Sl.no.

Item Description Unit Quantity Length Width Rate/Sqm

1 Roof Sheet Length 4.884 Nos 202 4.884 1.1 300

2 Roof Sheet Length 3.606 Nos 202 3.606 1.1 300

3 Side Cladding Length 4.123 Nos 178 4.123 1.1 300

4 Side Cladding Length 3.1 Nos 655 3.1 1.1 300

5 Side Cladding Length 2.994 Nos 101 2.994 1.1 300

6 Side Cladding Length 2.725 Nos 23 2.725 1.1 300

7 Side Cladding Length 1.7 Nos 46 1.7 1.1 300

8 Side Cladding Length 3.206 Nos 83 3.206 1.1 300

9 PC Sheet Side Cladding Length 4.123 Nos 38 4.123 1.1 780

10 PC Sheet Side Cladding Length 3.1 Nos 66 3.1 1.1 780

11 PC Sheet Side Cladding Length 3.206 Nos 18 3.206 1.1 780

GI Color coated Ridge; Thickness-

12 RM 37 2.5
0.5mm.
 Angle sheet between Roof truss &
13 Nos 48 2.5
side cladding Gable End

GI Color Coated Corrugated Crimp

14 Nos 155 1.1
Sheet Thickness 0.5mm

Total
Rate/Nos Cost/Sqm Cost Margin PO Value Margin Value

1612 269 1447 165 325567 33309

1190 269 1068 122 240376 24593

1361 269 1221 139 242185 24778

1023 269 918 105 670065 68554

988 269 887 101 99790 10210

899 269 807 92 20683 2116

561 269 504 57 25806 2640

1058 269 950 108 87812 8984

3538 580 2630 907 134426 34468

2660 580 1978 682 175547 45012

2751 580 2045 705 49513 12696

913 414 498 33763 18437

840 414 426 40320 20438

500 433 67 77500 10395

2223354 316629

Tax On Sales (TOS) 400203.645

Tax on Purchase (TOP) 342431.33
TOS-TOP 57772.3156
320957.309
9628.71926
Saving in GST 48143.5963 364772.8856
Margin+Saving in GST 364772.886 110000
Transportation 30000 254772.8856
Interest on Borrowing (2Months) 38047.9255
Profit Without Income Tax 296724.96 71.744
Income Tax 26680.243
Final Profit in After Income Tax 270044.717
 Material
Material Rate Weight/No Total Weight
Amount

1447 292259 23.39 4724

1068 215783 17.27 3488

1221 217407 19.74 3514

918 601511 14.84 9723

887 89581 14.34 1448

807 18567 13.05 300

504 23166 8.14 374

950 78828 15.35 1274

2630 99958 12.07 459

1978 130535 9.08 599

2045 36818 9.39 169

365 13505 5.99 221

 365 17520 5.99 287

432 66960 5.68 880

1902396 27462

71.98

133401.2152
26680.24303

228092.6426

32.1904
 Roof Sheet Length 4.884

Width Length Thick Volume Weight

1.22 4.884 0.0005 0.00297924 23.387034

Roof Sheet Length 3.606

Width of sheet Length Thick Volume Weight

1.22 3.606 0.0005 0.00219966 17.267331

Side Cladding Length 4.123

Width of sheet Length Thick Volume Weight

1.22 4.123 0.0005 0.00251503 19.7429855

Side Cladding Length 3.1

Width of sheet Length Thick Volume Weight

1.22 3.1 0.0005 0.001891 14.84435

Side Cladding Length 2.994

Width of sheet Length Thick Volume Weight

1.22 2.994 0.0005 0.00182634 14.336769

Side Cladding Length 2.725

Width of sheet Length Thick Volume Weight

1.22 2.725 0.0005 0.00166225 13.0486625

Side Cladding Length 1.7

Width of sheet Length Thick Volume Weight

1.22 1.7 0.0005 0.001037 8.14045

Side Cladding Length 3.206

Width of sheet Length Thick Volume Weight

1.22 3.206 0.0005 0.00195566 15.351931
84

Rate/Kg Amount
61.86440678 1446.824985

06

Rate/Kg Amount
61.86440678 1068.233189

123

Rate/Kg Amount
61.86440678 1221.388086

.1

Rate/Kg Amount
61.86440678 918.3369068

994

Rate/Kg Amount
61.86440678 886.9357093

725

Rate/Kg Amount
61.86440678 807.2477648

.7

Rate/Kg Amount
61.86440678 503.6041102

206

Rate/Kg Amount
61.86440678 949.7381042
 Side Cladding Length 4.123

Width of sheet Length Thick Area Weight

1.1 4.123 0.002 4.5353 12.072144

Side Cladding Length 3.1

Width of sheet Length Thick Area Weight

1.1 3.1 0.002 3.41 9.0768

Side Cladding Length 3.206

Width of sheet Length Thick Area Weight

1.1 3.206 0.002 3.5266 9.387168
123

Rate/Sqm Amount
580 2630.474 1.2 1200

.1

Rate/Sqm Amount
580 1977.8

206

Rate/Sqm Amount
580 2045.428
 Ridge Sheet

Width Length Thick Volume Weight

0.61 2.5 0.0005 0.0007625 5.985625

Rain Gutter

Width of sheet Length Thick Volume Weight

1.22 2.5 0.003 0.00915 71.8275

Flashing

Width of sheet Length Thick Volume Weight

0.61 2.5 0.0005 0.0007625 5.985625

Angle Sheet

Width of sheet Length Thick Volume Weight

0.61 2.5 0.0005 0.0007625 5.985625

Crimp Sheet

Width of sheet Length Thick Volume Weight

1.22 1.185398163 0.0005 0.000723093 5.676279105
Ridge Sheet

Rate Amount Cutting Bending Powder Coating Cost

60.84745763 364.2100636 50 0 414.2100636

Rain Gutter

Rate Amount Cutting Bending Powder Coating Cost

56.77966102 4078.341102 150 500 4728.341102

Flashing

Rate Amount Cutting Bending Powder Coating Cost

60.84745763 364.2100636 50 0 414.2100636

Angle Sheet

Rate Amount Cutting Bending Powder Coating Cost

60.84745763 364.2100636 50 0 414.2100636

Crimp Sheet

Rate Amount Cutting Bending Powder Coating Cost of one Sheet

76.27118644 432.9365419 0 0 432.9365419
Weight of 1.1 m Width Sheet Per Sqm 4.59
Hence Per Sqm Weight of Sheet 4.17

21810 6.4 1.1 425

7.2 1.1 290

4.123809
 2992
2296.8
5288.8