arnel quotation

8/4/2019 Arnel Quotation

1/17

2 2 2 2 2 2 2 142

2

2

2

2

2

2

2


2/17

REDL ENTERPRISES CORP

Date : JAN. 22, 2011 Control # : _______

Customer : BUREU OF INTERNAL REVENUE

Address : Bldg. 313, Sen. Gil Puyat Ave., Makati City

Subject : Installation of nine(9) units, ( 2- 5TR, ceiling mntd, 2- 3TR, ceiling mntd, 2-3TR, floor mntd

2-2TR, ceiling mntd, 1- 2.0 hp window type Aircondition units

Materials Breakdown

ITEMS Total

No. Description 5TR 5TR 3TR 3TR 3TR 3TR 2TR 2TR WT Qty

1 Circuit breaker, NEMA 3, 60A, 1 1 2

230V, 3ph, bolt -on, weather- 0

proof enclosure. 0

2 Circuit breaker, NEMA 3, 40A, 1 1 1 1 4


proof enclosure. 0

3 Circuit breaker, NEMA 3, 30A 1 1 2


proof enclosure. 0

4 Circuit breaker, 20A, 230V, 1ph 1 1

bolt -on 0

5 Electl. Wire, 8.0mm2/#8, 36 114 150

strd, THHN 0

6 Electl. Wire, 5.5mm2/#10, 12 54 50 50 166

strd, THHN 0

7 Electl. Wire, 3.5mm2/#12 27 56 60 45 35 55 100 150 108 636

strd, THHN 0

8 Electl. Wire indl. #14, strd 45 30 120 27 20 60 24 80 406

9 Electl. Tape 2 2 1 1 1 1 1 1 1 11

10 PVC conduit, orange, 1"dia x 3 7 10

10' 0

11 PVC conduit, orange, 3/4"dia 4 2 3 1.5 5 2 6 23.5

x 10' 0

12 PVC conduit elbow, orange 5 4 2 3 5 2 3 24

3/4"dia 0

A.C.U's


3/17

13 PVC conduit, orange,1/2"dia 6 6 6 2 7 4 12

x 10'

14 PVC conduit elbow, orange 5 2 3 2 3 3 4

1/2"dia

15 PVC conduit elbow, orange 5 5

1"dia

16 PVC connector,orange, 7 7 2 2 7 3 9

3/4"dia w/ lock nut bushg

17 PVC connector,orange, 7 7 7 2 10 3 14


18 Clamp, orange, 1"dia 8 8

19 Clamp, orange, 3/4" 8 6 4 6 3 12 12 9

20 Clamp, orange, 1/2" 8 8 6 6 12

21 Utility box, orange

22 Junction box, orange,w/ cover 4 4 2 5 3 9 6 5 7

23 Plastic Moulding, 3/4" x 10'

24 Liquid tight conduit, 1"dia 1 1

25 Liquid tight conduit, 3/4"dia 1 1 2 1 1

26 Liquid tight conduit, 1/2"dia 1 1

27 Angle connector, liquid tight 2 2

1"dia. w/ lock nut bushing

28 Angle connector, liquid tight 2 2 2 2 2 2


29 Angle connector, liquid tight


30 Angle bar, 3/16"t x 1 1/2" x 2 2 3 3 2 2 2 2 2

1 1/2" x 20'

31 Angle bar, 3/16"t x 1" x 1" 0.8 0.6 0.6 0.45 0.3 1.2 1.6 1.3 3

x 20'

32 Flat bar, 1/4"t x 1 1/2" x 20' 3 4 3 3 2 4 3 6 6

33 Plain round bar, 1/2"dia x 20' 2 2 2 2 2 2 2 2 2

34 B.I. pipe, 1"dia x 20' 4 5 6 8 2

35 Cement

36 White sand

37 Machine bolt, w/ nuts,lock & 4 4 4 4 4 4 4 4

flat washeres, 12mm x 50mm

38 U bolt w/ nuts, lock & flat 8 5 4 3 2 8 11 9


4/17

washers, 1/4"dia thread, x

6"dia clamp, x 8"dia depth

39 Dyna-bolt, 5/16"dia x 2" 4 4 4 4

40 G,I, wire, # 16

41 Welding rod, 1/8"dia, wip arc 0.75 0.75 0.5 0.5 0.5 0.5 0.5 0.5 1

42 Expansion shield w/ bolt, 4 4 4

lock washers, 1/4"dia x 1"

