10inches
Manpower Salary handling weld cut
piping workds Rate hrs hrs ttl hrs
Pipe Welder 850.00 7.30 2.00 11.30
Pipe Rigger 650.00 2.80 5.60
Helper 1350.00 2.80 5.60
2850.000
8inches
Manpower Salary handling weld cut
piping workds Rate hrs hrs ttl hrs
Pipe Welder 850.00 5.65 0.46 6.57
Pipe Rigger 650.00 2.80 5.60
Helper 1350.00 2.80 5.60
2850.000
6inches ELL
Manpower Salary handling weld cut
piping workds Rate hrs hrs ttl hrs
Pipe Welder 850.00 2.34 0.33 3.00
Pipe Rigger 650.00 2.30 4.60
Helper 1350.00 2.30 4.60
2850.000
4inches ELL
Manpower Salary handling weld cut
piping workds Rate hrs hrs ttl hrs
Pipe Welder 750.00 1.69 0.21 3.80
Pipe Rigger 650.00 1.60 3.20
Helper 900.00 1.60 3.20
2300.000
3inches ELL
Manpower Salary handling weld cut
piping workds Rate hrs hrs ttl hrs
Pipe Welder 750.00 1.43 0.15 3.16
Pipe Rigger 750.00 1.20 2.40
Helper 900.00 1.20 2.40
2400.000
2 1/2inches ELL
Manpower Salary handling weld cut
piping workds Rate hrs hrs ttl hrs
Pipe Welder 750.00 1.30 0.12 2.84
Pipe Rigger 750.00 1.00 2.00
Helper 450.00 1.00 2.00
1950.000
2 inches ELL
Manpower Salary handling weld cut
piping workds Rate hrs hrs ttl hrs
Pipe Welder 750.00 1.04 0.17 2.42
Pipe Rigger 450.00 0.30 0.60
0.00
1200.000
11/2inches ELL
Manpower Salary handling weld cut
piping workds Rate hrs hrs ttl hrs
Pipe Welder 750.00 0.91 0.17 2.16
Helper 450.00 0.30 0.60
1200.000 0.00
FOUNDATION
PUMP
cement
sand
gravel
Steel
bolt
CT
bolt
excavation Labor
Pump
Cooling Tower
Pipe Base
cement
sand
gravel
Steel
Pipe bases
pipe trench
excavation Labor
HYDROSTATIC
ELBOW
HANDLING WELDING CUTTING TTL LABOR HANDLING
ERECT 200 ERECT
FIELD FIELD
PP82 275
0 1 0 2 400 0
0 1 0 2 420 0
0 1 0 2 472 0
0 1 0 2 492 0
0 1 0 3 544 0
1 1 0 4 766 1
1 1 0 4 1,158 1
2 2 0 5 1,427 2
2 2 0 7 2,010 2
3 3 0 9 2,470 3
ELL 16inches
Manpower Salary handling weld
piping workds Rate hrs
2,848 Pipe Welder 850 18
607 Pipe Rigger 650 4
1,260 Helper 1,350 4
4,714 2,850
ELL 14inches
Manpower Salary handling weld
piping workds Rate hrs
2,462 Pipe Welder 850 16
607 Pipe Rigger 650 4
1,260 Helper 1,350 4
4,329 2,850
ELL 12nches
Manpower Salary handling weld
piping workds Rate hrs
2,058 Pipe Welder 850 13
607 Pipe Rigger 650 4
1,260 Helper 1,350 4
3,925 2,850
ELL 10inches
Manpower Salary handling weld
piping workds Rate hrs
1,601 Pipe Welder 850 11
607 Pipe Rigger 650 4
1,260 Helper 1,350 4
3,468 2,850
ELL 8inches
Manpower Salary handling weld
piping workds Rate hrs
931 Pipe Welder 850 8
607 Pipe Rigger 650 4
1,260 Helper 1,350 4
2,797 2,850
6inches ELL
Manpower Salary handling weld
piping workds Rate hrs
425 Pipe Welder 850 2
498 Pipe Rigger 650 3
1,035 Helper 1,350 3
1,958 2,850
4inches ELL
Manpower Salary handling weld
piping workds Rate hrs
475 Pipe Welder 750 2
347 Pipe Rigger 650 2
480 Helper 900 2
1,302 2,300
3inches ELL
Manpower Salary handling weld
piping workds Rate hrs
395 Pipe Welder 750 1
300 Pipe Rigger 750 2
360 Helper 900 2
1,055 2,400
2 1/2inches ELL
Manpower Salary handling weld
piping workds Rate hrs
355 Pipe Welder 750 1
250 Pipe Rigger 750 1
150 Helper 450 1
755 1,950
2 inches ELL
Manpower Salary handling weld
piping workds Rate hrs
303 Pipe Welder 750 1
45 Pipe Rigger 450 0
348 1,200
11/2inches ELL
Manpower Salary handling weld
piping workds Rate hrs
270 Pipe Welder 750 1
45 Helper 450 0
315 1,200
1
1
1
4
4
1
1
1
4
4
1
1
1
4
4
Rate
0
MANPOWER
CONCRETING
HANGER & SUPPORT
PIPING
VALVES
INSULATION
CLADDING
TEE
SHOP WELDING CUTTING TTL LABOR WELDING CUTTING
HANDLNG 125
FAB
275
1 0 3 369 1 0
1 0 3 381 1 0
1 0 3 430 1 0
1 0 4 443 1 0
1 0 4 491 1 0
1 0 5 656 1 0
1 0 6 724 1 0
2 0 7 1,950 2 0
2 0 10 2,745 2 0
3 0 12 3,383 3 0
TEE 8inches
cut Manpower Salary handling
hrs ttl hrs piping workds Rate
4 25.60 3,627 Pipe Welder 850
10.92 1,183 Pipe Rigger 650 1
7.28 1,638 Helper 1,350 1
6,448 2,850
TEE 8inches
cut Manpower Salary handling
hrs ttl hrs piping workds Rate
3 22.58 3,199 Pipe Welder 850
7.28 789 Pipe Rigger 650 1
7.28 1,638 Helper 1,350 1
5,626 2,850
TEE 8inches
cut Manpower Salary handling
hrs ttl hrs piping workds Rate
3 18.63 2,639 Pipe Welder 850
7.28 789 Pipe Rigger 650 1
7.28 1,638 Helper 1,350 1
5,066 2,850
TEE 8inches
cut Manpower Salary handling
hrs ttl hrs piping workds Rate
2 14.65 2,075 Pipe Welder 850
7.28 789 Pipe Rigger 650 1
7.28 1,638 Helper 1,350 1
4,502 2,850
TEE 8inches
cut Manpower Salary handling
hrs ttl hrs piping workds Rate
0 27 3,766 Pipe Welder 850
11 1,183 Pipe Rigger 650 1
11 2,457 Helper 1,350 1
7,406 2,850
6inches ELL
cut Manpower Salary handling
hrs ttl hrs piping workds Rate
1 10 1,415 Pipe Welder 850
9 972 Pipe Rigger 650 0
9 2,018 Helper 1,350 0
- 4,405 2,850
4inches ELL
cut Manpower Salary handling
hrs ttl hrs piping workds Rate
0 6 713 Pipe Welder 750
6 676 Pipe Rigger 650 0
6 936 Helper 900 0
2,325 2,300
3inches ELL
cut Manpower Salary handling
hrs ttl hrs piping workds Rate
0 5 593 Pipe Welder 750
5 585 Pipe Rigger 750 0
5 702 Helper 900 0
1,880 2,400
2 1/2inches ELL
cut Manpower Salary handling
hrs ttl hrs piping workds Rate
0 4 533 Pipe Welder 750
1 163 Pipe Rigger 750 0
1 98 Helper 450 0
793 1,950
2 inches ELL
cut Manpower Salary handling
hrs ttl hrs piping workds Rate
0 4 454 Pipe Welder 750 0
0 23 Pipe Rigger 450 0
476 1,200
11/2inches ELL
cut Manpower Salary handling
hrs ttl hrs piping workds Rate
0 3 405 Pipe Welder 750 0
0 23 Helper 450 0
428 1,200
1
1
1
3
1
1
1
1
3
1
mhr
16
36
1
1
1
5
5
16
mhr
no of dia
7
PIPE
PIPE SHOP FABRICATIONS FITTINGS REDUCER VALVE
SHOP HANDLING BOLTING
HANDLNG ERECT 200
FAB FIELD
275
0
0 0 2 422 1
0 0 2 424 1
0 0 2 478 1
0 0 2 479 1
0 0 3 533 1
0 0 3 618 1
0 0 3 686 1
0 0 4 1,126 1
0 0 6 1,560 2
0 0 7 1,917 2
FLANGE
weld bolt cut
hrs hrs ttl hrs
18 4 44 6,177
2 5 579
2 5 1,202
7,957
FLANGE
weld bolt cut
hrs hrs ttl hrs
16 3 38 5,451
2 5 579
2 5 1,202
7,231
FLANGE
weld bolt cut
hrs hrs ttl hrs
13 3 32 4,502
2 5 579
2 5 1,202
6,282
FLANGE
