TRUE VALUES

ITEM NAME QTY UNIT UNIT PRICE

PLYWOOD (3/4) 15 pcs 1220
ANGLE BAR (2 x 2 x 3/16) 120 pcs 580
6" CASTER WHEEL (w/ Bold and Nut) 15 pcs 2700
WELDING ROD 2 box 350
TEXT SCREW 2" 320 pcs 2
CONSUMABLES (Cutting Disk, Grinding Disk, etc) 1 lot 5000
EPOXY PRIMER (w/ Catalyst) 3 gal 750
FLAT WALL ENAMEL 2 gal 1200
QUICK DRYING ENAMEL (colored) 2 gal 550
PAINT THINNER 2 gal 270
ROLLER BRUSH 3 pcs 65
CONSUMABLES (Cloths, Sand Paper, etc) 1 lot 3000
LABOR and EQUIPMENT COST 1 lot
TOTAL COST

TO BE CLARIFIED
CASTER WHEEL
WELDING ROD LESS THAN SLSU
SLSU IS LESS
FOR CLARIFICATION
WAS ONLY COPIED

TRIAL VALUES (Computed for profit)

ITEM NAME QTY UNIT UNIT PRICE
PLYWOOD (3/4) 15 pcs 1220
ANGLE BAR (2 x 2 x 3/16) 120 pcs 580
6" CASTER WHEEL (w/ Bold and Nut) 15 pcs 700
WELDING ROD 2 box 350
TEXT SCREW 2" 320 pcs 2
CONSUMABLES (Cutting Disk, Grinding Disk, etc) 1 lot 5000
EPOXY PRIMER (w/ Catalyst) 3 gal 750
FLAT WALL ENAMEL 2 gal 1200
QUICK DRYING ENAMEL (colored) 2 gal 550
PAINT THINNER 2 gal 270
ROLLER BRUSH 3 pcs 65
CONSUMABLES (Cloths, Sand Paper, etc) 1 lot 3000
LABOR and EQUIPMENT COST 1 lot
TOTAL COST
CHANGE BASED ON UNIT PRICE BY SLSU

TO BE SUBMITTED
ITEM NAME QTY UNIT UNIT PRICE
 PLYWOOD (3/4) 15 pcs 1300
ANGLE BAR (2 x 2 x 3/16) 120 pcs 780
6" CASTER WHEEL (w/ Bold and Nut) 15 pcs 650
WELDING ROD 2 box 1900
TEXT SCREW 2" 320 pcs 2
CONSUMABLES (Cutting Disk, Grinding Disk, etc) 1 lot 5000
EPOXY PRIMER (w/ Catalyst) 3 gal 750
FLAT WALL ENAMEL 2 gal 1150
QUICK DRYING ENAMEL (colored) 2 gal 650
PAINT THINNER 2 gal 500
ROLLER BRUSH 3 pcs 180
CONSUMABLES (Cloths, Sand Paper, etc) 1 lot 3100
LABOR and EQUIPMENT COST 1 lot
TOTAL COST

120K SBP

TO BE SUBMITTED
ITEM NAME QTY UNIT UNIT PRICE
MARINE PLYWODD (3/4") 15 PCS 1220
MARINE PLYWOOD (1/2") 15 PCS 730
ANGLE BAR 1 x 1/2 x 1/4" 100 PCS 560
WELDING LENS 10 PCS 160
WELDING MACHINE HOLDER 10 PCS 170
STEEL BRUSH 6 PCS 875
WELDING ROD ORDINARY 20 KLG 70
WELDING RODE STAINLESS 8 KLG 690
FINISHIN NAIL 1 x 1/2" 3 KLG 90
TEFLON 3/4 x 0.75 mm x 10" 100 PCS 20
PAINT ROLLER 7" 15 PCS 55
GI ELBOW 1 1/2" 30 PCS 65
GI COUPLING 1 1/2" (HEAVY DUTY) 20 PCS 45
HACKSAW BLADE 20 PCS 55
EXTENSION WIRE FLAT CORD 1.25mm 150 m 1 ROLL 3300
SURFACE TYPE OUTLET UNIVERSAL 3 GANG 15 PCS 95
GRINDING STONE 4" 15 PCS 50
PADLOCK 20 PCS 365
ELECTRICAL TAPE 20 pcs 60
WAS ONLY COPIED FROM SLSU
LESS THAN SLSU
SLSU IS LESSER
FOR CLARIFICATION
SUBSTANDARD QUALITY

TRUE QUOTATION
ITEM NAME QTY UNIT UNIT PRICE
MARINE PLYWODD (3/4") 15 PCS 1220
MARINE PLYWOOD (1/2") 15 PCS 730
ANGLE BAR 1 x 1/2 x 1/4" 100 PCS 560
WELDING LENS 10 PCS 25
WELDING MACHINE HOLDER 10 PCS 65
STEEL BRUSH 6 PCS 180
WELDING ROD ORDINARY 20 KLG 70
WELDING RODE STAINLESS 8 KLG 480
FINISHIN NAIL 1 x 1/2" 3 KLG 90
TEFLON 3/4 x 0.75 mm x 10" 100 PCS 20
PAINT ROLLER 7" 15 PCS 55
GI ELBOW 1 1/2" 30 PCS 65
GI COUPLING 1 1/2" (HEAVY DUTY) 20 PCS 45
HACKSAW BLADE 20 PCS 55
EXTENSION WIRE FLAT CORD 1.25mm 150 m 1 ROLL 3300
SURFACE TYPE OUTLET UNIVERSAL 3 GANG 15 PCS 95
GRINDING STONE 4" 15 PCS 50
PADLOCK 20 PCS 365
ELECTRICAL TAPE 20 pcs 60

