Project :

Client :
Quote. No : PLUMBING WORK

Plumbing Others Others

MARGIN 28%
OVERHEAD 16%

COST PRICE SELLING PRICE

Overhead Transport Import Taxes YES Margin
Material Labor % Total Cost Price included declared included declared included declared included declared

Bill.D2_MVAC 66,974.00 71,226.00 106% 138,200.00 22,112.00 - - - 62,344.00

Bill.D3_Fire Fighting 49,335.00 3,946.00 8% 53,281.00 8,524.96 - - - 24,036.00

Others

Sub Total 116,309.00 75,172.00 191,481.00 30,636.96 - - - - - 86,380.00

16%
Import Taxes
Mechanical Total Import Tax
Electrical
Plumbing - 28%

Imp. taxes sub total $0.00

included declared
Transport Overhead 30,636.96 -
Mechanical Transport $0.00 - checking
Electrical Taxes $0.00 - MARGIN
Plumbing - Margin $86,380.00 -
117,016.96 -
Transport sub total $0.00

Overhead 30,636.96

TOTAL COST PRICE $30,636.96 TOTAL SELLING PRICE

without VAT
 Data:
Total building Area approx. è Total Area : m2
Total Area for AC only
Cost Price è Ratio : USD / sqm.

Selling Price è Ratio : USD / sqm.

SELLING Notes
PRICE

222,656.00 0.62

85,842.00 0.62

308,498.00

308,498.00
PROJECT: CONDO BUILDING
PACKAGE: MEP WORKS
LOCATION:

BILL NO.A

AMOUNT
ITEM DESCRIPTION REMARK
(USD)

SUMMARY OF BILL OF QUANTITIES

BILL No.A1 GENERAL REQUIREMENTS 76,450.00

BILL No.A2 MVAC SYSTEM 222,655.81
BILL No.A3 PLUMBING SYSTEM 85,842.02

GRAND TOTAL OF SUMMARY FOB PRICE 384,947.83

TERMS AND CONDITIONS

Validity of offer: 15 day from the quotation date

Warranty 1 year after complete of work
Terms of payment:
- 40% After signing the contract
- 40% Manufacturer advise the readiness of main equipment for pick up
- 15% Upon installatiion works
- 5% After work completion and testing commisioning handover.
Works Exclusion
Not included import duty taxes and transporation to the site

Thank you for the opportunity to offer this quotation.

If you have any questions, please don't hesitate to contact me any time.
Yours sincerely,
Huon Phalla
General Manager
PROJECT: CONDO BUILDING
PACKAGE: MEP WORKS
LOCATION:
BILL No.A2

ENDER OFFER MATERIAL RATE LABOR RATE

ID DESCRIPTION UNIT (USD) (USD)
QUANTITY QUANTITY

(1) (2) (3) (4) (5) (6) (7)