43 Expansion shield w/ bolt, 6 6 4 4 4 4 4 4 4

lock washers, 5/16"dia x 2"

44 Copper pipe, (hd) 1 1/8"dia 2 1

45 Copper pipe, (hd) 5/8"dia 2 1

46 Copper pipe, (hd) 3/4"dia 3 2 1 3

47 Coppere pipe,(hd) 1/2"dia 3 2 1 3 1 3

48 Copper pipe,(hd) 3/8"dia 1 3

49 Copper elbow, long radius, 5 4

1 1/8"dia

50 Copper elbow, long radius,

3/4"dia 6 4 5 6


5/8"dia

52 Copper elbow, long radius, 6 4 5 6 4 5

1/2"dia


3/8"dia

54 Full thread round bar, w/ nut 8 6 4 3 6 12 11 9

& washers, 5/16"dia x 1m

55 Rubber insulation, 1/2"t, x 7 4

1 1/8"dia I.D. x 6', aeroflex

56 Rubber insulation, 1/2"t, x 10 5 3 10

3/4"dia I.D. x 6' aereoflex


5/8"dia I.D. x 6' aeroflex

58 Rubber insulation, 1/2"t, x 10 5 3 10 4 10




60 Polyethylene plastic, 2" 5 3 5 3 2 5 2 5


5/17

61 Ever sealer 0.5 0.5 0.25 0.25 0.25 0.25 0.25 0.25

62 PVC pipe, blue, NELTEX,1"dia 3 2

X 20'

63 PVC pipe, blue, NELTEX 2 2 2 2

3/4"dia x 20'

64 PVC pipe, blue, NELTEX 1 2

1/2"dia x 20'

65 PVC elbow, NELTEX, 1"dia 4 3

66 PVC elbow, NELTEX, 3/4"dia 2 3 2 3

67 PVC elbow, NELTEX, 1/2"dia 3 3

68 PVC cement

69 R-22 5 5 4 3 3 4 3 3

70 Nitrogen

71 Oxy & Ace

72 Silver rod 6 6 5 4 4 5 3 4

73 Flux

74 Filter drier, solder type, 1 1

5/8"dia

75 Filter drier, solder type, 1 1 1 1

1/2"dia

76 Filter drier, solder type, 1 1

3/8"dia

77 Red lead paint

78 Paint thinner

79 Paint Brush 2"

80 Fan Grille of condenser 1 1

Koppel, 3TR, 220V, 60h, 1ph

Total Materials Cost ----------- -------- -------- ------- -------- --------

Total Labor Cost ---------------------------------------------------

Hauling Cost ---------------------------------------------------

Dismantling Cost --------------------------------------------------- Php 1,000.00/ TR.(28TR)

Co. Profit ---------------------------------------- 15%


6/17

VAT 12%

CONTRACT PRICE -----------------------------------------

Prepared By : ________________ Noted By : ______________

Labor Cost:Steel work ------------------------------------- 8 working days

Electl works ------------------------------------ 5 working days

A.C. Installation works ----------------------- 10 working days

Masonry works -------------------------------- 4 working days

Manpower breakdown

1 Steel fabricator -- 2

2 Helper -- 4

3. A.C. Techn. --2

4. Helper --4

5.Masonry --4

6. Electn. --2

7. Electrn helper --2

Hauling Cost ------ Php 4,000.00/ Trip

Dismantling Cost ------ Php 4,000.00/ Unit

Note: Addition Charges on the part that we found out required to replace in the units


7/17


8/17


9/17


10/17


11/17

REDL ENTERPRISES CORP

Date : , 2011 Control # : __________

Customer :

