Return Main Menu

New PM+RM Ware House (Superstructure)
Bill Cost
Actual Cost
Profit
Offer12345: Total : Tk.10,000,000 Material
7,261,268
6,309,487
15.08 %
Purchase : 2004-05-11 Total : Tk.8,802,703 Labour
1,632,558
1,263,583
29.20%
Bill123456:2005-04-06 Total : Tk.10,000,000 Equipment
69,350
0
0.00%
Certify123: 2005-04-10 Total : Tk.6,300,410 Other
1,083,069
762,943
41.96 %
Pay 12345: Total : Tk.5,161,166 Overhead
358,271
250,152
43.22 %
oh: 3.0% Profit:8.0% vat:4.5% it:0.0 % Total Profit =16.47% Total
10,404,516
8,586,165
21.18 %
Photograph Taken :2004-07-29 Start :2004-03-10 Finish :71.57%
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
252,086
233,650
288,971
0
3.50
3.50
882,299
817,776
1,011,399
A103 Sand - Local - Mymensingh
15,250
14,632
18,745
0
12.00
12.00
182,995
175,581
224,936
A105 Cement
5,493
4,886
4,816
3,450
295.00
246.00
1,620,480
1,441,232
1,184,736
A106 Sand - Sylhet
5,505
4,703
5,876
0
24.00
18.00
132,130
112,883
105,773
A107 Stone-chips
12,962
11,209
9,591
0
72.00
70.00
933,288
807,027
671,361
A112 GI Wire
610
629
13
0
90.00
70.00
54,900
56,592
910
A113 Pudloo
0
0
1
0
0.00
50.00
0
0
50
A114 Re-bar G60
64,050
66,024
67,932
61,000
40.50
36.50
2,594,025
2,673,972
2,479,511
A115 White-Cement
203
149
0
0
16.25
0.00
3,295
2,427
0
A122 Surki
592
417
0
0
35.00
0.00
20,706
14,584
0
A123 Stone Lime
134
95
0
0
6.50
0.00
873
615
0
A132 Wood - Mango
0
0
63
0
0.00
350.00
0
0
22,194
A133 White Cement
0
0
602
0
0.00
20.00
0
0
12,040
 
Total
6,424,990
6,102,689
5,712,909
Material-Mosaic/Tile
A202 Glazed Wall Tiles-RAK
1,921
1,808
0
0
35.00
0.00
67,248
63,292
0
A203 Homogenious Tiles
1,125
710
0
0
41.00
0.00
46,118
29,127
0
A206 Homogeneous Stair Tiles
2,379
2,381
0
0
53.00
0.00
126,079
126,205
0
A207 Ceramic Roof tiles
678
0
0
0
72.00
0.00
48,826
0
0
 
Total
288,271
218,625
0
Material-Paint
A301 Ind. Enamel paint
0
0
19
0
0.00
180.00
0
0
3,470
A302 Epoxy Primer
259
483
440
0
170.00
160.00
44,100
82,119
70,400
A303 Epoxy Enamel
399
744
220
0
387.00
160.00
154,605
287,888
35,200
A304 Plastron Sealer
366
207
272
0
160.00
140.00
58,556
33,125
38,080
A305 Plastic Emulsion
358
94
74
0
170.00
140.00
60,844
15,939
10,360
A306 Enamel paint
239
118
8
0
170.00
165.00
40,715
20,115
1,320
A307 Snowcel
1,426
929
0
0
7.60
0.00
10,839
7,064
0
A308 Thinner-T6/T7
574
593
604
0
46.00
140.00
26,381
27,300
84,560
A310 Weather Coat (ColorBank)
428
428
332
0
227.85
180.00
97,515
97,476
59,760
A315 C/A for Epoxy Primer
0
0
220
0
0.00
160.00
0
0
35,200
A316 C/A for Epoxy Enamel
0
0
108
0
0.00
160.00
0
0
17,280
A317 Rubber Paint
0
0
0
0
0.00
0.00
0
0
0
A318 Bituminous Paint
0
0
0
0
0.00
0.00
0
0
0
A321 Water Paper
135
35
374
0
40.00
26.00
5,382
1,410
9,724
A322 Docu Paint
0
7
0
0
650.00
0.00
0
4,284
0
A323 Docu Base Coat
0
5
4
0
220.00
220.00
0
1,160
880
A324 NC Thinner-Docu
0
32
12
0
80.00
20.00
0
2,531
240
A326 Epoxy Clear Laquer
150
0
0
0
385.00
0.00
57,811
0
0
A328 Chalk powder
845
497
801
0
18.00
23.00
15,215
8,954
18,423
A329 Mosaic stone
53
55
0
0
110.00
0.00
5,814
6,089
0
A330 Scrap
130
242
0
0
30.00
0.00
3,891
7,246
0
A331 Bakram
13
0
0
0
25.00
0.00
336
0
0
A332 Aica
7
0
0
0
120.00
0.00
807
0
0
 
