Stock

Unit Item Description Quantity Unit Cost Actual Total Cost Actual Cost
No.
A. COLUMN, FOOTING
1 pcs PORTALN CEMENT 32 270.00 190.00 8,640.00 6,080.00
2 cu.m SAND 1.8 400.00 850.00 720.00 1,530.00
3 cu.m GRAVEL 3.6 441.67 850.00 1,590.01 3,060.00
4 kgs 10 mm Ø x 6.00 m RSB 99.95 65.00 136.00 6,496.75 13,593.20
5 kgs 12 mm Ø x 6.00 m RSB 208.26 65.00 196.00 13,536.90 40,818.96
6 kgs TIE WIRE 11.3 92.00 75.00 1,039.60 847.50
7 pcs 2" x 2" x 8 ft Coco lumber 10 66.00 51.00 660.00 510.00
8 pcs 2" x 3" x 8 ft Coco lumber 45 100.00 76.00 4,500.00 3,420.00
9 rolls Nylon String 2 78.00 40.00 156.00 80.00
10 kls. CW Nails #1 1/2 0.6 115.00 55.00 69.00 33.00
11 kls. CW Nails #2 1/2 1.4 115.00 50.00 161.00 70.00
12 sheet Plywood 6 1,564.87 575.00 9,389.22 3,450.00
B. WALL AND WALL FOOTING
13 pcs CHB 640 15.00 12.00 9,600.00 7,680.00
14 pcs PORTALN CEMENT 46 270.00 190.00 12,420.00 8,740.00
15 cu.m SAND 3.8 400.00 850.00 1,520.00 3,230.00
16 cu.m GRAVEL 1.3 441.67 850.00 574.17 1,105.00
17 kgs 10 mm Ø x 6.00 m RSB 188.8 65.00 136.00 12,272.00 25,676.80
18 kgs TIE WIRE 3.4 92.00 75.00 312.80 255.00
19 rolls Nylon String 2 78.00 40.00 156.00 80.00
C. FLOORING
20 pcs PORTALN CEMENT 45 270.00 190.00 12,150.00 8,550.00
21 cu.m SAND 3 400.00 850.00 1,200.00 2,550.00
22 cu.m GRAVEL 6 411.00 850.00 2,466.00 5,100.00
23 kgs 10 mm Ø x 6.00 m RSB 405.84 65.00 136.00 26,379.60 55,194.24
24 kgs TIE WIRE 13 92.00 75.00 1,196.00 975.00
25 cu.m Embankment Material 10 300.00 650.00 3,000.00 6,500.00
D. ROOFING
26 pcs 100 mm x 50 mm x 1.2 mm thk GI TUBULAR STEEL 25 1,550.00 552.00 38,750.00 13,800.00
27 pcs 75 mm x 50 mm x 1 mm thk GI C-PURLINS 38 484.65 280.00 18,416.70 10,640.00
28 pcs CORRUGATED SHEET GI 8 FEET GAUGE 24 90 577.00 192.00 51,930.00 17,280.00
29 pcs 16 mm PLAIN BAR @ 6m 8 680.00 440.00 5,440.00 3,520.00
30 pcs 16 mm TURN BUCKLE 16 140.00 120.00 2,240.00 1,920.00
31 pcs # 2 Tekscrew 500 4.00 2.00 2,000.00 1,000.00
32 box 1/8" Ø Special N-6013 Welding Rod (20 kgs/box) 2 3,800.00 1,458.00 7,600.00 2,916.00
33 rolls Nylon String 1 78.00 40.00 78.00 40.00
34 tubes Roof sealant 10 290.00 185.00 2,900.00 1,850.00
35 pcs 19 mm x 50 mm X .6 mm METAL FURRING @ 5 METERS 20 180.60 68.00 3,612.00 1,360.00
36 pcs Pre Fabricated Roof Gutter .4mm thk@ 8 feet 9 1,012.50 560.00 9,112.50 5,040.00
37 box Blind Revit 4 430.00 275.00 1,720.00 1,100.00
38 pcs 4" DIA PIPE SANITARY PVC @ 3M 2 800.00 510.00 1,600.00 1,020.00
39 pcs PVC CEMENT 1 100.00 235.00 100.00 235.00
E. PENS,STORAGE ROOM, PEN GATES & CONCRETE FEED
40 pcs CHB 450 15.00 12.00 6,750.00 5,400.00
41 pcs PORTALN CEMENT 40 270.00 190.00 10,800.00 7,600.00
42 cu.m SAND 3.6 400.00 850.00 1,440.00 3,060.00
43 kgs 10 mm Ø x 6.00 m RSB 81.44 65.00 136.00 5,293.60 11,075.84
44 kgs 12 mm Ø x 6.00 m RSB 90.78 65.00 196.00 5,900.70 17,792.88
45 kgs TIE WIRE 1.6 92.00 75.00 147.20 120.00
46 length 1" diameter x 6.00 m PIPE G.I. 27 1,700.00 427.00 45,900.00 11,529.00
47 length 25 mm x 25 mm x 4mm thk GI ANGLE BAR 18 621.00 392.00 11,178.00 7,056.00
