Arnel Quotation

2
2
2
2
2
2
2
2
2
2
14
REDL ENTERPRISES CORP

Date : JAN. 22, 2011
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
Control # : __________
PR/PO# _____________
Materials Breakdown
ITEMS
No.
1
Description
Circuit breaker, NEMA 3, 60A,
A.C.U's
5TR
5TR
3TR
3TR
3TR
3TR
2TR
2TR
WT
Cost
lot
3,070.00
unit cost
7,982.00
0.00
proof enclosure.
0.00
0.00
0.00
10,560.00
3,168.00
13,728.00
0.00
0.00
0.00
36
114
150
lot
2,130.0
mtrs
62
0
12
54
50
50
166
mtrs
35
0
27
56
60
45
35
55
100
150
108
strd, THHN
636
45
30
120
27
20
60
24
80
Electl. Tape
10
PVC conduit, orange, 1"dia x
10'
0.00
0.00
1,278.00
5,538.00
0.00
0.00
0.00
0.00
0.00
0.00
2,130.00
639.00
2,769.00
0.00
0.00
0.00
9,300.00
2,790.00
12,090.00
0.00
0.00
0.00
5,810.00
1,743.00
7,553.00
0.00
0.00
0.00
5,724.00
24,804.00
30
19,080.00
0.00
0.00
0.00
406
mtrs
15
6,090.00
1,827.00
7,917.00
11
rolls
25
275.00
82.50
357.50
10
95
950.00
285.00
1,235.00
0.00
0.00
0.00
620.40
2,688.40
0
4
1.5
23.5
24
x 10'
0.00
4,260.00
mtrs
Electl. Wire indl. #14, strd
3/4"dia
1
0
PVC conduit elbow, orange
2,130.0
0
1
Electl. Wire, 5.5mm2/#10,
PVC conduit, orange, 3/4"dia
lot
Circuit breaker, 20A, 230V, 1ph
Electl. Wire, 3.5mm2/#12
2,640.0
Circuit breaker, NEMA 3, 30A
lot
strd, THHN
12
Price
0.00
strd, THHN
11
QTY
30% Cont. of total
1,842.00
bolt -on
Qty
30%
0.00
proof enclosure.
Total unit
6,140.00
230V, 1ph, bolt -on, weather-
Unit
proof enclosure.
Unit
Total
88
2,068.00
0.00
0.00
0.00
pcs
15
360.00
108.00
468.00
0.00
0.00
0.00
13
PVC conduit, orange,1/2"dia
12
x 10'
14
PVC connector,orange,
10
37
14
Clamp, orange, 1"dia
Clamp, orange, 3/4"
20
Clamp, orange, 1/2"
21
Utility box, orange
22
Junction box, orange,w/ cover
23
Plastic Moulding, 3/4" x 10'
24
Liquid tight conduit, 1"dia
25
Liquid tight conduit, 3/4"dia
26
27
Angle connector, liquid tight
220.00
66.00
286.00
0.00
0.00
0.00
105.00
455.00
350.00
0.00
0.00
0.00
pcs
15
555.00
166.50
721.50
0.00
0.00
0.00
pcs
12
600.00
180.00
780.00
0.00
0.00
0.00
16
pcs
48.00
14.40
62.40
60
pcs
2.5
150.00
45.00
195.00
12
40
pcs
80.00
24.00
104.00
pcs
20
0.00
0.00
0.00
45
pcs
28
1,260.00
378.00
1,638.00
1
1
0.00
0.00
0.00
mtrs
48
96.00
28.80
124.80
mtrs
69
414.00
124.20
538.20
mtrs
55
110.00
33.00
143.00
pcs
50
200.00
60.00
260.00
0.00
0.00
0.00
600.00
180.00
780.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,700.00
11,700.00
12
0
1/2"dia w/ lock nut bushg
0
2
20
0.8
0.6
0.6
0.45
0.3
1.2
1.6
1.3
9.85
1 1/2" x 20'
Angle bar, 3/16"t x 1" x 1"
0.00
12
Angle bar, 3/16"t x 1 1/2" x
0.00
35
0
2
0.00
12
3,354.00
1
2
774.00
1"dia. w/ lock nut bushing
31
50
2,580.00
pcs
19
30
10
18
29
pcs
0
2
28
22
10

