Professional Documents
Culture Documents
Pro Forma Invoice 4460 - Peterhouse
Pro Forma Invoice 4460 - Peterhouse
Pro Forma Invoice 4460 - Peterhouse
Yours sincerely,
Arnold Venter
TBM Signage
Bay 5, 69 Steven Dr Msasa, Harare, Zimbabwe | Tel: (+263) 242446005 | Mobile: +263 779 479 176
Date: Job No:
Client
Ink Usage Media used
in sq Ink cost Media type in running Media cost
meters meters
0 FALSE
18.66 46.65 pvc1.6p 15 43.5
0.06 0.15 FALSE
0.3 0.75 orajetp 0.6 2.124
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 FALSE
0 corrx5mmp FALSE
orajetp
orajete
orajet1.2e
orajetbm
ecoprinte
contrap
sandp
frostedx
posterp
bv2000
pvc1.3
pvc1.6
wall1p
wall1e
wall2p
polybackp
polybacke
backlitp
Material used ie banner base abs correx Material used
Material cost Time Labour cost
galvanised steel in Sqm
0 0 0
FALSE 3.11 24.88
FALSE 0.01 0.08
acmwhite2mme 0.3 5.666666667 0.05 0.4
FALSE 0 0
plexi3mmp 0.274482 9.60687 0 0
FALSE 0 0
FALSE 0 0
plexi4mmp 3.64 166.8333333 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
0 0 0
0 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0 0
FALSE 0
0
correx3mmp 0
correx5mmp 0
abs0.6mmp 0
abs0.9mmp 0
abs1.5mmp 0
galvanised0.6mmsw 0
galvanised0.6mmgf 0
galvanised0.6mmas
forrex3mmp
forrex5mmp
forrex10mmp
magneticp
base1p
base2p
xbanner180p
xbanner160p
plexi3mmp
plexi4mmp
plexi5mmp
plexi6mmp
acmwhite2mme
acmblack2mme
acmwhite3mme
acmred3mme
acmbrushed3mme
acmmirror3mme
foam3mme
foam5mme
foam10mme
telescopic2ms
telescopic3ms
telescopic4ms
shark2ms
shark3ms
shark4ms
pop2s
gazebos
Design Design Cost Sub Total Total
0 0 0
0 115.03 115.03
0 0.23 0.23
0 8.940666667 8.940666667
0 0 0
0 9.60687 9.60687
0 0 0
0 0 0
0 166.8333333 472.8333333
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 0 275
0 0 0
0 0 0
0 0 22
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 0.7875
0 0 39.375
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 0 109
0 0 383
0 0 244
0 0 0
0 0 0
0 0 0
0 0 0.3
0 0 112
0 0 0
0 0 0
0 0 50
0 0 15
0 0 0
0 0 0
0 0 4
0 0 0
0 0 15
0 0 0
0 0 9
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 40
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 84.33
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 66
0 0 6.25
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 15
0 0 80
0 0 130
0 0 0
0 0 40
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
Extras Extras cost
Brushed Silver ACM $66 Perspex Frame $10 Backing $30 LED Lights $130 Pow 306
275
Frame $20 Posts $30
Frame 22 22
0.7875
39.375
$36 Profile $10 Corner LED Lights $21 wire $10 Steel $12 Perspex $20 109
$165 Profile $10 Corner Led Light $120 Witre $20 komalu backing $68 383
$100 {rofile $10 Corner Led lights $80 +14 Wire $10 Backing $30 244
0.3
Posts $70 Paitn grind weld glue $10 Steel $32 112
15
Steel $20 Posts Cement Paint $10 Lipped channel $35.33 Sundries $4 Cement 84.33
Sq tube 25 x 25 = $9.06 Sq Tube 30 x 30 =$10.6 Lppid Channel $35.33
66
ACM $4.25 Cut vinyl $2 6.25
Prime Bond $15 15
ACM $65 Primebond $15 80
Komalu $60 Round tube $40 Sq tube $10 Sundries $10 Paint $10 130
0 0 0 0 0 0
17.2545 132.2845 264.569 335.88 43.8104348 177.039565 220.85
0.0345 0.2645 0.529 0 -0.23 -0.23
1.3411 10.28176667 20.56353333 25 3.26086957 12.7984638 16.0593333
0 0 0 0 0 0
1.4410305 11.0479005 22.095801 30 3.91304348 16.4800865 20.39313
0 0 0 0 0 0
0 0 0 0 0 0
70.925 543.7583333 1087.516667 920 120 327.166667 447.166667
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 #REF! #REF! #REF!