Total
582,810
602,698
384,897
Plumbing/Sanitr Pipe
B108 uPVC Pipe 150 dia
1,183
457
120
0
115.00
115.00
136,021
52,504
13,800
B112 uPVC Pipe 100mm dia
0
0
400
0
0.00
60.00
0
0
24,000
B114 uPVC Bend 100mm dia
0
0
25
0
0.00
250.00
0
0
6,250
B117 uPVC Bend 150mm dia
11
4
6
0
560.00
550.00
6,053
2,336
3,300
B126 uPVC Tee - 150mm dia
76
29
2
0
950.00
850.00
71,880
27,746
1,700
B127 uPVC Socket - 150mm dia
0
0
5
0
0.00
268.00
0
0
1,340
B128 uPVC Cowel - 150mm dia
0
0
2
0
0.00
155.00
0
0
310
B147 uPVC End Cap -150 dia
7
3
0
0
920.00
0.00
6,630
2,559
0
B148 Clamp
263
102
0
0
35.00
0.00
9,206
3,553
0
B149 Standing Urinal
4
1
0
0
700.00
0.00
2,522
974
0
B150 Hole making (150 dia)
76
29
0
0
350.00
0.00
26,482
10,222
0
B151 S-cement tube
18
7
0
0
190.00
0.00
3,423
1,321
0
B152 Solvent cement -500 ml
7
3
0
0
490.00
0.00
3,531
1,363
0
 
Total
265,747
102,579
50,700
Sanitary Fixtures
B305 100 dia SS grating
5
6
0
0
250.00
0.00
1,250
1,500
0
 
Total
1,250
1,500
0
Steel Structures
C108 MS angle
0
0
267
0
0.00
38.00
0
0
10,146
 
Total
0
0
10,146
MS/SS Work i/c matr
C208 Hollow Metal Door
310
303
293
0
350.00
280.00
108,618
106,093
81,931
C209 Mortise Door Lock
11
11
0
0
380.00
0.00
4,344
4,223
0
C210 Push Bar1
2
2
0
0
10,000.00
0.00
20,000
20,000
0
C211 SS Stair Railing1
538
139
0
0
479.00
0.00
257,798
66,615
0
C212 SS Verandah Railing
32
0
0
0
291.00
0.00
9,397
0
0
C213 SS Bump Rail - 50mm dia
34
0
0
0
250.00
0.00
8,613
0
0
C214 MS Stair Railing
0
330
491
0
110.00
100.00
0
36,246
49,140
C221 Ms stair with railing
0
0
1
0
0.00
23,000.00
0
0
23,000
 
Total
408,769
233,177
154,071
Equipment-Civil
E102 Mixer m/c and vibrator
12,572
10,531
0
0
5.00
0.00
62,861
52,653
0
E103 Mini Dumper
7,699
6,271
0
0
1.00
0.00
7,699
6,271
0
E126 M/C-Vibrator,S-structure
1,978
2,085
0
0
5.00
0.00
9,888
10,427
0
 