Address : PR/PO# _____________

Subject :

Materials Breakdown

ITEMS Total Unit Unit Total unit 30%

No. Description 0 Qty QTY Price Cost unit cost

1 Circuit breaker, NEMA 3, 60A, 0 0 lot 3,070.00 6,140.00 1,842.00 7,982.00

230V, 3ph, bolt -on, weather- 0 0.00 0.00 0.00

proof enclosure. 0 0.00 0.00 0.00

2 Circuit breaker, NEMA 3, 40A, 0 lot 2,640.0 10,560.00 3,168.00 13,728.00

230V, 1ph, bolt -on, weather- 0 0.00 0.00 0.00

proof enclosure. 0 0.00 0.00 0.00

3 Circuit breaker, NEMA 3, 30A 0 lot 2,130.0 4,260.00 1,278.00 5,538.00

230V, 1ph, bolt -on, weather- 0 0.00 0.00 0.00proof enclosure. 0 0.00 0.00 0.00

4 Circuit breaker, 20A, 230V, 1ph 0 lot 2,130.0 2,130.00 639.00 2,769.00

bolt -on 0 0.00 0.00 0.00

5 Electl. Wire, 8.0mm2/#8, 0 0 mtrs 62 9,300.00 2,790.00 12,090.00

strd, THHN 0 0.00 0.00 0.00

6 Electl. Wire, 5.5mm2/#10, 0 mtrs 35 5,810.00 1,743.00 7,553.00

strd, THHN 0 0.00 0.00 0.00

7 Electl. Wire, 3.5mm2/#12 0 0 mtrs 30 19,080.00 5,724.00 24,804.00

strd, THHN 0 0.00 0.00 0.00

8 Electl. Wire indl. #14, strd 0 0 mtrs 15 6,090.00 1,827.00 7,917.00

9 Electl. Tape 0 0 rolls 25 275.00 82.50 357.50

10 PVC conduit, orange, 1"dia x 0 0 L 95 950.00 285.00 1,235.00

10' 0 0.00 0.00 0.00

11 PVC conduit, orange, 3/4"dia 0 0 L 88 2,068.00 620.40 2,688.40

x 10' 0 0.00 0.00 0.00

12 PVC conduit elbow, orange 0 0 pcs 15 360.00 108.00 468.00

3/4"dia 0 0.00 0.00 0.00

A.C.U's 30% Cont. of total


12/17

13 PVC conduit, orange,1/2"dia 0 L 60 2,580.00 774.00 3,3

x 10' 0 0.00 0.00 0

14 PVC conduit elbow, orange 0 pcs 10 220.00 66.00 28

1/2"dia 0 0.00 0.00 0

15 PVC conduit elbow, orange 0 0 pcs 35 350.00 105.00 45

1"dia 0 0.00 0.00 0

16 PVC connector,orange, 0 0 pcs 15 555.00 166.50 72

3/4"dia w/ lock nut bushg 0 0.00 0.00 0

17 PVC connector,orange, 0 pcs 12 600.00 180.00 78


18 Clamp, orange, 1"dia 0 0 pcs 3 48.00 14.40 62

19 Clamp, orange, 3/4" 0 0 pcs 2.5 150.00 45.00 19

20 Clamp, orange, 1/2" 0 pcs 2 80.00 24.00 10

21 Utility box, orange 0 pcs 20 0.00 0.00 0

22 Junction box, orange,w/ cover 0 0 pcs 28 1,260.00 378.00 1,6

23 Plastic Moulding, 3/4" x 10' 0 L 0.00 0.00 0

24 Liquid tight conduit, 1"dia 0 0 mtrs 48 96.00 28.80 12

25 Liquid tight conduit, 3/4"dia 0 mtrs 69 414.00 124.20 53

26 Liquid tight conduit, 1/2"dia 0 mtrs 55 110.00 33.00 14

27 Angle connector, liquid tight 0 0 pcs 50 200.00 60.00 26

1"dia. w/ lock nut bushing 0 0.00 0.00 0

28 Angle connector, liquid tight 0 sets 50 600.00 180.00 78


29 Angle connector, liquid tight 0 sets 22 0.00 0.00 0


30 Angle bar, 3/16"t x 1 1/2" x 0 0 L 450 9,000.00 2,700.00 11,7

1 1/2" x 20' 0 0.00 0.00 0

31 Angle bar, 3/16"t x 1" x 1" 0 0 L 450 4,432.50 1,329.75 5,7