weld bolt cut
hrs hrs ttl hrs
11 2 25 3,584
2 5 579
2 5 1,202
5,364
FLANGE
weld bolt cut
hrs hrs ttl hrs
4 0 10 1,349
2 5 579
2 5 1,202
3,129
weld cut
hrs hrs ttl hrs
4 2 1 12 1,726
2 4 427
1 212
2,364
weld cut
hrs hrs ttl hrs
3 1 0 9 1,128
1 3 355
1 132
1,615
weld cut
hrs hrs ttl hrs
2 1 0 7 813
1 3 348
1 117
1,277
weld cut
hrs hrs ttl hrs
2 1 0 5 605
1 2 290
1 54
949
weld cut
hrs hrs ttl hrs
1 1 0 3 323
1 1 54
377
weld cut
hrs hrs ttl hrs
1 1 0 2 274
1 1 50
324
1
1
1
1
1
1
rate
250
250
0
0
0
250
rate
manhr/.ft
0
VALVES FLANGE
HANDLING 1 to 4 HANDLING flange
6 to 8 200 HANDLNG ERECT CutThread
FAB FIELD SHOP
275
0 2 300 0 0 0
0 2 308 0 0 0
0 2 328 0 0 0
0 2 360 0 0 0
1 2 468 0 0 0
1 2 523 0 0 0
2 3 688 0 0 0
2 3 798 0 0 0
2 4 1,018 0 0 0
3 5 1,348 0 1 0
8inches
Manpower Salary handling weld cut
piping workds Rate hrs hrs ttl hrs
Pipe Welder 850 18 4 41
Pipe Rigger 650 3 5
Helper 1,350 3 5
2,850
8inches
Manpower Salary handling weld cut
piping workds Rate hrs hrs ttl hrs
Pipe Welder 850 16 3 37
Pipe Rigger 650 3 5
Helper 1,350 3 5
2,850
8inches
Manpower Salary handling weld cut
piping workds Rate hrs hrs ttl hrs
Pipe Welder 850 13 3 30
Pipe Rigger 650 3 5
Helper 1,350 3 5
2,850
8inches
Manpower Salary handling weld cut
piping workds Rate hrs hrs ttl hrs
Pipe Welder 850 11 2 24
Pipe Rigger 650 3 5
Helper 1,350 3 5
2,850
8inches
Manpower Salary handling weld cut
piping workds Rate hrs hrs ttl hrs
Pipe Welder 850 4 0 9
Pipe Rigger 650 3 5
Helper 1,350 3 5
2,850
6inches ELL
Manpower Salary handling weld cut
piping workds Rate hrs hrs ttl hrs
Pipe Welder 850 4 1 9
Pipe Rigger 650 2 5
Helper 1,350 2 5
2,850 -
4inches ELL
Manpower Salary handling weld cut
piping workds Rate hrs hrs ttl hrs
Pipe Welder 750 3 0 7
Pipe Rigger 650 2 3
Helper 900 2 3
2,300
3inches ELL
Manpower Salary handling weld cut
piping workds Rate hrs hrs ttl hrs
Pipe Welder 750 2 0 5
Pipe Rigger 750 1 1
Helper 900 1 1
2,400
2 1/2inches ELL
Manpower Salary handling weld cut
piping workds Rate hrs hrs ttl hrs
Pipe Welder 750 2 0 3
Pipe Rigger 750 1 1
Helper 450 1 1
1,950
2 inches ELL
Manpower Salary handling weld cut
piping workds Rate hrs hrs ttl hrs
Pipe Welder 750 1 0 3
Pipe Rigger 450 0 0
1,200
11/2inches ELL
Manpower Salary handling weld cut
piping workds Rate hrs hrs ttl hrs
Pipe Welder 750 1 0 2
Helper 450 0 0
1,200
FLANGE
Flange BOLTING ttl flange 125 CUTTING
MANUAL 200 Butt Weld
WELD
SITE 275
1 1 2 404 1 0
1 1 2 432 1 0
1 1 2 434
1 1 2 445 1 0
1 1 3 524 1 0
2 1 3 563 1 0
2 1 4 736 2 0
3 1 5 1,374 3 0
4 2 6 1,637 4 1
4 2 7 2,057 4 1
REDUCER 8inches
Manpower Salary handling bolt
piping workds Rate
5,868 Pipe Welder 850
576 Pipe Rigger 650 7 5
1,197 Helper 1,350 7 5
7,641 2,850
REDUCER 8inches
Manpower Salary handling bolt
piping workds Rate
5,179 Pipe Welder 850
576 Pipe Rigger 650 6 4
1,197 Helper 1,350 6 4
6,952 2,850
REDUCER 8inches
Manpower Salary handling bolt
piping workds Rate
4,277 Pipe Welder 850
576 Pipe Rigger 650 5 4
1,197 Helper 1,350 5 4
6,050 2,850
REDUCER 8inches
Manpower Salary handling bolt
piping workds Rate
3,405 Pipe Welder 850
576 Pipe Rigger 650 4 3
1,197 Helper 1,350 4 3
5,178 2,850
REDUCER 8inches
Manpower Salary handling bolt
piping workds Rate
1,281 Pipe Welder 850
576 Pipe Rigger 650 3 2
1,197 Helper 1,350 3 2
3,055 2,850
6inches ELL
Manpower Salary handling
piping workds Rate
1,301 Pipe Welder 850
498 Pipe Rigger 650 2 2
1,035 Helper 1,350 2 2
2,834 2,850
4inches ELL
Manpower Salary handling
piping workds Rate
828 Pipe Welder 750
347 Pipe Rigger 650 2 1
480 Helper 900 2 1
1,654 2,300
3inches ELL
Manpower Salary handling
piping workds Rate
563 Pipe Welder 750
150 Pipe Rigger 750 2 1
180 Helper 900 2 1
893 2,400
2 1/2inches ELL
Manpower Salary handling
piping workds Rate
405 Pipe Welder 750
125 Pipe Rigger 750 1 1
75 Helper 450 1 1
605 1,950
2 inches ELL
Manpower Salary handling
piping workds Rate
368 Pipe Welder 750 1 1
23 Pipe Rigger 450 1 1
390 1,200
11/2inches ELL
Manpower Salary handling
piping workds Rate
293 Pipe Welder 750 0 1
23 Helper 450 0 1
315 1,200
m3
0
0
0
0
0
0
0
m3
0
0
0
0
0
0
m3
208
CHILLED WATER
WELDER
1
1
1
1
1
1
1
1
1
Machine Cut Bevelling Thread/cut Handling/Erection/ft
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0
0 0 0
1 1 0
1 1 0
VALVES
weld cut SPOOL
hrs hrs ttl hrs
18 4 44 6,177
17 1,831
17 3,803
11,810
VALVES
weld cut
hrs hrs ttl hrs
16 3 19 2,726
15 1,582
15 3,285
7,592
VALVES
weld cut
hrs hrs ttl hrs
13 3 16 2,251
13 1,376
13 2,858
6,484
VALVES
weld cut
hrs hrs ttl hrs
11 2 25 3,584
14 1,560
14 3,240
8,384
VALVES
weld cut
hrs hrs ttl hrs
4 0 10 1,349
10 1,062
10 2,205
4,615
weld cut
hrs hrs ttl hrs
4 1 9 1,301
7 802
7 1,665
3,767
weld cut
hrs hrs ttl hrs
3 0 7 828
6 628
6 870
2,326
weld cut
hrs hrs ttl hrs
2 0 5 563
5 625
5 750
1,938
weld cut
hrs hrs ttl hrs
2 0 3 405
4 475
4 285
1,165
weld cut
hrs hrs ttl hrs
1 0 6 760
3 236
-
996
weld cut
hrs hrs ttl hrs
1 0 2 225
2 135
360
default
10
0
1
10
0
1
no
1
1
10
0
1
1
no
39
RIGGER PLUMBER
1 1
1 1
1 1
1 1
1 1
1 1
1 1
1 1
1 1
TOOLS
Cutting Outfit 4
Welding Machine 4
Oxygen Acetylene Tank 10
Lifting Device 4
Pressure Pump 2
Pipe Threader 1
LABOR RATE
PIPE SIZE
HANDLING
spool ERECT ST PIPE
SHOP
0 0
0 1 0
0 1 0
1 0
0 2 0
0 2 0
0 3 0
1 3 0
1 4 0
1 6 0
1 8 0
8inches
Manpower Salary
piping workds Rate
Pipe Welder 850
Pipe Rigger 650
Helper 1,350
2,850
8inches
Manpower Salary
piping workds Rate
Pipe Welder 850
Pipe Rigger 650
Helper 1,350
2,850
8inches
Manpower Salary
piping workds Rate
Pipe Welder 850
Pipe Rigger 650
Helper 1,350
2,850
8inches
Manpower Salary
piping workds Rate
Pipe Welder 850
Pipe Rigger 650
Helper 1,350
2,850
8inches
Manpower Salary
piping workds Rate
Pipe Welder 850
Pipe Rigger 650
Helper 1,350
2,850
6inches ELL
Manpower Salary
piping workds Rate
Pipe Welder 850
Pipe Rigger 650
Helper 1,350
2,850
4inches ELL
Manpower Salary
piping workds Rate
Pipe Welder 750
Pipe Rigger 650
