Container Van Costs

Qty Cost Total Subtotals Cash Card

Footing (40x40x10)
Pier 6 700.00 4,200.00 4,200.00 4,200.00
Roof/Canopy
Subtotal 3,800.00
Office
Table
Subtotal 9,246.67

Sink 1 6,000.00 6,000.00 6,000.00

Subtotal 10,200.00
Shelf
Subtotal 5,566.67
Partition
Subtotal 5,833.33
Door Free 1 - - -
Window Glass 1 4,000.00 4,000.00 4,000.00 4,000.00
Subtotal

Reception
Trellis
Subtotal 3,583.33
Table -
Subtotal 7,316.67
Flooring
Carpent Tiles -
Door & Wall
Subtotal 12,000.00

Window Glass 1 4,000.00 4,000.00 4,000.00 4,000.00

Chairs 8 750.00 6,000.00 6,000.00 6,000.00
CR
Structure
Subtotal 26,980.00
Ceiling
Subtotal 9,066.67
Floor & Fixtures
Subtotal 18,100.00

Electrical Works 1 10,000.00 10,000.00 10,000.00

Plumbing Works 1 10,000.00 10,000.00 10,000.00

Total 149,893.33 47,930.00 101,963.33 149,893.33

Labor 30% 44,968.00 44,968.00

194,861.33 92,898.00 101,963.33 194,861.33

Container Van 150,000.00
Grand Total 92,898.00 251,963.33 344,861.33
1% 1,021.88 2,771.60
24 24,525.07 66,518.32
117,423.07 318,481.65
4,892.63 13,270.07 18,162.70
Rental 45,000.00
Miscellaneous 50,000.00
335,760.65