x 20' 0 0.00 0.00 0

32 Flat bar, 1/4"t x 1 1/2" x 20' 0 0 L 200 6,800.00 2,040.00 8,8

33 Plain round bar, 1/2"dia x 20' 0 0 L 115 2,070.00 621.00 2,6

34 B.I. pipe, 1"dia x 20' 0 0 L 0.00 0.00 0

35 Cement 0 bags 197 0.00 0.00 0

36 White sand 0 bags 70 0.00 0.00 0

37 Machine bolt, w/ nuts,lock & 0 0 sets 18.55 593.60 178.08 77

flat washeres, 12mm x 50mm 0 0.00 0.00 0

38 U bolt w/ nuts, lock & flat 0 0 sets 21.3 1,065.00 319.50 1,3


13/17

washers, 1/4"dia thread, x 0 0.00 0.00 0

6"dia clamp, x 8"dia depth 0 0.00 0.00 0

39 Dyna-bolt, 5/16"dia x 2" 0 0 pairs 0.00 0.00 0

40 G,I, wire, # 16 0 kls 90 0.00 0.00 0

41 Welding rod, 1/8"dia, wip arc 0.00 0 kls 30 165.00 49.50 21

42 Expansion shield w/ bolt, 0 sets 14 168.00 50.40 21

lock washers, 1/4"dia x 1" 0 0.00 0.00 0

43 Expansion shield w/ bolt, 0 0 sets 20 800.00 240.00 1,0

lock washers, 5/16"dia x 2" 0 0.00 0.00 0

44 Copper pipe, (hd) 1 1/8"dia 0 0 L 3,410 10,230.00 3,069.00 13,2

45 Copper pipe, (hd) 5/8"dia 0 0 L 1400 4,200.00 1,260.00 5,4

46 Copper pipe, (hd) 3/4"dia 0 L 2000 18,000.00 5,400.00 23,4

47 Coppere pipe,(hd) 1/2"dia 0 L 1000 13,000.00 3,900.00 16,9

48 Copper pipe,(hd) 3/8"dia 0 L 781 3,124.00 937.20 4,0

49 Copper elbow, long radius, 0 0 pcs 81 729.00 218.70 94

1 1/8"dia 0 0.00 0.00 0

50 Copper elbow, long radius, 0 pcs 54 0.00 0.00 0

3/4"dia 0 pcs 0.00 0.00 0

51 Copper elbow, long radius, 0 0 pcs 30 270.00 81.00 35

5/8"dia 0 0.00 0.00 0


1/2"dia 0 0.00 0.00 0


3/8"dia 0 0.00 0.00 0

54 Full thread round bar, w/ nut 0 0 sets 30 1,770.00 531.00 2,3

& washers, 5/16"dia x 1m 0 0.00 0.00 0

55 Rubber insulation, 1/2"t, x 0 0 L 141 1,551.00 465.30 2,0

1 1/8"dia I.D. x 6', aeroflex 0 0.00 0.00 0

56 Rubber insulation, 1/2"t, x 0 L 400 11,200.00 3,360.00 14,5

3/4"dia I.D. x 6' aereoflex 0 0.00 0.00 0

57 Rubber insulation, 1/2"t, x 0 0 L 50 550.00 165.00 71

5/8"dia I.D. x 6' aeroflex 0 0.00 0.00 0

58 Rubber insulation, 1/2"t, x 0 L 80 3,360.00 1,008.00 4,3

1/2"dia I.D. x 6' aeroflex 0 0.00 0.00 0

59 Rubber insulation, 1/2"t, x 0 L 35 490.00 147.00 63

3/8"dia I.D. x 6' aeroflex 0 0.00 0.00 0

60 Polyethylene plastic, 2" 0 0 rolls 150 4,500.00 1,350.00 5,8


14/17

61 Ever sealer 0 0 rolls 130 325.00 97.50 42

62 PVC pipe, blue, NELTEX,1"dia 0 0 L 110 550.00 165.00 71

X 20' 0 0.00 0.00 0

63 PVC pipe, blue, NELTEX 0 L 88 704.00 211.20 91

3/4"dia x 20' 0 0.00 0.00 0

64 PVC pipe, blue, NELTEX 0 L 60 180.00 54.00 23

1/2"dia x 20' 0 0.00 0.00 0

65 PVC elbow, NELTEX, 1"dia 0 0 pcs 15 105.00 31.50 13

66 PVC elbow, NELTEX, 3/4"dia 0 pcs 12 120.00 36.00 15

67 PVC elbow, NELTEX, 1/2"dia 6 pcs 10 60.00 18.00 78

68 PVC cement 0 cans 75 0.00 0.00 0