Air Conditioning System
I Main Fixture Unit LS 1
1 CDU /VRF system, Capacity : 44 HP, Refrigerant: R410A, V/Ph/Hz : 380/3/50 Nos 2 - 1,676.05
2 CDU /VRF system, Capacity : 36 HP, Refrigerant: R410A, V/Ph/Hz : 380/3/50 Nos 5 - 1,511.05
3 CDU /VRF system, Capacity : 34 HP, Refrigerant: R410A, V/Ph/Hz : 380/3/50 Nos 3 - 1,477.63
4 CDU /VRF system, Capacity : 30 HP, Refrigerant: R410A, V/Ph/Hz : 380/3/50 Nos 1 - 1,397.94
5 CDU /VRF system, Capacity : 28 HP, Refrigerant: R410A, V/Ph/Hz : 380/3/50 Nos 1 - 1,264.28
6 CDU /VRF system, Capacity : 16 HP, Refrigerant: R410A, V/Ph/Hz : 380/3/50 Nos 2 - 708.21
FCU/Concealed Duct/VRF system, Capacity : 11.2KW,Refrigerant:R410A, V/Ph/Hz: 28 - 71.56
7 Nos
380/3/50
FCU/Concealed Duct /VRF system,Capacity : 9kW, Refrigerant: R410A, V/Ph/Hz : 12 - 69.79
8 Nos
380/3/50
FCU/Concealed Duct /VRF system, Capacity : 8Kw, Refrigerant: R410A, V/Ph/Hz : 13 - 68.90
9 Nos
380/3/50
FCU/Concealed Duct /VRF system, Capacity : 7.1Kw, Refrigerant: R410A,V/Ph/Hz : 35 - 68.31
10 Nos
220/1/50
FCU/Concealed Duct /VRF system, Capacity : 5.6KW, Refrigerant: R410A, V/Ph/Hz : 19 - 62.98
11 Nos
220/1/50
FCU/Concealed Duct /VRF system,Capacity : 4.7Kw, Refrigerant: R410A, V/Ph/Hz : 35 - 61.51
12 Nos
220/1/50
FCU/Concealed Duct /VRF system, Capacity : 3.6Kw, Refrigerant: R410A, V/Ph/Hz : 5 - 60.92
13 Nos
220/1/50
FCU/Concealed Duct /VRF system, Capacity : 2.2Kw, Refrigerant: R410A, V/Ph/Hz : 7 - 60.03
14 Nos
220/1/50
15 One monitoring c/w BMS smart manager for VRF system set 1 - 118.43
16 Wired remote control set 156 - 4.58
17 Electrical wiring connection and accessories (by electrical contractor) lot 1 22,068.19 1,522.71
II Refrigerant LS 1
1 Copper Pipe ø41.3mm with Insulation m 354 12.24 11.12
2 Copper Pipe ø38.1mm with Insulation m 117 11.28 11.12
3 Copper Pipe ø34.9mm with Insulation m 157 10.63 11.12
4 Copper Pipe ø28.6mm with Insulation m 131 9.67 11.12
5 Copper Pipe ø25.4mm with Insulation m 42 8.70 11.12
6 Copper Pipe ø22.2mm with Insulation m 534 7.73 11.12
7 Copper Pipe ø19.1mm with Insulation m 270 6.77 11.12
8 Copper Pipe ø15.9mm with Insulation m 748 5.80 11.12
9 Copper Pipe ø12.7mm with Insulation m 449 4.83 11.12
10 Copper Pipe ø9.53mm with Insulation m 854 4.03 11.12
11 Copper Pipe ø6.35mm with Insulation m 300 3.22 11.12
12 Brand Joint Lot 1 1,291.34 89.10
13 Drain Pipe ø32mm with Insulation m 134 1.61 1.48
14 Drain Pipe ø25mm with Insulation m 957 1.21 1.30
15 Drain Pipe ø20mm with Insulation m 544 0.81 1.11
16 Accessories of CP+DP Lot 1 1,446.43 99.80
17 SAD (Supply Air Duct) set 152 48.33 18.53
18 RAD (Return Air Duct) set 152 48.33 18.53
19 SAG (Supply Air Grill) set 152 48.33 18.53
20 RAG (Return Air Grill) set 152 48.33 18.53
21 Accessories lot 1 2,988.09 206.18
III VENTILATION system LS 1
1 EF (Exhaust Air Fan), Capacity : 560m³/h, V/Ph/Hz : 220/1/50 Nos 1 411.96 92.64
2 EF (Exhaust Air Fan), Capacity : 450m³/h, V/Ph/Hz : 220/1/50 Nos 1 341.85 92.64
3 EF (Ceiling Fan), Capacity : 180m³/h, V/Ph/Hz : 220/1/50 Nos 25 192.83 92.64
4 EF (Ceiling Fan), Capacity : 90m³/h, V/Ph/Hz : 220/1/50 Nos 104 87.66 92.64
5 EAG ( Exhaust Air Grill ) 12"×12" Nos 7 26.07 18.53
6 Air Louvre + Screen 12"×10" set 2 31.80 18.53
7 Damper 6"×4" set 7 35.82 18.53
8 Air Louvre + Screen 8"×8" set 25 19.46 18.53
9 Air Louvre + Screen 6"×6" set 104 19.46 18.53
10 Accessories lot 1 884.94 61.06
11 Electrical wiring connection and accessories (by electrical contractor) lot 1 929.19 64.11
IV Ducting system LS 1
1 EAD (Exhaust Air Duct) 10"×6" with insulation m 15 12.89 18.53
2 EAD (Exhaust Air Duct) 8"×6" with insulation m 10 11.28 18.53
3 EAD (Exhaust Air Duct) 6"×6" with insulation m 64 9.67 18.53
4 EAD (Exhaust Air Duct) 6"×4" with insulation m 20 8.06 18.53
5 EAD (Exhaust Air Duct) 5"×4" with insulation m 430 5.24 18.53
6 FAD (Flixible Air Duct) 6"×4" with insulation m 8 8.06 18.53
7 Accessories lot 1 170.09 11.74

