COSTING SHEET

Supply of Materials, Labor with Technical Supervision for Water Conservation system
No of No of Mark-up
Item Particulars Unit Unit Price Amount Units Units 55%65 Selling Price 12% Amt of VAT Vatable 12%
days
1 Complete Supply of Materials, Tools, Labor with Tech Supervision

COOLING TOWER 4

PVC HONEYCOMB 3120mm x 940mm 334 pcs 875.00 292,250.00 1 1 160,737.50 452,987.50 54,358.50 507,346.00
OTHERS 1 LOT 10,000.00 10,000.00 1 1 5,500.00 15,500.00 1,860.00 17,360.00
MISCELANOUS 1 LOT 20,000.00 20,000.00 1 1 11,000.00 31,000.00 3,720.00 34,720.00
OTHER CONSUMABLE MATERIALS 1 LOT 20,000.00 20,000.00 1 1 11,000.00 31,000.00 3,720.00 34,720.00
342,250.00 594,146.00

2 GEN REQUIREMENTS
MOBILIZATION 1 LOT 15,000.00 15,000.00 1 1 8,250.00 23,250.00 2,790.00 26,040.00
DEMOBILIZATION 1 LOT 10,000.00 10,000.00 1 1 5,500.00 15,500.00 1,860.00 17,360.00
MISCELANOUS 1 LOT 15,000.00 15,000.00 1 1 8,250.00 23,250.00 2,790.00 26,040.00
40,000.00 69,440.00

3 TOOLS AND EQUIPMENT 1 LOT 10,000.00 10,000.00 1 1 5,500.00 15,500.00 1,860.00 17,360.00
4 SAFETY/HEALTH/PPE 1 LOT 10,000.00 10,000.00 1 1 5,500.00 15,500.00 1,860.00 17,360.00
meals anf others 1 LOT 3,600.00 3,600.00 1 1 1,980.00 5,580.00 669.60 6,249.60
23,609.60
13,600.00

5 LABORS AND TECHNICAL

SUPERVISION LABORS 4 PERS 1,000.00 4,000.00 3 1 6,600.00 18,600.00 2,232.00 20,832.00
TECH 1 PERS 1,500.00 1,500.00 3 1 2,475.00 6,975.00 837.00 7,812.00
SAFETY OFFICER 1 PERS 1,200.00 1,200.00 3 1 1,980.00 5,580.00 669.60 6,249.60
6 3,600.00 -
4,500.00
12,000.00 SUB TOTAL 34,893.60
20,100.00

SUB TOTAL
6 INSURANCE/ HEALTH 1 LOT 10,000.00 10,000.00 1 1 5,500.00 15,500.00 1,860.00 17,360.00
10,000.00
SUB TOTAL 17,360.00

- MEALS
20,100.00 LABORS
342,250.00 MATERIALS
23,600.00 ins and others 2412.7488 86.8589568 39.48
CAPITAL 385,950.00 2827.44 101.78784 46.2672
COMM 40,262.25
TO CAP 426,212.25
379,032.74
3456

- 1860 39060
26040
22320
35340
- 122,760.00
- 137,491.20

GENERALLY
594,146.00 materials
69,440.00 MOB/DEMOB
17,360.00 TOOLS AND EQUIP
electrical
23,609.60 SAFETY REQ/PPE/tools
34,893.60 LABOR/MANAGEMENT/SUPER VISOR
17,360.00 BOND AND INSURANCE 6.25
MECHANICAL
617,755.60
756,809.20 TOTAL QUOTE 69,440.00
 37,840.46 DISCOUNT 34,893.60
718,968.74 TOTAL QOUTE 17,360.00
805,244.99 GT VAT IN 739,449.20
419,294.99 TOTAL NET

108,115.60 9,662,939.87

2,956.60 64,714.30
- 64,714.30

CURRENT PRESENT
805,244.99 TOTAL QUOTE 88,698.04 17,739.61
40,262.25 COMM 17,360.00 35,099.61 tools 17,360.00
845,507.24 TOTAL 594,146.00 611,885.61 mat 4,340.00
16,104.90 DISCOUNT 69,440.00 87,179.61 mob 434.00
829,402.34 TOTAL QOUTE 23,609.60 41,349.21 safety
928,930.62 GT VAT IN 34,893.60 52,633.21 lab
502,718.37 TOTAL NET 17,360.00 17,360.00 bond