Helper 900
2,300
3inches ELL
Manpower Salary
piping workds Rate
Pipe Welder 750
Pipe Rigger 750
Helper 900
2,400
2 1/2inches ELL
Manpower Salary
piping workds Rate
Pipe Welder 750
Pipe Rigger 750
Helper 450
1,950
2 inches ELL
Manpower Salary
piping workds Rate
Pipe Welder 750
Pipe Rigger 450
1,200
11/2inches ELL
Manpower Salary
piping workds Rate
Pipe Welder 750
Helper 450
1,200
qty total
3 5 31
0 0 1
0 0 3
5 32
4 24
3 5 52
0 0 2
0 0 4
5 32
4 40
ttl m3
0
0
2 4 4
0 0 0
0 0 0
9 9
ttl m3
1 1 5 3 1 6
1 1 5 3 1 6
1 1 5 3 1 6
1 1 5 3 1 6
1 1 5 3 1 6
1 1 5 3 1 6
6,000 24,000
7,000 28,000
5,000 50,000
3,500 14,000
3,000 6,000
75,000 75,000
197,000
PIPE
SHOP HANDLING SHOP HANDLING HANDLING TTL LABOR
PIPE PIPE ERECT 200
FIELD PER FT
275
0 0 0 90
0 0 0 94
0 0 0 98
0 0 1 103
0 0 1 109
0 0 1 115
0 0 1 122
0 0 1 132
0 0 1 194
0 0 1 220
0 1 1 268
UP AMT
bags 250 7,845
m3 1,200 1,512
m3 1,200 3,024
-
mtrs 50 1,575
100 2,400
16,356
bags 250 13,075
m3 1,200 2,520
m3 1,200 5,040
-
mtrs 50 1,575
100 4,000
26,210
1,027
COOLING WATER
RATE WELDER RIGGER PLUMBER
750 27,000 1 1 1
750 171,000
750 54,000
-
750 13,500
750 13,500
750 13,500
750 13,500
750 13,500
750 13,500
333,000
PIPE
INSULATION OF PIPE
HANDLING
ERECT 150 200
FIELD
PP82
0 0 72
0 0 79
0 0 85
0 0 85
0 0 92
1 -
1 0 118
2 0 138
2 0 164
3 0 236
PIPES
24
187
389
600
PIPES
24
166
344
534
PIPES
24
145
302
470
PIPES
24
126
261
410
PIPES
24
99
205
327
19
81
169
269
12
72
105
188
10
71
86
167
9
68
41
117
72
39
111
68
37
104
STEAM
HELPER ELECTL RIGGER PLUMBER
1 1.00
HELPER
DESCRIPTION QTY UNIT UNIT MATERIALS AMOUNT
EQUIPMENT 1.12
Absorption Chiller , 220TR 2 sets THERMAX
Chilled Water Pump-Secondary VFD , 547gpm 3 units 205,000 229,600 688,800
VFD Controller of Chilled Water Pump 3 units 120,000 134,400 403,200
Cooling Water Pump, 1008gpm 3 units 175,000 196,000 588,000
VFD Controller of Cooling Tower Pump 3 units 240,000 268,800 806,400
Cooling Tower 2 units 1,300,000 1,456,000 2,912,000
Steam Condensate Pump 2 units 30,000 33,600 67,200
AIR HANDLING /FAN COIL UNITS -
AHU 60TR 3 units 766,000 857,920 2,573,760
AHU 30TR 1 units 498,000 557,760 557,760
AHU 25TR 2 units 437,000 489,440 978,880
FCU 12.5 TR 5 units 240,000 268,800 1,344,000
FCU 10TR 7 units 232,000 259,840 1,818,880
SUBTOTAL EQUIPMENT 12,738,880
Condensate Drain & Rubber Insulation QTY UNIT MATERIALS MATERIALS AMOUNT
PVC pipe, 1.5" dia 49 m 99 111 5,421
PVC Coupling 1.5" dia 16 ea 53 59 960
PVC Elbow,1.5" dia 48 ea 56 63 3,035
PVC Tee, 1.5" dia 24 ea 71 79 1,897
PVC Adapter, 1.5" dia 38 ea 71 79 3,003
PVC pipe,2" dia 442 m 70 78 34,653
PVC Coupling 2" dia 147 ea 28 31 4,620
PVC Elbow2" dia 76 ea 56 63 4,805
PVC Tee,2" dia 36 ea 61 68 2,439
PVC Adapter,2" dia 38 ea 71 79 3,003
Adhesive x 400cc 2 can 367 411 822
SUB TOTAL CONDENSATE DRAIN LINE 64,658
ELECTRICAL
INDOOR UNIT POWER SUPPLY QTY UNIT MATERIALS MATERIALS AMOUNT
Protective Device
NEMA 3R CB 25A 13 set 3,528 3,951 51,368
NEMA 3R CB 60A 4 set 6,700 7,504 30,016
NEMA 3R CB 100A 3 set 7,130 7,986 23,957
THHN 3.5MM2 160 m 32 36 5,734
THHN14MM2 80 m 126 141 11,267
THHN 30MM2 340 m 288 322 109,575
Conduit & Fittings - -
RSC Conduit 15mm dia 108 m 71 79 8,535
RSC El 15mm dia 324 ea 42 47 15,363
RSC Coupling 15mm dia 108 ea 21 24 2,560
Flexible Liquid Tight 15mm dia 216 m 85 95 20,563
Straight Connector LT,15mm dia 324 ea 55 62 19,958
full threaded Bar , 3/8" dia 48 l 130 146 6,989
Uni Strut 72 ea 28 32 2,276
Uni Strut Bar 3.60 ea 529 593 2,134
- -
RSC 3/4 27 m 71 79 2,107
RSC El 3/4 12 ea 42 47 569
RSC Coupling 3/4 3 ea 21 24 63
Flexible Liquid Tight 3/4 16 m 106 119 1,897
Straight Connector LT,3/4 8 ea 134 150 1,201
- -
AHU/ Pumps Power Line - -
RSC 1 1/4 90 m 247 277 24,898
RSC El 1 1/4 30 ea 92 103 3,091
RSC Coupling 1 1/4 30.00 ea 42 47 1,411
Flexible Liquid Tight 1 1/4 40 m 130 146 5,824
Straight Connector LT 1 1/4 20 ea 85 95 1,897
Junction Box 19 ea 49 55 1,051
full threaded Bar , 3/8" dia 40 l 130 146 5,824
Uni Strut 60 ea 28 32 1,897
Uni Strut Bar 3.00 ea 529 593 1,778
WIRING FOR FCU SOLENOID VALVES - -
RSC El 15mm dia 57 ea 42 47 2,703
RSC Conduit 15mm dia 380 m 106 119 45,046
Straight Connector LT,15mm dia 120 ea 85 95 11,380
Junction Box 60 ea 49 55 3,319
THHN 3.5mm2 380 m 32 36 13,814
Flexible Liquid Tight 15mm dia 38 m 71 79 3,003
SUB TOTAL CONSUMABLES 443,067
6,265,995
1
2 1.0 DESCRIPTION QTY UNIT
3 EQUIPMENT
4 1A Absorption Chiller , 220TR 2 sets
5 1B Chilled Water Pump-Secondary VFD , 547gpm 3 units
6 1C VFD Controller of Chilled Water Pump 3 units
7 Cooling Water Pump, 1008gpm 3 units
8 VFD Controller of Cooling Tower Pump 3 units
9 Cooling Tower 2 units
10 Steam Condensate Pump 2 units
11 2.0 AIR HANDLING /FAN COIL UNITS
12 AHU 60TR 3 units
13 AHU 30TR 1 units
14 AHU 25TR 2 units
15 FCU 12.5 TR 5 units
16 FCU 10TR 7 units
17 SUBTOTAL EQUIPMENT
18
19 DESCRIPTION QTY UNIT
21 3.0 INSTALLATION
22 3.1 CHILLED WATER PIPING, BI PIPE SCH40, VALVES & FITTINGS
23 3.1A AHU 10TR
24 BI Pipe 11/2" dia 28 M
25 Gate Valve 1 1/2 28 EA
26 Elbow 11/2" dia 56 EA
27 Coupling 11/2" dia 14 EA
28 Tee 11/2" dia x 1/4 42 EA
29 Union Patente 11/2'dia 14 EA
30 Solenoid Valve 11/2"dia , 2way Valve 7 EA
31 Balancing Valve 11/2" dia 7 EA
32 Y Stainer 11/2"dia 7 EA
33 Reducer 1 1/2 x 1/4 14 EA
34 Reducer 1 1/2 x 1/4 14 EA
35 Flange 1 1/ 2"dia Screwed Type 24 EA
36 Flexible Connector 1 1/2" dia 14 EA
37 Thermometer with Cock Valve 14 EA
38 Gage Cock 28 EA
39 Nipple 1 1/2 56 EA
40 BI Pipe 3/4" dia 19 M
41 BI EL 3/4" dia 57 ea
42 BI Red 3/4" dia 19 ea
43 Hanger /Support 7 EA
44 Angular Bar 1 1/2 12 M
45 Continuous Threaded 3/8 13 M
46 U Bolt 3/8 13 EA
47 Bolt & Nuts 3/8 26 EA
48 Expansion Bolt 3/8 26 EA
49
50 3.1B AHU 12.5TR
51 BI Pipe 2" dia 35 M
52 Gate Valve 2"dia 40 EA
53 Union Patente 2'dia 5 EA
54 Solenoid Valve 2"dia 5 EA
55 Balancing Valve 2" dia 5 EA
56 Y Stainer 2"dia 10 EA
57 Flexible Connector 2"dia 20 EA
58 Flange 2" dia Screwed Type 20 EA
