Project : 2S MITSUBISHI SERVICE CENTER FOR REVISION / QUERY

Owner : MINDANAO INTEGRATED COMMERCIAL ENTERPRISE CORP.

Location : KORONADAL CITY, SOUTH COTABATO PROVINCE, MINDANAO
Architect : Ar. Mary Kayo Oshin Gonzales
Subject : Bill of Quantities
Date: : 03/21/2020

BID BREAKDOWN
MATERIAL
SCOPE OF WORKS QTY UNIT LABOR COST UNIT COST TOTAL
COST

H PLUMBING (Submit Separate Breakdown)

Submit Separate Breakdown
INCL ROUGH-IN OF HOT & COLD PPR "VESBO" WATER LINE ,TAPPING TO MAIN
MWAS MAIN LINE, STUB-OUTS, PRESSURE TESTING; SOIL AND WASTE LINE
INCLUSIVE OF TAPPING TO MAIN STREET SEWER, WATER TESTING; DRAINAGE
SYSTEM PVC "ATLANTA SERIES 1000" DOWNSPOUTS .VENTS, GROUND CONCRETE
1.00 lot 960,019.80
PIPES, LEACHING PERFORATED PIPES, SEWER AND CISTERN PIPING SYSTEM.
PLUMBING, INSTALLATION OF OSM BATHROOM/KITCHEN FIXTURES SPECS: WATER
MAJOR – SUPER SCHED 40 PPR, DISTRIBUTION PIPE – SUPER SCHED 40 PPR,
TOTAL OF
BREAKDOWN
INCLUSIONS: PUMPS (SUPPLIER:EASTMAN OR EQUAL FOR APPROVAL OF OSENADS) -
BOOSTER PUMP -

