Date 8-Apr-22

Client Cinnamon Lakeside

Site Location Colombo
Product Corrugated Polycarbonate

All mesurment given by foot Length Costing -:

Width Pre Costing
Sqf 159.00

Estimate Price
Description Thickness Units Qty Price Amount Percentage

FABRIC

Fab Dickson Fabric Sun Walker Red 0927 (5' wide) 320 Mtrs 0 2,153.00 - 0.00%
Fab Dickson Fabric Sun Walker Silver 0652 (5' wide) 320 Mtrs 0 2,153.00 - 0.00%
Fab Dickson Fabric Sun Walker Red 0927 (10' wide) 320 Mtrs 0 4,304.00 - 0.00%
Fab Dickson Fabric Sun Walker Silver 0652 (10' wide) 320 Mtrs 0 4,725.00 - 0.00%
Fab Dickson Fabric Dark Beige 7458 (10' wide) 500 Mtrs 0 2,937.00 - 0.00%
Fab Dickson Fabric Dark Grey 7379 (10' wide) 500 Mtrs 0 2,937.00 - 0.00%
Fab Dickson Fabric Off White 0867 (10' wide) 500 Mtrs 0 2,937.00 - 0.00%
Fab Dickson Fabric White 7310 (10' wide) 500 Mtrs 0 2,937.00 - 0.00%
Fab Dickson Fabric Light Beige 7462 (5' wide) 500 Mtrs 0 1,470.00 - 0.00%
Fab Dickson Fabric Black 0810 (5' wide) 500 Mtrs 0 1,470.00 - 0.00%
Fab Dickson Fabric Off White 0867 (10' wide) 680 Mtrs 0 3,993.00 - 0.00%
Fab Dickson Fabric Beige 7409 (10' wide) 680 Mtrs 0 3,993.00 - 0.00%
Fab Dickson Fabric Light Beige 7462 (10' wide) 680 Mtrs 0 3,993.00 - 0.00%
Fab Dickson Fabric Light Grey 0654 (10' wide) 680 Mtrs 0 3,993.00 - 0.00%
Fab Ferari Fabric Off White 0867 (10' wide) 900 Mtrs 0 - 0.00%
Fab Commercial Fabric (10' wide) 320 Mtrs 0 - 0.00%

Fab Shade Sail Net (6' Wide) (China) Mtrs 355.00 - 0.00%
Fab Shade Sail Net (10' Wide) (Korean) Mtrs 710.00 - 0.00%
Fab Commercial 95 (8.8' Wide) Mtrs 3,000.00 - 0.00%
Fab Commercial 230 (8.8' Wide) Mtrs 2,900.00 - 0.00%

Corrugated Polycarbonate Sheet (60" wide) 2mm Ft 0 7,800.00 - 0.00%

Fab Fabric Welding Ft 0 50.00 - 0.00%

Fab Dickson Fabric Cleaning Bottle 1 Ltr (Bottle) Nos 0 600.00 - 0.00%

Fabric % - 0.00%

CONCRETE
Steel Cement Bag 0 950.00 - 0.00%
Steel Sand Cube 0 12,000.00 - 0.00%
Steel Metal (3/4") Cube 0 14,000.00 - 0.00%
Steel Reinforcement Bar (8mm) 8 Nos 0 400.00 - 0.00%
Steel Reinforcement Bar (10mm) 10 Nos 0 550.00 - 0.00%
Steel Reinforcement Bar (12mm) 12 Nos 0 800.00 - 0.00%
Steel Reinforcement Bar (16mm) 16 Nos 0 1,400.00 - 0.00%
Steel Binding Wire Kg 0 250.00 - 0.00%