59 Gasket 20 EA
60 Elbow 2" dia 20 EA
61 Coupling 2" dia 10 EA
62 Tee 2" dia x 1/4 20 EA
63 Reducer 2 x 1/4 10 EA
64 Reducer 2x 3/4 10 EA
65 Weldolet 3/4 10 EA
66 Thermometer with Cock Valve 10 EA
67 Nipple 2"dia x 4inch 105 EA
68 Hanger /Support 6 EA
69 Angular Bar 1 1/2 11 M
70 Continuous Threaded 3/8 11 M
71 U Bolt 3/8 11 EA
72 Bolt & Nuts 3/8 23 EA
73 Expansion Bolt 3/8 23 EA
74
75 3.1C AHU 25 & 30TR
76 BI Pipe 2 1/2" dia 36 M
77 Butterfly Valve 2 1/2"dia 4 EA
78 Gate Valve 2 1/2"dia 12 EA
79 Solenoid Valve 2 1/2"dia 4 EA
80 Balancing Valve 2 1/2" dia 4 EA
81 Y Stainer 2 1/2"dia 4 EA
82 Flexible Connector 2 1/2 16 EA
83 Flange 2 1/2"dia 94 EA
84 Gasket 94 EA
85 Elbow 2 1/2" dia 30 EA
86 Tee 2 1/2" dia x 1/4 22 EA
87 Thermometer with Cock Valve 8 EA
88 Reducer 2 1/2x 1/4 5 EA
89 Reducer 2 1/2x 3/4 8 EA
90 BI Pipe 3/4" dia 4 M
91 Gate Valve 3/4"dia 7 EA
92 Weldolet 3/4 8 EA
93 Hanger /Support 8 EA
94 Angular Bar 2 x 2 18 M
95 Continuous Threaded 3/8 16 M
96 U Bolt 1/2 16 EA
97 Bolt & Nuts 1/2 32 EA
98 Expansion Bolt 1/2 32 EA
99
100 3.1D AHU 60TR
101 BI Pipe 4" dia 18 M
102 BUtterfly Valve 4"dia 6 EA
103 GateValve 4"dia 6 EA
104 Solenoid Valve4"dia 3 EA
105 Balancing Valve 4" dia 3 EA
106 Y Stainer 4"dia 3 EA
107 Flexible Connector 4" dia 6 EA
108 Flange 4"dia 60 EA
109 Gasket 60 EA
110 Elbow 4" dia 24 EA
111 Tee4" dia x 1/4 18 EA
112 Thermometer with Cock Valve 6 EA
113 Reducer4x 1/4 6 EA
114 Reducer 4x 3/4 weldolet 3/4 6 EA
115 Gate Valve 3/4"dia 6 EA
116 Weldolet 3/4 6 EA
117 Hanger /Support 3 EA
118 Angular Bar 2 x 2 8 M
119 Continuous Threaded 5/8 6 M
120 U Bolt 5/8 6 EA
121 Bolt & Nuts 5/8 180 EA
122 Expansion Bolt 5/8 13 EA
123
124 3.2 PRIMARY CHWL PIPE,VALVE FITTINGS QTY UNIT
128 BI Pipe 8" Dia 101 M
129 Bi Elbow 8" Dia 14 EA
130 BI Tee 8" Dia 10 EA
131 BI Red 8x6 14 EA
132 Butterfly Valve 8" 6 EA
133 Flange 8"dia 43 EA
134 Gasket 40 EA
135 2Way Valve8"dia 3 EA
136 Hanger /Support 16
137 Angular Bar 3X3 65 M
138 Continuous Threaded 3/4 31 M
139 U Bolt 3/4 31 EA
140 Bolt & Nuts 3/4 172 EA
141 Expansion Bolt 3/4 62 EA
142 Primary Pump Valves & Fittings
143 BI Pipe 6" Dia 18 M
144 Butterfly Valve 6" 10 EA
145 STRAINER 6" 3 EA
146 Check Valve 6" 3 EA
147 Flow Meter with cock Valve 1 EA
148 Flexible Joint,6" 6 EA
149 Flange 6"dia 46 EA
150 Gasket 46 EA
151 BI Tee 6"x1 1/2" Dia 3 EA
152 Bi Elbow 6" Dia 9 EA
153 Reducer 6x8 5 EA
154 Reducer 6x4 3 EA
155 Polyethylene White 9 Roll
156 Presssure Gage with Cock Valve Weldolet 6 EA
157 Temperature with Cock Valve & Weldolet 2 EA
158 Drain Cock Valve 1 1/2 2 EA
159 Hanger /Support 3 EA
160 Angular Bar 3X3 8 M
161 Continuous Threaded 3/4 5 M
162 U Bolt 3/4 5 EA
163 Bolt & Nuts 3/4 184 EA
164 Expansion Bolt 3/4 10 EA
165
166 3.3 CHWL PIPES & FITTINGS MAIN TO BRANCHES MEZZ QTY UNIT
167 BI Pipe 2" Dia 65 M
168 Bi Elbow 2" Dia 10 EA
169 BI Tee 2 x 1 1/2" Dia 4 EA
170 Reducer 2 x 2 1/2 2 EA
171 Flange 2"dia 4 EA
172 Gasket 4 EA
173 Bolt & Nut 5/8x3"L 16 EA
174 Polyethylene White 10 Roll
175 Hanger /Support 16
176 Angular Bar 3X3 32 M
177 Continuous Threaded 3/4 32 M
178 U Bolt 3/4 32 EA
179 Bolt & Nuts 3/4 64 EA
180 Expansion Bolt 3/4 64 EA
181
182 BI Pipe 2 1/2" Dia 80 M
183 BI Tee 2 1/2"x 1 1/2" Dia 6 EA
184 Reducer 2 1/2 x 3 3 EA
185 Bi Elbow 2 1/2" Dia 12 EA
186 Flange 21/2"dia 26 EA
187 Gasket 26 EA
188 Polyethylene White 16 Roll
189 Hanger /Support 18
190 Angular Bar 3X3 39 M
191 Continuous Threaded 3/4 36 M
192 U Bolt 3/4 36 EA
193 Bolt & Nuts 3/4 72 EA
194 Expansion Bolt 3/4 72 EA
195
196 BI Pipe 3" Dia 33 M
197 BI Tee 3"x1 1/2" Dia 5 EA
198 Elbow3 "dia 4 EA
199 Reducer 3"dia 4 EA
200 Flange 3"dia 10 EA
201 Gasket 10 EA
202 Polyethylene White 8 Roll
203 Hanger /Support 6
204 Angular Bar 3X3 14 M
205 Continuous Threaded 3/4 12 M
206 U Bolt 3/4 12 EA
207 Bolt & Nuts 3/4 23 EA
208 Expansion Bolt 3/4 23 EA
209
210 BI Pipe 4" Dia 152 M
211 BI Tee 4"x1 1/2" Dia 6 EA
212 Bi Elbow 4" Dia 12 EA
213 Flange 4"dia 52 EA
214 Gasket 52 EA
215 Polyethylene White 49 Roll
216 Hanger /Support 27
217 Angular Bar 3X3 69 M
218 Continuous Threaded 3/4 43 M
219 U Bolt 3/4 53 EA
220 Bolt & Nuts 3/4 208 EA
221 Expansion Bolt 3/4 65 EA
222
223 3.4 CHWL PIPES & FITTINGS MAIN TO BRANCHES GROUND QTY UNIT
224 BI Pipe 2 1/2" Dia 38 M
225 BI Tee 2 1/2" 2 EA
226 Bi Elbow 2 1/2" Dia 8 EA
227 Reducer 2 1/2 x 3 1 EA
228 Flange 2 1/2"dia 12 EA
229 Gasket 12 EA
230 Polyethylene White 8 Roll
231 Hanger /Support 6
232 Angular Bar 2X2 8 M
233 Continuous Threaded 1/2 12 M
234 U Bolt 1/2 12 EA
235 Bolt & Nuts 1/2 48 EA
236 Expansion Bolt 1/2 19 EA
237
238 BI Pipe 3" Dia 59 M
239 BI Tee 3"x1 1/2" Dia 4 EA
240 Bi Elbow 3" Dia 4 EA
241 Reducer 3x4 2 EA
242 Flange 3"dia 20 EA
243 Gasket 20 EA
244 Polyethylene White 14 Roll
245 Hanger /Support 9
246 Angular Bar 2X2 21 M
247 Continuous Threaded 1/2 18 M
248 U Bolt 1/2 18 EA
249 Bolt & Nuts 1/2 80 EA
250 Expansion Bolt 1/2 26 EA
251
252 BI Pipe 4" Dia 36 M
253 BI Tee 4"x1 1/2" Dia 2 EA
254 Bi Elbow 4" Dia 2 EA
255 Reducer 4 1 EA
256 Flange 4"dia 12 EA
257 Gasket 12 EA
258 Polyethylene White 11 Roll
259 Hanger /Support 6 EA
260 Angular Bar 3X3 16 M
261 Continuous Threaded 5/8 13 M
262 U Bolt 5/8 13 EA
263 Bolt & Nuts 5/8 48 EA
264 Expansion Bolt 5/8 25 EA
265
266 BI Pipe 6" Dia 257 M
267 Tee 6" dia 8 EA
268 Bi Elbow 6" Dia 12 EA
269 Reducer 6x8 2 EA
270 Flange 6"dia 84 EA
271 Gasket 84 EA
272 Polyethylene White 123 Roll
273 Hanger /Support 37
274 Angular Bar 3X3 108 M
275 Continuous Threaded 3/4 74 M
276 U Bolt 3/4 74 EA
277 Bolt & Nuts 3/4 335 EA
278 Expansion Bolt 3/4 45 EA
279 Flash Tank and Accessories 1 lot
280 Rubber Insulation 3ft x 4ft 1 lot
281 Adhesive 1 lot
282 Cladding Works 1 lot
283 SUB TOTAL CHWL 3.1A-3.4
284
285 4.0 COOLING WATER LINE QTY UNIT
286 Main Pipe Pump Headers to First Branch
287 BI Pipe 8" Dia 12 M
288 Bi Elbow 8" Dia 14 EA
289 Flange 8"dia 6 EA
290 Gasket 6 EA