GRAND TOTAL MEP WORKS ( USD ) = 31,282 11,512

UNIT RATE TOTAL(USD)
(USD) Remark

(8) = (7) +(6) (9) = (8)*(4) (10)

1,676.05 3,352 DAIKINS

1,511.05 7,555 DAIKINS
1,477.63 4,433 DAIKINS
1,397.94 1,398 DAIKINS
1,264.28 1,264 DAIKINS
708.21 1,416 DAIKINS

71.56 2,004 DAIKINS

69.79 837 DAIKINS

68.90 896 DAIKINS

68.31 2,391 DAIKINS

62.98 1,197 DAIKINS

61.51 2,153 DAIKINS

60.92 305 DAIKINS

60.03 420 DAIKINS

118.43 118 DAIKINS

4.58 715 DAIKINS
23,590.90 23,591 local

23.36 8,270 HAILIANG

22.39 2,620 HAILIANG
21.75 3,415 HAILIANG
20.78 2,723 HAILIANG
19.82 832 HAILIANG
18.85 10,066 HAILIANG
17.88 4,829 HAILIANG
16.92 12,654 HAILIANG
15.95 7,162 HAILIANG
15.14 12,933 HAILIANG
14.34 4,302 HAILIANG
1,380.44 1,380 HAILIANG
3.09 415 ELEPHANT
2.51 2,398 ELEPHANT
1.92 1,043 ELEPHANT
1,546.24 1,546 LOCAL
66.86 10,163 LOCAL
66.86 10,163 LOCAL
66.86 10,163 LOCAL
66.86 10,163 LOCAL
3,194.27 3,194 LOCAL

504.60 505 KRUGER

434.49 434 KRUGER
285.47 7,137 KRUGER
180.30 18,751 KRUGER
44.60 312 Prudent Aire
50.33 101 Flothru
54.34 380 Flothru
37.99 950 Flothru
37.99 3,951 Flothru
946.00 946 LOCAL
993.30 993 LOCAL

31.42 471 LOCAL

29.81 298 LOCAL
28.19 1,804 LOCAL
26.58 532 LOCAL
23.76 10,218 LOCAL
26.58 213 LOCAL
181.83 182 LOCAL

42,794 222,656

754,458.86 (531,803)
 509974
239688
0.4700004314
 Labor Rate 2.30
MATERIAL LABOR MATERIAL + LABOR HOUR LABOR EQUIPMENTS

Unit Rate Total Unit Rate Unit Rate

Total US$ Total US$ UNIT TOTAL UNIT TOTAL
US$ US$ US$ US$

22,068.19 22,068.19 31,976.81 31,976.81 54,045.00 54,045.00

Senghy
- 0.00 1,676.05 3,352.10 1,676.05 3,352.10 452.31 904.61 - Total lose $441362.5
- 0.00 1,511.05 7,555.24 1,511.05 7,555.24 407.78 2,038.89 - Cause of the total price of AC
original is $273949.41 so when
- 0.00 1,477.63 4,432.90 1,477.63 4,432.90 398.76 1,196.28 - we put into formular its will be
- 0.00 1,397.94 1,397.94 1,397.94 1,397.94 377.25 377.25 - increase $167413
- 0.00 1,264.28 1,264.28 1,264.28 1,264.28 341.18 341.18 -
- 0.00 708.21 1,416.42 708.21 1,416.42 191.12 382.24 -

