| Sub-station Upgrade |
Bill Cost |
Actual Cost |
Profit |
 |
Offer12345: |
Total : Tk.278,920 |
Material |
0
|
120,719 |
-100.00
% |
| Purchase : 2003-04-17 |
Total : Tk.278,920 |
Labour |
0 |
21,717 |
-100.00%
|
| Bill123456:2003-07-08 |
Total : Tk.168,699 |
Equipment |
0 |
0 |
0.00%
|
| Certify123: 2003-07-13 |
Total : Tk.155,163 |
Other |
0 |
0 |
0.00
% |
| Pay 12345: |
Total : Tk.0 |
Overhead |
0 |
0 |
0.00
% |
| oh: 3.0% Profit:8.0%
vat:4.5% it:0.0 % |
Total Profit =18.44% |
Total |
0 |
142,436 |
-100.00
% |
| Photograph Taken : |
Start : |
Finish :55.63% |
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 |
|
0
|
0
|
0
|
0
|
3.50
|
0.00
|
0
|
0
|
0
|
| A103 |
Sand - Local - Mymensingh |
|
0
|
0
|
0
|
0
|
12.00
|
0.00
|
0
|
0
|
0
|
| A105 |
Cement |
|
0
|
0
|
0
|
0
|
295.00
|
0.00
|
0
|
0
|
0
|
| A106 |
Sand - Sylhet |
|
0
|
0
|
0
|
0
|
24.00
|
0.00
|
0
|
0
|
0
|
| A107 |
Stone-chips |
|
0
|
0
|
0
|
0
|
72.00
|
0.00
|
0
|
0
|
0
|
| A108 |
Brick-chips |
|
0
|
0
|
0
|
0
|
40.00
|
0.00
|
0
|
0
|
0
|
| A114 |
Re-bar G60 |
|
0
|
0
|
0
|
0
|
40.50
|
0.00
|
0
|
0
|
0
|
| A132 |
Wood - Mango |
|
0
|
0
|
0
|
0
|
250.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| Material-Paint |
| A301 |
Ind. Enamel paint |
|
0
|
0
|
0
|
0
|
210.00
|
0.00
|
0
|
0
|
0
|
| A302 |
Epoxy Primer |
|
0
|
0
|
0
|
0
|
170.00
|
0.00
|
0
|
0
|
0
|
| A303 |
Epoxy Enamel |
|
0
|
0
|
0
|
0
|
387.00
|
0.00
|
0
|
0
|
0
|
| A304 |
Plastron Sealer |
|
0
|
0
|
0
|
0
|
160.00
|
0.00
|
0
|
0
|
0
|
| A305 |
Plastic Emulsion |
|
0
|
0
|
0
|
0
|
170.00
|
0.00
|
0
|
0
|
0
|
| A306 |
Enamel paint |
|
0
|
0
|
0
|
0
|
170.00
|
0.00
|
0
|
0
|
0
|
| A307 |
Snowcel |
|
0
|
0
|
0
|
0
|
7.60
|
0.00
|
0
|
0
|
0
|
| A308 |
Thinner-T6/T7 |
|
0
|
0
|
0
|
0
|
46.00
|
0.00
|
0
|
0
|
0
|
| A309 |
Jensoline primer |
|
0
|
0
|
0
|
0
|
265.00
|
0.00
|
0
|
0
|
0
|
| A310 |
Weather Coat (ColorBank) |
|
0
|
0
|
0
|
0
|
227.85
|
0.00
|
0
|
0
|
0
|
| A321 |
Water Paper |
|
0
|
0
|
0
|
0
|
40.00
|
0.00
|
0
|
0
|
0
|
| A328 |
Chalk powder |
|
0
|
0
|
0
|
0
|
18.00
|
0.00
|
0
|
0
|
0
|
| A329 |
Mosaic stone |
|
0
|
0
|
0
|
0
|
110.00
|
0.00
|
0
|
0
|
0
|
| A330 |
Scrap |
|
0
|
0
|
0
|
0
|
30.00
|
0.00
|
0
|
0
|
0
|
| A338 |
4" Brush |
|
0
|
0
|
0
|
0
|
100.00
|
0.00
|
0
|
0
|
0
|
| A339 |
Iron paper |
|
0
|
0
|
0
|
0
|
80.00
|
0.00
|
0
|
0
|
0
|
| A340 |
Carrying |
|
0
|
0
|
0
|
0
|