OSM : PLUMBING FIXTURES

Installation Works 44,000.00
Sub -Total H 1,004,019.80
9.0 PLUMBING WORKS
Waterline
Pipes
9.1 PPR Pipe, ASTM Std., 42mm ꬾ 31 Lght 1,120.00 550.00 1,670.00 51,770.00
9.2 PPR Pipe, ASTM Std., 32mm ꬾ 3 Lght 736.00 300.00 1,036.00 3,108.00
9.3 PPR Pipe, ASTM Std., 25mm ꬾ 12 Lght 416.00 200.00 616.00 7,392.00
9.4 PPR Pipe, ASTM Std., 20mm ꬾ 3 Lght 272.00 131.00 403.00 1,209.00
Fittings
 9.5 PPR Elbow, 90°, ANSI STD., 42mm ꬾ (Threaded) 10 pcs 51.00 24.50 75.50 755.00
9.6 PPR Elbow, 90°, ANSI STD., 32mm ꬾ (Threaded) 6 pcs 32.00 5.50 37.50 225.00
9.7 PPR Elbow, 90°, ANSI STD., 25mm ꬾ (Threaded) 15 pcs 18.50 9.00 27.50 412.50
9.8 PPR Elbow, 90°, ANSI STD., 20mm ꬾ (Threaded) 30 pcs 12.00 6.00 18.00 540.00
9.9 PPR Coupling, ANSI STD., 42mm ꬾ (Threaded) 30 pcs 31.75 15.25 47.00 1,410.00
10 PPR Coupling, ANSI STD., 32mm ꬾ (Threaded) 2 pcs 20.00 9.60 29.60 59.20
10.1 PPR Coupling, ANSI STD., 25mm ꬾ (Threaded) 12 pcs 13.00 6.25 19.25 231.00
10.2 PPR Coupling Reducer, ANSI STD., 42mm ꬾ x 32mm ꬾ (Threaded) 2 pcs 29.00 14.00 43.00 86.00
10.3 PPR Coupling Reducer, ANSI STD., 32mm ꬾ x 25mm ꬾ (Threaded) 4 pcs 18.00 9.00 27.00 108.00
10.4 PPR Coupling Reducer, ANSI STD., 25mm ꬾ x 20mm ꬾ (Threaded) 10 pcs 13.50 6.50 20.00 200.00
10.5 PPR Coupling Reducer, ANSI STD., 42mm ꬾ x 25mm ꬾ (Threaded) 4 pcs 35.00 16.80 51.80 207.20
10.6 PPR Equal Tee, ANSI STD., 42mm ꬾ 6 pcs 60.00 28.80 88.80 532.80
10.7 PPR Equal Tee, ANSI STD., 25mm ꬾ 10 pcs 25.75 13.50 39.25 392.50
10.8 PPR Tee Reducer, ANSI STD., 42mm ꬾ x 25mm ꬾ x 42mm ꬾ 4 pcs 67.50 32.40 99.90 399.60
10.9 PPR Tee Reducer, ANSI STD., 25mm ꬾ x 20mm ꬾ x 25mm ꬾ 20 pcs 30.00 14.40 44.40 888.00
11 PPR Elbow with thread, 90°, ANSI STD., 20mm ꬾ 20 pcs 114.50 55.00 169.50 3,390.00
valves and Plugs
11.1 PPR Gate Valve, 42mm ꬾ 4 pcs 1,133.75 545.00 1,678.75 6,715.00
11.2 PPR Gate Valve, 32mm ꬾ 2 pcs 614.00 295.00 909.00 1,818.00
11.3 PPR Gate Valve, 25mm ꬾ 5 pcs 580.00 279.00 859.00 4,295.00
11.4 PPR Plug, 20mm ꬾ 20 pcs 10.00 4.50 14.50 290.00
Consumables
11.5 Teflone Tape, #1 25 roll 35.00 17.00 52.00 1,300.00
Storm Drainage
11.6 RCP, ASTM Std., 300mm ꬾ 82 Mts 1,100.00 545.00 1,645.00 134,890.00
11.7 RCP, ASTM Std., 500mm ꬾ 35 Mts 1,800.00 880.00 2,680.00 93,800.00
11.8 PVC Pipe, ASTM Std., 150mm ꬾ 18 Lght 2,346.50 1,245.00 3,591.50 64,647.00