- 0.00 71.56 2,003.69 71.56 2,003.69 19.31 540.72 -

- 0.00 69.79 837.43 69.79 837.43 18.83 225.99 -

- 0.00 68.90 895.69 68.90 895.69 18.59 241.71 -

- 0.00 68.31 2,390.77 68.31 2,390.77 18.43 645.18 -

- 0.00 62.98 1,196.71 62.98 1,196.71 17.00 322.95 -

- 0.00 61.51 2,152.72 61.51 2,152.72 16.60 580.94 -

- 0.00 60.92 304.58 60.92 304.58 16.44 82.19 -

- 0.00 60.03 420.20 60.03 420.20 16.20 113.40 -

- 0.00 118.43 118.43 118.43 118.43 31.96 31.96 -

- 0.00 4.58 715.01 4.58 715.01 1.24 192.96 -
22,068.19 22,068.19 1,522.71 1,522.71 23,590.90 23,590.90 410.92 410.92 13,697.47 13,697.47
62,749.88 62,749.88 57,682.16 57,682.16 120,432.05 120,432.05
12.24 4,334.54 11.12 3,935.31 23.36 8,269.85 3.00 1,062.00 7.60 2,690.40
11.28 1,319.50 11.12 1,300.65 22.39 2,620.16 3.00 351.00 7.00 819.00
10.63 1,669.44 11.12 1,745.32 21.75 3,414.76 3.00 471.00 6.60 1,036.20
9.67 1,266.34 11.12 1,456.29 20.78 2,722.62 3.00 393.00 6.00 786.00
8.70 365.40 11.12 466.90 19.82 832.30 3.00 126.00 5.40 226.80
7.73 4,129.61 11.12 5,936.31 18.85 10,065.92 3.00 1,602.00 4.80 2,563.20
6.77 1,827.00 11.12 3,001.51 17.88 4,828.51 3.00 810.00 4.20 1,134.00
5.80 4,338.41 11.12 8,315.28 16.92 12,653.69 3.00 2,244.00 3.60 2,692.80
4.83 2,170.17 11.12 4,991.39 15.95 7,161.56 3.00 1,347.00 3.00 1,347.00
4.03 3,439.73 11.12 9,493.65 15.14 12,933.38 3.00 2,562.00 2.50 2,135.00
3.22 966.67 11.12 3,335.01 14.34 4,301.68 3.00 900.00 2.00 600.00
1,291.34 1,291.34 89.10 89.10 1,380.44 1,380.44 24.05 24.05 801.52 801.52
1.61 215.89 1.48 198.62 3.09 414.51 0.40 53.60 1.00 134.00
1.21 1,156.38 1.30 1,241.18 2.51 2,397.56 0.35 334.95 0.75 717.75
0.81 438.22 1.11 604.75 1.92 1,042.97 0.30 163.20 0.50 272.00
1,446.43 1,446.43 99.80 99.80 1,546.24 1,546.24 26.93 26.93 897.78 897.78
48.33 7,346.68 18.53 2,816.23 66.86 10,162.91 5.00 760.00 30.00 4,560.00
48.33 7,346.68 18.53 2,816.23 66.86 10,162.91 5.00 760.00 30.00 4,560.00
48.33 7,346.68 18.53 2,816.23 66.86 10,162.91 5.00 760.00 30.00 4,560.00
48.33 7,346.68 18.53 2,816.23 66.86 10,162.91 5.00 760.00 30.00 4,560.00
2,988.09 2,988.09 206.18 206.18 3,194.27 3,194.27 55.64 55.64 1,854.67 1,854.67
19,512.93 19,512.93 14,947.43 14,947.43 34,460.35 34,460.35
411.96 411.96 92.64 92.64 504.60 504.60 25.00 25.00 255.70 255.70
341.85 341.85 92.64 92.64 434.49 434.49 25.00 25.00 212.18 212.18
192.83 4,820.86 92.64 2,315.98 285.47 7,136.83 25.00 625.00 119.69 2,992.25
87.66 9,116.72 92.64 9,634.46 180.30 18,751.18 25.00 2,600.00 54.41 5,658.64
26.07 182.47 18.53 129.69 44.60 312.17 5.00 35.00 16.18 113.26
31.80 63.61 18.53 37.06 50.33 100.66 5.00 10.00 19.74 39.48
35.82 250.71 18.53 129.69 54.34 380.40 5.00 35.00 22.23 155.61
19.46 486.56 18.53 463.20 37.99 949.75 5.00 125.00 12.08 302.00
19.46 2,024.08 18.53 1,926.89 37.99 3,950.97 5.00 520.00 12.08 1,256.32
884.94 884.94 61.06 61.06 946.00 946.00 16.48 16.48 549.27 549.27
929.19 929.19 64.11 64.11 993.30 993.30 17.30 17.30 576.74 576.74
3,571.96 3,571.96 10,146.45 10,146.45 13,718.41 13,718.41
12.89 193.33 18.53 277.92 31.42 471.25 5.00 75.00 8.00 120.00
11.28 112.78 18.53 185.28 29.81 298.06 5.00 50.00 7.00 70.00
9.67 618.67 18.53 1,185.78 28.19 1,804.45 5.00 320.00 6.00 384.00
8.06 161.11 18.53 370.56 26.58 531.67 5.00 100.00 5.00 100.00
5.24 2,251.53 18.53 7,966.96 23.76 10,218.49 5.00 2,150.00 3.25 1,397.50
8.06 64.44 18.53 148.22 26.58 212.67 5.00 40.00 5.00 40.00
170.09 170.09 11.74 11.74 181.83 181.83 3.17 3.17 105.58 105.58

