BETA ELECTRIC CORPORATION

Project : SUPIMA ONE Contract amount (GROSS) 7,070,000.00

SCOPE : BUILDING MANAGEMENT SYSTEM Contract amount (NET) 6,312,500.00
Date : JULY 2017 Sales Order No. 10456
COST TO COMPLETE AS PER SITE REQUIREMENTS

description qty unit unit price total

I. GENERAL REQUIREMENTS 412,205.73
1.0 Mobilization / Demobilization 1.00 lot 10,000.00 10,000.00
2.0 Permits, Bonds and Insurances
2.1 Permits 1.00 lot 35,350.00 35,350.00
2.2 Contractor's Tax 1.00 lot 14,140.00 14,140.00
3.0 Permits, Bonds and Insurances
3.1 Repayment Bond (Surety) 1.00 12,373.00 12,373.00
3.2 Performance bond 1.00 13,257.00 13,257.00
3.3 CARI 1.00 30,932.00 30,932.00
3.4 Guarantee Bond 1.00 29,694.00 29,694.00
3.4 Guarantee Bond 1.00 6,187.00 6,187.00
4.0 Temporary Facilities
4.1 Temporary Facilities 1.00 45,000.00 45,000.00
4.2 Security 1.00 36,000.00 36,000.00
4.3 Power & Water during construction 1.00 lot 42,000.00 42,000.00
4.4 Office Furnitures / Office Equipment 1.00 lot 137,272.73 137,272.73
II. BMS EQUIPMENT 1,761,456.16
1.0 Software ALC - WebCTRL 2.00 set 270,938.28 541,876.56

2.0 Main Controller ALC - LGR25 3.00 set 46,211.88 138,635.65

ALC - LGR250 4.00 set 61,748.52 246,994.07
3.0 Sub-Controller ALC - ZN220 57.00 set 6,325.50 360,553.50
ALC - ZN551 20.00 set 9,395.59 187,911.82
AAR 5.00 set 8,757.48 43,787.41
AMR 5.00 set 17,080.68 85,403.41
BT485 2.00 set 11,531.88 23,063.76
REP485 6.00 set 4,068.75 24,412.47
4.0 PC WORKSTATION 1.00 set 72,909.03 72,909.03
5.0 PC MONITOR 23' 1.00 set 13,313.06 13,313.06
6.0 NETWORK HUB 8 PORT 8.00 set 1,949.43 15,595.42
7.0 UPS 1KVA 1.00 set 7,000.00 7,000.00