11.9 Sewer/Cistern Piping/Drainage Sytem 1 Lot 295,500.00
12 4" Dia. Sanitary PVC Pipe 78 Lght 588.00 250.00 838.00 65,364.00
12.1 2" Dia. Sanitary PVC Pipe 88 Lght 208.00 82.00 290.00 25,520.00
12.2 4" Dia. PVC Elbow 90 deg. 22 pcs 62.50 25.00 87.50 1,925.00
12.3 2" Dia. PVC Elbow 90 deg. 78 pcs 20.50 25.00 45.50 3,549.00
12.4 4" PVC Wye 50 pcs 98.00 37.50 135.50 6,775.00
12.5 2" PVC Wye 20 pcs 26.50 12.00 38.50 770.00
12.6 4" PVC Coupling 18 pcs 78.00 27.50 105.50 1,899.00
12.7 2" PVC Coupling 36 pcs 46.00 17.50 63.50 2,286.00
12.8 4" Sanitary Tee 15 pcs 110.00 45.00 155.00 2,325.00
12.9 2" Sanitary Tee 10 pcs 28.50 11.00 39.50 395.00
13 4" Sanitary Wye Reducer 8 pcs 82.75 32.00 114.75 918.00
13.1 4" Dia. Clean out Plug 14 pcs 48.00 22.00 70.00 980.00
 13.2 4" Dia. P-trap 20 pcs 175.00 80.00 255.00 5,100.00
13.3 2" Dia. P-trap 18 pcs 135.00 50.00 185.00 3,330.00
13.4 Solvent Cement(400cc) 12 cans 212.00 80.00 292.00 3,504.00
13.5 Non Sag Marine Epoxy 10 qrt 635.00 245.00 880.00 8,800.00
13.6 Water line Main supply/Cistern Piping & Accessories 1 Lot 150,009.00
Sub -Total I 960,019.80
I 1,111,111,112.0
Power and Lighting System
INCLUDES LIGHT & POWER SYSTEM, METER CENTER, FEEDERS AND
SUBFEEDERS, ENTRANCE POINT, CONDUITS, PANELBOARDS & ECB ,
BOXES, FIRE ALARM SYSTEM AND EQUIPTMENTS,Fire alarm control panel,
Smoke detector, , STANDBY GENERATOR LINE(SINGLE CONDUIT PER ROOM
ONLY, ATS AUTOMATIC TRANSFER SWITCH, PENTHOUSE FULL LOAD) FIRE 1.00 lot
ALARM SYSTEM, MATV/CABLE TV, TELEPHONE AND ENTRY PHONE SYSTEM,
GROUNDING, WIRING DEVICES (PANASONIC "AVESCO" , TOSHIBA).
“ELECTRICAL CONDUITS- ATLANTA”
INCLUSIONS: PANEL BOARDS, METER CENTER, SWITCHES, LIGHTING FIXTURES
(BRAND FOR APPROVAL OF OSENADS)
1000AT, 1200AF, 230V, 3P NEMA 4x Molded Case Circuit Breaker, Bolt-on 1 unit/s 7,500.00 2,150.00 9,650.00 9,651.00
1000A, 250V, 3P, 230V Automatic Transfer Switch 1 assy 55,000.00 18,900.00 73,900.00 73,901.00
1000AT, 1200AF, 230V, 3P Air Circuit Breaker Manual Transfer Switch ( option for
1 assy - 1.00
item no. 02 ) 0.00 -
125kVA, 3phase, 230V, 60Hz, 1800rpm, 3W silent-type generator set 1 unit/s 487,000.00 38,000.00 525,000.00 525,001.00
lightning arrester ( Skylance ) 1 assy 4,850.00 750.00 5,600.00 5,601.00
80mm² bare copper wire
GENSET OSM 30 m 3,500.00 350.00 3,850.00 3,880.00
