project Bonus 1%

Unit Discounted selling Price

ESTIMATE CONTINGENCY

DISCOUNT BUFFER
PROFIT MARGIN

DUTIES & TAXES

DISCOUNT

SUBTOTAL
Discount
Freight

TOKEN
ITEM No. NAME DESCRIPTION QTY SUPPLIER PRICE
0% 25% 5% 12% 3% 3% 20% 5%
BLDG No. 1
1 Cement Mayon Cement 50 300.00 1% 25% 5% 12% 3% 3% 20% 5% 505.49 25,274.70
5 300 1% 25% 5% 12% 3% 3% 20% 5% 505.49 2,527.47
565 4 0% 25% 5% 12% 3% 3% 20% 5% 6.81 3,846.52
54634 5 0% 25% 5% 12% 3% 3% 20% 5% 8.51 464,935.34
45 6 0% 25% 5% 12% 3% 3% 20% 5% 10.21 459.54
65676 4 0% 25% 5% 12% 3% 3% 20% 5% 6.81 447,122.21
76 4 0% 25% 5% 12% 3% 3% 20% 5% 6.81 517.41
8 5 0% 25% 5% 12% 3% 3% 20% 5% 8.51 68.08
5463 54 0% 25% 5% 12% 3% 3% 20% 5% 91.91 502,093.40
54 7 0% 25% 5% 12% 3% 3% 20% 5% 11.91 643.36
6 7 0% 25% 5% 12% 3% 3% 20% 5% 11.91 71.48
6 5 0% 25% 5% 12% 3% 3% 20% 5% 8.51 51.06
5 5 0% 25% 5% 12% 3% 3% 20% 5% 8.51 42.55
5 65 0% 25% 5% 12% 3% 3% 20% 5% 110.63 553.15
5 6 0% 25% 5% 12% 3% 3% 20% 5% 10.21 51.06
5 56 0% 25% 5% 12% 3% 3% 20% 5% 95.31 476.56
5 56 0% 25% 5% 12% 3% 3% 20% 5% 95.31 476.56
5 56 0% 25% 5% 12% 3% 3% 20% 5% 95.31 476.56
5 5 0% 25% 5% 12% 3% 3% 20% 5% 8.51 42.55
5 65 0% 25% 5% 12% 3% 3% 20% 5% 106.89 534.46

Total 1,450,264.02 362,566.01 1,812,830.03 1,830,958.33

Vat 219,715.00
Grand Total 2,050,673.33