756,809.20 845,507.24
 COSTING SHEET
Supply of Materials, Labor with Technical Supervision for Water Conservation system
No of No of Mark-up
Item Particulars Unit Unit Price Amount Units Units 55%65 Selling Price 12% Amt of VAT Vatable 12%
days
1 Complete Supply of Materials, Tools, Labor with Tech Supervision

COOLING TOWER 4

PVC HONEYCOMB 3120mm x 940mm 414 pcs 875.00 362,250.00 1 1 199,237.50 561,487.50 67,378.50 628,866.00
OTHERS 1 LOT 10,000.00 10,000.00 1 1 5,500.00 15,500.00 1,860.00 17,360.00
MISCELANOUS 1 LOT 20,000.00 20,000.00 1 1 11,000.00 31,000.00 3,720.00 34,720.00
OTHER CONSUMABLE MATERIALS 1 LOT 20,000.00 20,000.00 1 1 11,000.00 31,000.00 3,720.00 34,720.00
412,250.00 715,666.00

2 GEN REQUIREMENTS
MOBILIZATION 1 LOT 15,000.00 15,000.00 1 1 8,250.00 23,250.00 2,790.00 26,040.00
DEMOBILIZATION 1 LOT 10,000.00 10,000.00 1 1 5,500.00 15,500.00 1,860.00 17,360.00
MISCELANOUS 1 LOT 15,000.00 15,000.00 1 1 8,250.00 23,250.00 2,790.00 26,040.00
40,000.00 69,440.00

3 TOOLS AND EQUIPMENT 1 LOT 10,000.00 10,000.00 1 1 5,500.00 15,500.00 1,860.00 17,360.00
4 SAFETY/HEALTH/PPE 1 LOT 10,000.00 10,000.00 1 1 5,500.00 15,500.00 1,860.00 17,360.00
meals anf others 1 LOT 3,600.00 3,600.00 1 1 1,980.00 5,580.00 669.60 6,249.60
23,609.60
13,600.00

5 LABORS AND TECHNICAL

SUPERVISION LABORS 4 PERS 1,000.00 4,000.00 3 1 6,600.00 18,600.00 2,232.00 20,832.00
TECH 1 PERS 1,500.00 1,500.00 3 1 2,475.00 6,975.00 837.00 7,812.00
SAFETY OFFICER 1 PERS 1,200.00 1,200.00 3 1 1,980.00 5,580.00 669.60 6,249.60
6 3,600.00 -
4,500.00
12,000.00 SUB TOTAL 34,893.60
20,100.00

SUB TOTAL
6 INSURANCE/ HEALTH 1 LOT 10,000.00 10,000.00 1 1 5,500.00 15,500.00 1,860.00 17,360.00
10,000.00
SUB TOTAL 17,360.00

- MEALS
20,100.00 LABORS
412,250.00 MATERIALS
23,600.00 ins and others 2412.7488 86.8589568 39.48
CAPITAL 455,950.00 2827.44 101.78784 46.2672
COMM 46,727.11
TO CAP 502,677.11
431,865.16
3456

- 1860 39060
26040
22320
35340
- 122,760.00
- 137,491.20

GENERALLY
715,666.00 materials
69,440.00 MOB/DEMOB
17,360.00 TOOLS AND EQUIP
electrical
23,609.60 SAFETY REQ/PPE/tools
34,893.60 LABOR/MANAGEMENT/SUPER VISOR
17,360.00 BOND AND INSURANCE 6.25
MECHANICAL
739,275.60
878,329.20 TOTAL QUOTE 69,440.00
 43,916.46 DISCOUNT 34,893.60
834,412.74 TOTAL QOUTE 17,360.00
934,542.27 GT VAT IN 860,969.20
478,592.27 TOTAL NET

125,475.60 11,214,507.23

3,431.34 64,951.67
- 64,951.67

CURRENT PRESENT
934,542.27 TOTAL QUOTE 102,940.18 20,588.04
46,727.11 COMM 17,360.00 37,948.04 tools 17,360.00
981,269.38 TOTAL 715,666.00 736,254.04 mat 4,340.00
18,690.85 DISCOUNT 69,440.00 90,028.04 mob 434.00
962,578.54 TOTAL QOUTE 23,609.60 44,197.64 safety
1,078,087.96 GT VAT IN 34,893.60 55,481.64 lab
575,410.85 TOTAL NET 17,360.00 17,360.00 bond

878,329.20 981,269.38
 COSTING SHEET
Supply of Materials, Labor with Technical Supervision for Water Conservation system
No of No of Mark-up
Item Particulars Unit Unit Price Amount Units Units 55%65 Selling Price 12% Amt of VAT Vatable 12%
days
1 Complete Supply of Materials, Tools, Labor with Tech Supervision

