| Finishing works of 2nd floor (A-Bldg.) |
Bill Cost |
Actual Cost |
Profit |
 |
Offer12345: |
Total : Tk.5,944,790 |
Material |
323,490
|
0 |
0.00
% |
| Purchase : 2005-06-06 |
Total : Tk.5,378,985 |
Labour |
122,192 |
0 |
0.00%
|
| Bill123456: |
Total : Tk.912,598 |
Equipment |
8,662 |
0 |
0.00%
|
| Certify123: |
Total : Tk.0 |
Other |
22,365 |
0 |
0.00
% |
| Pay 12345: |
Total : Tk.0 |
Overhead |
161,370 |
0 |
0.00
% |
| oh: 3.0% Profit:8.0%
vat:4.5% it:4.0 % |
Total Profit =inf% |
Total |
638,079 |
0 |
inf
% |
| Photograph Taken : |
Start : |
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 |
|
16,381
|
13,506
|
0
|
0
|
3.70
|
0.00
|
60,610
|
49,971
|
0
|
| A103 |
Sand - Local - Mymensingh |
|
2,348
|
1,318
|
0
|
0
|
13.00
|
0.00
|
30,522
|
17,132
|
0
|
| A105 |
Cement |
|
884
|
383
|
0
|
0
|
275.00
|
0.00
|
243,009
|
105,451
|
0
|
| A106 |
Sand - Sylhet |
|
264
|
211
|
0
|
0
|
22.25
|
0.00
|
5,883
|
4,689
|
0
|
| A107 |
Stone-chips |
|
182
|
203
|
0
|
0
|
70.00
|
0.00
|
12,756
|
14,201
|
0
|
| A108 |
Brick-chips |
|
631
|
458
|
0
|
0
|
40.00
|
0.00
|
25,241
|
18,339
|
0
|
| A115 |
White-Cement |
|
276
|
0
|
0
|
0
|
16.25
|
0.00
|
4,488
|
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
|
| A135 |
Febond SBR |
|
59
|
84
|
0
|
0
|
50.00
|
0.00
|
2,949
|
4,212
|
0
|
| A148 |
UnglazPolishTile-Monalisa |
|
6,216
|
0
|
0
|
0
|
100.00
|
0.00
|
621,621
|
0
|
0
|
| |
Total |
1,007,079
|
213,996
|
0
|
| Material-Mosaic/Tile |
| A202 |
Glazed Wall Tiles-RAK |
|
113
|
0
|
0
|
0
|
40.00
|
0.00
|
4,521
|
0
|
0
|
| A209 |
Ceramic Paty-Tiles,M-31 |
|
32,292
|
0
|
0
|
0
|
13.50
|
0.00
|
435,942
|
0
|
0
|
| A210 |
Ceramic Ridge tiles |
|
1,163
|
0
|
0
|
0
|
17.60
|
0.00
|
20,460
|
0
|
0
|
| |
Total |
460,923
|
0
|
0
|
| Material-Paint |
| A302 |
Epoxy Primer |
|
269
|
0
|
0
|
0
|
170.00
|
0.00
|
45,747
|
0
|
0
|
| A303 |
Epoxy Enamel |
|
414
|
0
|
0
|
0
|
387.00
|
0.00
|
160,378
|
0
|
0
|
| A304 |
Plastron Sealer |
|
57
|
44
|
0
|
0
|
160.00
|
0.00
|
9,200
|
7,114
|
0
|
| A306 |
Enamel paint |
|
17
|
5
|
0
|
0
|
170.00
|
0.00
|
2,882
|
915
|
0
|
| A307 |
Snowcel |
|
170
|
54
|
0
|
0
|
7.60
|
0.00
|
1,288
|
409
|
0
|
| A308 |
Thinner-T6/T7 |
|
261
|
28
|
0
|
0
|
46.00
