-3 |
Bill Cost |
Actual Cost |
Profit |
 |
Offer12345:2003-01-12 |
Total : Tk.3,167,540 |
Material |
0
|
404,856 |
-100.00
% |
| Purchase : 2003-06-09 |
Total : Tk.3,314,800 |
Labour |
0 |
107,594 |
-100.00%
|
| Bill123456: |
Total : Tk.2,979,412 |
Equipment |
0 |
0 |
0.00%
|
| Certify123: |
Total : Tk.0 |
Other |
0 |
862,079 |
-100.00
% |
| Pay 12345: |
Total : Tk.2,583,059 |
Overhead |
158,377 |
2,135 |
7,318.13
% |
| oh: 5.0% Profit:10.0%
vat:4.5% it:4.0 % |
Total Profit =116.42% |
Total |
158,377 |
1,376,664 |
-88.50
% |
| Photograph Taken : |
Start :2002-11-12 |
Finish :0.00% |
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 |
|
34,241
|
34,866
|
3,465
|
0
|
0.00
|
3.50
|
0
|
0
|
12,128
|
| A103 |
Sand - Local - Mymensingh |
|
2,512
|
2,765
|
230
|
0
|
0.00
|
10.00
|
0
|
0
|
2,297
|
| A104 |
Polythene |
|
0
|
0
|
53
|
0
|
0.00
|
77.00
|
0
|
0
|
4,055
|
| A105 |
Cement |
|
898
|
851
|
70
|
0
|
0.00
|
237.00
|
0
|
0
|
16,590
|
| A106 |
Sand - Sylhet |
|
905
|
730
|
38
|
0
|
0.00
|
15.00
|
0
|
0
|
563
|
| A107 |
Stone-chips |
|
2,100
|
1,783
|
107
|
0
|
0.00
|
65.00
|
0
|
0
|
6,939
|
| A113 |
Pudloo |
|
0
|
0
|
11
|
0
|
0.00
|
50.00
|
0
|
0
|
550
|
| A114 |
Re-bar G60 |
|
12,600
|
11,795
|
255
|
0
|
0.00
|
26.50
|
0
|
0
|
6,758
|
| A131 |
Wood - Garjan |
|
0
|
0
|
160
|
0
|
0.00
|
750.00
|
0
|
0
|
120,000
|
| A132 |
Wood - Mango |
|
0
|
0
|
71
|
0
|
0.00
|
350.00
|
0
|
0
|
24,721
|
| A133 |
White Cement |
|
0
|
0
|
14
|
0
|
0.00
|
20.00
|
0
|
0
|
280
|
| A135 |
Febond SBR |
|
0
|
0
|
1
|
0
|
0.00
|
100.00
|
0
|
0
|
100
|
| A139 |
Flexible Roofing Compound |
|
0
|
0
|
92
|
0
|
0.00
|
50.00
|
0
|
0
|
4,600
|
| |
Total |
0
|
0
|
199,579
|
| Material-Paint |
| A301 |
Ind. Enamel paint |
|
0
|
0
|
5
|
0
|
0.00
|
170.00
|
0
|
0
|
850
|
| A302 |
Epoxy Primer |
|
420
|
341
|
134
|
0
|
0.00
|
345.00
|
0
|
0
|
46,230
|
| A303 |
Epoxy Enamel |
|
646
|
525
|
161
|
0
|
0.00
|
360.00
|
0
|
0
|
57,960
|
| A304 |
Plastron Sealer |
|
0
|
55
|
28
|
0
|
0.00
|
350.00
|
0
|
0
|
9,800
|
| A305 |
Plastic Emulsion |
|
29
|
72
|
69
|
0
|
0.00
|
165.00
|
0
|
0
|
11,385
|
| A306 |
Enamel paint |
|
0
|
55
|
19
|
0
|
0.00
|
165.00
|
0
|
0
|
3,135
|
| A308 |
Thinner-T6/T7 |
|
276
|
328
|
235
|
0
|
0.00
|
345.00
|
0
|
0
|
81,075
|
| A310 |
Weather Coat (ColorBank) |
|
0
|
17
|
23
|
0
|
0.00
|
170.00
|
0
|
0
|
3,910
|
| A312 |
Weather Coat |
|
0
|
0
|
8
|
0
|
0.00
|
170.00
|
0
|
0
|
1,360
|
| A313 |
Plastic Paint (ColorBank) |