48 pcs 1' x 3' HEAVY DUTY PLASTIC MATTING 8 337.91 - 2,703.28 -
49 lms 1" Plastic screen 3ft 4 126.00 135.00 504.00 540.00
50 set Panel Door 1 5,000.00 5,000.00 5,000.00 5,000.00
51 pcs Lockset (high quality doorknob) 1 500.00 850.00 500.00 850.00
52 pcs plywood 9 1,564.87 575.00 14,083.83 5,175.00
53 pcs 2" x 2" x 8 ft Coco lumber 38 66.00 51.00 2,508.00 1,938.00
54 pcs Door Hinges 4x4 2 168.75 75.00 337.50 150.00
55 box 1/8" Ø Special N-6013 Welding Rod (20 kgs/box) 1 3,800.00 1,458.00 3,800.00 1,458.00
F. SEPTICK TANK
56 pcs CHB 183 15.00 12.00 2,745.00 2,196.00
57 pcs PORTALN CEMENT 22 270.00 190.00 5,940.00 4,180.00
58 pcs SAND 1.2 400.00 850.00 480.00 1,020.00
59 pcs GRAVEL 1.5 441.67 850.00 662.51 1,275.00
60 kgs 10 MM ⌀ RSB @ 6M 70.338 65.00 136.00 4,571.97 9,565.97
61 kgs TIE WIRE 1.8 92.00 75.00 165.60 135.00
62 pcs 4" DIA PIPE SANITARY PVC @ 3M 15 800.00 510.00 12,000.00 7,650.00
63 pcs 4" DIA TEE SANITARY PVC 3 240.00 165.00 720.00 495.00
64 pcs 4" DIA ELBOW SANITARY PVC 6 140.00 105.00 840.00 630.00
65 pcs 4" DIA COUPLING SANITARY PVC 6 200.00 75.00 1,200.00 450.00
66 pcs PVC CEMENT 2 100.00 235.00 200.00 470.00
G. ELECTRICAL
67 pcs 150 WATTS SOLAR PANEL 2 4,450.00 8,900.00 -
68 pcs ONE SOLAR HYBRID SOLAR INVERTER 12V1000W WITH 40A MPPT 1 22,400.00 22,400.00 -
69 pcs 100 AH SEAL GEL LEAD ACID BATTERY 4 13,000.00 52,000.00 -
70 pcs 7 WATTS LED LIGH BULB 10 80.00 800.00 -
71 pcs LIGHT RECEPTACLE 4 50.00 47.00 200.00 188.00
72 pcs OUTLET RECEPTACLE 1 500.00 500.00 -
73 pcs EXTENSION WIRE 10 M 2 350.00 350.00 700.00 700.00
74 pcs 30 WATTS INCANDESCENT BULB 10 60.00 600.00 -
75 ln.m. DC AWG 6# COPPER WIRE 8 250.00 2,000.00 -
76 ln.m. DC AWG 12# COPPER WIRE 20 81.55 1,631.00 -
77 ln.m. AC AWG 14# COPPER WIRE 45 45.00 2,025.00 -
78 pcs RAIL ALUMINUM RAILING ROOF MOUNT 4 924.00 3,696.00 -
79 pcs RAIL SPLICE 2 126.00 252.00 -
80 pcs L-FOOT 6 105.00 630.00 -
81 pcs END CLAMP 4 70.00 280.00 -
82 pcs MID CLAMP 4 77.00 308.00 -
83 pcs GROUND LUG 4 91.00 364.00 -
84 pcs MC4 CONNECTOR 4 40.00 160.00 -
85 pcs ENTRY GLAND SOLAR 1 250.00 250.00 -
86 pcs PANEL BOX 1 500.00 500.00 -
87 pcs PANEL Board 1 1,000.00 1,000.00 -
88 pcs GROUND ROD 1 2,000.00 2,000.00 -
89 pcs 15 AMPS DC BREAKER 2 350.00 700.00 -
90 pcs 10 AMPS AC BREAKER 1 250.00 250.00 -
91 pcs AC DC SURGE PROTECTION DEVICE 3 800.00 2,400.00 -
H. PLUMBING
92 pcs Stainless Steel Pig Nipple Drinker Water Drinker 1/2'' 23 80.00 1,840.00 -
93 pcs 1/2" diameter PVC pipe @ 3 meters 30 160.00 75.00 4,800.00 2,250.00
94 pcs 1.2" diameter tee PVC 20 20.00 12.00 400.00 240.00
95 pcs 1/2" diameter elbow PVC 15 10.00 11.00 150.00 165.00
96 pcs 1/2" diameter Thread adapter PVC 23 15.00 12.00 345.00 276.00
97 roll teflon tape 6 46.00 30.00 276.00 180.00
98 pcs PVC CEMENT 4 100.00 235.00 400.00 940.00
99 ln.m 1" HDPE pipe PN 10 300 55.35 20.00 16,605.00 6,000.00
100 pcs 5000 liters GI tank 1 30,000.00 18,000.00 30,000.00 18,000.00
101 pcs 200 liters plastic drum 4 1,800.00 2,500.00 7,200.00 10,000.00
x-x-x-x

ABC 588,637.44 406,600.39

difference 182,037.05