| Utility Building SolidTrack-II |
Total Bill/Actual Cost/Profit |
6,784,640 |
4,631,451 |
46.49% |
Area 834 SqM |
Cost/SQM |
8,135 |
5,553 |
|
 |
|
|
Photograp Taken : |
| 33.Foundation
|
Cost Detail |
Bill Cost |
Actual Cost |
Profit |
| Offer12345: |
Total : Tk.1,636,470 |
Material |
973,217
|
826,247 |
17.79
% |
| Purchase : 2004-06-03 |
Total : Tk.1,520,000 |
Labour |
272,060 |
44,333 |
513.67%
|
| Bill123456:2004-08-16 |
Total : Tk.1,519,767 |
Equipment |
112,263 |
0 |
0.00%
|
| Certify123: 2004-08-27 |
Total : Tk.916,467 |
Other |
54,372 |
22,460 |
142.08
% |
| Pay 12345:2004-09-26 |
Total : Tk.916,467 |
Overhead |
45,600 |
58,029 |
-21.42
% |
| OH: 3.0% Profit:8.0%
VAT:4.5% IT:0.0 % |
Total Profit =59.80% |
Total |
1,457,512 |
951,069 |
53.25
% |
| Start :2004-06-15 |
Finish :2004-07-12 |
Cost/SqM |
1,748 |
1,140 |
|
| 53.Sub-structure
|
Cost Detail |
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
% |
| Start :2004-08-12 |
Finish :39.89% |
Cost/SqM |
2,061 |
2,069 |
|
| 55.Found-Addnl
|
Cost Detail |
Bill Cost |
Actual Cost |
Profit |
| Offer12345: |
Total : Tk.227,014 |
Material |
126,919
|
120,847 |
5.02
% |
| Purchase : 2004-08-31 |
Total : Tk.215,500 |
Labour |
38,096 |
0 |
0.00%
|
| Bill123456:2004-09-20 |
Total : Tk.204,950 |
Equipment |
11,892 |
0 |
0.00%
|
| Certify123: 2004-09-26 |
Total : Tk.204,950 |
Other |
6,685 |
0 |
0.00
% |
| Pay 12345:2004-10-17 |
Total : Tk.204,950 |
Overhead |
6,465 |
0 |
0.00
% |
| OH: 3.0% Profit:8.0%
VAT:4.5% IT:4.0 % |
Total Profit =69.59% |
Total |
190,057 |
120,847 |
57.27
% |
| Start : |
Finish :95.10% |
Cost/SqM |
228 |
145 |
|
| 61.Superstr-Finish
|
Cost Detail |
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
% |
| Start : |
Finish :19.40% |
Cost/SqM |
265 |
2,199 |
|
| 68.2nd Floor
|
Cost Detail |
Bill Cost |
Actual Cost |
Profit |
| Offer12345: |
Total : Tk.1,326,678 |
Material |
0
|
0 |
0.00
% |
| Purchase : |
Total : Tk.837,225 |
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: 2.5% Profit:8.0%
VAT:4.0% IT:4.5 % |
Total Profit =0.00% |
Total |
0 |
0 |
0.00
% |
| Start : |
Finish :0.00% |
Cost/SqM |
0 |
0 |
|