|
0
|
0
|
0
|
0
|
0.00
|
0.00
|
0
|
0
|
0
|
| A314 |
Industrial Primer(Enamel) |
|
0
|
0
|
4
|
0
|
0.00
|
155.00
|
0
|
0
|
620
|
| A315 |
C/A for Epoxy Primer |
|
0
|
0
|
67
|
0
|
0.00
|
345.00
|
0
|
0
|
23,115
|
| A316 |
C/A for Epoxy Enamel |
|
0
|
0
|
83
|
0
|
0.00
|
360.00
|
0
|
0
|
29,880
|
| A317 |
Rubber Paint |
|
0
|
0
|
1
|
0
|
0.00
|
175.00
|
0
|
0
|
175
|
| A318 |
Bituminous Paint |
|
0
|
0
|
3
|
0
|
0.00
|
200.00
|
0
|
0
|
600
|
| A321 |
Water Paper |
|
11
|
27
|
256
|
0
|
0.00
|
23.00
|
0
|
0
|
5,888
|
| A328 |
Chalk powder |
|
333
|
362
|
13
|
0
|
0.00
|
6.00
|
0
|
0
|
78
|
| |
Total |
0
|
0
|
276,061
|
| Steel Structures |
| C134 |
M.S. Plate |
|
0
|
0
|
20
|
0
|
0.00
|
24.25
|
0
|
0
|
480
|
| |
Total |
0
|
0
|
480
|
| MS/SS Work i/c matr |
| C208 |
Hollow Metal Door |
|
0
|
0
|
18
|
0
|
0.00
|
280.00
|
0
|
0
|
4,967
|
| C217 |
1750x1760x2 SS Lift Dr.Co |
|
0
|
0
|
33
|
0
|
0.00
|
645.00
|
0
|
0
|
21,304
|
| C218 |
SS Cover 425x350x2 |
|
0
|
0
|
8
|
0
|
0.00
|
1,410.00
|
0
|
0
|
11,280
|
| |
Total |
0
|
0
|
37,552
|
| Labour-Tile/Sanitary |
| L201 |
Floor/ Wall Tiles fitting |
|
1,615
|
1,368
|
145
|
0
|
0.00
|
15.00
|
0
|
0
|
2,170
|
| |
Total |
0
|
0
|
2,170
|
| Labour Paints |
| L601 |
Epoxy Paint to wall |
|
17,222
|
13,367
|
6,313
|
0
|
0.00
|
5.50
|
0
|
0
|
34,720
|
| L602 |
Weather coat painting |
|
0
|
1,167
|
1,167
|
0
|
0.00
|
2.25
|
0
|
0
|
2,625
|
| L604 |
Weather painting (P) |
|
0
|
0
|
-76
|
0
|
0.00
|
1.50
|
0
|
0
|
-114
|
| L605 |
Epoxy Paint-Wall (P) |
|
0
|
0
|
380
|
0
|
0.00
|
4.00
|
0
|
0
|
1,521
|
| L606 |
Enamel Paint-MS Door/Gril |
|
2,153
|
1,212
|
119
|
0
|
0.00
|
2.25
|
0
|
0
|
269
|
| L608 |
Plastic Painting |
|
2,153
|
5,425
|
5,006
|
0
|
0.00
|
2.50
|
0
|
0
|
12,516
|
| L617 |
EpoxyPaint-P.boardCeiling |
|
3,767
|
3,668
|
3,315
|
0
|
0.00
|
12.00
|
0
|
0
|
39,784
|
| L618 |
Epoxy Paint - Alum.Cove |
|
0
|
0
|
926
|
0
|
0.00
|
2.00
|
0
|
0
|
1,852
|
| L620 |
Plastic Paint (1-coat) |
|
0
|
0
|
365
|
0
|
0.00
|
1.25
|
0
|
0
|
456
|
| L621 |
Plastic Paint (2-coat) |
|
0
|
0
|
733
|
0
|
0.00
|
2.00
|
0
|
0
|
1,465
|
| L626 |
Plastic Paint (Part Rate) |
|
0
|
0
|
665
|
0
|
0.00
|
1.75
|
0
|
0
|
1,163
|
| L627 |
Epoxy Paint-Floor |
|
0
|
0
|
72
|
0
|
0.00
|
4.00
|
0
|
0
|
287
|
| L628 |
MS Railing Design Paint |
|
0
|
0
|
58
|
0
|
0.00
|
2.50
|
0
|
0
|
145
|
| L629 |
Old Paint Removing |
|
0
|
0
|
2,551
|
0
|
0.00
|
0.75
|
0
|
0
|
1,913
|
| L632 |