20mmØ electrical PVC pipe (INSTALLATION ONLY) 5 length/s 250.00 150.00 400.00 405.00
20mmØ x 3m copper ground rod 3 unit/s 350.00 150.00 500.00 503.00
Main Distribution Panel: Center-Main with 3P bolt-on type Molded Case Circuit 1 assy 56,000.00 17,500.00 73,500.00 73,501.00
Main: 400AT, 400AF, 3P, 230V, 65kAIc
Branches:
1-60AT, 100AF, 230V, 10kAIc
3-150AT, 225AF, 230V, 18kAIc
2-3pole spare busbars
Power Distribution Panel: Center-Main all bolt-on type circuit breakers 1 assy 18,000.00 5,500.00 23,500.00 23,501.00
Main: 60AT, 100AF, 230V, 3P, 10kAic, MCCB
Branches:
12-20AT, 100AF, 230V, 2P, 10kAIc, MCB
Power Distribution Panel: Center-Main all bolt-on type circuit breakers 1 assy 32,000.00 10,250.00 42,250.00 42,251.00
Main: 150AT, 225AF, 230V, 3P, 18kAIc, MCCB
Branches:
7-20AT, 100AF, 230V, 2P, 10kAIc, MCB
9-30AT, 100AF, 230V, 2P, 10kAIc, MCB
Power Distribution Panel: Center-Main all bolt-on type circuit breakers 1 assy 29,000.00 9,800.00 38,800.00 38,801.00
Main: 150AT, 225AF, 230V, 3P, 18kAIc, MCCB
Branches:
5-20AT, 100AF, 230V, 2P, 10kAIc, MCB
1-100AT, 100AF, 230V, 3P, 10kAIc, MCB
Power Distribution Panel: Center-Main all bolt-on type circuit breakers 1 assy 28,750.00 9,250.00 38,000.00 38,001.00
Main: 150AT, 225AF, 230V, 3P, 18kAIc, MCCB
Branches:
3-20AT, 100AF, 230V, 2P, 10kAIc, MCB
9-30AT, 100AF, 230V, 2P, 10kAIc, MCB
200mm² THHN stranded Cu. Cable, black 100 mts 1,434.00 689.00 2,123.00 212,300.00
38mm² THHN stranded Cu. Cable, red 100 mts 272.00 131.00 403.00 40,300.00
38mm² THHN stranded Cu. Cable, yellow 100 mts 272.00 131.00 403.00 40,300.00
38mm² THHN stranded Cu. Cable, blue 100 mts 272.00 131.00 403.00 40,300.00
30mm² THHN stranded Cu. Cable, green 50 mts 219.00 110.00 329.00 16,450.00
50mm² THHN stranded Cu. Cable, red 300 mts 375.00 190.00 565.00 169,500.00
50mm² THHN stranded Cu. Cable, yellow 300 mts 375.00 190.00 565.00 169,500.00
50mm² THHN stranded Cu. Cable, blue 300 mts 375.00 190.00 565.00 169,500.00
14mm² THHN stranded Cu. Cable, red 150 mts 102.00 52.00 154.00 23,100.00
14mm² THHN stranded Cu. Cable, yellow 150 mts 102.00 52.00 154.00 23,100.00
14mm² THHN stranded Cu. Cable, blue 150 mts 102.00 52.00 154.00 23,100.00
8.0mm² THHN stranded Cu. Wire, green 300 mts 52.00 25.00 77.00 23,100.00
5.5mm² THHN stranded Cu. Wire, red 600 mts 33.00 16.00 49.00 29,400.00