|
0.00
|
12,005
|
1,270
|
0
|
| A310 |
Weather Coat (ColorBank) |
|
143
|
98
|
0
|
0
|
227.85
|
0.00
|
32,692
|
22,321
|
0
|
| A326 |
Epoxy Clear Laquer |
|
242
|
0
|
0
|
0
|
385.00
|
0.00
|
93,243
|
0
|
0
|
| A328 |
Chalk powder |
|
179
|
0
|
0
|
0
|
18.00
|
0.00
|
3,221
|
0
|
0
|
| A329 |
Mosaic stone |
|
27
|
0
|
0
|
0
|
110.00
|
0.00
|
2,960
|
0
|
0
|
| A330 |
Scrap |
|
135
|
0
|
0
|
0
|
30.00
|
0.00
|
4,037
|
0
|
0
|
| A331 |
Bakram |
|
59
|
0
|
0
|
0
|
25.00
|
0.00
|
1,480
|
0
|
0
|
| A332 |
Aica |
|
30
|
0
|
0
|
0
|
120.00
|
0.00
|
3,552
|
0
|
0
|
| A338 |
4" Brush |
|
12
|
17
|
0
|
0
|
100.00
|
0.00
|
1,180
|
1,685
|
0
|
| |
Total |
373,865
|
33,714
|
0
|
| Plumbing/Sanitr Pipe |
| B108 |
uPVC Pipe 150 dia |
|
473
|
427
|
0
|
0
|
127.00
|
0.00
|
60,086
|
54,180
|
0
|
| B130 |
MS Grating |
|
24
|
0
|
0
|
0
|
150.00
|
0.00
|
3,600
|
0
|
0
|
| |
Total |
63,686
|
54,180
|
0
|
| MS/SS Work i/c matr |
| C208 |
Hollow Metal Door |
|
26
|
26
|
0
|
0
|
350.00
|
0.00
|
9,100
|
9,100
|
0
|
| C210 |
Push Bar1 |
|
1
|
1
|
0
|
0
|
12,500.00
|
0.00
|
12,500
|
12,500
|
0
|
| |
Total |
21,600
|
21,600
|
0
|
| Equipment-Civil |
| E102 |
Mixer m/c and vibrator |
|
952
|
756
|
0
|
0
|
5.00
|
0.00
|
4,760
|
3,780
|
0
|
| E103 |
Mini Dumper |
|
952
|
756
|
0
|
0
|
2.00
|
0.00
|
1,904
|
1,512
|
0
|
| E141 |
Compressor for Paint |
|
12
|
17
|
0
|
0
|
200.00
|
0.00
|
2,359
|
3,370
|
0
|
| |
Total |
9,023
|
8,662
|
0
|
| Labour - Civil |
| L016 |
RCC Casting. |
|
212
|
236
|
0
|
0
|
8.00
|
0.00
|
1,695
|
1,887
|
0
|
| L020 |
B/w:15.5-27ft Scffld(Part |
|
177
|
216
|
0
|
0
|
10.00
|
0.00
|
1,766
|
2,158
|
0
|
| L028 |
125mm thick Brick Work |
|
2,852
|
2,183
|
0
|
0
|
5.00
|
0.00
|
14,262
|
10,916
|
0
|
| L034 |
InPlaster 44.5ft |
|
4,682
|
5,171
|
0
|
0
|
5.00
|
0.00
|
23,412
|
25,857
|
0
|
| L036 |
OutPlaster 30.5ft |
|
6,092
|
4,844
|
0
|
0
|
4.50
|
0.00
|
27,416
|
21,797
|
0
|
| |
Total |
68,551
|
62,615
|
0
|
| Labour-Civil |
| L105 |
Dismantling RCC |
|
141
|
188
|
0
|
0
|
35.00
|
0.00
|
4,944
|
6,576
|
0
|
| L107 |
CC Work |
|
740
|
520
|
0
|
0
|
5.00
|
0.00
|
3,700
|
2,601
|
0
|
| L113 |
Form work |
|
848
|
944
|
0
|
0
|
6.00
|
0.00
|
5,085
|
5,662
|
0
|
| L119 |