300.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| Steel Structures |
| C158 |
MS Checker Plate |
|
0
|
0
|
0
|
0
|
100.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| Equipment-Civil |
| E102 |
Mixer m/c and vibrator |
|
0
|
0
|
0
|
0
|
5.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| Labour - Civil |
| L004 |
Ordinary Labour Supply |
|
0
|
0
|
0
|
0
|
100.00
|
0.00
|
0
|
0
|
0
|
| L005 |
Head Mason Supply |
|
0
|
0
|
0
|
0
|
200.00
|
0.00
|
0
|
0
|
0
|
| L011 |
Carpenter Helper |
|
0
|
0
|
0
|
0
|
150.00
|
0.00
|
0
|
0
|
0
|
| L020 |
B/w:15.5-27ft Scffld(Part |
|
0
|
0
|
0
|
0
|
6.00
|
0.00
|
0
|
0
|
0
|
| L028 |
125mm thick Brick Work |
|
0
|
0
|
0
|
0
|
4.00
|
0.00
|
0
|
0
|
0
|
| L036 |
OutPlaster 30.5ft |
|
0
|
0
|
0
|
0
|
4.50
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| Labour-Civil |
| L107 |
CC Work |
|
0
|
0
|
0
|
0
|
5.00
|
0.00
|
0
|
0
|
0
|
| L111 |
RCC Work |
|
0
|
0
|
0
|
0
|
6.00
|
0.00
|
0
|
0
|
0
|
| L113 |
Form work |
|
0
|
0
|
0
|
0
|
6.00
|
0.00
|
0
|
0
|
0
|
| L116 |
Dismatle - B/W |
|
0
|
0
|
0
|
0
|
3.50
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| Labour Paints |
| L602 |
Weather coat painting |
|
0
|
0
|
0
|
0
|
4.00
|
0.00
|
0
|
0
|
0
|
| L608 |
Plastic Painting |
|
0
|
0
|
0
|
0
|
2.50
|
0.00
|
0
|
0
|
0
|
| L620 |
Plastic Paint (1-coat) |
|
0
|
0
|
0
|
0
|
1.25
|
0.00
|
0
|
0
|
0
|
| L627 |
Epoxy Paint-Floor |
|
0
|
0
|
0
|
0
|
7.00
|
0.00
|
0
|
0
|
0
|
| L653 |
Industrial Enamel paint |
|
0
|
0
|
0
|
0
|
4.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| Misc.-Civil |
| M106 |
Steel Scaffolding |
|
0
|
0
|
0
|
0
|
100.00
|
0.00
|
0
|
0
|
0
|
| M109 |
Welding Electrode VM 8-no |
|
0
|
0
|
0
|
0
|
500.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| Alum,SS/MS,FalseCeil |
| S203 |
MS Louver in Steel Door |
|
0
|
0
|
0
|
0
|
180.00
|
0.00
|
0
|
0
|
0
|
| S204 |
GI Fenc i/c MS Pipe-1~1.5 |
|
0
|
0
|
0
|
0
|
70.00
|
0.00
|
0
|
0
|
0
|
| S205 |
Aluminum Fixed Window |
|
0
|
0
|
0
|
0
|
170.00
|
0.00
|
0
|
0
|
0
|
| S266 |
AlPC) SwingDoorLouvr-Glas |
|
0
|
0
|
0
|
0
|
439.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| |
Total(1) |
0
|
0
|
0
|
|
Add Overhead on Total(1) |
3.0 % |
0
|
0
|
|
Total(2) |
0
|
0
|
|
Add Profit on Total(2) |
8.0 % |
0
|
0
|
|
Total(3) |
0
|
0
|
|
Add vat on Total Cost |
4.5 % |
0
|
0
|
|
Add Income Tax on Total
Cost |
0.0 % |
0
|
0
|
|
Total Cost |
0
|
0
|