PVC HONEYCOMB 3750mm x 1240mm CT1 414 pcs 875.00 362,250.00 1 1 199,237.50 561,487.50 67,378.50 628,866.00
PVC HONEYCOMB 3120mm x 940mm CT4 334 pcs 875.00 292,250.00 1 1 160,737.50 452,987.50 54,358.50 507,346.00
OTHERS 1 LOT 20,000.00 20,000.00 1 1 11,000.00 31,000.00 3,720.00 34,720.00
MISCELANOUS 1 LOT 20,000.00 20,000.00 1 1 11,000.00 31,000.00 3,720.00 34,720.00
OTHER CONSUMABLE MATERIALS 1 LOT 20,000.00 20,000.00 1 1 11,000.00 31,000.00 3,720.00 34,720.00
714,500.00 1,240,372.00

2 GEN REQUIREMENTS
MOBILIZATION 1 LOT 15,000.00 15,000.00 1 1 8,250.00 23,250.00 2,790.00 26,040.00
DEMOBILIZATION 1 LOT 10,000.00 10,000.00 1 1 5,500.00 15,500.00 1,860.00 17,360.00
MISCELANOUS 1 LOT 15,000.00 15,000.00 1 1 8,250.00 23,250.00 2,790.00 26,040.00
40,000.00 69,440.00

3 TOOLS AND EQUIPMENT 1 LOT 15,000.00 15,000.00 1 1 8,250.00 23,250.00 2,790.00 26,040.00
4 SAFETY/HEALTH/PPE 1 LOT 10,000.00 10,000.00 1 1 5,500.00 15,500.00 1,860.00 17,360.00
meals anf others 1 LOT 7,200.00 7,200.00 1 1 3,960.00 11,160.00 1,339.20 12,499.20
29,859.20
17,200.00

5 LABORS AND TECHNICAL

SUPERVISION LABORS 4 PERS 1,000.00 4,000.00 6 1 13,200.00 37,200.00 4,464.00 41,664.00
TECH 1 PERS 1,500.00 1,500.00 6 1 4,950.00 13,950.00 1,674.00 15,624.00
SAFETY OFFICER 1 PERS 1,200.00 1,200.00 6 1 3,960.00 11,160.00 1,339.20 12,499.20
6 7,200.00 -
9,000.00
24,000.00 SUB TOTAL 69,787.20
40,200.00
 SUB TOTAL
6 INSURANCE/ HEALTH 1 LOT 10,000.00 10,000.00 1 1 5,500.00 15,500.00 1,860.00 17,360.00
10,000.00
SUB TOTAL 17,360.00

- MEALS
40,200.00 LABORS
714,500.00 MATERIALS
27,200.00 ins and others 2412.7488 86.8589568 39.48
CAPITAL 781,900.00 2827.44 101.78784 46.2672
COMM 77,292.07
TO CAP 859,192.07
686,649.27
 - 1860 39060
26040
22320
35340
- 122,760.00
- 137,491.20

GENERALLY
1,240,372.00 materials
69,440.00 MOB/DEMOB
26,040.00 TOOLS AND EQUIP
electrical
29,859.20 SAFETY REQ/PPE/tools
69,787.20 LABOR/MANAGEMENT/SUPER VISOR
17,360.00 BOND AND INSURANCE 6.25
MECHANICAL
1,270,231.20
 1,452,858.40 TOTAL QUOTE 69,440.00
72,642.92 DISCOUNT 69,787.20
1,380,215.48 TOTAL QOUTE 17,360.00
1,545,841.34 GT VAT IN 1,426,818.40
763,941.34 TOTAL NET

207,551.20 18,550,096.05

5,675.83 66,073.92
- 66,073.92

CURRENT PRESENT
1,545,841.34 TOTAL QUOTE 170,275.00 34,055.00
77,292.07 COMM 26,040.00 60,095.00 tools 26,040.00
1,623,133.40 TOTAL 1,240,372.00 1,274,427.00 mat 6,510.00
30,916.83 DISCOUNT 69,440.00 103,495.00 mob 651.00
1,592,216.58 TOTAL QOUTE 29,859.20 63,914.20 safety
1,783,282.57 GT VAT IN 69,787.20 103,842.20 lab
924,090.50 TOTAL NET 17,360.00 17,360.00 bond

1,452,858.40 1,623,133.40