Dismantle B/W 250mm thk |
|
247
|
346
|
0
|
0
|
5.00
|
0.00
|
1,236
|
1,729
|
0
|
| |
Total |
14,966
|
16,567
|
0
|
| Labour-Tile/Sanitary |
| L201 |
Floor/ Wall Tiles fitting |
|
108
|
0
|
0
|
0
|
25.00
|
0.00
|
2,691
|
0
|
0
|
| L204 |
C-roof tiles |
|
6,458
|
0
|
0
|
0
|
15.00
|
0.00
|
96,876
|
0
|
0
|
| L210 |
RCC Floor chiping |
|
6,458
|
0
|
0
|
0
|
1.00
|
0.00
|
6,458
|
0
|
0
|
| L211 |
Local Carrying |
|
6,458
|
0
|
0
|
0
|
2.00
|
0.00
|
12,917
|
0
|
0
|
| |
Total |
118,942
|
0
|
0
|
| Labour-Sanitary |
| L402 |
uPVC Pipe Fitting -150mm |
|
459
|
414
|
0
|
0
|
20.00
|
0.00
|
9,187
|
8,284
|
0
|
| |
Total |
9,187
|
8,284
|
0
|
| Labour Paints |
| L601 |
Epoxy Paint to wall |
|
7,535
|
0
|
0
|
0
|
10.00
|
0.00
|
75,348
|
0
|
0
|
| L602 |
Weather coat painting |
|
6,781
|
2,153
|
0
|
0
|
4.00
|
0.00
|
27,125
|
8,611
|
0
|
| L617 |
EpoxyPaint-P.boardCeiling |
|
5,920
|
0
|
0
|
0
|
12.00
|
0.00
|
71,042
|
0
|
0
|
| L645 |
Anti-dust Selant |
|
8,073
|
0
|
0
|
0
|
1.50
|
0.00
|
12,110
|
0
|
0
|
| L650 |
Painter Supply |
|
71
|
101
|
0
|
0
|
200.00
|
0.00
|
14,155
|
20,218
|
0
|
| L654 |
Skill Painter |
|
12
|
17
|
0
|
0
|
350.00
|
0.00
|
4,129
|
5,897
|
0
|
| |
Total |
203,909
|
34,726
|
0
|
| Misc.-Civil |
| M106 |
Steel Scaffolding |
|
434
|
180
|
0
|
0
|
100.00
|
0.00
|
43,369
|
17,964
|
0
|
| M132 |
Wood use-6time mango |
|
11
|
13
|
0
|
0
|
350.00
|
0.00
|
3,953
|
4,401
|
0
|
| |
Total |
47,322
|
22,365
|
0
|
| Alum,SS/MS,FalseCeil |
| S209 |
Lamint GypsumBoardCeiling |
|
11
|
0
|
0
|
0
|
42.00
|
0.00
|
452
|
0
|
0
|
| S212 |
Alum.Fixed Window-PowdrCt |
|
0
|
0
|
0
|
0
|
175.00
|
0.00
|
0
|
0
|
0
|
| S234 |
Plaster Board Ceiling |
|
5,920
|
0
|
0
|
0
|
125.00
|
0.00
|
740,025
|
0
|
0
|
| S262 |
Al.(PC)Partition,FrstGls |
|
840
|
0
|
0
|
0
|
220.00
|
0.00
|
184,710
|
0
|
0
|
| |
Total |
925,187
|
0
|
0
|
| |
Total(1) |
3,324,240
|
476,708
|
0
|
|
Add Overhead on Total(1) |
3.0 % |
99,727
|
14,301
|
|
Total(2) |
3,423,967
|
491,009
|
|
Add Profit on Total(2) |
8.0 % |
273,917
|
39,281
|
|
Total(3) |
3,423,967
|
491,009
|
|
Add vat on Total Cost |
4.5 % |
181,863
|
26,080
|
|
Add Income Tax on Total
Cost |
4.0 % |
181,863
|
26,080
|
|
Total Cost |
4,041,404
|
579,552
|