291 2Way Valve8"dia 3 EA
292 Hanger /Support 3 ea
293 Angular Bar 3X3 13 M
294 Continuous Threaded 3/4 6 M
295 U Bolt 3/4 6 EA
296 Bolt & Nuts 3/4 24 EA
297 Expansion Bolt 3/4 12 EA
298 Pump Valves & Fittings
299 BI Pipe 6" Dia 54 M
300 Butterfly Valve 6" 10 EA
301 Strainer 6" 3 EA
302 Check Valve 6" 3 EA
303 Flow Meter with cock Valve 1 EA
304 Flexible Joint,6" 6 EA
305 Flange 6"dia 46 EA
306 BI Tee 6"x1 1/2" Dia 3 EA
307 Bi Elbow 6" Dia 9 EA
308 Reducer 6x8 5 EA
309 Reducer 6x4 3 EA
310 Presssure Gage with Cock Valve Weldolet 6 EA
311 Temperature with Cock Valve & Weldolet 2 EA
312 Drain Cock Valve 1 1/2 2 EA
313 Hanger /Support 16 EA
314 Angular Bar 3X3 66 M
315 Continuous Threaded 3/4 31 M
316 U Bolt 3/4 31 EA
317 Bolt & Nuts 3/4 184 EA
318 Expansion Bolt 3/4 63 EA
319 SUB TOTAL COOLING WATER LINE
320
321
322 5.0 STEAM LINE INLET QTY UNIT
323 BI Pipe 21/2 68 M
324 Gate Valve 21/2" 8 EA
325 Steam Pressure Recuding Valve 1 EA
326 Capacity Control Valve 1 EA
327 Strainer 2 EA
328 PRV 1 EA
329 Steam Trap 2 1/2 1 EA
330 Check Valve 1 EA
331 Elbow 2 1/2" 6 EA
332 TEE 2 1/2" 2 EA
333 Flange 2 1/2""dia 30 EA
334 Insulation 68 EA
335 Hanger /Support 10 EA
336 Angular Bar 2 x 2 22 M
337 Continuous Threaded 3/8 20 M
338 U Bolt 1/2 20 EA
339 Bolt & Nuts 1/2 120 EA
340 Expansion Bolt 1/2 41 EA
341 CONDENSATE LINE
342 BI Pipe 21/2 68 M
343 Gate Valve 21/2" 2 EA
344 Check Valve 21/2" 1 EA
345 Pressure Gage 3 EA
346 Elbow 21/2" 6 EA
347 TEE 21/2" 1 EA
348 Flange 21/2"dia 6 EA
349 Insulation 68 EA
350 Cladding 21.19 shts
351 Hanger /Support 10 EA
352 Angular Bar 2 x 2 22 M
353 Continuous Threaded 3/8 20 M
354 U Bolt 1/2 20 EA
355 Bolt & Nuts 1/2 24 EA
356 Expansion Bolt 1/2 41 EA
357 Condensate Tank 1 SET
358 SUB TOTAL STEAM CONDENSATE SYSTEM
359
360 6.0 Condensate Drain & Rubber Insulation QTY UNIT
365 PVC pipe, 1.5" dia 49 m
366 PVC Coupling 1.5" dia 16 ea
367 PVC Elbow,1.5" dia 48 ea
368 PVC Tee, 1.5" dia 24 ea
369 PVC Adapter, 1.5" dia 38 ea
370 PVC pipe,2" dia 442 m
371 PVC Coupling 2" dia 147 ea
372 PVC Elbow2" dia 76 ea
373 PVC Tee,2" dia 36 ea
374 PVC Adapter,2" dia 38 ea
375 Adhesive x 400cc 2 can
376 SUB TOTAL CONDENSATE DRAIN LINE
377
379 ELECTRICAL
380 7.0 INDOOR UNIT POWER SUPPLY QTY UNIT
381 Protective Device
382 NEMA 3R CB 25A 13 set
384 NEMA 3R CB 60A 4 set
385 NEMA 3R CB 100A 3 set
386 THHN 3.5MM2 160 m
387 THHN14MM2 80 m
388 THHN 30MM2 340 m
389 Conduit & Fittings
390 RSC Conduit 15mm dia 108 m
391 RSC El 15mm dia 324 ea
392 RSC Coupling 15mm dia 108 ea
393 Flexible Liquid Tight 15mm dia 216 m
394 Straight Connector LT,15mm dia 324 ea
395 full threaded Bar , 3/8" dia 48 l
396 Uni Strut 72 ea
397 Uni Strut Bar 3.60 ea
398
399 RSC 3/4 27 m
400 RSC El 3/4 12 ea
401 RSC Coupling 3/4 3 ea
402 Flexible Liquid Tight 3/4 16 m
403 Straight Connector LT,3/4 8 ea
404
405 AHU/ Pumps Power Line
406 RSC 1 1/4 90 m
407 RSC El 1 1/4 30 ea
408 RSC Coupling 1 1/4 30.00 ea
409 Flexible Liquid Tight 1 1/4 40 m
410 Straight Connector LT 1 1/4 20 ea
411 Junction Box 19 ea
412 full threaded Bar , 3/8" dia 40 l
413 Uni Strut 60 ea
414 Uni Strut Bar 3.00 ea
415 WIRING FOR FCU SOLENOID VALVES
416 RSC El 15mm dia 57 ea
417 RSC Conduit 15mm dia 380 m
418 Straight Connector LT,15mm dia 120 ea
419 Junction Box 60 ea
420 THHN 3.5mm2 380 m
421 Flexible Liquid Tight 15mm dia 38 m
422 SUB TOTAL CONSUMABLES
423
433 8.0 CONSUMABLES QTY UNIT
434 Paint 82 GAL
435 Thinner 82 GAL
436 Plate 4 sheet
437 Drill Bit 20 pcs
438 Neoprene Rubber 10 sq ft
439 Wheel Cutter Blade 22 ea
440 Grinder stone 40 ea
441 Paint Brush, 2" /Roller 2.75 ea
442 Oxygen Gas 46 tank
443 Acetylene Gas 23 tank
444 Riveter 10 ea
445 Rivets 8 Boxes
446 Sand Paper 10 Boxes
447 Welding Rod 329 kg
448 SUB TOTAL CONSUMABLES
449
450 9.0 FOUNDATIONS & SUPPORT
451 Concrete Base for Pump/ Motor 1 lot
452 Concrete Base for Cooling Tower 1 lot
453 Pipe Base 12 ea
454 Excavations 1 lot
455 Concreting for Trench 1 lot
456 Vibration Isolator 24 ea
457 Vibration Isolator Pumps 24 ea
458 Vibration Isolator Pumps 24 ea
459 HANGERS AND SUPPORT
460 Angular Bar 1 1/2 x 1 1/2 13 L
461 Angular Bar 2 x 2 50 L
462 I Beam 4x4 8 L
463 Steel Plate 3.0 sheets
464 Welding Rod 125 kg
465 SUB TOTAL FOUNDATION & SUPPORT
466
485 DUCTING WORKS QTY UNIT
486 MEZZANINE
487 FCU 10TR 1 LOT
488 FCU 10TR 1 LOT
489 FCU 10TR 1 LOT
490 FCU 12.5TR 1 LOT
491 FCU 12.5TR 1 LOT
492 FCU 12.5TR 1 LOT
493 FCU 10TR 1 LOT
494 FCU 10TR 1 LOT
495 FCU 10TR 1 LOT
496 FCU 10TR 1 LOT
497 FCU 12.5TR 1 LOT
498
499 GROUND FLOOR
500 AHU 60TR 3 sets
501 AHU 25TR 2 sets
502 AHU 30TR 1 set
503 FCU 12.5TR 1 LOT
504 FCU 12.5TR 1 LOT
505 SUB TOTAL DUCTING WORKS
506
507 DIRECT COST
508
509
510 INDIRECT COST QTY UNIT
511 Mobilization & Demobilization 1 lot
512 Temfacil 1 lot
513 Shipping fare for workers 2 trips
514 Tools and Equipment 1 lot
515 Field Supervision , Engrs and Staff 1 lot
516 Airline 20 trips
517 Hotel/ Motel 20 days
518 Food, Housing Transpo Fuel
519 Housing 5 mo
520 Food 1 lot
521 Transportation 1 lot
522 Fuel 1 lot
523 Mechanical Plans / As built 1 lot
524 Safety and Health 1 lot
525 Testing and Balancing 1 lot
526 Hydrostatic Test 1 lot
527 Hauling, Rigging and Lifting 1 lot
528 Warranty Service 1 lot
529 Delivery , Transportation, Communication 1 lot
530 SUB TOTAL - INDIRECT COST
531
533 TOTAL OF SUB TOTAL (DIRECT+INDIRECT)
534 TOTAL EQPT +LABOR+ INDIRECT
535 PROFIT 15%
536 CONTINGENCY 3%
537
538 TOTAL WITH TAX 12% 12%
539
UNIT MATERIALS AMOUNT LABOR AMOUNT
1.12 1.30
THERMAX 95,333 190,667
205,000 229,600 688,800 11,700 35,100
120,000 134,400 403,200 8,775 26,325
175,000 196,000 588,000 11,700 35,100
240,000 268,800 806,400 8,775 26,325
1,300,000 1,456,000 2,912,000 49,920 99,840
30,000 33,600 67,200 8,775 17,550
- -
505 565 20,341 495 17,806
2,355 2,638 10,550 1,391 5,564
3,690 4,133 49,594 1,391 16,692
10,796 12,091 48,365 1,071 4,285
9,596 10,748 42,991 1,391 5,564