Concrete % - 0.00%

FRAMEWORK
Steel GI Tube 1/2" 2.5mm Nos 0 1,180.00 - 0.00%
Steel GI Tube 1/2" 4mm Nos 0 1,600.00 - 0.00%
Steel GI Tube 3/4" 2.5mm Nos 0 1,900.00 - 0.00%
Steel GI Tube 3/4" 4mm Nos 0 2,050.00 - 0.00%
Steel GI Tube 1" 2.5mm Nos 0 2,100.00 - 0.00%
Steel GI Tube 1" 4mm Nos 0 3,100.00 - 0.00%
Steel GI Tube 1 1/4" 2.5mm Nos 0 3,900.00 - 0.00%
Steel GI Tube 1 1/4" 4mm Nos 0 4,200.00 - 0.00%
Steel GI Tube 1 1/2" 2.5mm Nos 0 3,600.00 - 0.00%
Steel GI Tube 1 1/2" 4mm Nos 0 4,300.00 - 0.00%
Steel GI Tube 2" 2.5mm Nos 0 4,800.00 - 0.00%
Steel GI Tube 2" 4mm Nos 0 7,000.00 - 0.00%
Steel GI Tube 2" 5mm Nos 0 8,300.00 - 0.00%
Steel GI Tube 2 1/2" 2.5mm Nos 0 6,250.00 - 0.00%
Steel GI Tube 2 1/2" 4mm Nos 0 7,600.00 - 0.00%
Steel GI Tube 3" 2mm Nos 0 7,900.00 - 0.00%
Steel GI Tube 3" 2.5mm Nos 0 8,300.00 - 0.00%
Steel GI Tube 3" 3mm Nos 0 9,500.00 - 0.00%
Steel GI Tube 3" 4mm Nos 0 13,000.00 - 0.00%
Steel GI Tube 3" 5mm Nos 0 15,500.00 - 0.00%
Steel GI Tube 4" 3mm Nos 0 18,000.00 - 0.00%
Steel GI Tube 4" 4mm Nos 0 19,500.00 - 0.00%
Steel GI Tube 4" 5mm Nos 0 21,000.00 - 0.00%
Steel GI Tube 6" 4mm Nos 0 27,000.00 - 0.00%
Steel GI Tube 6" 5mm Nos 0 33,000.00 - 0.00%
Steel GI Tube 8" 5mm Nos 0 44,000.00 - 0.00%
Steel GI Tube 12" 8mm Nos 0 84,000.00 - 0.00%
Steel GI Box Bar 6"X6" 3mm Nos 0 23,000.00 - 0.00%
Steel GI Box Bar 4"X4" 3mm Nos 0 17,000.00 - 0.00%
Steel GI Box Bar 3"X3" 3mm Nos 0 13,500.00 - 0.00%
Steel GI Box Bar 2 1/2"X 2 1/2" 2.5mm Nos 0 5,300.00 - 0.00%
Steel GI Box Bar 2"X2" 3mm Nos 0 4,800.00 - 0.00%
Steel GI Box Bar 2"X1" 2mm Nos 0 2,250.00 - 0.00%
Steel GI Box Bar 0.75"X 0.75" 2.5mm Nos 0 4,800.00 - 0.00%
Steel GI Box Bar 1"X1" 2mm Nos 0 1,800.00 - 0.00%
Steel H.Iron 4" X 2" Medium Nos 0 9,000.00 - 0.00%
Steel H.Iron 6" X 3" Medium Nos 0 11,500.00 - 0.00%
Steel H.Iron 8" X 4" Medium Nos 0 15,000.00 - 0.00%
Steel Flat Iron 4'' wide 10mm Nos 0 8,500.00 - 0.00%
Steel Flat Iron 1.5"' wide 8mm Nos 0 3,500.00 - 0.00%

Steel % - 0.00%

Steel Top Leaf (64"X18"X12mm) 12mm Nos 0 14,000.00 - 0.00%

Steel Top Leaf (32"X12"X8mm) 8mm Nos 0 1,350.00 - 0.00%
Steel Leg Plate (Center) (6"X9"X12mm) 12mm Nos 0 650.00 - 0.00%
Steel Leg Plate (Center) (6"X9"X8mm) 8mm Nos 0 550.00 - 0.00%
Steel Leg Plate (Front) (6"X3"X12mm) 12mm Nos 0 400.00 - 0.00%
Steel Leg Plate (Front) (6"X3"X8mm) 8mm Nos 0 300.00 - 0.00%
Steel Leg Plate (Back) (6"X3"X12mm) 12mm Nos 0 400.00 - 0.00%
Steel Leg Plate (Back) (6"X3"X8mm) 8mm Nos 0 300.00 - 0.00%