17
60
1"dia
16
1/2"dia
15
43
sets
sets
50
22
450
9,000.00
0.00
0.00
0.00
450
4,432.50
1,329.75
5,762.25
0.00
0.00
0.00
x 20'
32
Flat bar, 1/4"t x 1 1/2" x 20'
34
200
6,800.00
2,040.00
8,840.00
33
Plain round bar, 1/2"dia x 20'
18
115
2,070.00
621.00
2,691.00
34
B.I. pipe, 1"dia x 20'
25
0.00
0.00
0.00
35
Cement
bags
197
0.00
0.00
0.00
36
White sand
bags
70
0.00
0.00
0.00
37
Machine bolt, w/ nuts,lock &
32
sets
18.55
593.60
178.08
771.68
0.00
0.00
0.00
1,065.00
319.50
1,384.50
flat washeres, 12mm x 50mm

38
U bolt w/ nuts, lock & flat
0
8
11
50
sets
21.3
washers, 1/4"dia thread, x
0.00
0.00
0.00
6"dia clamp, x 8"dia depth
0.00
0.00
0.00
39
Dyna-bolt, 5/16"dia x 2"
40
G,I, wire, # 16
41
Welding rod, 1/8"dia, wip arc
42
Expansion shield w/ bolt,
0.75
0.75
0.5
0.5
0.5
0.5
0.5
0.5
16
pairs
0.00
0.00
0.00
kls
90
0.00
0.00
0.00
5.5
kls
30
165.00
49.50
214.50
12
sets
14
168.00
50.40
218.40
0.00
0.00
0.00
800.00
240.00
1,040.00
0.00
0.00
0.00
10,230.00
3,069.00
13,299.00
lock washers, 1/4"dia x 1"

43
0
6

Copper pipe, (hd) 1 1/8"dia
45
Copper pipe, (hd) 5/8"dia
46
47
Coppere pipe,(hd) 1/2"dia
48
Copper pipe,(hd) 3/8"dia
49
Copper elbow, long radius,
5,460.00
5,400.00
23,400.00
1000
13,000.00
3,900.00
16,900.00
781
3,124.00
937.20
4,061.20
81
729.00
218.70
947.70
0.00
0.00
0.00
54
0.00
0.00
0.00
0.00
0.00
0.00
270.00
81.00
351.00
0.00
0.00
0.00
99.00
429.00
pcs
21
pcs
pcs
6
5
Rubber insulation, 1/2"t, x
11
59
11
330.00
0.00
0.00
0.00
pcs
50
450.00
135.00
585.00
12
0.00
0.00
0.00
sets
30
1,770.00
531.00
2,301.00
0.00
0.00
0.00
1,551.00
465.30
2,016.30
0.00
0.00
0.00
3,360.00
14,560.00
0
7
11
141
0
10
10
28
400
11,200.00
0.00
0.00
0.00
50
550.00
165.00
715.00
0.00
0.00
0.00
3,360.00
1,008.00
4,368.00
0.00
0.00
0.00
490.00
147.00
637.00
0.00
0.00
0.00
4,500.00
1,350.00
5,850.00
0
7
11
0
10
10
10
42
80
Polyethylene plastic, 2"
pcs
0
8
30
0
Full thread round bar, w/ nut
30
10
3/8"dia I.D. x 6' aeroflex

60
1,260.00
18,000.00

59
4,200.00
2000
pcs

58
1400
3/4"dia I.D. x 6' aereoflex

57
1 1/8"dia I.D. x 6', aeroflex

56
& washers, 5/16"dia x 1m

55
3,410
3/8"dia
54
13
1/2"dia
53
1 1/8"dia
20
5/8"dia
52
sets
3/4"dia
51
40
0
44
50
14
35
0
5
30
rolls
150
61
Ever sealer
62
PVC pipe, blue, NELTEX,1"dia
0.5
0.5
0.25
0.25
0.25
0.25
0.25
0.25
X 20'
63
325.00
97.50
422.50
110
550.00
165.00
715.00
0.00
0.00
0.00
88
704.00
211.20
915.20
0.00
0.00
0.00
180.00
54.00
234.00
0.00
0.00
0.00
PVC pipe, blue, NELTEX
60
65
PVC elbow, NELTEX, 1"dia
66
PVC elbow, NELTEX, 3/4"dia
67
68
PVC cement
69
R-22
70
Nitrogen
71
Oxy & Ace
72
Silver rod
73
Flux
74
Filter drier, solder type,
3
2
3
3
5/8"dia
pcs
15
105.00
31.50
136.50
10
pcs
12
120.00
36.00
156.00
pcs
10
60.00
18.00
78.00
cans
75
0.00
0.00
0.00
30
kls
180
5,400.00
1,620.00
7,020.00
cyl
0.00
0.00
0.00
pairs
800
0.00
0.00
0.00
37
pcs
10
370.00
111.00
481.00
cans
100
0.00
0.00
0.00
pcs
450
900.00
270.00
1,170.00
0.00
0.00
0.00
2,320.00
696.00
3,016.00
0.00
0.00
0.00
900.00
270.00
1,170.00
1/2"dia
76
130
1/2"dia x 20'
75
rolls