2,851 3,193 12,771 956 3,824
1,356 1,519 24,300 176 2,813
294 329 30,952 553 51,935
38 43 4,001 20 1,833
127 142 4,267 722 21,645
169 190 4,173 1,434 31,547
1,270 1,422 11,380 633 5,063
212 237 1,185 956 4,780
212 237 1,897 956 7,648
150 168 672 362 1,450
750 840 5,880 1,391 9,737
150 168 1,344 650 5,200
- - 1,182 9,515
171 191 3,386 - -
45 50 812 22 357
38 43 685 22 356
23 26 830 22 712
56 63 2,020 22 698
- -
939 1,052 18,934 576 10,362
2,600 2,912 17,472 978 5,866
5,755 6,446 38,674 978 5,866
14,394 16,122 48,365 1,037 3,110
4,798 5,374 16,122 2,380 7,141
6,500 7,280 21,840 1,037 3,110
2,047 2,293 13,756 1,855 11,133
495 554 33,264 922 55,302
38 43 2,554 20 1,170
310 347 8,333 998 23,962
365 409 7,358 2,535 45,624
1,270 1,422 8,535 633 3,798
212 237 1,422 1,464 8,784
212 237 1,422 956 5,736
750 840 5,040 1,391 8,346
150 168 1,008 325 1,950
- - 1,314 4,156
171 191 1,572 - -
179 201 1,271 22 140
207 232 1,467 22 140
36 40 7,258 22 3,978
75 84 1,063 22 274
71 79 2,107 35 938
42 47 569 21 253
21 24 63 11 28
106 119 1,897 53 844
134 150 1,201 42 338
42 47 2,703 21 1,203
106 119 45,046 53 20,043
85 95 11,380 42 5,063
49 55 3,319 25 1,477
32 36 13,814 16 6,146
71 79 3,003 35 1,336
443,067 199,501
23,043,986 6,265,995
25,677,864 6,265,995
31,943,859
4,791,579
958,316
37,693,754
4,523,250
42,217,004
HANGER & SUPPTriangle LABOR MAN HR
Pipe Length Unit Price
BI Pipe 1" dia
Angle Bar 2x2 1.70 m 763 10.4 17.7
Expansion Bolt 3/8
U Bolt with Nut 3/8
Welding Rod
BI Pipe 11/4" dia
Angle Bar 2x2 1.70 m 1024 10.4 17.7
Expansion Bolt
U Bolt with Nut 3/8
Welding Rod
BI Pipe 11/2" dia
Angle Bar 2x2 1.90 m 1024 10.4 19.8
Expansion Bolt 3/8
U Bolt with Nut 3/8
Welding Rod
BI Pipe 2" dia
Angle Bar 2x2 2.00 m 1024 10.4 20.8
Expansion Bolt 1/2
U Bolt with Nut 3/8
Welding Rod
BI Pipe 21/2" dia
Angle Bar 2x2 2.20 m 1024 10.4 22.9
Expansion Bolt 1/2
U Bolt with Nut 1/2
Welding Rod
BI Pipe 3" dia
Angle Bar 2x2 2.40 m 1024 10.4 25.0
Expansion Bolt 1/2
U Bolt with Nut 1/2
Welding Rod
BI Pipe 4" dia
Angle Bar 3x3 2.60 m 1477 16.3 42.3
Expansion Bolt 5/8
U Bolt with Nut 5/8
Welding Rod
BI Pipe 6" dia
Angle Bar 3x3 2.90 m 1764 16.3 47.2
Expansion Bolt 3/4
U Bolt with Nut 3/4
Welding Rod
BI Pipe 8" dia
Angle Bar 3x3 4.20 m 1764 16.3 68.4
Expansion Bolt 3/4
U Bolt with Nut 3/4
Welding Rod WELDING
WELDING
Trapeze
AMOUNT
BI Pipe 1" dia
0.1 1.2 1.7 216.7 367.6 Angle Bar 2x2 0.61
2.0 216.7 433.3 Expansion Bolt 3/8
801.0 U Bolt with Nut 3/8
Rod
BI Pipe 11/4" dia
0.1 1.2 1.7 216.7 367.6 Angle Bar 2x2 0.61
2.0 216.7 433.3 Expansion Bolt
801.0 U Bolt with Nut 3/8
Rod
BI Pipe 11/2" dia
0.1 1.2 1.9 216.7 410.9 Angle Bar 2x2 0.61
2.0 216.7 433.3 Expansion Bolt 3/8
844.2 U Bolt with Nut 3/8
Rod
BI Pipe 2" dia
0.1 1.2 2.0 216.7 432.5 Angle Bar 2x2 0.61
2.0 216.7 433.3 Expansion Bolt
865.8 U Bolt with Nut
Rod
BI Pipe 21/2" dia
0.1 1.2 2.2 216.7 475.7 Angle Bar 2x2 0.61
2.0 216.7 433.3 Expansion Bolt 1/2
909.1 Rod 1/2
Welding Rod
BI Pipe 3" dia
0.1 1.2 2.4 216.7 519.0 Angle Bar 2x2 0.61
2.0 216.7 433.3 Expansion Bolt 1/2
952.3 U Bolt with Nut 1/2
Rod
BI Pipe 4" dia
0.1 1.2 4.1 216.7 880.4 Angle Bar 3x3 0.61
2.0 216.7 433.3 Expansion Bolt 5/8
1,313.8 U Bolt with Nut 5/8
Rod
BI Pipe 6" dia
0.1 1.2 4.5 216.7 982.0 Angle Bar 3 1/2 0.61
2.0 216.7 433.3 Expansion Bolt 3/4
1,415.4 U Bolt with Nut 3/4
Rod
BI Pipe 8" dia
0.1 1.2 6.6 216.7 1,422.2 Angle Bar 3 1/2 0.915
2.0 216.7 433.3 Expansion Bolt 3/4
1,855.6 U Bolt with Nut 3/4
Rod
LABOR COST
AMOUNT
Unit Price
m 1024
m 1024
m 1024
m 1024
m 1024
m 1024
m 1477
m 1764
m 1764
1
2 DESCRIPTION
3 EQUIPMENT
4 Absorption Chiller , 220TR
5 Chilled Water Pump-Secondary VFD , 547gpm
6 VFD Controller of Chilled Water Pump
7 Cooling Water Pump, 1008gpm
8 VFD Controller of Cooling Tower Pump
9 Cooling Tower
10 Steam Condensate Pump
11 AIR HANDLING /FAN COIL UNITS
12 AHU 60TR
13 AHU 30TR
14 AHU 25TR
15 FCU 12.5 TR
16 FCU 10TR
17 SUBTOTAL EQUIPMENT
18
19 DESCRIPTION
20
21 INSTALLATION
22 CHILLED WATER PIPING, BI PIPE SCH40, VALVES & FITTINGS
23 AHU 10TR 6
24 BI Pipe 11/2" dia 4
25 Gate Valve 1 1/2 3
26 Elbow 11/2" dia 6
27 Coupling 11/2" dia 2
28 Tee 11/2" dia x 1/4 4
29 Union Patente 11/2'dia 2
30 Solenoid Valve 11/2"dia , 2way Valve 1
31 Balancing Valve 11/2" dia 1
32 Y Stainer 11/2"dia 1
33 Reducer 1 1/2 x 1/4 2
34 Reducer 1 1/2 x 1/4 2
35 Flange 1 1/ 2"dia Screwed Type
36 Flexible Connector 1 1/2" dia 2
37 Thermometer with Cock Valve 2
38 Gage Cock 4
39 Nipple 1 1/2 8
40 BI Pipe 3/4" dia
41 BI EL 3/4" dia
42 BI Red 3/4" dia
43 Hanger /Support
44 Angular Bar 1 1/2
45 Continuous Threaded 3/8
46 U Bolt 3/8
47 Bolt & Nuts 3/8
48 Expansion Bolt 3/8
49
50 AHU 12.5TR
51 BI Pipe 2" dia
52 Gate Valve 2"dia
53 Union Patente 2'dia
54 Solenoid Valve 2"dia
55 Balancing Valve 2" dia
56 Y Stainer 2"dia
57 Flexible Connector 2"dia
58 Flange 2" dia Screwed Type
59 Gasket
60 Elbow 2" dia
61 Coupling 2" dia
62 Tee 2" dia x 1/4
63 Reducer 2 x 1/4
64 Reducer 2x 3/4
65 Weldolet 3/4
66 Thermometer with Cock Valve
67 Nipple 2"dia x 4inch
68 Hanger /Support
69 Angular Bar 1 1/2
70 Continuous Threaded 3/8
71 U Bolt 3/8
72 Bolt & Nuts 3/8
73 Expansion Bolt 3/8
74
75 AHU 25 & 30TR
76 BI Pipe 2 1/2" dia
77 Butterfly Valve 2 1/2"dia
78 Gate Valve 2 1/2"dia
79 Solenoid Valve 2 1/2"dia
80 Balancing Valve 2 1/2" dia
81 Y Stainer 2 1/2"dia
82 Flexible Connector 2 1/2
83 Flange 2 1/2"dia
84 Gasket
85 Elbow 2 1/2" dia
86 Tee 2 1/2" dia x 1/4
87 Thermometer with Cock Valve
88 Reducer 2 1/2x 1/4
89 Reducer 2 1/2x 3/4
90 BI Pipe 3/4" dia
91 Gate Valve 3/4"dia
92 Weldolet 3/4
93 Hanger /Support
94 Angular Bar 2 x 2
95 Continuous Threaded 3/8
96 U Bolt 1/2
97 Bolt & Nuts 1/2
98 Expansion Bolt 1/2
99
100 AHU 60TR
101 BI Pipe 4" dia
102 BUtterfly Valve 4"dia
103 GateValve 4"dia
104 Solenoid Valve4"dia
105 Balancing Valve 4" dia
106 Y Stainer 4"dia
107 Flexible Connector 4" dia
108 Flange 4"dia
109 Gasket
110 Elbow 4" dia
111 Tee4" dia x 1/4