107,902.96 114,752.85 222,655.81 66,974.00

664,018.30
441,362.49 SUMMARY OF COST:
LABOR AC PRICE TOTAL 167,413.08 Item Equipment Description Country of Origin /
Supplier
 452.3064 15076.88 30153.76
407.78 13,592.60 67,963.00 1 Main fixture units local
398.7606 13292.02 39876.06 2 Refrigerant local
377.2545 12575.15 12575.15 3 Ventilation local
341.1849 11372.83 11372.83 4 Ducting local
191.121 6370.7 12741.4
19.3116 643.72 18024.16
18.8328 627.76 7533.12
18.5934 619.78 8057.14
18.4338 614.46 21506.1
16.9974 566.58 10765.02
16.5984 553.28 19364.8
16.4388 547.96 2739.8 Total Cost
16.1994 539.98 3779.86
31.9599 1065.33 1065.33
1.2369 41.23 6431.88

2343.01 78100.26 273949.41

270286
 Import Tax YES
SUB-TOTAL TOTAL BRAND
LABOR +
MATERIALS +
LABOR Import Tax MATERIALS +
TRANSPORT
TRANSPORT

Senghy
2,080.61
Total lose $441362.5 - - 2,080.61
Cause4,689.45
of the total price of AC - - 4,689.45
original is $273949.41 so when
we put2,751.45
into formular its will be - - 2,751.45
increase867.69
$167413 - - 867.69
784.73 - - 784.73
879.16 - - 879.16

1,243.67 - - 1,243.67

519.79 - - 519.79

555.94 - - 555.94

1,483.92 - - 1,483.92

742.79 - - 742.79

1,336.17 - - 1,336.17

189.05 - - 189.05

260.81 - - 260.81

73.51 - - 73.51
443.80 - - 443.80
945.13 13,697.47 - 14,642.60

2,442.60 2,690.40 - 5,133.00

807.30 819.00 - 1,626.30
1,083.30 1,036.20 - 2,119.50
903.90 786.00 - 1,689.90
289.80 226.80 - 516.60
3,684.60 2,563.20 - 6,247.80
1,863.00 1,134.00 - 2,997.00
5,161.20 2,692.80 - 7,854.00
3,098.10 1,347.00 - 4,445.10
5,892.60 2,135.00 - 8,027.60
2,070.00 600.00 - 2,670.00
55.30 801.52 - 856.82
123.28 134.00 - 257.28
770.39 717.75 - 1,488.14
375.36 272.00 - 647.36
61.95 897.78 - 959.73
1,748.00 4,560.00 - 6,308.00
1,748.00 4,560.00 - 6,308.00
1,748.00 4,560.00 - 6,308.00
1,748.00 4,560.00 - 6,308.00
127.97 1,854.67 - 1,982.65

57.50 255.70 - 313.20

57.50 212.18 - 269.68
1,437.50 2,992.25 - 4,429.75
5,980.00 5,658.64 - 11,638.64
80.50 113.26 - 193.76
23.00 39.48 - 62.48
80.50 155.61 - 236.11
287.50 302.00 - 589.50
1,196.00 1,256.32 - 2,452.32
37.90 549.27 - 587.17
39.79 576.74 - 616.53

172.50 120.00 - 292.50

115.00 70.00 - 185.00
736.00 384.00 - 1,120.00
230.00 100.00 - 330.00
4,945.00 1,397.50 - 6,342.50
92.00 40.00 - 132.00
7.28 105.58 - 112.86