3/4"dia x 20'
64
2.5
pcs
580
pcs
450
0.00
0.00
0.00
750
0.00
0.00
0.00
3/8"dia
77
Red lead paint
gals
78
Paint thinner
gals
550
0.00
0.00
0.00
79
Paint Brush 2"
pcs
119.75
0.00
0.00
0.00
80
Fan Grille of condenser
pcs
1800
3,600.00
1,080.00
4,680.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Koppel, 3TR, 220V, 60h, 1ph
Total Materials Cost -------------------------------------------------Total Labor Cost

Hauling Cost
Dismantling Cost
245,268.53
---------------------------------------------------
73,580.40
-----------------------------------------------------------------------------------------------------
12,000.00
Php 1,000.00/ TR.(28TR)
28,000.00
358,848.93
Co. Profit ---------------------------------------- 15%
53,827.34
412,676.27
VAT 12%
49,521.15
CONTRACT PRICE -----------------------------------------
Prepared By : ________________
Labor Cost:
Steel work ------------------------------------Electl works -----------------------------------A.C. Installation works ----------------------Masonry works --------------------------------
Noted By : ______________
8 working days
5 working days
10 working days
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
462,197.42
REDL ENTERPRISES CORP

Date : , 2011
Customer :
Address :
Subject :
Control # : __________
PR/PO# _____________
Materials Breakdown
No.
1
ITEMS
A.C.U's
Description
Unit
Unit
Total unit
Qty
QTY
Price
Cost
lot
3,070.00
30%
30% Cont. of total

unit cost
6,140.00
1,842.00
7,982.00
0.00
0.00
0.00
proof enclosure.
0.00
0.00
0.00
10,560.00
3,168.00
13,728.00
0.00
0.00
0.00
proof enclosure.
Circuit breaker, NEMA 3, 30A
proof enclosure.
Circuit breaker, 20A, 230V, 1ph
bolt -on
5TR
Total
strd, THHN
strd, THHN
Electl. Wire, 3.5mm2/#12
strd, THHN
lot
lot
lot
mtrs
mtrs
2,640.0
2,130.0
2,130.0
62
35
0.00
0.00
0.00
4,260.00
1,278.00
5,538.00
0.00
0.00
0.00
0.00
0.00
0.00
2,130.00
639.00
2,769.00
0.00
0.00
0.00
9,300.00
2,790.00
12,090.00
0.00
0.00
0.00
5,810.00
1,743.00
7,553.00
0.00
0.00
0.00
5,724.00
24,804.00
mtrs
30
19,080.00
0.00
0.00
0.00
Electl. Wire indl. #14, strd
0
0
mtrs
15
6,090.00
1,827.00
7,917.00
Electl. Tape
rolls
25
275.00
82.50
357.50
10
PVC conduit, orange, 1"dia x
95
950.00
285.00
1,235.00
0.00
0.00
0.00
620.40
2,688.40
10'
11
PVC conduit, orange, 3/4"dia
0
0
x 10'
12