0 0 0 22 2.86956522 19.1304348 22
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 150 19.5652174 130.434783 150
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
41.25 316.25 632.5 380 49.5652174 55.4347826 105
0 0 0 0 0 0
0 0 0 0 0 0
3.3 25.3 50.6 105 13.6956522 69.3043478 83
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 130 16.9565217 113.043478 130
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 16 2.08695652 13.9130435 16
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
0.118125 0.905625 1.81125 0 -0.7875 -0.7875
5.90625 45.28125 90.5625 100 13.0434783 47.5815217 60.625
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
16.35 125.35 250.7 0 -109 -109
57.45 440.45 880.9 0 -383 -383
36.6 280.6 561.2 0 -244 -244
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0.045 0.345 0.69 0 -0.3 -0.3
16.8 128.8 257.6 0 -112 -112
0 0 0 0 0 0
0 0 0 0 0 0
7.5 57.5 115 0 -50 -50
2.25 17.25 34.5 0 -15 -15
0 0 0 0 0 0
0 0 0 0 0 0
0.6 4.6 9.2 0 -4 -4
0 0 0 0 0 0
2.25 17.25 34.5 0 -15 -15
0 0 0 0 0 0
1.35 10.35 20.7 0 -9 -9
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
6 46 92 0 -40 -40
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
12.6495 96.9795 193.959 0 -84.33 -84.33
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
9.9 75.9 151.8 0 -66 -66
0.9375 7.1875 14.375 0 -6.25 -6.25
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
2.25 17.25 34.5 0 -15 -15
12 92 184 0 -80 -80
19.5 149.5 299 0 -130 -130
0 0 0 0 0 0
6 46 92 0 -40 -40
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0
Material
used in Sq Material
Material type Metres Cost
forrex10mm 0
perspex 0.8512 29.792
perspex 1.08 37.8
perspex 1.020375 35.713125
perspex 1.102005 38.570175
1.57142857 cperspex 0.98 26.6124444
perspex 4.993035 174.756225
komalu 0.483 9.12333333
20240 cperspex 2.94129 79.872364
0 perspex5mm 1.0302 0
0 perspex5mm 0.5 0
0 komalu 0.882 16.66
0 komalu 0.675 12.75
0 FALSE
0 FALSE
0 supawood 0.165 4.76666667
0 16.6666667 supawood 0.48 13.8666667
0 8.88888889 supawood 0.3444 9.94933333
0 6.37777778 supawood 0.42 12.1333333
0 7.77777778 FALSE
0 cperspex 0.64 17.3795556
0 cperspex 1.44 39.104
0 perspex 8.505 297.675
0 FALSE
FALSE
komalu 0
komalu 0
FALSE
43.4782608695652 FALSE
0 FALSE
0 FALSE
0 FALSE
FALSE
FALSE
50 FALSE
0 FALSE
0 FALSE
0 FALSE
FALSE
FALSE
#REF!
54
162
146
400
0
0
0
0
20
40
24
-6.25
Routing
Routing Time Cost Paint Paint Cost Labour Labour Cost
0.133333333 US$ 2.67 US$ - US$ -
US$ - US$ - US$ -
0.1 US$ 2.00 US$ - US$ -
0.1 US$ 2.00 US$ - US$ -
0.1 US$ 2.00 US$ - US$ -
US$ - US$ - US$ -
US$ - US$ - US$ -
US$ - US$ - US$ -
US$ - US$ - US$ -
US$ - US$ - US$ -
US$ - US$ - US$ -
US$ - US$ - US$ -
US$ - US$ - US$ -
US$ - US$ - US$ -
US$ - US$ - US$ -
US$ - US$ - US$ -
US$ - US$ - US$ -
US$ - US$ - US$ -
US$ - US$ - US$ -
US$ - US$ - US$ -
US$ - US$ - US$ -
US$ - US$ - US$ -
US$ - US$ - US$ -
US$ - US$ - US$ -
US$ - US$ - US$ -
US$ - US$ - US$ -
US$ - US$ - US$ -
0.333333333 US$ 6.67 US$ - US$ -
6.4
38.4 0.96
9 1.92
19.2
594
Recommended
Total VAT Selling Profit
