Solid Track-II Utility-Superstructur+Fin |
Bill Cost |
Actual Cost |
Profit |
|
Offer12345: |
Total : Tk.7,815,495 |
Material |
0
|
1,514,434 |
-100.00
% |
Purchase : 2005-01-04 |
Total : Tk.7,378,380 |
Labour |
0 |
208,283 |
-100.00%
|
Bill123456:2005-04-03 |
Total : Tk.3,121,749 |
Equipment |
0 |
0 |
0.00%
|
Certify123: 2005-04-10 |
Total : Tk.1,431,744 |
Other |
0 |
77,986 |
-100.00
% |
Pay 12345: |
Total : Tk.500,000 |
Overhead |
221,351 |
33,395 |
562.83
% |
oh: 3.0% Profit:8.0%
vat:4.5% it:0.0 % |
Total Profit =70.21% |
Total |
221,351 |
1,834,098 |
-87.93
% |
Photograph Taken : |
Start : |
Finish :19.40% |
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
|
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
|
A115 |
White-Cement |
|
0
|
0
|
0
|
0
|
16.25
|
0.00
|
0
|
0
|
0
|
A122 |
Surki |
|
0
|
0
|
0
|
0
|
35.00
|
0.00
|
0
|
0
|
0
|
A123 |
Stone Lime |
|
0
|
0
|
0
|
0
|
6.50
|
0.00
|
0
|
0
|
0
|
|
Total |
0
|
0
|
0
|
Material-Mosaic/Tile |
A202 |
Glazed Wall Tiles-RAK |
|
0
|
0
|
0
|
0
|
35.00
|
0.00
|
0
|
0
|
0
|
A203 |
Homogenious Tiles |
|
0
|
0
|
0
|
0
|
41.00
|
0.00
|
0
|
0
|
0
|
A206 |
Homogeneous Stair Tiles |
|
0
|
0
|
0
|
0
|
53.00
|
0.00
|
0
|
0
|
0
|
|
Total |
0
|
0
|
0
|
Material-Paint |
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
|
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
|
A322 |
Docu Paint |
|
0
|
0
|
0
|
0
|
650.00
|
0.00
|
0
|
0
|
0
|
A323 |
Docu Base Coat |
|
0
|
0
|
0
|
0
|
220.00
|
0.00
|
0
|
0
|
0
|
A324 |
NC Thinner-Docu |
|
0
|
0
|
0
|
0
|
80.00
|
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
|
A333 |
Sharee cloth |
|
0
|
0
|
0
|
0
|
70.00
|
0.00
|
0
|
0
|
0
|
A334 |
Hardener-Set |
|
0
|
0
|
0
|
0
|
1,200.00
|
0.00
|
0
|
0
|
0
|
A335 |
French powder |
|
0
|
0
|
0
|
0
|
22.00
|
0.00
|
0
|
0
|
0
|
|
Total |
0
|
0
|
0
|
Sanitary Fixtures |
B305 |
100 dia SS grating |
|
0
|
0
|
0
|
0
|
250.00
|
0.00
|
0
|
0
|
0
|
|
Total |
0
|
0
|
0
|
Steel Structures |
C102 |
MS Pipe 37mm dia |
|
0
|
0
|
0
|
0
|
60.00
|
0.00
|
0
|
0
|
0
|
C116 |
M.S plate |
|
0
|
0
|
0
|
0
|
45.00
|
0.00
|
0
|
0
|
0
|
C126 |
Rowel Bolt - 10mm dia |
|
0
|
0
|
0
|
0
|
10.00
|
0.00
|
0
|
0
|
0
|
C143 |
MS Pipe 20mm dia |
|
0
|
0
|
0
|
0
|
25.00
|
0.00
|
0
|
0
|
0
|
C144 |
MS Bend - 37mm dia |
|
0
|
0
|
0
|
0
|
120.00
|
0.00
|
0
|
0
|
0
|
|
Total |
0
|
0
|
0
|
MS/SS Work i/c matr |
C208 |
Hollow Metal Door |
|
0
|
0
|
0
|
0
|
350.00
|
0.00
|
0
|
0
|
0
|
C209 |
Mortise Door Lock |
|
0
|
0
|
0
|
0
|
380.00
|
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
|
E103 |
Mini Dumper |
|
0
|
0
|
0
|
0
|
1.00
|
0.00
|
0
|
0
|
0
|
E126 |
M/C-Vibrator,S-structure |
|
0
|
0
|
0
|
0
|
5.00
|
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