3/4"dia
88
2,068.00
0.00
0.00
0.00
pcs
15
360.00
108.00
468.00
0.00
0.00
0.00
0
0
0
0
13
14
15
PVC conduit, orange,1/2"dia
x 10'
1/2"dia
1"dia
16
17
pcs
60
10
774.00
3,354.00
0.00
0.00
0.00
220.00
66.00
286.00
0.00
0.00
0.00
105.00
455.00
pcs
35
350.00
0.00
0.00
0.00
pcs
15
555.00
166.50
721.50
0.00
0.00
0.00
pcs
12
600.00
180.00
780.00
0.00
0.00
0.00
0
0
2,580.00
18
Clamp, orange, 1"dia
pcs
48.00
14.40
62.40
19
Clamp, orange, 3/4"
pcs
2.5
150.00
45.00
195.00
20
Clamp, orange, 1/2"
pcs
80.00
24.00
104.00
21
Utility box, orange
pcs
20
0.00
0.00
0.00
22
Junction box, orange,w/ cover
pcs
28
1,260.00
378.00
1,638.00
23
Plastic Moulding, 3/4" x 10'
24
Liquid tight conduit, 1"dia
25
26
27
28
29
30
0.00
0.00
0.00
mtrs
48
96.00
28.80
124.80
mtrs
69
414.00
124.20
538.20
mtrs
55
110.00
33.00
143.00
pcs
50
200.00
60.00
260.00
0.00
0.00
0.00
600.00
180.00
780.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,700.00
11,700.00
1"dia. w/ lock nut bushing
Angle bar, 3/16"t x 1 1/2" x
1 1/2" x 20'
31
Angle bar, 3/16"t x 1" x 1"
sets
sets
50
22
450
9,000.00
0.00
0.00
0.00
450
4,432.50
1,329.75
5,762.25
0.00
0.00
0.00
0
0
x 20'
0
0
32
Flat bar, 1/4"t x 1 1/2" x 20'
200
6,800.00
2,040.00
8,840.00
33
Plain round bar, 1/2"dia x 20'
115
2,070.00
621.00
2,691.00
34
B.I. pipe, 1"dia x 20'
0.00
0.00
0.00
35
Cement
bags
197
0.00
0.00
0.00
36
White sand
bags
70
0.00
0.00
0.00
37
Machine bolt, w/ nuts,lock &
sets
18.55
593.60
178.08
771.68
0.00
0.00
0.00
1,065.00
319.50
1,384.50
flat washeres, 12mm x 50mm

38
U bolt w/ nuts, lock & flat
0
0
sets
21.3
washers, 1/4"dia thread, x
0.00
0.00
0.00
6"dia clamp, x 8"dia depth
0.00
0.00
0.00
39
Dyna-bolt, 5/16"dia x 2"
40
G,I, wire, # 16
41
Welding rod, 1/8"dia, wip arc
42
43
pairs
0.00
0.00
0.00
kls
90
0.00
0.00
0.00
kls
30
165.00
49.50
214.50
sets
14
168.00
50.40
218.40
0.00
0.00
0.00
800.00
240.00
1,040.00
0.00
0.00
0.00
10,230.00
3,069.00
13,299.00
0.00
sets
20
44
Copper pipe, (hd) 1 1/8"dia
3,410
45
1400
4,200.00
1,260.00
5,460.00
46
2000
18,000.00
5,400.00
23,400.00
47
Coppere pipe,(hd) 1/2"dia
1000
13,000.00
3,900.00
16,900.00
48
Copper pipe,(hd) 3/8"dia
781
3,124.00
937.20
4,061.20
49
pcs
81
729.00
218.70
947.70
0.00
0.00
0.00
54
0.00
0.00
0.00
0.00
0.00
0.00
270.00
81.00
351.00
0.00
0.00
0.00
99.00
429.00
50
51
52
53
1 1/8"dia
pcs
3/4"dia
pcs
pcs
5/8"dia
1/2"dia
3/8"dia
54
Full thread round bar, w/ nut
56
58
59
60
1 1/8"dia I.D. x 6', aeroflex
330.00
0.00
0.00
0.00
pcs
50
450.00
135.00
585.00
0.00
0.00
0.00
sets
30
1,770.00
531.00
2,301.00
0.00
0.00
0.00
1,551.00
465.30
2,016.30
0.00
0.00
0.00
3,360.00
14,560.00
141
400
11,200.00
0.00
0.00
0.00
50
550.00
165.00
715.00
0.00
0.00
0.00
3,360.00
1,008.00
4,368.00
0.00
0.00
0.00
490.00
147.00
637.00
0.00
0.00
0.00
4,500.00
1,350.00
5,850.00
0
0
Polyethylene plastic, 2"
11
3/4"dia I.D. x 6' aereoflex