5.5mm² THHN stranded Cu. Wire, yellow 600 mts 33.00 16.00 49.00 29,400.00
5.5mm² THHN stranded Cu. Wire, blue 600 mts 33.00 16.00 49.00 29,400.00
5.5mm² THHN stranded Cu. Wire, green 300 mts 33.00 16.00 49.00 14,700.00
3.5mm² THHN stranded Cu. Wire, red 1500 mts 22.00 11.00 33.00 49,500.00
3.5mm² THHN stranded Cu. Wire, yellow 1500 mts 22.00 11.00 33.00 49,500.00
3.5mm² THHN stranded Cu. Wire, blue 1500 mts 22.00 11.00 33.00 49,500.00
3.5mm² THHN stranded Cu. Wire, green 600 mts 22.00 11.00 33.00 19,800.00
80mmØ service entrance cap 1 pcs 1,800.00 450.00 2,250.00 2,250.00
80mmØ Intermediate Metal Conduit 12 lght 850.00 340.00 1,190.00 14,280.00
50mmØ Electrical Metallic Tubing 100 lght 650.00 260.00 910.00 91,000.00
32mmØ Electrical Metallic Tubing 45 lght 450.00 180.00 630.00 28,350.00
20mmØ Electrical Metallic Tubing 500 lght 325.00 130.00 455.00 227,500.00
15mmØ Electrical Metallic Tubing 400 lght 225.00 90.00 315.00 126,000.00
80mmØ IMC adaptor with locknut and bushing 10 lght 145.00 70.00 215.00 2,150.00
50mmØ EMT adaptor with locknut and bushing 10 lght 125.00 50.00 175.00 1,750.00
32mmØ EMT adaptor with locknut and bushing 10 lght 120.00 48.00 168.00 1,680.00
 20mmØ EMT adaptor with locknut and bushing 1000 lght 110.00 44.00 154.00 154,000.00
15mmØ EMT adaptor with locknut and bushing 1000 lght 100.00 40.00 140.00 140,000.00
12”x 12”x 4” pullbox 5 pcs 750.00 365.00 1,115.00 5,575.00
6”x 6”x 4” pullbox 10 pcs 290.00 140.00 430.00 4,300.00
G.I. octagonal junction box with cover, 1.0mm thickness 500 pcs 245.00 150.00 395.00 197,500.00
G.I. utility box with cover, 1.0mm thickness 120 pcs 155.00 150.00 305.00 36,600.00
200W, 220V, DL spotlight 5 pcs 2,800.00 350.00 3,150.00 15,750.00
50W, 220V, DL highbay LED light 37 pcs 1,450.00 350.00 1,800.00 66,600.00
2x36W T8 DL surface mount, open-type luminaire 64 assy 2,900.00 350.00 3,250.00 208,000.00
15W, 220V, DL flush-mount pin light 120 pcs 980.00 350.00 1,330.00 159,600.00
1-gang flush-mount switch 35 sets 95.00 150.00 245.00 8,575.00
2-gang flush-mount switch 6 sets 105.00 150.00 255.00 1,530.00
3-gang flush-mount switch 9 sets 220.00 150.00 370.00 3,330.00
3-gang flush-mount 3-way switch 4 sets 420.00 150.00 570.00 2,280.00
2-gang flush-mount parallel-slot with ground, flush-mount convenience outlet 62 sets 115.00 150.00 265.00 16,430.00