Steel Base Plate (6"X6") 8mm Nos 0 900.00 - 0.00%

Steel Base Plate (8"X8") 10mm Nos 0 1,000.00 - 0.00%
Steel Base plate (12"X12") 8mm Nos 0 1,000.00 - 0.00%
Steel Base plate (12"X12") 10mm Nos 0 1,900.00 - 0.00%
Steel Base plate (12"X12") 16mm Nos 0 2,300.00 - 0.00%
Steel Base plate (12"X12") 20mm Nos 0 2,760.00 - 0.00%
Steel Base plate (17"X17") 20mm Nos 0 5,300.00 - 0.00%
Steel Base plate (18"X9") 12mm Nos 0 3,200.00 - 0.00%
Steel Base plate (20"X14") 20mm Nos 0 5,100.00 - 0.00%
Steel Base plate (30"X30") 20mm Nos 0 17,275.00 - 0.00%

Steel Base Plate Stiffner 8mm Nos 0 250.00 - 0.00%

Steel Base Plate Stiffner 10mm Nos 0 350.00 - 0.00%
Steel Base Plate Stiffner 12mm Nos 0 550.00 - 0.00%
Steel
Fab M/S Membrane Plate (Half Round) 5mm Nos 0 1,400.00 - 0.00%
Fab M/S Membrane Plate (Quarter Round) 5mm Nos 0 1,050.00 - 0.00%
Fab M/S Membrane Plate (For Shade Sail) 5mm Nos 0 1,500.00 - 0.00%

Steel End Cap 2" Dia 8mm Nos 0 110.00 - 0.00%

Steel End Cap 3" Dia 8mm Nos 0 140.00 - 0.00%
Steel End Cap 4" Dia 8mm Nos 0 180.00 - 0.00%
Steel End Cap 6" Dia 8mm Nos 0 350.00 - 0.00%
Steel End Cap 8" Dia 8mm Nos 0 600.00 - 0.00%
Steel End Cap 12" Dia 10mm Nos 0 1,400.00 - 0.00%

Steel FR Leaf 8mm Nos 0 75.00 - 0.00%

Steel Round End Leaf 8mm Nos 0 250.00 - 0.00%
Steel Flat End Leaf 8mm Nos 0 250.00 - 0.00%
Steel Egg Shaped Bracket 16mm Nos 0 550.00 - 0.00%

Fab Al "U" Edge (12Ft Length) Nos 0 200.00 - 0.00%

Fab Aluminium Strip 1/2" 1mm Nos 0 180.00 - 0.00%

Fab Aluminium Strip 3/4" 1mm Nos 0 250.00 - 0.00%
Fab Aluminium Strip 3/4" 3mm Nos 0 620.00 - 0.00%
Fab Aluminium Strip 1" 3mm Nos 0 700.00 - 0.00%
Fab S/S Cable 16mm Mtrs 0 1,900.00 - 0.00%
Fab S/S Cable 10mm Mtrs 0 1,100.00 - 0.00%
Fab S/S Cable 8mm Mtrs 0 550.00 - 0.00%
Fab S/S Cable 6mm Mtrs 0 395.00 - 0.00%
Fab S/S Cable 4mm Mtrs 0 190.00 - 0.00%
Fab End Terminal M16 Nos 0 800.00 - 0.00%
Fab End Terminal M12 Nos 0 600.00 - 0.00%
Fab End Terminal M10 Nos 0 400.00 - 0.00%
Fab End Terminal M8 Nos 0 350.00 - 0.00%
Fab End Terminal M6 Nos 0 300.00 - 0.00%
Fab End Terminal M4 Nos 0 250.00 - 0.00%
Fab S/S Turn Buckle 20mm Nos 0 3,000.00 - 0.00%
Fab S/S Turn Buckle 12mm Nos 0 1,800.00 - 0.00%
Fab S/S Turn Buckle 10mm Nos 0 1,600.00 - 0.00%
Fab S/S Turn Buckle 8mm Nos 0 1,200.00 - 0.00%
Fab S/S Turn Buckle 6mm Nos 0 800.00 - 0.00%
Fab S/S Buldo Clip 6mm Nos 0 350.00 - 0.00%
Fab S/S Buldo Clip 8mm Nos 0 450.00 - 0.00%