57
pcs
0
0
& washers, 5/16"dia x 1m

55
30
rolls
80
35
150
61
Ever sealer
rolls
130
325.00
97.50
422.50
62
PVC pipe, blue, NELTEX,1"dia
110
550.00
165.00
715.00
0.00
0.00
0.00
88
704.00
211.20
915.20
0.00
0.00
0.00
180.00
54.00
234.00
0.00
0.00
0.00
63
64
X 20'
3/4"dia x 20'
1/2"dia x 20'
60
65
PVC elbow, NELTEX, 1"dia
pcs
15
105.00
31.50
136.50
66
pcs
12
120.00
36.00
156.00
67
pcs
10
60.00
18.00
78.00
68
PVC cement
cans
75
0.00
0.00
0.00
69
R-22
kls
180
5,400.00
1,620.00
7,020.00
70
Nitrogen
cyl
0.00
0.00
0.00
71
Oxy & Ace
pairs
800
0.00
0.00
0.00
72
Silver rod
pcs
10
370.00
111.00
481.00
73
Flux
cans
100
0.00
0.00
0.00
74
pcs
450
900.00
270.00
1,170.00
0.00
0.00
0.00
2,320.00
696.00
3,016.00
0.00
0.00
0.00
900.00
270.00
1,170.00
75
76
5/8"dia
1/2"dia
pcs
580
pcs
450
0.00
0.00
0.00
750
0.00
0.00
0.00
3/8"dia
77
Red lead paint
gals
78
Paint thinner
gals
550
0.00
0.00
0.00
79
Paint Brush 2"
pcs
119.75
0.00
0.00
0.00
80
Fan Grille of condenser
pcs
1800
3,600.00
1,080.00
4,680.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Koppel, 3TR, 220V, 60h, 1ph
Total Materials Cost -------------------------------------------------Total Labor Cost

Hauling Cost
Dismantling Cost
245,268.53
---------------------------------------------------
73,580.40
-----------------------------------------------------------------------------------------------------
12,000.00
Php 1,000.00/ TR.(28TR)
28,000.00
358,848.93
Co. Profit ---------------------------------------- 15%
53,827.34
412,676.27
VAT 12%
49,521.15
CONTRACT PRICE -----------------------------------------
Prepared By : ________________
Labor Cost:
Steel work ------------------------------------Electl works -----------------------------------A.C. Installation works ----------------------Masonry works --------------------------------
Noted By : ______________
8 working days
5 working days
10 working days
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
462,197.42
REDL ENTERPRISES CORP.

Date : _____________
Customer Name : ___________________________________________
Subject : ___________________________________________________
MATERIALS BREAKDOWN
No.
Item/s Description
Prepared By : __________________
Noted : _______________________
Qty.
Unit
Unit Price
Total Price
REMARKS
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
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.
# of occurrences
2

Arnel Quotation

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Arnel Quotation

Uploaded by

Copyright:

Available Formats

2

REDL ENTERPRISES CORP

Circuit breaker, NEMA 3, 40A,

PVC conduit, orange, 1"dia x

Electl. Wire indl. #14, strd

PVC conduit elbow, orange

Electl. Wire, 5.5mm2/#10,

PVC conduit, orange, 3/4"dia

Circuit breaker, 20A, 230V, 1ph

Electl. Wire, 3.5mm2/#12

Circuit breaker, NEMA 3, 30A

Electl. Wire, 8.0mm2/#8,

30% Cont. of total

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

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

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

PVC conduit, orange,1/2"dia

PVC conduit elbow, orange

PVC conduit elbow, orange

Clamp, orange, 1"dia

Clamp, orange, 3/4"

Clamp, orange, 1/2"

Utility box, orange

Junction box, orange,w/ cover

Plastic Moulding, 3/4" x 10'

Liquid tight conduit, 1"dia

Liquid tight conduit, 3/4"dia

Liquid tight conduit, 1/2"dia

Angle connector, liquid tight

Angle connector, liquid tight

1/2"dia w/ lock nut bushg

3/4"dia w/ lock nut bushg

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

Angle connector, liquid tight

1"dia. w/ lock nut bushing

1/2"dia w/ lock nut bushg

3/4"dia w/ lock nut bushg

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

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

B.I. pipe, 1"dia x 20'

Machine bolt, w/ nuts,lock &

flat washeres, 12mm x 50mm

U bolt w/ nuts, lock & flat

washers, 1/4"dia thread, x

6"dia clamp, x 8"dia depth

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

Welding rod, 1/8"dia, wip arc

Expansion shield w/ bolt,

lock washers, 1/4"dia x 1"

Expansion shield w/ bolt,

lock washers, 5/16"dia x 2"

Copper pipe, (hd) 5/8"dia

Copper pipe, (hd) 3/4"dia

Coppere pipe,(hd) 1/2"dia

Copper pipe,(hd) 3/8"dia

Copper elbow, long radius,

Copper elbow, long radius,

Copper elbow, long radius,

Rubber insulation, 1/2"t, x

Rubber insulation, 1/2"t, x

Rubber insulation, 1/2"t, x

Polyethylene plastic, 2"

Rubber insulation, 1/2"t, x