US$ 2.67 US$ 3.07 US$ 6.13 US$ 3.07
US$ 29.79 US$ 34.26 US$ 68.52 US$ 34.26
US$ 39.80 US$ 45.77 US$ 80.00 US$ 34.23
US$ 37.71 US$ 43.37 US$ 80.00 US$ 36.63
US$ 40.57 US$ 46.66 -US$ 46.66
US$ 26.61 US$ 30.60 US$ 61.21 US$ 30.60
US$ 174.76 US$ 200.97 -US$ 200.97
US$ 9.12 US$ 10.49 US$ 95.00 US$ 84.51
US$ 79.87 US$ 91.85 US$ 183.71 US$ 91.85
US$ - US$ - US$ 180.00 US$ 180.00
US$ - US$ - US$ 100.00 US$ 100.00
US$ 16.66 US$ 19.16 US$ 38.32 US$ 19.16
US$ 12.75 US$ 14.66 US$ 29.33 US$ 14.66
US$ - US$ - US$ - US$ -
US$ - US$ - US$ - US$ -
US$ 4.77 US$ 5.48 US$ 10.96 US$ 5.48
US$ 13.87 US$ 15.95 US$ 31.89 US$ 15.95
US$ 9.95 US$ 11.44 US$ 22.88 US$ 11.44
US$ 12.13 US$ 13.95 US$ 27.91 US$ 13.95
US$ - US$ - US$ - US$ -
US$ 17.38 US$ 19.99 US$ 39.97 US$ 19.99
US$ 39.10 US$ 44.97 US$ 89.94 US$ 44.97
US$ 297.68 US$ 342.33 US$ 650.00 US$ 307.67
US$ - US$ - US$ - US$ -
US$ - US$ - US$ - US$ -
US$ - US$ - US$ - US$ -
US$ - US$ - US$ - US$ -
US$ 6.67 US$ 7.67 US$ 15.33
US$ -
2.875
Unpainted Painted
Book case $90 S140
Table and cha$180 $230
Words $10 $15
QT
3m Profiles 3
PC sq meter 4.5
Ebond sq meter 4.5
Trim Profiles 14
Rand US$ Rate Runner
Profile 145 10.3571429 12.9464286
Trim 57 4.75 5.9375
polycarb 1095 91.25 114.0625
ebond 695 57.9166667 72.3958333
QT
38.8392857 3m Profiles 9 116.517857
140.240779 PC sq meter 1.896 59.0881148
72.3958333 Ebond sq meter 1.896 30.5027778
83.125 Trim Profiles 9 53.4375
334.600898 259.54625
334.600898 259.54625
QT
3m Profiles 7 90.625
PC sq meter 1.344 41.8852459
Ebond sq meter 1.344 21.6222222
Trim Profiles 7 41.5625
195.694968
Powder coating Sq meter in a sheet Sq meter price Running meter price
0
3.66 31.16461748634
4.5 16.08796296296
Materials Type
Orajet print Vinyl 1370mm X 50m Penenal
Orajet print Vinyl 1370mm X 50m BM
BV 2000 ECO
ABS0.6mm Penenal
Exion
2mm ACM White
2mm ACM Black
3mm ACM White
3mm ACM Red
3mm ACM Brushed Silver
3mm ACM Mirror
3mm Foamboard
5mm Foamboard
10mm Foamboard
Lightbox Profile 150mm X 6m
fabric Stixo
Telescopic base 2m
Telescopic base 3m
Telescopic base 4m
Sharkfin base 2m
Sharkfin base 3m
Sharkfin base 4m
Popup 2m
Gazebo
correx
correx
cash
Running Meter Price Incl Description Roll Price Excl Roll Price INCL
3.54 orajetp 190.07 177
3.8 orajetbm 165.217391304 190
0 0
1.603 Ecoprinte 69.6956521739 80.15
3.33333333333333 econoline 139.130434783 160
plexi3mmp 35 210
plexi4mmp 45.8333333333 275
plexi5mmp
plexi6mmp
acmwhite2mme 18.8888888889 85
acmblack2mme 18.8888888889 85
acmwwhite3mme 27.1555555556 122.2
acmred3mme 28.8888888889 130
acmbrushed3mme 37.1111111111 167
acmmirror3mme 41.3111111111 185.9
telescop2ms 24
telescop3ms 29
telescop4ms 35
shark2ms 24
shark3ms 29
shark4ms 35
pop2s 30
gazebos 181
17 orajet 370
28 pvc1.3 290
15 pvc1.6 350
bv2000 160
10
non curl 400
xbanner 160 24
xbanner180 28
roll up base 70
exe 130
oll Price INCL
185.64114
185
782 977.5
69.8214286
300 399.6
5
277.5
5.55
990
1707.75
0.144 2134.6875
130 152.477679
1485
146
r
285
324 372.3125
2288.5
2860.625
204.330357
10000
380
17.5
42.5
32.5
233.58
113.75
45
162
139
26
185
145
175
90
200
12
14
35
65