71,226.00 66,974.00 - 138,200.00

106%

Material Cost Labor Cost Incoterm 2000 Transportation Total (Mat.+Lab.+Trans.) Import Tax
Terms Delivery Period Inland Sea Freight Airfreight Cost % Transportation Cost
 13,697.47 19,847.63 33,545.11 -
38,948.13 35,802.65 74,750.78 -
12,111.45 9,277.69 21,389.14 -
2,217.08 6,297.78 8,514.86 -

66,974.00 71,226.00 - - - 138,199.88 -

Import Tax
% Import Tax
-
-
-
-
PROJECT: CONDO BUILDING
PACKAGE: MEP WORKS
LOCATION:
BILL No.A3

TENDER OFFER
ID DESCRIPTION UNIT
QUANTITY QUANTITY

(1) (2) (3) (4) (5)

I. Fire fighting system

EQUIPMENT LS 1.00
ABC type 6kg fire extinguisher pcs 2.00
CO2 type 5kg fire extinguisher pcs 4.00
FIRE FIGHTING PUMP SET set 1.00
Model: GR.FFBD111 ENRS 32-250-245/11E/14.9D+2.2P with kit prova fire fighting units
complient with UNI EN 12845
1. Electrical driven pump set
> pump, Q: 6 m3/h, @ 8.1 bar
> Model: ENR 32-250-245, Power 11kw/380V/3Ph/50Hz
2. Diesel engine driven pump set
> pump, Q: 6 m3/h, @ 8.1 bar
> Model: ENR 32-250-245, Power 14.9kw/380V/3Ph/50Hz
3. Jocky Pump
> Jokey pump, Q: 3 m3/h, @ 9 bar
> Model: MATRIC 5-9T/2.2, Power 2.2kw/380V/3Ph/50Hz
4. Accessories
> Control panel for electrical pump, diesel engine pump and jockey pump
> Oil Tank
> Manifold kids for discharge
> Check valve + gate valve + Flexible joint for discharge pipe
> Pressure tanks
> Flow meter
> Other accessories
Fire hose reel cabinet with nozzle and flexible hose Dia 25mm @30m set 30.00
> fire extinguisher (1x6kg ABC, 1x5kg CO2)
> Cabinet size: 740mm(L) x 320(W) x 1540mm(H)
Gate valve DN25mm pcs 30.00
Gate valve DN80mm pcs 1.00
Check valve DN80mm pcs 1.00
Suction head(foot valve) DN100mm pcs 1.00
Fire department connection (FDC) DN80mm pcs 2.00
PIPE LS 1.00
HDPE Pipe OD90mm m 130.00
HDPE Pipe OD40mm m 10.00
BS Pipe SCH40 with special coating inside DN100mm m 20.00
BS Pipe SCH40 with special coating inside DN80mm m 60.00
BS Pipe SCH40 with special coating inside DN32mm m 420.00
BS Pipe SCH40 with special coating inside DN25mm m 60.00
Hangers, supports, fitting, excavation, back filling & complete accessories lot 1.00

GRAND TOTAL MEP WORKS ( USD ) =

A3

MATERIAL
MATERIAL RATE LABOR RATE UNIT RATE
(USD) (USD) (USD) TOTAL(USD) Remark
Unit Rate Total
US$ US$
(6) (7) (8) = (7) +(6) (9) = (8)*(4) (10)

73,537.89 73,537.89
96.67 6.67 103.34 207 SRI 96.67 193.33
154.67 10.67 165.34 661 SRI 154.67 618.67
49,274.45 3,399.94 52,674.38 52,674 49,274.45 49,274.45

EBARA

644.45 44.47 688.91 20,667 SRI 644.45 19,333.42

64.44 1.85 66.30 1,989 RINCO 64.44 1,933.34

331.89 6.11 338.00 338 RINCO 331.89 331.89
599.34 6.11 605.45 605 RINCO 599.34 599.34
770.11 6.67 776.78 777 TOZEN 770.11 770.11
241.67 6.11 247.78 496 SRI 241.67 483.34
5,947.02 5,947.02
16.05 2.96 19.01 2,471 TAP 16.05 2,086.08
3.37 1.67 5.03 50 TAP 3.37 33.67
21.11 2.96 24.07 481 SeAH 21.11 422.11
14.89 2.78 17.67 1,060 SeAH 14.89 893.20
3.95 1.48 5.43 2,280 SeAH 3.95 1,657.84
3.22 1.30 4.52 271 SeAH 3.22 193.33
660.78 151.98 812.76 813 - 660.78 660.78

