Return Main Menu

New PM+RM Ware House Total Bill/Actual Cost/Profit
24,306,506
19,888,898
22.21%
Area 3303 SqM Cost/SQM
7,359
6,021
This is two part . One Part Ware House of Area 2013 m2 and Height 10m and 2-storied Office Part 368 m2 and 272 m2. Ware House portioin is Steel Structure and Color bond sheet roofing and Office part is RCC Structures. All outer wall is Brick wall. Cost for Batching Plant Installation, Material Stockk yard are included in foundation package. So Brick and other materials are used which were not estimated in our estimate.
Photograp Taken :2004-08-08
01.Foundation Cost Detail
Bill Cost
Actual Cost
Profit
Offer12345:2003-05-21 Total : Tk.6,095,248 Material
2,847,044
2,880,749
-1.17 %
Purchase : 2003-09-04 Total : Tk.6,095,248 Labour
1,232,067
576,529
113.70%
Bill123456:2004-02-17 Total : Tk.6,165,948 Equipment
795,497
883,938
-10.01%
Certify123: 2004-03-15 Total : Tk.3,755,848 Other
425,429
235,493
80.65 %
Pay 12345:2004-03-18 Total : Tk.3,755,849 Overhead
670,477
562,993
19.09 %
OH: 11.0% Profit:0.0% VAT:4.5% IT:0.0 % Total Profit =19.97% Total
5,970,514
5,139,702
16.16 %
Start :2003-06-09 Finish :2004-02-01 Cost/SqM
1,808
1,556
23.Sub-structure Cost Detail
Bill Cost
Actual Cost
Profit
Offer12345: Total : Tk.10,000,000 Material
5,306,179
5,125,675
3.52 %
Purchase : 2004-04-20 Total : Tk.10,000,000 Labour
679,210
517,560
31.23%
Bill123456:2004-07-07 Total : Tk.8,140,558 Equipment
395,605
14,465
2634.91%
Certify123: 2004-07-14 Total : Tk.4,543,850 Other
548,312
204,854
167.66 %
Pay 12345:2004-08-11 Total : Tk.4,543,850 Overhead
999,999
300,477
232.80 %
OH: 11.0% Profit:0.0% VAT:4.5% IT:0.0 % Total Profit =32.09% Total
7,929,305
6,163,031
28.66 %
Start :2003-07-13 Finish :45.44% Cost/SqM
2,401
1,866
43.Super Structure Cost Detail
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 %
Start :2004-03-10 Finish :71.57% Cost/SqM
3,150
2,600
56.Electrical Work Cost Detail
Bill Cost
Actual Cost
Profit
Offer12345: Total : Tk.67,000 Material
0
0
0.00 %
Purchase : 2005-03-29 Total : Tk.67,000 Labour
0
0
0.00%
Bill123456: Total : Tk.0 Equipment
0
0
0.00%
Certify123: Total : Tk.0 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:4.0 % Total Profit =0.00% Total
0
0
0.00 %
Start : Finish :0.00% Cost/SqM
0
0
65.Facade Cost Detail
Bill Cost
Actual Cost
Profit
Offer12345: Total : Tk.0 Material
0
0
0.00 %
Purchase : 2005-04-17 Total : Tk.109,265 Labour
0
0
0.00%
Bill123456: Total : Tk.0 Equipment
0
0
0.00%
Certify123: Total : Tk.0 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:4.0 % Total Profit =0.00% Total
0
0
0.00 %
Start : Finish :0.00% Cost/SqM
0
0