Total
80,448
69,350
0
Labour - Civil
L001 Re-bar Work
61,000
62,880
40,776
0
1.65
1.65
100,650
103,752
67,280
L002 Formwork upto 10ft from P
1,928
3,336
867
0
6.00
6.00
11,569
20,015
5,204
L004 Ordinary Labour Supply
77
63
2,562
0
100.00
95.00
7,699
6,271
243,390
L006 O.T. (5 hr.) - Labour
0
0
752
0
0.00
50.00
0
0
37,600
L011 Carpenter Helper
0
0
-111
0
0.00
110.00
0
0
-12,210
L012 RCC Casting-Superstructur
14,550
12,616
0
0
10.00
0.00
145,498
126,159
0
L014 Local carrying Rod
0
0
0
0
0.25
0.00
0
0
0
L015 Carpenter Supply
0
0
4
0
0.00
120.00
0
0
480
L017 Formwork above 18 ft
0
0
5,535
0
0.00
6.50
0
0
35,976
L018 250mm Brickwork upto 7 ft
0
0
982
0
0.00
4.25
0
0
4,173
L019 B/w :8.5-14ft Scaffold Ht
0
0
1,753
0
0.00
5.25
0
0
9,203
L020 B/w:15.5-27ft Scffld(Part
18,540
16,535
0
0
6.00
6.25
111,242
99,211
0
L021 FormWork:45-57ft from PL
0
0
2,531
0
0.00
0.80
0
0
2,025
L022 Poitning:8.5-14ft Scaffol
0
0
4,274
0
0.00
0.90
0
0
3,847
L023 Poiting:15.5-27ft Scaffol
0
0
0
0
0.00
1.00
0
0
0
L024 FormWork:31-45ft from PL
0
0
6,575
0
0.00
7.00
0
0
46,024
L025 FormWork:24-33ft from PL
42,233
37,006
5,364
0
10.00
7.50
422,332
370,061
40,227
L028 125mm thick Brick Work
5,920
7,046
0
0
4.00
0.00
23,681
28,182
0
L029 B/W:15.5-27ft Scaffold Ht
0
0
3,997
0
0.00
12.00
0
0
47,968
L030 Pointing:15.5-27ft Saffld
0
0
9,747
0
0.00
2.00
0
0
19,494
L031 Shuttering:27ft+Scaffold
0
0
489
0
0.00
11.00
0
0
5,383
L032 InPlaster upto 16ft
0
0
3,290
0
0.00
3.25
0
0
10,692
L033 InPlaster 30.5ft
0
0
2,989
0
0.00
3.75
0
0
11,208
L034 InPlaster 44.5ft
32,292
9,925
5,630
0
4.00
4.25
129,168
39,700
23,929
L035 OutPlaster upto 16.5ft
0
0
7,266
0
0.00
4.00
0
0
29,064
L036 OutPlaster 30.5ft
46,285
61,731
5,111
0
4.50
4.50
208,283
277,789
22,998
L037 OutPlaster 15.5-28ft
0
0
8,212
0
0.00
5.00
0
0
41,060
L038 Formwork 33-41 ft
0
0
3,164
0
0.00
8.00
0
0
25,309
L039 B/w 1st Flr 14-22.5ft
0
0
1,193
0
0.00
5.75
0
0
6,858
L040 5" B/w 1st Flr 14-22.5ft
0
0
2,451
0
0.00
3.50
0
0
8,578
L041 InPlaster1st Flr14-22.5ft
0
0
5,285
0
0.00
4.00
0
0
21,141
L042 FinColmn Plaster upto41ft
0
0
4,763
0
0.00
5.50
0
0
26,199
L043 Form work B/Slab 3rdflr
0
0
2,123
0
0.00
5.50
0
0
11,677
L044 Design Plaster 33-42.5ft
0
0
1,426
0
0.00
23.00
0
0
32,788
L045 InPlaster 3rd Flr 33-42ft
0
0
467
0
0.00
5.00
0
0
2,333
L046 Drip Course/Sill bit
0
0
1,200
0
0.00
1.50
0
0
1,800
L047 B/w 2nd Flr 23-33ft
0
0
1,132
0
0.00
6.25
0
0
7,074
L048 5" B/w 2nd Flr 23-33ft
0
0
574
0
0.00
4.00
0
0
2,297
L049 InPlaster 2nd Flr 23-33ft
0
0
1,488
0
0.00
4.50
0
0
6,695
L058 Louver Plaster(Cut,Cast)
0
0
661
0
0.00
20.00
0
0
13,215
L059 Mason Supply
0
0
10
0
0.00
150.00
0
0
1,500
 
Total
1,160,122
1,071,140
862,476
Labour-Civil
L152 Form work S-structure
4,709
0
0
0
8.00
0.00
37,669
0
0
 
Total
37,669
0
0
Labour-Tile/Sanitary
L201 Floor/ Wall Tiles fitting
2,852
2,368
0
0
20.00
0.00
57,049
47,362
0
L202 Stair Tiles fitting
1,830
1,832
0
0
15.00
0.00
27,448
27,476
0
L204 C-roof tiles
646
0
0
0
15.00
0.00
9,688
0
0
L205 Make Paving Tiles i/c M/c
3,229
2,274
3,800
0
10.00
6.00
32,292
22,744
22,800
L207 Tiles Fix with Lime Mortr
3,229
2,274
2,252
0
25.00
10.00
80,730
56,861
22,523
L208 Wall/Floor Tiles (Part)
0
0
3,636
0
0.00
10.00
0
0
36,363
L209 Stair Tiles fitting(Part)
0
0
1,836
0
0.00
12.00
0
0
22,033
 
Total
207,207
154,442
103,718
Labour-Sanitary
L402 uPVC Pipe Fitting -150mm
1,148
443
0
0
20.00
0.00
22,967
8,865
0
 
Total
22,967
8,865
0
Labour Paints
L601 Epoxy Paint to wall
7,535
24,152
0
0
10.00
0.00
75,348
241,525
0
L602 Weather coat painting
30,139
30,127
0
0
4.00
0.00
120,557
120,509
0
L604 Weather painting (P)
0
0
30,252
0
0.00
1.50
0
0
45,378
L605 Epoxy Paint-Wall (P)
0
0
6,224
0
0.00
4.00
0
0
24,896
L606 Enamel Paint-MS Door/Gril
0
0
940
0
0.00
2.25
0
0
2,114
L608 Plastic Painting
26,910
7,050
0
0
2.50
0.00
67,275
17,624
0
L617 EpoxyPaint-P.boardCeiling
1,346
0
0
0
12.00
0.00
16,146
0
0
L627 Epoxy Paint-Floor
4,090
0
0
0
7.00
0.00
28,632
0
0
L635 Duco Paint Complete
0
461
0
0
40.00
0.00
0
18,453
0
L639 Plastic Paint (PartRate)
0
0
12,076
0
0.00
1.50
0
0
18,114
L645 Anti-dust Selant
5,005
0
0
0
1.50
0.00
7,508
0
0
L651 Docu Paint (P/R)
0
0
698
0
0.00
10.00
0
0
6,976
L655 E-Paint to wall-28ft.ht
0
0
17,928
0
0.00
6.50
0
0
116,535
 
Total
315,466
398,111
214,014
Misc.-Civil
M102 Steel Forms
42,233
37,006
0
0
5.00
0.00
211,166
185,030
0
M106 Steel Scaffolding
1,854
2,032
0
0
100.00
0.00
185,447
203,175
0
M108 Stone Cutting Disk-100
0
0
47
0
0.00
185.00
0
0
8,695
M109 Welding Electrode VM 8-no
0
0
8
0
0.00
360.00
0
0
2,880
M114 Grinding Disk-175
0
0
19
0
0.00
175.00
0
0
3,325
M120 Diamond cuting disk-175mm
0
0
3
0
0.00
2,200.00
0
0
6,600
M123 Steel pipe with B-plate
1,268
799
0
0
11.00
0.00
13,946
8,787
0
M125 B-plate with pipe
975
948
0
0
16.00
0.00
15,595
15,165
0
M126 Wood shutter-3time
168
176
0
0
350.00
0.00
58,736
61,628
0
M127 Steel form,S-structure
4,709
0
0
0
10.00
0.00
47,087
0
0
M128 Steel beam,S-structure
1,042
903
0
0
40.00
0.00
41,700
36,139
0
M129 Stone Cutting Disc - 175
0
0
56
0
0.00
2,200.00
0
0
123,200
M131 Diamond Cutiing Disc -100
0
0
4
0
0.00
180.00
0
0
720
M137 Grinding Disk-100
0
0
13
0
0.00
120.00
0
0
1,560
M141 Form work with angle/flat
840
591
0
0
10.00
0.00
8,396
5,914
0
M150 Plastocerte Plus
0
55
55
0
0.00
55.00
0
0
3,025
M153 Hessain cloth
6,388
6,736
0
0
1.00
0.00
6,388
6,736
0
 
Total
588,460
522,574
150,005
Alum,SS/MS,FalseCeil
S209 Lamint GypsumBoardCeiling
3,660
0
0
0
42.00
0.00
153,710
0
0
S212 Alum.Fixed Window-PowdrCt
700
217
0
0
175.00
0.00
122,441
38,032
0
S218 Aluminium Louver
226
344
0
0
310.00
0.00
70,074
106,612
0
S234 Plaster Board Ceiling
1,346
0
0
0
125.00
0.00
168,188
0
0
S235 Gypsum Board
0
0
597
0
0.00
25.00
0
0
14,918
S241 Al.Swing Door(PC)Plst-Gls
344
252
0
0
423.00
0.00
145,702
106,408
0
S265 Curtain Wall
775
542
0
0
383.00
0.00
296,828
207,450
0
S266 AlPC) SwingDoorLouvr-Glas
86
52
0
0
439.00
0.00
37,803
22,871
0
S267 Al(PC) SwDoorPlst-frstGls
22
0
0
0
431.00
0.00
9,279
0
0
S268 Al(PC) SwDoor Lvr-FrsGls
140
130
0
0
447.00
0.00
62,550
58,123
0
S269 Alum Cove - Andz
345
0
0
0
44.00
0.00
15,158
0
0
S270 Alum Cove - PC
345
0
0
0
46.00
0.00
15,847
0
0
S271 Al.Cove fix,Sealant,Gaskt
328
0
0
0
23.50
0.00
7,710
0
0
S272 PVC Door
6
6
0
0
3,500.00
0.00
21,000
21,000
0
S279 Al.Louver,Net Frame-CHS
0
0
299
0
0.00
310.00
0
0
92,563
S280 Al. Louver Chong Howa Spr
0
0
45
0
0.00
290.00
0
0
13,105
S281 Al. Swing DR (ASC) P/R
0
0
433
0
0.00
320.00
0
0
138,698
S282 Al. Fixed WND (ASC) P/R
0
0
571
0
0.00
120.00
0
0
68,466
S283 Al.Sliding WND (ASC) P/R
0
0
102
0
0.00
100.00
0
0
10,191
S284 Plaster BRD-ceiling P/R
0
0
1,067
0
0.00
50.00
0
0
53,365
S287 Al Win F/Sliding W- R-gls
0
0
345
0
0.00
250.00
0
0
86,300
 
Total
1,126,288
560,495
477,605
 
Total(1)
11,510,465
10,046,245
8,120,542
Add Overhead on Total(1)
3.0 %
345,314
301,387
Total(2)
11,855,779
10,347,633
Add Profit on Total(2)
8.0 %
948,462
827,811
Total(3)
11,855,779
10,347,633
Add vat on Total Cost
4.5 %
603,341
526,592
Add Income Tax on Total Cost
0.0 %
603,341
526,592
Total Cost
13,407,583
11,702,035