112 Thermometer with Cock Valve
113 Reducer4x 1/4
114 Reducer 4x 3/4 weldolet 3/4
115 Gate Valve 3/4"dia
116 Weldolet 3/4
117 Hanger /Support
118 Angular Bar 2 x 2
119 Continuous Threaded 5/8
120 U Bolt 5/8
121 Bolt & Nuts 5/8
122 Expansion Bolt 5/8
123
124 PRIMARY CHWL PIPE,VALVE FITTINGS 5a 6 6a
125 CHILLED WATER LINE
126 VALVE & FITTINGS CHWP
127 Main Pipe Pump Headers to First Branch
128 BI Pipe 8" Dia
129 Bi Elbow 8" Dia
130 BI Tee 8" Dia
131 BI Red 8x6
132 Butterfly Valve 8"
133 Flange 8"dia
134 Gasket
135 2Way Valve8"dia
136 Hanger /Support
137 Angular Bar 3X3
138 Continuous Threaded 3/4
139 U Bolt 3/4
140 Bolt & Nuts 3/4
141 Expansion Bolt 3/4
142 Primary Pump Valves & Fittings
143 BI Pipe 6" Dia
144 Butterfly Valve 6"
145 STRAINER 6"
146 Check Valve 6"
147 Flow Meter with cock Valve
148 Flexible Joint,6"
149 Flange 6"dia
150 Gasket
151 BI Tee 6"x1 1/2" Dia
152 Bi Elbow 6" Dia
153 Reducer 6x8
154 Reducer 6x4
155 Polyethylene White
156 Presssure Gage with Cock Valve Weldolet
157 Temperature with Cock Valve & Weldolet
158 Drain Cock Valve 1 1/2
159 Hanger /Support
160 Angular Bar 3X3
161 Continuous Threaded 3/4
162 U Bolt 3/4
163 Bolt & Nuts 3/4
164 Expansion Bolt 3/4
165 5a 6 6a
166 CHWL PIPES & FITTINGS MAIN TO BRANCHES MEZZ
167 BI Pipe 2" Dia
168 Bi Elbow 2" Dia
169 BI Tee 2 x 1 1/2" Dia
170 Reducer 2 x 2 1/2
171 Flange 2"dia
172 Gasket
173 Bolt & Nut 5/8x3"L
174 Polyethylene White
175 Hanger /Support
176 Angular Bar 3X3
177 Continuous Threaded 3/4
178 U Bolt 3/4
179 Bolt & Nuts 3/4
180 Expansion Bolt 3/4
181
182 BI Pipe 2 1/2" Dia 16
183 BI Tee 2 1/2"x 1 1/2" Dia 1
184 Reducer 2 1/2 x 3 1
185 Bi Elbow 2 1/2" Dia 4
186 Flange 21/2"dia 6
187 Gasket
188 Polyethylene White
189 Hanger /Support
190 Angular Bar 3X3
191 Continuous Threaded 3/4
192 U Bolt 3/4
193 Bolt & Nuts 3/4
194 Expansion Bolt 3/4
195
196 BI Pipe 3" Dia 16
197 BI Tee 3"x1 1/2" Dia 1
198 Elbow3 "dia 1
199 Reducer 3"dia 1
200 Flange 3"dia 6
201 Gasket
202 Polyethylene White
203 Hanger /Support
204 Angular Bar 3X3
205 Continuous Threaded 3/4
206 U Bolt 3/4
207 Bolt & Nuts 3/4
208 Expansion Bolt 3/4
209
210 BI Pipe 4" Dia
211 BI Tee 4"x1 1/2" Dia
212 Bi Elbow 4" Dia
213 Flange 4"dia
214 Gasket
215 Polyethylene White
216 Hanger /Support
217 Angular Bar 3X3
218 Continuous Threaded 3/4
219 U Bolt 3/4
220 Bolt & Nuts 3/4
221 Expansion Bolt 3/4
222
223 CHWL PIPES & FITTINGS MAIN TO BRANCHES GROUND
224 BI Pipe 2 1/2" Dia
225 BI Tee 2 1/2"
226 Bi Elbow 2 1/2" Dia
227 Reducer 2 1/2 x 3
228 Flange 2 1/2"dia
229 Gasket
230 Polyethylene White
231 Hanger /Support
232 Angular Bar 2X2
233 Continuous Threaded 1/2
234 U Bolt 1/2
235 Bolt & Nuts 1/2
236 Expansion Bolt 1/2
237
238 BI Pipe 3" Dia 8
239 BI Tee 3"x1 1/2" Dia 1
240 Bi Elbow 3" Dia 1
241 Reducer 3x4 1
242 Flange 3"dia 2
243 Gasket
244 Polyethylene White
245 Hanger /Support
246 Angular Bar 2X2
247 Continuous Threaded 1/2
248 U Bolt 1/2
249 Bolt & Nuts 1/2
250 Expansion Bolt 1/2
251
252 BI Pipe 4" Dia
253 BI Tee 4"x1 1/2" Dia
254 Bi Elbow 4" Dia
255 Reducer 4
256 Flange 4"dia
257 Gasket
258 Polyethylene White
259 Hanger /Support
260 Angular Bar 3X3
261 Continuous Threaded 5/8
262 U Bolt 5/8
263 Bolt & Nuts 5/8
264 Expansion Bolt 5/8
265
266 BI Pipe 6" Dia 8 19
267 Tee 6" dia 1 1
268 Bi Elbow 6" Dia 1 1
269 Reducer 6x8
270 Flange 6"dia 3 - 6
271 Gasket
272 Polyethylene White
273 Hanger /Support
274 Angular Bar 3X3
275 Continuous Threaded 3/4
276 U Bolt 3/4
277 Bolt & Nuts 3/4
278 Expansion Bolt 3/4
279 Flash Tank and Accessories
280 Rubber Insulation 3ft x 4ft
281 Adhesive
282 Cladding Works
283 SUB TOTAL CHWL 3.1A-3.4
284
285 COOLING WATER LINE
286 Main Pipe Pump Headers to First Branch
287 BI Pipe 8" Dia
288 Bi Elbow 8" Dia
289 Flange 8"dia
290 Gasket
291 2Way Valve8"dia
292 Hanger /Support
293 Angular Bar 3X3
294 Continuous Threaded 3/4
295 U Bolt 3/4
296 Bolt & Nuts 3/4
297 Expansion Bolt 3/4
298 Pump Valves & Fittings
299 BI Pipe 6" Dia
300 Butterfly Valve 6"
301 Strainer 6"
302 Check Valve 6"
303 Flow Meter with cock Valve
304 Flexible Joint,6"
305 Flange 6"dia
306 BI Tee 6"x1 1/2" Dia
307 Bi Elbow 6" Dia
308 Reducer 6x8
309 Reducer 6x4
310 Presssure Gage with Cock Valve Weldolet
311 Temperature with Cock Valve & Weldolet
312 Drain Cock Valve 1 1/2
313 Hanger /Support
314 Angular Bar 3X3
315 Continuous Threaded 3/4
316 U Bolt 3/4
317 Bolt & Nuts 3/4
318 Expansion Bolt 3/4
319 SUB TOTAL COOLING WATER LINE
320
321
322 STEAM LINE INLET
323 BI Pipe 21/2
324 Gate Valve 21/2"
325 Steam Pressure Recuding Valve
326 Capacity Control Valve
327 Strainer
328 PRV
329 Steam Trap 2 1/2
330 Check Valve
331 Elbow 2 1/2"
332 TEE 2 1/2"
333 Flange 2 1/2""dia
334 Insulation
335 Hanger /Support
336 Angular Bar 2 x 2
337 Continuous Threaded 3/8
338 U Bolt 1/2
339 Bolt & Nuts 1/2
340 Expansion Bolt 1/2
341 CONDENSATE LINE
342 BI Pipe 21/2
343 Gate Valve 21/2"
344 Check Valve 21/2"
345 Pressure Gage
346 Elbow 21/2"
347 TEE 21/2"
348 Flange 21/2"dia
349 Insulation
350 Cladding
351 Hanger /Support
352 Angular Bar 2 x 2
353 Continuous Threaded 3/8
354 U Bolt 1/2
355 Bolt & Nuts 1/2
356 Expansion Bolt 1/2
357 Condensate Tank
358 SUB TOTAL STEAM CONDENSATE SYSTEM
359
360 Condensate Drain & Rubber Insulation
361 PVC pipe, 1"dia
362 PVC Coupling 1" dia
363 PVC Elbow, 1" dia
364 PVC Tee, 1" dia
365 PVC pipe, 1.5" dia
366 PVC Coupling 1.5" dia
367 PVC Elbow,1.5" dia
368 PVC Tee, 1.5" dia
369 PVC Adapter, 1.5" dia
370 PVC pipe,2" dia
371 PVC Coupling 2" dia
372 PVC Elbow2" dia
373 PVC Tee,2" dia
374 PVC Adapter,2" dia
375 Adhesive x 400cc
376 SUB TOTAL CONDENSATE DRAIN LINE
377
378
379 ELECTRICAL
380 INDOOR UNIT POWER SUPPLY
381 Protective Device
382 NEMA 3R CB 25A
383 NEMA 3R CB 40A
384 NEMA 3R CB 60A
385 NEMA 3R CB 100A
386 THHN 3.5MM2
387 THHN14MM2
388 THHN 30MM2
389 Conduit & Fittings
390 RSC Conduit 15mm dia
391 RSC El 15mm dia
392 RSC Coupling 15mm dia