III. DEVICES - SENSORS/ SWITCHES 1,073,592.43

1.0 1.1 WATER METER 3/4 15.00 sets 29,054.45 435,816.82
1.2 WATER METER 2" 1.00 set 146,146.88 146,146.88
2.0 GAS METER 5.00 sets 71,141.35 355,706.77
3.0 RSP-F 4.00 sets 2,774.40 11,097.60
4.0 DUCT TEMP SENSOR 18.00 sets 1,480.36 26,646.55
5.0 AIR FLOW SWITCH 10.00 sets 1,817.78 18,177.82
6.0 pitot tube 10.00 sets 1,000.00 10,000.00
7.0 Others/ y- strimnner and fittings/POWER SUPPLY 1.00 lot 70,000.00 70,000.00
IV. WIRE 330,027.20
1.0 18/1C TF Wire(RED) COLUMBIA 60.00 rolls 1,021.35 61,281.00
18/1C TF Wire(BLACK) COLUMBIA 60.00 rolls 1,021.35 61,281.00
2.0 18/2c STP Wire Connect Air 6.00 rolls 12,357.95 74,147.70
3.0 12/1c THHN Wire COLUMBIA 19.00 rolls 2,277.00 43,263.00
4.0 4 pairs CAT6 UTP Cable belden 2.00 rolls 6,786.25 13,572.50
5.0 CONSUMABLES
Electrical tape 50.00 pcs. 12.50 625.00
G.I wire 20.00 kl. 42.85 857.00
Masking tape/others 1.00 lot 75,000.00 75,000.00
V. CONDUIT 197,399.27
1.0 15mm IMC Smart Tube 600.00 lgths 237.55 142,527.27
IMC COUPLING 600.00 pcs. 25.00 15,000.00
IMC LOCKUT AND BUSHING 600.00 pcs. 28.12 16,872.00
2.0 LIQUIDTIGHT FLEXIABLE 120.00 m 50.00 6,000.00
LIQUIDTIGHT CONNECTOR 300.00 pcs. 40.00 12,000.00
4.0 Others 1.00 lot 5,000.00 5,000.00
VI. BOXES,PULLBOX,DDC PANEL, HANGER AND SUPPORT 183,916.00
OCTAGONAL BOX DEEP TYPE GA#16 CLASS B. FUMACO. ,. FUMACO 200.00 39.65 7,929.00
SQUARE BOX DEEP TYPE GA#16 CLASS B. FUMACO. ,. FUMACO 100.00 52.58 5,257.50
OCTAGONAL BOX COVER GA#16 4" X 4". FUMACO FUMACO 200.00 10.53 2,106.00
SQUARE BOX COVER 4" X 4" GA#16. FUMACO FUMACO 100.00 15.14 1,514.00
UTIL7TY BOX FUMACO 10.00 30.00 300.00
PULL BOX NEMA 3R 1.00 10,000.00 10,000.00
DDC PANEL WITH BACK BOARD 150 x 480x 530 MARSHAL ELEC. 2.00 7,785.25 15,570.50
DDC PANEL WITH BACK BOARD 150 x530x575 MARSHAL ELEC. 2.00 7,134.50 14,269.00
DDC PANEL WITH BACK BOARD 150 x690x715 MARSHAL ELEC. 6.00 8,990.00 53,940.00
DDC PANEL WITH BACK BOARD 150 x540x715 MARSHAL ELEC. 4.00 7,425.00 29,700.00
DDC PANEL WITH BACK BOARD 150 x490x500 MARSHAL ELEC. 1.00 5,195.00 5,195.00
DDC PANEL WITH BACK BOARD 150 x 530x715 MARSHAL ELEC. 1.00 7,320.00 7,320.00
DDC PANEL WITH BACK BOARD 150 x330x440 MARSHAL ELEC. 2.00 3,540.00 7,080.00
DDC PANEL WITH BACK BOARD 150 x480x530 MARSHAL ELEC. 1.00 5,350.00 5,350.00
DDC PANEL WITH BACK BOARD 150 x360x550 MARSHAL ELEC. 3.00 4,475.00 13,425.00
DDC PANEL WITH BACK BOARD 150 x400x570 MARSHAL ELEC. 1.00 4,960.00 4,960.00
VII. HANGER AND SUPPORT 47,680.40
THREADED ROD 3/8 100.00 60.70 6,070.00
NUT AND WASHER 3/8 2,000.00 3.43 6,860.00
STRUT CHANNEL 20.00 325.77 6,515.40
STRUT CLAMP 1,000.00 10.29 10,290.00
EXPANSION SHIELD 3/8" DIAMETER. HILTI. ,. 2,000.00 4.91 9,820.00
'HACKSAW BLADE 18TF. LENOX. ,. 100.00 31.25 3,125.00
others 1.00 lot 5,000.00 5,000.00
ACCESSORIES 83,691.70
FUSE 10 X 38MM 3A. WIXIM. ,. 100.00 pcs. 6.43 643.00
FUSE HOLDER 32A 500V. CEA. ,. 100.00 pcs. 50.89 5,089.00
STEP DOWN TRANSFORMER 230VAC-24VAC 100VA. YOKOYAMA 40.00 pcs. 1,400.00 56,000.00
TERMINAL BLOCK/ CUP MOUNTING RAIL. JXB-4MM. SASSIN 100.00 pcs. 15.00 1,500.00
CABLE DUCT 1" X 3" X 2 METERS (25MM X 80MM X 2METERS) COLOR GRAY, MADE IN ITALY. IBOCO. ,. 30.00 pcs. 264.98 7,949.40
CABLE DUCT 1.5" X 3" X 2 METERS (40MM X 80MM X 2METERS) COLOR GRAY, MADE IN ITALY. IBOCO. ,. 30.00 pcs. 317.01 9,510.30
din rail 50.00 pcs. 60.00 3,000.00
VI. Labor and General Overhead Expenses 2,210,880.41
Direct Labor 1.00 lot 814,328.11
Indirect Labor 1.00 lot 366,652.31
MANAGEMENT/OVERHEAD 1.00 lot 879,900.00 879,900.00
Testing and Commissioning 1.00 lot 150,000.00 150,000.00
COST TO COMPLETE - GRAND TOTAL 6,300,849.31

SUMMARY

Cost to Complete net 5,625,758.31

Total Contract Value 6,312,500.00
Profit 686,741.69
NPR (%) 10.88%