69 R-22 0 0 kls 180 5,400.00 1,620.00 7,0

70 Nitrogen 0 cyl 0.00 0.00 0

71 Oxy & Ace 0 pairs 800 0.00 0.00 0

72 Silver rod 0 0 pcs 10 370.00 111.00 48

73 Flux 0 cans 100 0.00 0.00 0

74 Filter drier, solder type, 0 0 pcs 450 900.00 270.00 1,1

5/8"dia 0 0.00 0.00 0

75 Filter drier, solder type, 0 pcs 580 2,320.00 696.00 3,0

1/2"dia 0 0.00 0.00 0

76 Filter drier, solder type, 0 pcs 450 900.00 270.00 1,1

3/8"dia 0 0.00 0.00 0

77 Red lead paint 0 gals 750 0.00 0.00 0

78 Paint thinner 0 gals 550 0.00 0.00 0

79 Paint Brush 2" 0 pcs 119.75 0.00 0.00 0

80 Fan Grille of condenser 0 0 pcs 1800 3,600.00 1,080.00 4,6

Koppel, 3TR, 220V, 60h, 1ph 0 0.00 0.00 0

0 0.00 0.00 0

0 0.00 0.00 0

0 0.00 0.00 0

Total Materials Cost ----------- -------- -------- ------- -------- --------

Total Labor Cost ---------------------------------------------------

Hauling Cost ---------------------------------------------------

Dismantling Cost --------------------------------------------------- Php 1,000.00/ TR.(28TR)

Co. Profit ---------------------------------------- 15%


15/17

412,676.27

VAT 12% 49,521.15

CONTRACT PRICE ----------------------------------------- 462,197.42

Prepared By : ________________ Noted By : ______________

Labor Cost:Steel work ------------------------------------- 8 working days

Electl works ------------------------------------ 5 working days

A.C. Installation works ----------------------- 10 working days

Masonry works -------------------------------- 4 working days

Manpower breakdown

1 Steel fabricator -- 2

2 Helper -- 4

3. A.C. Techn. --2

4. Helper --4

5.Masonry --4

6. Electn. --2

7. Electrn helper --2

Hauling Cost ------ Php 4,000.00/ Trip

Dismantling Cost ------ Php 4,000.00/ Unit

Note: Addition Charges on the part that we found out required to replace in the units


16/17

REDL ENTERPRISES CORP.

Date : _____________

Customer Name : ___________________________________________

Subject : ___________________________________________________

MATERIALS BREAKDOWN

No. Item/s Description Qty. Unit Unit Price Total Price REMARKS

Prepared By : __________________

Noted : _______________________


17/17

Compatibility Report for Matrials Breakdown Form.xls

The following features in this workbook are not supported by earlier versions of

Excel. These features may be lost or degraded when you save this workbook in

an earlier file format.

Minor loss of fidelity # of occurrences

Some cells or styles in this workbook contain formatting that is not supported

by the selected file format. These formats will be converted to the closest

format available.

2

arnel quotation

Documents