393 Flexible Liquid Tight 15mm dia
394 Straight Connector LT,15mm dia
395 full threaded Bar , 3/8" dia
396 Uni Strut
397 Uni Strut Bar
398
399 RSC 3/4
400 RSC El 3/4
401 RSC Coupling 3/4
402 Flexible Liquid Tight 3/4
403 Straight Connector LT,3/4
404
405 AHU/ Pumps Power Line
406 RSC 1 1/4
407 RSC El 1 1/4
408 RSC Coupling 1 1/4
409 Flexible Liquid Tight 1 1/4
410 Straight Connector LT 1 1/4
411 Junction Box
412 full threaded Bar , 3/8" dia
413 Uni Strut
414 Uni Strut Bar
415 WIRING FOR FCU SOLENOID VALVES
416 RSC El 15mm dia
417 RSC Conduit 15mm dia - - -
418 Straight Connector LT,15mm dia - - -
419 Junction Box - - -
420 THHN 3.5mm2 - - -
421 Flexible Liquid Tight 15mm dia
422 SUB TOTAL CONSUMABLES
423
424
425
426
427
428
429
430
431
432
433 CONSUMABLES
434 Paint
435 Thinner
436 Plate
437 Drill Bit
438 Neoprene Rubber
439 Wheel Cutter Blade
440 Grinder stone
441 Paint Brush, 2" /Roller
442 Oxygen Gas
443 Acetylene Gas
444 Riveter
445 Rivets
446 Sand Paper
447 Welding Rod
448 SUB TOTAL CONSUMABLES
449
450 FOUNDATIONS & SUPPORT
451 Concrete Base for Pump/ Motor
452 Concrete Base for Cooling Tower
453 Pipe Base
454 Excavations
455 Concreting for Trench
456 Vibration Isolator
457 Vibration Isolator Pumps
458 Vibration Isolator Pumps
459 HANGERS AND SUPPORT
460 Angular Bar 1 1/2 x 1 1/2
461 Angular Bar 2 x 2
462 I Beam 4x4
463 Steel Plate
464 Welding Rod
465 SUB TOTAL FOUNDATION & SUPPORT - - -
466
467
468 SAFETY AND HEALTH PPE
469 welding gloves
470 Safety gogle
471 Ear plug
472 Apron
473 Welding Fire Cloth
474 Dust Mask
475 Cotton Gloves
476 Sack
477 Face Shield
478 Safety Shoes
479 SUB TOTAL
480
481
482
483
484
485 DUCTING WORKS
486 MEZZANINE
487 FCU 10TR
488 FCU 10TR
489 FCU 10TR
490 FCU 12.5TR
491 FCU 12.5TR
492 FCU 12.5TR
493 FCU 10TR
494 FCU 10TR
495 FCU 10TR
496 FCU 10TR
497 FCU 12.5TR
498
499 GROUND FLOOR
500 AHU 60TR
501 AHU 25TR
502 AHU 30TR
503 FCU 12.5TR
504 FCU 12.5TR
505 SUB TOTAL DUCTING WORKS
506
507 DIRECT COST
508
509
510 INDIRECT COST
511 Mobilization & Demobilization
512 Temfacil
513 Shipping fare for workers
514 Tools and Equipment
515 Field Supervision , Engrs and Staff
516 Airline
517 Hotel/ Motel
518 Food, Housing Transpo Fuel
519 Housing
520 Food
521 Transportation
522 Fuel
523 Mechanical Plans / As built
524 Safety and Health
525 Testing and Balancing
526 Hydrostatic Test
527 Hauling, Rigging and Lifting
528 Warranty Service
529 Delivery , Transportation, Communication
530 SUB TOTAL - INDIRECT COST
531
532
533 TOTAL OF SUB TOTAL (DIRECT+INDIRECT)
534 TOTAL EQPT +LABOR+ INDIRECT
535 PROFIT
536 CONTINGENCY
537
538 TOTAL WITH TAX 12%
539
7
4
3
6
2
4
2
1
1
1
2
2
2
2
4
8
7 7a 7a 8 9 10 10a 11
7 7a 7a 8 8r 9 9r 10 10a 11
14 10 30
1 1 4
1 1 1
1
4 10 50
1 1 3
1 1
4 4
4 16
4 2 6 6
1 1 1 1
1 1 1
1 1 1
2 2
98
1
7
32
19 19
1 1
4 4
6 6
19 117
1 1
1 1
- 6 39
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
QTY UNIT UNIT MATERIAL AMOUNT UNIT LABOR AMOUNT
1.12 1.30
2 sets THERMAX 73,333 95,333 190,667
3 units 205,000 229,600 688,800 9,000 11,700 35,100
3 units 120,000 134,400 403,200 6,750 8,775 26,325
3 units 175,000 196,000 588,000 9,000 11,700 35,100
3 units 240,000 268,800 806,400 6,750 8,775 26,325
2 units ### ### ### 38,400 49,920 99,840
2 units 30,000 33,600 67,200 6,750 8,775 17,550
- -
36 M 505 565 20,341 380 495 17,806
4 EA 2,355 2,638 10,550 1,070 1,391 5,564
12 EA 3,690 4,133 49,594 1,070 1,391 16,692
4 EA 10,796 12,091 48,365 824 1,071 4,285
4 EA 9,596 10,748 42,991 1,070 1,391 5,564
4 EA 2,851 3,193 12,771 735 956 3,824
16 EA 1,356 1,519 24,300 135 176 2,813
94 EA 294 329 30,952 425 553 51,935
94 EA 38 43 4,001 15 20 1,833
30 EA 127 142 4,267 555 722 21,645
22 EA 169 190 4,173 1,103 1,434 31,547
8 EA 1,270 1,422 11,380 487 633 5,063
5 EA 212 237 1,185 735 956 4,780
8 EA 212 237 1,897 735 956 7,648
4 M 150 168 672 279 362 1,450
7 EA 750 840 5,880 1,070 1,391 9,737
8 EA 150 168 1,344 500 650 5,200
8 EA - - 909 1,182 9,515
18 M 171 191 3,386 - -
16 M 45 50 812 17 22 357
16 EA 38 43 685 17 22 356
32 EA 23 26 830 17 22 712
32 EA 56 63 2,020 17 22 698
- -
18 M 939 1,052 18,934 443 576 10,362
6 EA 2,600 2,912 17,472 752 978 5,866
6 EA 5,755 6,446 38,674 752 978 5,866
3 EA 14,394 16,122 48,365 798 1,037 3,110
3 EA 4,798 5,374 16,122 1,831 2,380 7,141
3 EA 6,500 7,280 21,840 798 1,037 3,110
6 EA 2,047 2,293 13,756 1,427 1,855 11,133
60 EA 495 554 33,264 709 922 55,302
60 EA 38 43 2,554 15 20 1,170
24 EA 310 347 8,333 768 998 23,962
18 EA 365 409 7,358 1,950 2,535 45,624
6 EA 1,270 1,422 8,535 487 633 3,798
6 EA 212 237 1,422 1,126 1,464 8,784
6 EA 212 237 1,422 735 956 5,736
6 EA 750 840 5,040 1,070 1,391 8,346
6 EA 150 168 1,008 250 325 1,950
3 EA - - 1,314 1,314 4,156
8 M 171 191 1,572 - -
6 M 179 201 1,271 17 22 140
6 EA 207 232 1,467 17 22 140
180 EA 36 40 7,258 17 22 3,978
13 EA 75 84 1,063 17 22 274
27 m 71 79 2,107 27 35 938
12 ea 42 47 569 16 21 253
3 ea 21 24 63 8 11 28
16 m 106 119 1,897 41 53 844
8 ea 134 150 1,201 32 42 338
90 m 247 277 24,898 27 35 3,165
30 ea 92 103 3,091 16 21 633
30.00 ea 42 47 1,411 8 11 316
40 m 130 146 5,824 41 53 2,110
20 ea 85 95 1,897 32 42 844
19 ea 49 55 1,051 19 25 468
40 l 130 146 5,824 54 70 2,813
60 ea 28 32 1,897 11 14 844
3.00 ea 529 593 1,778 203 264 791
57 ea 42 47 2,703 16 21 1,203
- 380 m 106 119 45,046 41 53 20,043
120 ea 85 95 11,380 32 42 5,063
60 ea 49 55 3,319 19 25 1,477
380 m 32 36 13,814 12 16 6,146
38 m 71 79 3,003 27 35 1,336
443,067 199,501
- -
- - -
8 ea 169 1,355 - -
20 DOZ 92 1,835 - -
20 ea 35 706 -
8 ea 353 400 - -
10 ea 2,117 21,168 - -
48 EA 141 6,774 -
100 DOZ 169 16,934 - -
5 roll 3,105 15,523 - -
8 ea 353 2,822 - -
15 pairs 800 12,000
79,517 - -
### ###
### ###
###
15% ###
3% 953,509
###
12% ###
###
AMOUNT
AMOUNT 205,122
120,000
325,122
205,122
210,000
415,122
AMOUNT
AMOUNT
AMOUNT
1.42 204.64 8.5
AMOUNT
AMOUNT
60 30 25 20 13 10
35 14
11.67 4.67
20 28
10 14
AMOUNT
AMOUNT
AMOUNT
AMOUNT