52,901 3,654 56,555 85,842 79,484.91

 Labor Rate 2.30
LABOR MATERIAL + LABOR HOUR LABOR EQUIPMENTS

Unit Rate Unit Rate

Total US$ Total US$ UNIT TOTAL UNIT TOTAL
US$ US$

4,876.68 4,876.68 78,414.57 78,414.57

6.67 13.34 103.34 206.67 1.80 3.60 60.00 120.00
10.67 42.69 165.34 661.36 2.88 11.52 96.00 384.00
3,399.94 3,399.94 52,674.38 52,674.38 917.52 917.52 30,584.00 30,584.00

44.47 1,334.01 688.91 20,667.43 12.00 360.00 400.00 12,000.00

1.85 55.58 66.30 1,988.93 0.50 15.00 40.00 1,200.00

6.11 6.11 338.00 338.00 1.65 1.65 206.00 206.00
6.11 6.11 605.45 605.45 1.65 1.65 372.00 372.00
6.67 6.67 776.78 776.78 1.80 1.80 478.00 478.00
6.11 12.23 247.78 495.56 1.65 3.30 150.00 300.00
1,480.43 1,480.43 7,427.45 7,427.45
2.96 385.38 19.01 2,471.46 0.80 104.00 9.96 1,294.80
1.67 16.68 5.03 50.35 0.45 4.50 2.09 20.90
2.96 59.29 24.07 481.40 0.80 16.00 13.10 262.00
2.78 166.75 17.67 1,059.95 0.75 45.00 9.24 554.40
1.48 622.54 5.43 2,280.38 0.40 168.00 2.45 1,029.00
1.30 77.82 4.52 271.15 0.35 21.00 2.00 120.00
151.98 151.98 812.76 812.76 41.01 41.01 410.14 410.14

6,357.11 85,842.02 49,335.00

7,044.50 78797.515198518
SUMMARY OF COST:
-524,758.54 Item Equipment Description Country of Origin /
Supplier
601,208.54 FIRE FIGHTING WORKS

1 FIRE PIPE& C/W Accessories local

2 Fire hose reel & fire extinguisher local
3 Valve local
4 Fire fighting pump set local
Total Cost
 Import Tax YES
SUB-TOTAL TOTAL BRAND
LABOR +
MATERIALS +
LABOR Import Tax MATERIALS +
TRANSPORT
TRANSPORT

8.28 120.00 - 128.28

26.50 384.00 - 410.50
2,110.30 30,584.00 - 32,694.30

-
-

-
-
-
-
-
-
-
-
-
-
-
-
-
828.00 12,000.00 - 12,828.00
-
-
34.50 1,200.00 - 1,234.50
3.80 206.00 - 209.80
3.80 372.00 - 375.80
4.14 478.00 - 482.14
7.59 300.00 - 307.59

239.20 1,294.80 - 1,534.00

10.35 20.90 - 31.25
36.80 262.00 - 298.80
103.50 554.40 - 657.90
386.40 1,029.00 - 1,415.40
48.30 120.00 - 168.30
94.33 410.14 - 504.47

3,946.00 49,335.00 - 53,281.00

8%

Material Cost Labor Cost Incoterm 2000 Transportation Total (Mat.+Lab.+Trans.)

Terms Delivery Period Inland Sea Freight Airfreight Cost

3,691.24 918.88 4,610.12

12,504.00 862.78 13,366.78
2,556.00 53.82 2,609.82
30,584.00 2,110.30 32,694.30
49,335.00 3,946.00 - - - 53,281.01
Total (Mat.+Lab.+Trans.) Import Tax
% Transportation Cost % Import Tax

- -
- -
- -
- -
-
PROJECT: CONDO BUILDING
PACKAGE: MEP WORKS
LOCATION:
BILL No.A1

ITEM DESCRIPTION Details Duration Tender RATE AMOUNT

Quantity (USD) (USD)
[1] [2] [3] [4] [5] [6] = [4] *[5]
BILL No.A1 - GENERAL REQUIREMENTS