TO BE REQUESTED
ITEM NAME QTY UNIT UNIT PRICE
MARINE PLYWODD (3/4") 15 PCS 1220
MARINE PLYWOOD (1/2") 15 PCS 730
ANGLE BAR 1 x 1/2 x 1/4" 100 PCS 560
WELDING LENS 10 PCS 160
WELDING MACHINE HOLDER 10 PCS 170
STEEL BRUSH 6 PCS 875
WELDING ROD ORDINARY 20 KLG 70
WELDING RODE STAINLESS 8 KLG 690
FINISHIN NAIL 1 x 1/2" 3 KLG 90
TEFLON 3/4 x 0.75 mm x 10" 100 PCS 20
 PAINT ROLLER 7" 15 PCS 55
GI ELBOW 1 1/2" 30 PCS 65
GI COUPLING 1 1/2" (HEAVY DUTY) 20 PCS 45
HACKSAW BLADE 20 PCS 55
EXTENSION WIRE FLAT CORD 1.25mm 150 m 1 ROLL 3300
SURFACE TYPE OUTLET UNIVERSAL 3 GANG 15 PCS 95
GRINDING STONE 4" 15 PCS 50
PADLOCK 20 PCS 365
ELECTRICAL TAPE 20 pcs 60
ACCUMULATED COST UNIT PRICE FROM SLSU RAW VALUE with VAT and ETC
18300 1120 16800 20734.56
69600 750 90000 111078
40500 600 9000 11107.8
700 1800 3600 4443.12
640 2 640 789.89
5000 5000 5000 6171
2250 751 2253 2780.65
2400 1123 2246 2772.01
1100 650 1300 1604.46
540 489 978 1207.05
195 185 555 684.98
3000 3000 3000 3702.6
50478.75 20550 20550 25362.81
194703.75 2700 2700 3332.34
1067.52 158622 195771.27

ACCUMULATED COST UNIT PRICE FROM SLSU RAW VALUE with VAT and ETC
18300 1120 16800 20734.56
69600 750 90000 111078
10500 600 9000 11107.8
700 1800 3600 4443.12
640 2 640 789.89
5000 5000 5000 6171
2250 751 2253 2780.65
2400 1123 2246 2772.01
1100 650 1300 1604.46
540 489 978 1207.05
195 185 555 684.98
3000 3000 3000 3702.6
39978.75 20550 20550 25362.81
154203.75 2700 2700 3332.34
41567.52 158622 195771.27

ACCUMULATED COST UNIT PRICE FROM SLSU RAW VALUE with VAT and ETC
 19500 1120 16800 20734.56
93600 750 90000 111078
9750 600 9000 11107.8
3800 1800 3600 4443.12
640 2 640 789.89
5000 5000 5000 6171
2250 751 2253 2780.65
2300 1123 2246 2772.01
1300 650 1300 1604.46
1000 489 978 1207.05
540 185 555 684.98
3100 3000 3000 3702.6
49973 20550 20550 25362.81
192753 2700 2700 3332.34
3018.27 158622 195771.27

ACCUMULATED COST UNIT PRICE FROM SLSU RAW VALUE w/ VAT and ETC
18300 800 12000
10950 680 10200
56000 500 50000
1600 150 1500
1700 150 1500
5250 850 5100
1400 100 2000
5520 650 5200
270 95 285
2000 18 1800
825 120 1800
1950 265 7950
900 205 4100
1100 160 3200
3300 4100 4100
1425 100 1500
750 50 750
7300 365 7300
1200 60 1200
121740 121485
0
-255
ACCUMULATED COST UNIT PRICE FROM SLSU RAW VALUE w/ VAT and ETC
18300 800 12000
10950 680 10200
56000 500 50000
250 150 1500
650 150 1500
1080 850 5100
1400 100 2000
3840 650 5200
270 95 285
2000 18 1800
825 120 1800
1950 265 7950
900 205 4100
1100 160 3200
3300 4100 4100
1425 100 1500
750 50 750
7300 365 7300
1200 60 1200
113490 121485
0
7995

ACCUMULATED COST UNIT PRICE FROM SLSU RAW VALUE w/ VAT and ETC
18300 800 12000
10950 680 10200
56000 500 50000
1600 150 1500
1700 150 1500
5250 850 5100
1400 100 2000
5520 650 5200
270 95 285
2000 18 1800
 825 120 1800
1950 265 7950
900 205 4100
1100 160 3200
3300 4100 4100
1425 100 1500
750 50 750
7300 365 7300
1200 60 1200
121740 121485
0
-255
28695.15

28695.15 11283.6
28695.15 21277.85