SD BOS Order vs Project Analysis
Contract Actual BilledContract Sale EstimatedActual Costs Open Forecast CostsForecast ForecastEstimatedEstimatedUnit Cost
Value Value TD Quantity Price Costs TD PO Commitmt at Compl. Profit profit, % Profit profit, % Price
Building A $958,269 $457,341 $766,615 $371,610 $69,900 $786,553$171,716 17.92% $191,654 20.00%
10 Preliminaries $220,150 $152,000 1.00$220,150 $176,120 $85,300 $6,500 $182,000 $38,150 17.33% $44,030 20.00% EA $182,000
20 Demolition $35,120 $35,120 1.00$35,120 $28,096 $29,450 $0 $29,450 $5,670 16.14% $7,024 20.00% EA $29,450
30 Excavation & Earthworks $15,423 $15,423 1.00$15,423 $12,338 $12,650 $0 $12,650 $2,773 17.98% $3,085 20.00% EA $12,650
40 Concrete Works $160,000 $90,000 80.00 $2,000 $128,000 $88,000 $0 $132,560 $27,440 17.15% $32,000 20.00%M3 $1,657
50 Structural Steel $83,560 $45,578 55.00 $1,519 $66,848 $42,300 $5,000 $64,500 $19,060 22.81% $16,712 20.00%LM $1,173
60 Roofing $75,400 $22,620 200.00 $377 $60,320 $33,000 $10,000 $65,000 $10,400 13.79% $15,080 20.00%M2 $325
70 Windows & Glazing $23,250 $9,300 20.00 $1,163 $18,600 $11,500 $0 $25,000 -$1,750 -7.53% $4,650 20.00% EA $1,250
80 Internal Linings $18,000 $0 10.00 $1,800 $14,400 $0 $8,400 $15,000 $3,000 16.67% $3,600 20.00% EA $1,500
90 Joinery & Fix Out $22,500 $13,500 25.00 $900 $18,000 $3,500 $0 $16,500 $6,000 26.67% $4,500 20.00% EA $660
100 Doors Jambs & Hardware $12,356 $1,545 40.00 $309 $9,885 $4,500 $0 $9,885 $2,471 20.00% $2,471 20.00% EA $247
110 Hydraulic Services $91,230 $30,410 1200.00 $76 $72,984 $26,000 $13,000 $72,984 $18,246 20.00% $18,246 20.00% H $61
120 Electrical Services $65,680 $16,420 800.00 $82 $52,544 $12,560 $15,000 $52,544 $13,136 20.00% $13,136 20.00% H $66
130 Mechanical Services $135,600 $25,425 1600.00 $85 $108,480 $22,850 $12,000 $108,480 $27,120 20.00% $27,120 20.00% H $68
BOS Order
Project
•Due to existing cross links between Estimate Cost Transfer to Project
and the cross links between Estimate and BOS Service items
•It will be possible to assemble a report, where Sales service items
can be analyzed against project costs (actual and forecast)
To be
developed