Sub -Total I 3,571,778.00

J MECHANICAL (Submit Separate Breakdown)
1.0 Exhaust Fans (300x300mm) 4.00 Units 5,500.00 2,545.00 8,045.00 32,180.00
2.0 Others, to complete the work (Please specify)
(EQT Water Tank/Bladder Pump) 1.00 Lot -
32,180.00
OSM : AIRCONDITION UNITS W/INSTALLATION
Parts Warehouse Office
MIDEA 2.5HP Non -inverter Wall MountedAir Condition Unit
FP-53ASTO25KENV-N5 1.00 Unit - -
Service Warehouse & Job Control
MIDEA 2.5HP Non -inverter Wall MountedAir Condition Unit
FP-53ASTO25KENV-N5 1.00 Unit - -
Service Warehouse & Job Control
MIDEA 1.5HP Non -inverter Wall MountedAir Condition Unit
FP-53ASTO15KENV-N5 1.00 Unit - -
Service Manager
MIDEA 1.5HP Non -inverter Wall MountedAir Condition Unit
FP-53ASTO15KENV-N5 1.00 Unit - -
Service Manager
MIDEA 1.0HP Non -inverter Wall MountedAir Condition Unit
 FP-53ASTO10KENV-N5 1.00 Unit - -
Service Manager
MIDEA 3.0TR Non -inverter Wall MountedAir Condition Unit
FP-53ASTO130KENV-N5 3.00 Unit - -
Installation cost and Materials for steel Brackets for ACCU 1.00 Lot 175,000.00 175,000.00
Testing & Comissioning 1.00 Lot 50,000.00
225,000.00
Sub -Total J 257,180.00
K FIRE PROTECTION (Submit Separate Breakdown)
FIRE PROTECTION WORKS
PIPES
B.I Pipe ASTM Std. , Sched 40, 80 mm ꬾ 28 Lght 3,502.38 1,050.80 4,553.18 127,489.04
B.I Pipe ASTM Std. , Sched 40, 65 mm ꬾ 22 Lght 2,838.36 851.50 3,689.86 81,176.92
B.I Pipe ASTM Std. , Sched 40,50 mm ꬾ 11 Lght 1,703.45 511.00 2,214.45 24,358.95
B.I Pipe ASTM Std. , Sched 40, 40 mm ꬾ 68 Lght 1,274.88 385.00 1,659.88 112,871.84
B.I Pipe ASTM Std. , Sched 40, 25 mm ꬾ 19 Lght 807.24 243.00 1,050.24 19,954.56
FITTINGS
B.I Coupling Reducer, ANSI STD, 65 mm ꬾ x 25 mm ꬾ (Welded) 4 pcs 107.42 33.00 140.42 561.68
B.I Coupling Reducer, ANSI STD, 40 mm ꬾ x 25 mm ꬾ (Threaded) 10 pcs 112.03 33.00 145.03 1,450.30
B.I Coupling Reducer, ANSI STD, 25 mm ꬾ x 15 mm ꬾ (Threaded) 125 pcs 59.40 18.00 77.40 9,675.00
B.I Elbow, 90°, ANSI STD., 80 mm ꬾ (Welded) 6 pcs 244.67 74.00 318.67 1,912.02
B.I Elbow, 90°, ANSI STD., 65 mm ꬾ (Welded) 10 pcs 155.16 47.00 202.16 2,021.60
B.I Elbow, 90°, ANSI STD., 50 mm ꬾ (Threaded) 4 pcs 217.27 66.00 283.27 1,133.08
B.I Elbow, 90°, ANSI STD., 40 mm ꬾ (Threaded) 15 pcs 144.03 44.00 188.03 2,820.45
B.I Elbow, 90°, ANSI STD., 25 mm ꬾ (Welded) 28 pcs 72.15 22.00 94.15 2,636.20
B.I Equal Tee, ANSI STD., 80 mm ꬾ (Welded) 2 pcs 435.63 131.00 566.63 1,133.26
B.I Equal Tee, ANSI STD., 65 mm ꬾ (Welded) 3 pcs 310.31 94.00 404.31 1,212.93
B.I Equal Tee, ANSI STD., 25 mm ꬾ (Threaded) 3 pcs 94.40 29.00 123.40 370.20
B.I Tee Reducer, ANSI STD., 80 mm ꬾ x 50 mm ꬾ x 80 mm ꬾ (Welded) 1 pcs 435.63 131.00 566.63 566.63
B.I Tee Reducer, ANSI STD., 80 mm ꬾ x 40 mm ꬾ x 80 mm ꬾ (Welded) 30 pcs 435.63 131.00 566.63 16,998.90
B.I Tee Reducer, ANSI STD., 80 mm ꬾ x 25 mm ꬾ x 80 mm ꬾ (Welded) 8 pcs 435.63 131.00 566.63 4,533.04
B.I Tee Reducer, ANSI STD., 40mm ꬾ x 25 mm ꬾ x 40 mm ꬾ (Threaded) 105 pcs 230.29 70.00 300.29 31,530.45
SPRINKLERS HEADS, VALVES, FHC
Sprinkler Head, Pendent Type w/ mounting plate 122 pcs 290.00 87.00 377.00 45,994.00
Butterfly Valve, 80mm ꬾ w/ Supervisory Switch UL Listed 1 pcs 19,775.00 5,932.00 25,707.00 25,707.00