FASTNERS
Steel S/S Nut & bolt (25X100mm) Nos 0 850.00 - 0.00%
Steel S/S Nut & bolt (12X150mm) Nos 0 350.00 - 0.00%
Steel S/S Nut & bolt (12X40mm) Nos 0 116.00 - 0.00%
Fab S/S Nut & bolt (10X25mm) Nos 0 95.00 - 0.00%
Steel S/S Nut & bolt (10X50mm) Nos 0 150.00 - 0.00%
Steel S/S Nut & bolt (10X60mm) Nos 0 165.00 - 0.00%
Steel S/S Nut & bolt (10X75mm) Nos 0 180.00 - 0.00%
Steel S/S Nut & bolt (10X100mm) Nos 0 190.00 - 0.00%
Steel S/S Flat washer 26mm Nos 0 100.00 - 0.00%
Steel S/S Flat washer 14mm Nos 0 50.00 - 0.00%
Steel S/S Flat washer 12mm Nos 0 30.00 - 0.00%
Steel S/S Flat washer 10mm Nos 0 15.00 - 0.00%
Steel S/S Spring washer 26mm Nos 0 35.00 - 0.00%
Steel S/S Thread bar 8mm Nos 0 2,500.00 - 0.00%
Steel S/S Thread bar 10mm Nos 0 4,000.00 - 0.00%
Steel S/S Thread bar 12mm Nos 0 6,000.00 - 0.00%
Steel S/S Thread bar 20mm Nos 0 7,000.00 - 0.00%
Steel S/S Thread bar 24mm Nos 0 8,000.00 - 0.00%
Steel G/I Thread bar 24mm Nos 0 4,600.00 - 0.00%
Steel S/S Anchor Bolt (16X150mm) Nos 0 1,550.00 - 0.00%
Steel S/S Anchor Bolt (14X100mm) Nos 0 1,150.00 - 0.00%
Steel S/S Anchor Bolt (10X100mm) Nos 0 875.00 - 0.00%
Steel S S Anchor Bolt (10X80mm) Nos 0 650.00 - 0.00%
Steel GI Anchor Bolt (12X100mm) Nos 0 85.00 - 0.00%
Steel GI Anchor Bolt (16X100mm) Nos 0 200.00 - 0.00%
Steel GI Top Anchor Bolt 12mm Nos 0 35.00 - 0.00%
Fab S/S Self Strapping Screw (1") 8mm Nos 0 8.00 - 0.00%
Fab GI Self Strapping Screw (1") 10mm Nos 0 5.00 - 0.00%
Steel S/S Nut 10mm Nos 0 20.00 - 0.00%
Steel S/S Nut 12mm Nos 0 30.00 - 0.00%

Accessories % - 0.00%

PAINTING
Steel Putty Ltr 1 1,320.00 1,320.00 4.45%
Steel Sigma / Hempel Pack 0 149,500.00 - 0.00%
Steel QD Primer Ltr 0 1,005.00 - 0.00%
Steel NC Primer Ltr 1 912.00 912.00 3.07%
Steel Etch Primer Ltr 2 1,133.00 2,266.00 7.63%
Steel Etch Primer Activator Ltr 2 920.00 1,840.00 6.20%
Steel Tin Tin White Paint Ltr 0 1,278.00 - 0.00%
Steel Epoxy Paint Ltr 2 2,400.00 4,800.00 16.17%
Steel Tinner Ltr 2 210.00 420.00 1.41%
Steel Kerosine Ltr 0 100.00 - 0.00%
Steel Toe Spray Nos 0 800.00 - 0.00%
Steel Empty Bucket Nos 0 120.00 - 0.00%
Steel Paint Brush 2" Nos 0 450.00 - 0.00%
Steel Paint Brush 5" Nos 0 950.00 - 0.00%
Steel Paint Brush 1" Nos 0 225.00 - 0.00%

Painting % 11,558.00 38.93%

CONSUMABLES
Steel Cutting wheel 14'' Nos 0 650.00 - 0.00%
Steel Cutting wheel 4.5'' Nos 0 255.00 - 0.00%
Steel Granding wheel 4'' Nos 0 140.00 - 0.00%
Steel MS Welding rod No 10 Box 0 1,200.00 - 0.00%
Steel MS Welding rod No 12 Box 0 550.00 - 0.00%
Fab SS Welding rod Nos 0 110.00 - 0.00%
Steel Filler Rod Kg 0 350.00 - 0.00%
Steel Sand paper Nos 5 80.00 400.00 1.35%
Steel Wire brush Nos 2 400.00 800.00 2.69%
Steel Maskin tape 2" Nos 0 120.00 - 0.00%
Steel Maskin tape 1" Nos 1 70.00 70.00 0.24%
Steel Cotton Waste Kg 2 125.00 250.00 0.84%
Steel Cotton gloves Set 3 60.00 180.00 0.61%
Steel Rubber Cotton Gloves Set 2 110.00 220.00 0.74%
Steel Welding gloves Set 0 600.00 - 0.00%
Steel Insulation Tape Nos 0 75.00 - 0.00%
Steel Wrapping Polythene Roll 0 1,850.00 - 0.00%
Fab Drill Bit (SD) 4mm Nos 0 350.00 - 0.00%
Fab Drill Bit (SD) 6mm Nos 0 600.00 - 0.00%
Fab Drill Bit (SD) 8mm Nos 0 550.00 - 0.00%
Fab Drill Bit (SD) 10mm Nos 0 790.00 - 0.00%
Fab Drill Bit (SD) 12mm Nos 0 1,310.00 - 0.00%
Steel Dust mask Nos 3 80.00 240.00 0.81%
Steel Hack Saw Blade Nos 0 150.00 - 0.00%
Fab Silicone Bottle Clear Nos 0 550.00 - 0.00%
Fab Silicone Bottle Balck Nos 0 550.00 - 0.00%
Fab Multi Bond Gum Ltr 0 1,080.00 - 0.00%
Steel Fevicol Super Glue Nos 0 550.00 - 0.00%
Steel Normal Super Glue Nos 0 50.00 - 0.00%
Steel Grease Can Nos 0 2,500.00 - 0.00%
Steel Marker Pen Nos 1 150.00 150.00 0.51%
Fab Nylon Cord 8mm Mtrs 0 20.00 - 0.00%
Fab Nylon Cord 7mm Mtrs 0 16.50 - 0.00%
Fab S/S - 304 Rod 6mm Nos 0 1,800.00 - 0.00%
Fab S/S - 304 Rod 8mm Nos 0 - - 0.00%
Fab S/S - 304 Rod 10mm Nos 0 - - 0.00%
Fab S/S - 304 Rod 12mm Nos 0 - - 0.00%
Steel MS Rod 6mm Nos 0 180.00 - 0.00%
Steel MS Rod 8mm Nos 0 - - 0.00%
Steel MS Rod 10mm Nos 0 425.00 - 0.00%
Steel MS Rod 12mm Nos 0 650.00 - 0.00%
Steel Plywood Board 8X4 12mm Nos 0 3,200.00 - 0.00%
Steel Pop Rivet Gun Item Nos 0 2,300.00 - 0.00%
Steel S/S Drill Bit 1/4" Nos 0 350.00 - 0.00%
Steel Pop Rivet (1/2") 1/4" Nos 0 1.50 - 0.00%
Steel Drill Bit 5/32" Nos 0 150.00 - 0.00%
Steel Pop Rivet (3/4") 5/32" Box 0 820.00 - 0.00%
Steel Drill Bit 3/16" Nos 0 275.00 - 0.00%
Steel Pop Rivet (3/4") 3/16" Nos 0 2.00 - 0.00%
Steel Pop Rivet (1") 3/16" Nos 0 2.00 - 0.00%
Steel S/S Drill Bit 1/8" Nos 0 180.00 - 0.00%
Steel Pop Rivet (1/2") 1/8" Nos 0 1.50 - 0.00%

Consumables % 2,310.00 7.78%

Total Material 13,868.00 46.71%

SERVICE CHARGES

Steel Base Plate Hole Drilling Charge (28mm) Nos 0 170.00 - 0.00%
Steel Leaf Hole Drilling Charge (14mm) Nos 0 65.00 - 0.00%
Steel Flat Iron Hole Drilling Charge (14mm) Nos 0 65.00 - 0.00%
Fab S/S Cable Hacking Charges Nos 0 300.00 - 0.00%

Bending Charge (Transport Already Included)

Steel GI Pipe 2" 0 1300 -
Steel GI Pipe 3" 0 1600 - 0.00%
Steel GI Pipe 4" 0 1800 - 0.00%
Steel GI Pipe 8" 0 7500 - 0.00%

Scaffolding Hiring Charge

Steel Scaffolding (Frame, Cross, Socket) Set 0 100 - 0.00%
Steel Scaffolding Plate Nos 0 30 - 0.00%
Steel Coupling Nos 0 5 - 0.00%
Steel Wheel Nos 0 50 - 0.00%
Steel Scaffolding Pipe Nos 0 15 - 0.00%