|
L012 |
RCC Casting-Superstructur |
|
0
|
0
|
0
|
0
|
10.00
|
0.00
|
0
|
0
|
0
|
L014 |
Local carrying Rod |
|
0
|
0
|
0
|
0
|
0.25
|
0.00
|
0
|
0
|
0
|
L020 |
B/w:15.5-27ft Scffld(Part |
|
0
|
0
|
0
|
0
|
6.00
|
0.00
|
0
|
0
|
0
|
L025 |
FormWork:24-33ft from PL |
|
0
|
0
|
0
|
0
|
10.00
|
0.00
|
0
|
0
|
0
|
L028 |
125mm thick Brick Work |
|
0
|
0
|
0
|
0
|
4.00
|
0.00
|
0
|
0
|
0
|
L034 |
InPlaster 44.5ft |
|
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-Tile/Sanitary |
L201 |
Floor/ Wall Tiles fitting |
|
0
|
0
|
0
|
0
|
20.00
|
0.00
|
0
|
0
|
0
|
L202 |
Stair Tiles fitting |
|
0
|
0
|
0
|
0
|
15.00
|
0.00
|
0
|
0
|
0
|
L205 |
Make Paving Tiles i/c M/c |
|
0
|
0
|
0
|
0
|
10.00
|
0.00
|
0
|
0
|
0
|
L206 |
Paving Tiles Fitting |
|
0
|
0
|
0
|
0
|
20.00
|
0.00
|
0
|
0
|
0
|
L207 |
Tiles Fix with Lime Mortr |
|
0
|
0
|
0
|
0
|
25.00
|
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
|
|
Total |
0
|
0
|
0
|
Labour-MS Work |
L511 |
MS Stair Railing i/c elct |
|
0
|
0
|
0
|
0
|
55.00
|
0.00
|
0
|
0
|
0
|
L526 |
Stair Tools and Equipment |
|
0
|
0
|
0
|
0
|
50.00
|
0.00
|
0
|
0
|
0
|
|
Total |
0
|
0
|
0
|
Labour Paints |
L601 |
Epoxy Paint to wall |
|
0
|
0
|
0
|
0
|
10.00
|
0.00
|
0
|
0
|
0
|
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
|
L627 |
Epoxy Paint-Floor |
|
0
|
0
|
0
|
0
|
7.00
|
0.00
|
0
|
0
|
0
|
L635 |
Duco Paint Complete |
|
0
|
0
|
0
|
0
|
40.00
|
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
|
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
|
M125 |
B-plate with pipe |
|
0
|
0
|
0
|
0
|
16.00
|
0.00
|
0
|
0
|
0
|
M126 |
Wood shutter-3time |
|
0
|
0
|
0
|
0
|
350.00
|
0.00
|
0
|
0
|
0
|
M128 |
Steel beam,S-structure |
|
0
|
0
|
0
|
0
|
40.00
|
0.00
|
0
|
0
|
0
|
M141 |
Form work with angle/flat |
|
0
|
0
|
0
|
0
|
10.00
|
0.00
|
0
|
0
|
0
|
M153 |
Hessain cloth |
|
0
|
0
|
0
|
0
|
1.00
|
0.00
|
0
|
0
|
0
|
|
Total |
0
|
0
|
0
|
Alum,SS/MS,FalseCeil |
S209 |
Lamint GypsumBoardCeiling |
|
0
|
0
|
0
|
0
|
42.00
|
0.00
|
0
|
0
|
0
|
S212 |
Alum.Fixed Window-PowdrCt |
|
0
|
0
|
0
|
0
|
175.00
|
0.00
|
0
|
0
|
0
|
S218 |
Aluminium Louver |
|
0
|
0
|
0
|
0
|
310.00
|
0.00
|
0
|
0
|
0
|
S234 |
Plaster Board Ceiling |
|
0
|
0
|
0
|
0
|
125.00
|
0.00
|
0
|
0
|
0
|
S241 |
Al.Swing Door(PC)Plst-Gls |
|
0
|
0
|
0
|
0
|
423.00
|
0.00
|
0
|
0
|
0
|
S266 |
AlPC) SwingDoorLouvr-Glas |
|
0
|
0
|
0
|
0
|
439.00
|
0.00
|
0
|
0
|
0
|
S267 |
Al(PC) SwDoorPlst-frstGls |
|
0
|
0
|
0
|
0
|
431.00
|
0.00
|
0
|
0
|
0
|
S268 |
Al(PC) SwDoor Lvr-FrsGls |
|
0
|
0
|
0
|
0
|
447.00
|
0.00
|
0
|
0
|
0
|
S272 |
PVC Door |
|
0
|
0
|
0
|
0
|
3,500.00
|
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
|