2 465 111.

5 103695
2 240 111.5 53520 15 8 120
3 156 111.5 52182
1 140 111.5 15610

-2 54 48 -5184
-1 36 60 -2160 1702.658
-1 20 48 -960 1500 54 81000
-1 36 36 -1296 1500 40 60000 21000
-3 30 84 -7560 1500 42 63000 18000
-1 42 84 -3528 73000
204319

1702.658 40 68106.33
 From 27/12/2017 to 05/01/2018
Total labour 96,000.00
Paid by Thaththi 15,000.00
My cost 81,000.00

From 13/01/2018 to 25/01/2018

1.0 4" Block Work
9 3 11 0 1 101.75
9 3 11 0 1 101.75
9 3 7 0 1 64.75
9 3 8 4 1 77.08
2 0 3 0 -1 (6.00)
4 2 3 6 -1 (14.58)
5 0 5 2 -1 (25.83)
5 0 5 2 -1 (25.83)
5 10 3 6 -1 (20.42)
5 10 1 9 -1 (10.21)
6 11 4 5 1 30.55
6 11 4 5 1 30.55
7 0 3 0 1 21.00
6 10 2 0 1 13.67
5 9 9 6 1 54.63
5 9 5 9 1 33.06
9 3 12 4 1 114.08
9 3 10 0 1 92.50
2 6 8 9 1 21.88
2 6 3 4 1 8.33
9 3 6 0 1 55.50
9 3 11 0 1 101.75
9 3 11 6 1 106.38
9 3 10 0 1 92.50
9 3 7 3 1 67.06
9 3 4 0 1 37.00
9 3 8 4 1 77.08
2 6 2 6 1 6.25
1,206.22 40.00 48,248.89
2.0 9 x 9 Column
9 3 12 111.00 220.00 24,420.00

3.0 4 x 4 Lintol
6 1 6.00
10 6 1 10.50
7 1 7.00
 12 1 12.00
6 9 1 6.75
10 1 10.00
4 1 4.00
7 1 7.00
4 1 4.00
6 1 6.00
10 4 1 10.33
2 6 1 2.50
86.08 130.00 11,190.83

4.0 Column Side Concreting

9 3 4 37.00
2 6 1 2.50
9 3 4 37.00
9 3 5 46.25
9 3 4 37.00
9 3 1 9.25
169.00 100.00 16,900.00
5.0 RRM 1 LS 4,000.00 4,000.00
6.0 Pantry plate 1 LS 7,000.00 7,000.00
7.0 Toilet pit 1 LS 8,000.00 8,000.00
8.0 Earth Work 1 6 1,700.00 10,200.00
129,959.72
9.0 Bus 2,000.00
Total labour cost 131,959.72
Paid (8,000.00)
Balance to be paid 123,959.72

Total Labour cost 227,959.72

Day 2 13 1,700.00 44,200.00

1 13 2,500.00 32,500.00
OT 2 19.5 212.50 8,287.50
1 19.5 312.50 6,093.75
Food 3 13 250.00 9,750.00
Total Cost 100,831.25
Profit 23,128.47

Material Cost 40,000.00

70,000.00
100,000.00
80,000.00
 80,000.00
80,000.00
50,000.00
36,000.00
536,000.00
Other living expenses 40,000.00
Electricity Connection 18,700.00

Total Material Cost 249,340.28

Subcontractor 200,000.00

Water connection 33,500.00

Land Price 1,780,000.00

Total cost up to date 2,509,500.00

18.7%