Machine Hiring
Steel Hilti Machine Day 0 600 - 0.00%
Steel Concrete Mixer Day 0 4000 - 0.00%
Steel 6.5 KW Generator Day 0 4500 - 0.00%
Steel 5.0 KW Generator Day 0 3500 - 0.00%
Steel Diesel Litre 0 95 - 0.00%
Steel DS 40 Can 0 660 - 0.00%

Total Service Charges - 0.00%

Sq/Ft
Fabrication Cost
Fab Fabricator (Including Meals) Labour Ho 0 255 - 0.00%
Fab Helper (Including Meals) Labour Ho 0 225 - 0.00%

Steel Structure Cost

Steel Welder (Including Meals) - Labour Ho 0 255 - 0.00%

Steel Painter (Including Meals) - 1p*3d*8h Labour Ho 24 255 6,120.00 20.61%
Steel Helper (Including Meals) - 1p*3d*8h Labour Ho 24 225 5,400.00 18.19%
AND
Steel Per Sq.ft. 0 30 - 0.00%

(Concrete Work)
Steel Mason (Including Meals) Labour Ho 0 190 - 0.00%
Steel Helper (Including Meals) Labour Ho 0 125 - 0.00%
OR
Steel Per Hole Nos 0 4000 - 0.00%

Total Labour 11,520.00 38.80%

Transport For Concrete Materials (Lorry)

Misc From Hardware to Site (Inside Colombo) Per Trip 0 2500 - 0.00%
Misc From Hardware to Site Per Km 0 45 - 0.00%

Transport For GI Pipes/Flat Iron

Misc From Alliance to Factory Per Trip 0 4000 - 0.00%
Misc From Alliance to Site (Inside Colombo) Per Trip 0 2500 - 0.00%
Misc From Alliance to Factory [Bended Pipes] Per Trip 0 4000 - 0.00%
Misc From Alliance to Site (Inside Colombo) [Bended Pipes] Per Trip 0 2500 - 0.00%
Misc From Factory to Tharanga Engineers & Return Per Trip 0 3000 - 0.00%
Misc From Factory to Site Per Trip 0 4500 - 0.00%
Misc Boom Truck Per Hour 0 2000 - 0.00%

Transport For Base Plate

Misc From Lanka Metal to Tharanga Engineers Per Km 0 45 - 0.00%
Misc From Tharanga Enginners to Factory Per Km 0 45 - 0.00%
Misc From Factory to Site Per Km 0 45 - 0.00%

Transport For Diesel Per Km 0 40 - 0.00%

Transport from Factory to Site

Misc Tools & Equiments Per Km 60 55 4,300.00 14.48%
Misc Direct Labour Per Km 0 45 - 0.00%

Misc Transport from Ishara to Site (Dimo Batta) Per Km 0 65 - 0.00%

Misc Transport from Ishara to Site (Lorry/Tipper) Per Km 0 225 - 0.00%

CBM box m3 26120.5 - 0.00%

Doc charge 16901.5 - 0.00%
Overseas expen - 0.00%
Transport  Per Km 20000 - 0.00%
Accomodation + Food * 4p* 04 days Per Night 10000 - 0.00%
HO air fare x 4 (For measurements) 45000 - 0.00%
worker air fair x7  45000 - 0.00%

Total Transport 4,300.00 14.48%

Steel Allowance for chemical Anchoring 9000 -

Fab Allowance for PVC Cap 2000 -

Cost 29,688.00
OH 10% 2,968.80
Sub Total 32,656.80

Insurance 1.50% Per Shipment 1.50%

Total Cost 32,656.80 205.39

Margin 40% 159.00 342.31 54,428.00

Weight (Kg)

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0

0
0
0

0
0
0
0
0
0

0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
 0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0.3
0
0
1
2
2
0
2
2
0
0
0
0
0
0

0
0
0
0
0
0
 0
0.005
0.1
0
0.02
0.02
0.03
0.2
0
0
0
0
0
0
0
0
0.003
0
0
0
0
0
0
0
0.01
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
 Item Cost Sqft Cost

Fabric 0.00 0.00

Fabric Accessory 0.00 0.00
Steel Structure 13,868.00 87.22
10 Fabric Labor 0.00 0.00
Steel Structure Labour 11,520.00 72.45
Internal Transport 4,300.00 27.04
Additional Charge - 0.00

Overall Cost 29,688.00 186.72

O/H 2,968.80 18.67

Sub Total 32,656.80
Insurance -

Total Cost 32,656.80 205.39

Selling Price 54,428.00 342.31