NOTED & MEASUREMENT

A Design in Office (Preparation of Design & Shop Drawings)
Design Manager Partial 0 1 -
Design Senior Engineer Partial 0 1 -
MEP Estimators Full time -
CAD Operator MEP Full time 20 2 500.00 20,000.00
Shop Drawing 300 2.00 600.00
As Built Drawing 250 3.00 750.00
Sub Total ( USD ) 21,350.00
B Temporary Facilities
Site Mobilization 1 1 2,000.00 2,000.00
Manager Transport Service Car with petrol 20 1 500.00 10,000.00
Temporary Site Office 1 1 3,500.00 3,500.00
Temporary Storage / Fabrication 1 1 2,000.00 2,000.00
Temporary Office Furnitures & Equipments 1 1 1,500.00 1,500.00
Telephone for site office 20 1 200.00 4,000.00
Temporary Electricity 20 1 -
Temporary Water Supply for construction 20 1 -
Internet Connection on site 20 1 -
Celphone with Load for Manager's on site 20 1 -
Drinking Water on site 20 1 60.00 1,200.00
Site Security 20 1 250.00 5,000.00
First Aid Facilites 20 1 150.00 3,000.00
Safety Equipment ( PPE's) 20 1 500.00 10,000.00
Portable Fire Extinguisher, 6kg (ABC) 1 1 50.00 50.00
Cleaning on Site & Waste Management/Disposal 20 1 -
Lifting Equipments 3 1 600.00 1,800.00
Scaffoldings 1 1 1,500.00 1,500.00
Tools & Consumables part 20 1 500.00 10,000.00
Demobilization 1 1 1,500.00 1,500.00

Sub Total ( USD ) 57,050.00

C Project Management & Supervision
Project Manager Full Time 20 1 2,000.00 40,000.00
Site supervisor Full Time 20 2 500.00 20,000.00
Site Engineer ( Local ) -
Mech. Engineer Full Time 20 1 -
Plumbing Engineer Full Time 20 1 -
Electrical Engineer Full Time 20 1 -
Supervisor ( Local ) 20 -
MVAC & Plumbing Full Time 20 2 -
Electrical Full Time 20 3 -
QA / QC Engineer Full Time 20 2 -
Purchasing Officer Full Time 20 1 200.00 4,000.00
Safety Officer - Local Full Time 20 1 -
Secretary Full Time 20 1 250.00 5,000.00
Store Keeper Full Time 20 1 200.00 4,000.00
Office Assistant Full Time 20 1 -
Testing & Commisioning Fee for MEP System 2 1 -

Sub Total ( USD ) 73,000.00

D Local Travel & Accomodation
 1 Air Fare includes Accomodation & allowance
0 3 1,500.00 -
0 4 500.00 -

2 Accomodation (months duration) -

0 3 100.00 -
0 4 100.00 -

Sub Total ( USD ) -

Selling Price
F Insurances & Bonds

1 Insurance
0.25 % of
total
Contractor's All Risk ( CAR & TPL ) selling
0.0025 1 -
price

2.7 % of
Workman's Compensation the total 0.027 1 -
labor cost

Staff insurance 6 50 10.00 1,500.00

2 Bond & Securities

5% of the Contract Amount for Bid Bond or depend on the requirements

0.00125 -
of the contract and 0.125% per month of the amount of the bond

10% of the Contract Amount for Performance Bond and 0.15% per
4 0.0015 - -
month of the amount of the bond
15% of the Contract Amount for Advance Bond and 0.15% per month
4 0.0015 - -
of the amount of the bond
Sub Total ( USD ) 1,500.00

G Financial Expenses
0.25 % of
the
LC Opening Charges imported 0.0025 -
materials
cost
TT Charges

Sub Total ( USD ) -

20

0.30 % of
the total
H Office Stationary service
0.003 -
cost

1 % of
the total
I Contingencies (Design Fee & Coordination ) selling
0.01 -
price
Sub Total ( USD ) -

BILL No.A1 - GENERAL REQUIREMENTS 152,900.00

Offer 76,450.00
Hidden 76,450.00
 Remark

[7]

Not include
Not include
Not include
Not include

Our selves
(cdu/fcu)

Partial