Incoperfil ABS Remarks

S/N Item Description Qty Unit Category Unit Rate (USD) Total Amount (USD) Unit Rate (USD) Total Amount (USD)
1 Flashing at Top of Corten Cladding 1.1 4074.42 LM Flashing 5.12 20,861 4.19 17,080
2 Flashing at Top of Corten Cladding 1.2 4074.42 LM Flashing 5.91 24,080 4.19 17,080
3 Flashing at Bottom Corten Cladding 3 2073.72 LM Flashing 5.91 12,256 5.99 12,426 Rates multiplied by 2 conservatively as thickness proposed is 2mm
4 Flashing at Bottom Corten Cladding 4 2073.72 LM Flashing 5.12 10,617 1.90 3,932
5 Flashing at Bottom Corten Cladding 5 2073.72 LM Flashing 5.91 12,256 6.60 13,687
6 Flashing Supports 6 2073.72 LM Flashing Included Included 3.00 6,221 Estimated
7 Flashing Supports 7 4074.42 LM Flashing 5.91 24,080 5.76 23,469
Rates multiplied by 2 conservatively as thickness proposed is 2mm
8 Flashing Supports 8 4074.42 LM Flashing 5.12 20,861 1.66 6,747

85,320 Estimated
based on Corten RHS 100×50×3mm; Conservative Rate based on
9 Cladding Substructure 9; RHS 100×50×3mm 10800 LM Sub-structure Included Included 7.90
SSAB quotation

Estimated based on Corten L-angle 100×100×150mm Length; 6mm thick -

Conservative Rate
10 Brackets for Substructure 10 3600 Pcs Sub-structure 4.50 16,200 4.50 16,200 Brackets were added to Incoperfil cost because their bracket is not
sufficient at the existing spacing 2M of steel structure

11 SS screws Lot Pcs Sub-structure 10,000 10,000

11 Panel 1A (3mm) 3906 Pcs Panel 146.81 573,440 59.90 233,969

12 Panel 1B (3mm) 5155 Pcs Panel 146.81 756,806 53.80 277,339
Incoperfil rate multiplied by 1.06
13 Panel 2A (3mm) 220 Pcs Panel 168.29 37,023 105.00 23,100
14 Panel 2B (3mm) 984 Pcs Panel 168.29 165,593 103.50 101,844
15 Sub-structure for Incoperfil 10,880.9 m2 Sub-structure 29.33 319,137 Included -
16 Freight, 20 ft containers 28 Nr Other costs 2,800.00 78,400 2,300.00 64,400
17 Customs, Clearance, Handling & Internal
Transportation Fees estimated 10% 1 Lot Other costs Lot 208,161 Lot 91,281
18 Installation 10,881 m2 Other costs 32.87 357,655 32.87 357,655
19 Engineering Fees Item Lot Other costs 30,000 30,000
20 Elie fees Other costs 65,000 65,000
21 Fadi Fees Other costs 65,000 65,000 TBA btw Samer & Fadi
Overheads (10%), Insurances (1.5%) & Investment
22 Fees (1.5%), (with-holding taxes where applicable)
13%
1 Lot Other costs Lot 348,065 Lot 180,927
23 Mark-up & Profit, estimated as 30%
1 Lot Mark-up Lot 907,646.95 Lot 471,803

21 Grand Total for Corten (QR) 14,830,449 7,936,855

22 Price Per m2 (QR) - Average 1,363 729

Unit Rate (Selling Price) USD Total Amount

(Dry Cost) Total Amount (Selling Price)
S/N Qty Unit Material Cost Ratio Unit Rate (Dry Cost) USD Mark-up Ratio
Description USD USD
A Incoperfil
1 Panel 1 9,604.7 m2 0.664 218.17 280.92 2,095,426 2,698,156
2 Panel 2 1,276.2 m2 0.101 250.08 322.02 319,164 410,969
3 Sub-structure 10,880.9 m2 0.172 49.99 64.37 543,981 700,452
4 Flashing 24,592.6 LM 0.062 8.01 10.31 196,919 253,561
Grand Total QR 11,517,538 14,830,449 1.288
B ABS
1 Panel 1 9,604.7 m2 0.603 106.84 136.44 1,026,143 1,310,482
2 Panel 2 1,276.2 m2 0.147 196.48 250.92 250,750 320,231
3 Sub-structure 10,880.9 m2 0.131 20.57 26.27 223,809 285,825
4 Flashing 24,592.6 LM 0.119 8.21 10.49 201,976 257,943
Grand Total 6,214,773 7,936,855 1.277
C Incoperfil with substructure out sourced
1 Panel 1 9,604.7 m2 218 281 2,095,426 2,698,156
2 Panel 2 1,276.2 m2 250 322 319,164 410,969
3 Sub-structure 10,880.9 m2 21 26 223,809 285,825
4 Flashing 24,592.6 LM 8 10 196,919 253,561
Grand Total 10,348,911 13,317,064 1.287