Fire Hose Valve, 1-1/2" ꬾ 4 pcs 4,500.00 1,350.00 5,850.00 23,400.00
Fire Hose hose Cabinet w/ 1-1/2"ꬾ Pressure Regulating Angle Valve
1-1/2"ꬾ x100' (30cm) long, Double Jacket Fire 4 sets 15,500.00 4,650.00 20,150.00 80,600.00
Hose w/ Adjustible Nozzle
Siamese Twins, 2-1/2"ꬾ 1 pcs 7,000.00 2,100.00 9,100.00 9,100.00
Check Valve, 3" ꬾ 1 pcs 6,850.00 55.00 6,905.00 6,905.00
OS &Y Gate Valve, 3"ꬾ 2 pcs 21,275.00 6,383.00 27,658.00 55,316.00
Inspector's test valve , 25 mm diameter w/slight glass 1 pcs 2,150.00 645.00 2,795.00 2,795.00
Air Relief Valve , 1/2"ꬾ 2 pcs 1,400.00 420.00 1,820.00 3,640.00
Flow Switch, 80mm ꬾ 1 pcs 6,850.00 2,055.00 8,905.00 8,905.00
Ball valve/ Drain Valve, 25 mmꬾ 2 pcs 850.00 255.00 1,105.00 2,210.00
Alarm Check Valve System, 80mm ꬾ 1 pcs 68,000.00 18,600.00 86,600.00 86,600.00
HANGERS & SUPPORTS
Angle Bar, 50mm x 50mm x 1/4" thk 6 pcs 1,386.00 416.00 1,802.00 10,812.00
Con. Thread Round Bar, 3/8 inch dia. x 10 ft 50 pcs 100.00 30.00 130.00 6,500.00
Clevis Hanger, 80 mmꬾ 70 pcs 82.00 25.00 107.00 7,490.00
Clevis Hanger, 65mmꬾ 48 pcs 79.00 24.00 103.00 4,944.00
Loop Hanger, 50 mmꬾ 30 pcs 22.00 6.60 28.60 858.00
Loop Hanger, 40 mmꬾ 120 pcs 20.00 6.00 26.00 3,120.00
Loop Hanger, 25 mmꬾ 25 pcs 15.50 4.65 20.15 503.75
U-Bolt w/ Nut & washer, 3/8" ꬾ x 3"ꬾ 25 pcs 40.25 12.00 52.25 1,306.25
U-Bolt w/ Nut & washer, 3/8" ꬾ x 2-1/2"ꬾ 30 pcs 32.00 8.00 40.00 1,200.00
U-Bolt w/ Nut & washer, 3/8" ꬾ x 2"ꬾ 8 pcs 25.00 5.50 30.50 244.00
Expansion Bolt, 3/8"ꬾ 44 pcs 17.25 4.50 21.75 957.00
Nut & Washer, 3/8" ꬾ 60 pcs 15.00 4.50 19.50 1,170.00
CONSUMABLES
Welding Rod, Nihon 6011 4 kg 115.00 34.50 149.50 598.00
Welding Rod, Nihon 6013 3 kg 105.00 31.50 136.50 409.50
Cutting Disc, 4 inch diameter 5 pcs 65.00 20.00 85.00 425.00
Cutting Disc, 14 inch diameter 2 pcs 450.00 135.00 585.00 1,170.00
Grinding Disc, 4 inch diameter 3 pcs 95.00 9.00 104.00 312.00
Quick Dry Enamel 2 gal 590.00 177.00 767.00 1,534.00
Paint Thinner 2 gal 342.00 103.00 445.00 890.00
Metal Primer, Red Oxide 2 gal 410.00 123.00 533.00 1,066.00
Twine 4 roll 60.00 18.00 78.00 312.00
Gasket Maker 5 tube 130.00 39.00 169.00 845.00
Teflon tape 3/4 inch diameter 3 box 1,100.00 30.00 1,130.00 3,390.00
Waste Rag 1 kg 60.00 18.00 78.00 78.00
PUMPS
Vert. Fire Pump, 25 HP, 350 gpm, 130 psi, w/ controller & accesssories 1 set 45,000.00 45,000.00 45,000.00
Vert. Jockey Pump, 3 HP, 30 gpm, 135 psi, w/ controller & accesssories 1 set - 20,000.00 20,000.00 20,000.00

PUMPS OSM INSTALLATION ONLY? 910,713.55

Misc. and Contingency 119,187.00
Mobilization & Demobilization 29,797.00
Engineering and Supervision 95,350.00
Hydrotestion & Comissioning 30,000.00
Total Project Cost: 1,185,047.55

INCL ROUGH-IN ,TAPPING TO PUMPS, INCLUSIVE OF VALVES, OTHER

PARTS, HANGERS, SPRINKLER HEADS, CONTROL PANELS, COVER, ETC.
1.00 lot
IN BOQ THIS PRICE 1,185,047.55
TESTING AND COMMISIONING.
INCLUSIONS: PUMPS (SUPPLIER:EASTMAN OR EQUAL FOR APPROVAL OF OSENADS) -
JOCKEY PUMP AND FIRE PUMP (418,000.00)
Sub -Total K 767,047.55
MATERIAL & LABOR COST 5,600,025.35
12% VALUE ADDED TAX 672,003.04
TOTAL CONSTRUCTION COST 6,272,028.39

Prepared by:

Submitted by:

Contractor's name: