| Solid Track II Utility - Substructure |
Bill Cost |
Actual Cost |
Profit |
 |
Offer12345:2004-09-09 |
Total : Tk.2,281,841 |
Material |
1,395,805
|
1,553,756 |
-10.17
% |
| Purchase : 2004-09-22 |
Total : Tk.2,261,211 |
Labour |
152,633 |
129,256 |
18.09%
|
| Bill123456:2004-11-22 |
Total : Tk.1,938,175 |
Equipment |
27,417 |
0 |
0.00%
|
| Certify123: 2004-11-23 |
Total : Tk.902,065 |
Other |
74,980 |
38,625 |
94.12
% |
| Pay 12345:2004-12-23 |
Total : Tk.902,065 |
Overhead |
67,836 |
3,800 |
1,685.16
% |
| oh: 3.0% Profit:8.0%
vat:4.5% it:0.0 % |
Total Profit =12.33% |
Total |
1,718,671 |
1,725,437 |
-0.39
% |
| Photograph Taken :2004-09-08 |
Start :2004-08-12 |
Finish :39.89% |
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 |
|
0
|
0
|
0
|
0
|
7.00
|
0.00
|
0
|
0
|
0
|
| 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
|
| A104 |
Polythene |
|
0
|
0
|
0
|
0
|
77.00
|
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
|
| A109 |
Re-bar - G40 |
|
0
|
0
|
0
|
0
|
38.50
|
0.00
|
0
|
0
|
0
|
| A110 |
Wire Mesh |
|
0
|
0
|
0
|
0
|
7.00
|
0.00
|
0
|
0
|
0
|
| A112 |
GI Wire |
|
0
|
0
|
0
|
0
|
90.00
|
0.00
|
0
|
0
|
0
|
| A114 |
Re-bar G60 |
|
0
|
0
|
0
|
0
|
40.50
|
0.00
|
0
|
0
|
0
|
| A138 |
Plastocrete super-Sika |
|
0
|
0
|
0
|
0
|
155.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| Plumbing/Sanitr Pipe |
| B108 |
uPVC Pipe 150 dia |
|
0
|
0
|
0
|
0
|
115.00
|
0.00
|
0
|
0
|
0
|
| B111 |
CI Cover 300 mm dia |
|
0
|
0
|
0
|
0
|
750.00
|
0.00
|
0
|
0
|
0
|
| B117 |
uPVC Bend 150mm dia |
|
0
|
0
|
0
|
0
|
560.00
|
0.00
|
0
|
0
|
0
|
| B121 |
Solution |
|
0
|
0
|
0
|
0
|
185.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| Steel Structures |
| C141 |
Galvanized Angle 38x38 |
|
0
|
0
|
0
|
0
|
125.00
|
0.00
|
0
|
0
|
0
|
| C142 |
MS Grating 200x75 |
|
0
|
0
|
0
|
0
|
100.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| Equipment-Civil |
| E101 |
Mini Roller Compaction |
|
0
|
0
|
0
|
0
|
1.00
|
0.00
|
0
|
0
|
0
|
| E102 |
Mixer m/c and vibrator |
|
0
|
0
|
0
|
0
|
5.00
|
0.00
|
0
|
0
|
0
|
| E103 |
Mini Dumper |
|
0
|
0
|
0
|
0
|
1.00
|
0.00
|
0
|
0
|
0
|
| E106 |
Batching Plant , Vibrator |
|
0
|
0
|
0
|
0
|
8.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| Labour - Civil |
| L001 |
Re-bar Work |
|
0
|
0
|
0
|
0
|
1.65
|
0.00
|
0
|
0
|
0
|
| L002 |
Formwork upto 10ft from P |
|
0
|
0
|
0
|
0
|
6.00
|
0.00
|
0
|
0
|
0
|
| 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
|
| L008 |
Dismentling F/W/Mar tile |
|
0
|
0
|
0
|
0
|
10.00
|
0.00
|
0
|
0
|
0
|
| L009 |
Sand Screening |
|
0
|
0
|
0
|
0
|
1.00
|
0.00
|
0
|
0
|
0
|
| L013 |
Neat Cement Finishing |
|
0
|
0
|
0
|
0
|
1.00
|
0.00
|
0
|
0
|
0
|
| L014 |
Local carrying Rod |
|
0
|
0
|
0
|
0
|
0.25
|
0.00
|
0
|
0
|
0
|
| L016 |
RCC Casting. |
|
0
|
0
|
0
|
0
|
6.00
|
0.00
|
0
|
0
|
0
|
| L018 |
250mm Brickwork upto 7 ft |
|
0
|
0
|
0
|
0
|
4.25
|
0.00
|
0
|
0
|
0
|
| L034 |
InPlaster 44.5ft |
|
0
|
0
|
0
|
0
|
4.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| Labour-Civil |
| L101 |
Earth Work in Excavation |
|
0
|
0
|
0
|
0
|
1.80
|
0.00
|
0
|
0
|
0
|
| L102 |
Filling |
|
0
|
0
|
0
|
0
|
1.00
|
0.00
|
0
|
0
|
0
|
| L103 |
Brck flat soling |
|
0
|
0
|
0
|
0
|
0.60
|
0.00
|
0
|
0
|
0
|
| L147 |
Pre-cast block fitting |
|
0
|
0
|
0
|
0
|
25.00
|
0.00
|
0
|
0
|
0
|
| L172 |
Patent stone with NCF |
|
0
|
0
|
0
|
0
|
3.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| Labour-Sanitary |
| L406 |
uPVC Pipe fitting-100 mm |
|
0
|
0
|
0
|
0
|
15.00
|
0.00
|
0
|
0
|
0
|
| L423 |
Manhole Cover fixing |
|
0
|
0
|
0
|
0
|
300.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| Misc.-Civil |
| M102 |
Steel Forms |
|
0
|
0
|
0
|
0
|
5.00
|
0.00
|
0
|
0
|
0
|
| M105 |
Shoring for Excavation |
|
0
|
0
|
0
|
0
|
2.15
|
0.00
|
0
|
0
|
0
|
| M106 |
Steel Scaffolding |
|
0
|
0
|
0
|
0
|
100.00
|
0.00
|
0
|
0
|
0
|
| M123 |
Steel pipe with B-plate |
|
0
|
0
|
0
|
0
|
11.00
|
0.00
|
0
|
0
|
0
|
| M124 |
wood use 5-time-Garjan |
|
0
|
0
|
0
|
0
|
850.00
|
0.00
|
0
|
0
|
0
|
| M125 |
B-plate with pipe |
|
0
|
0
|
0
|
0
|
16.00
|
0.00
|
0
|
0
|
0
|
| M127 |
Steel form,S-structure |
|
0
|
0
|
0
|
0
|
10.00
|
0.00
|
0
|
0
|
0
|
| M128 |
Steel beam,S-structure |
|
0
|
0
|
0
|
0
|
40.00
|
0.00
|
0
|
0
|
0
|
| M129 |
Stone Cutting Disc - 175 |
|
0
|
0
|
0
|
0
|
70.00
|
0.00
|
0
|
0
|
0
|
| M130 |
Diamond Cuting Disc- 175 |
|
0
|
0
|
0
|
0
|
2,200.00
|
0.00
|
0
|
0
|
0
|
| M132 |
Wood use-6time mango |
|
0
|
0
|
0
|
0
|
350.00
|
0.00
|
0
|
0
|
0
|
| M133 |
Cheisel - Hammer |
|
0
|
0
|
0
|
0
|
55.00
|
0.00
|
0
|
0
|
0
|
| |
Total |
0
|
0
|
0
|
| Alum,SS/MS,FalseCeil |
| S218 |
Aluminium Louver |
|
0
|
0
|
0
|
0
|
310.00
|
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
|