Epoxy Paint-P.BoardCeil(P |
|
0
|
0
|
0
|
0
|
0.00
|
8.00
|
0
|
0
|
0
|
| L636 |
Epoxy paint Wall(R/Final) |
|
0
|
0
|
3,096
|
0
|
0.00
|
1.50
|
0
|
0
|
4,645
|
| L643 |
Enamel paint MS Surf(part |
|
0
|
0
|
359
|
0
|
0.00
|
1.75
|
0
|
0
|
629
|
| L644 |
Plastic paint(part rate) |
|
0
|
0
|
0
|
0
|
0.00
|
2.00
|
0
|
0
|
0
|
| L649 |
Wood Rail Polishing |
|
0
|
0
|
33
|
0
|
0.00
|
5.00
|
0
|
0
|
163
|
| L650 |
Painter Supply |
|
0
|
3
|
3
|
0
|
0.00
|
200.00
|
0
|
0
|
600
|
| |
Total |
0
|
0
|
104,639
|
| Alum,SS/MS,FalseCeil |
| S201 |
Aluminium Partition Wall |
|
0
|
0
|
133
|
0
|
0.00
|
200.00
|
0
|
0
|
26,534
|
| S202 |
Alum.Swing doorGlassLouvr |
|
0
|
0
|
269
|
0
|
0.00
|
450.00
|
0
|
0
|
120,834
|
| S205 |
Aluminum Fixed Window |
|
0
|
0
|
263
|
0
|
0.00
|
170.00
|
0
|
0
|
44,764
|
| S206 |
Alum.Swing doorGlass-Plas |
|
0
|
0
|
155
|
0
|
0.00
|
425.00
|
0
|
0
|
65,867
|
| S207 |
Alum.Window Fixed-Sliding |
|
0
|
0
|
9
|
0
|
0.00
|
200.00
|
0
|
0
|
1,742
|
| S208 |
MS Bump Rail - 2" dia |
|
0
|
0
|
50
|
0
|
0.00
|
130.00
|
0
|
0
|
6,456
|
| S209 |
Lamint GypsumBoardCeiling |
|
2,691
|
2,084
|
2,070
|
0
|
0.00
|
42.00
|
0
|
0
|
86,952
|
| S210 |
Alum.Sliding Door-SFC |
|
0
|
0
|
128
|
0
|
0.00
|
350.00
|
0
|
0
|
44,863
|
| S211 |
Alum.Swing DoorLouvr-Plas |
|
0
|
0
|
42
|
0
|
0.00
|
475.00
|
0
|
0
|
19,931
|
| S212 |
Alum.Fixed Window-PowdrCt |
|
86
|
130
|
22
|
0
|
0.00
|
190.00
|
0
|
0
|
4,210
|
| S230 |
Al.Partition(PC) Gls-Plst |
|
0
|
0
|
115
|
0
|
0.00
|
185.00
|
0
|
0
|
21,338
|
| S234 |
Plaster Board Ceiling |
|
3,767
|
3,668
|
3,665
|
0
|
0.00
|
85.00
|
0
|
0
|
311,512
|
| S235 |
Gypsum Board |
|
0
|
0
|
-3,665
|
0
|
0.00
|
25.00
|
0
|
0
|
-91,621
|
| S241 |
Al.Swing Door(PC)Plst-Gls |
|
764
|
738
|
53
|
0
|
0.00
|
380.00
|
0
|
0
|
20,034
|
| S244 |
Al.Dbl Sw.Dr.(PC)Pl-Gl-4D |
|
0
|
0
|
84
|
0
|
0.00
|
425.00
|
0
|
0
|
35,530
|
| S245 |
Al.Sw.Dr.(SFC)-Pls-Gls |
|
0
|
0
|
126
|
0
|
0.00
|
425.00
|
0
|
0
|
53,355
|
| S277 |
MS I-Beam Fabrication |
|
0
|
0
|
805
|
0
|
0.00
|
6.50
|
0
|
0
|
5,229
|
| S278 |
Plastic board Supply,Fix |
|
0
|
0
|
11
|
0
|
0.00
|
70.00
|
0
|
0
|
760
|
| |
Total |
0
|
0
|
778,289
|
| |
Total(1) |
0
|
0
|
1,398,770
|
|
Add Overhead on Total(1) |
5.0 % |
0
|
0
|
|
Total(2) |
0
|
0
|
|
Add Profit on Total(2) |
10.0 % |
0
|
0
|
|
Total(3) |
0
|
0
|
|
Add vat on Total Cost |
4.5 % |
0
|
0
|
|
Add Income Tax on Total
Cost |
4.0 % |
0
|
0
|
|
Total Cost |
0
|
0
|
