Page 11 - DS FINANCE REQUEST BILLING No. 3

Mechanical THREAD O LET
80mm X 50mm 72 pcs. 35,287.20 70% 20% 0.90 31,758.48
80mm X 40mm 144 pcs. 55,598.40 70% 20% 0.90 50,038.56
80mm X 32mm 144 pcs. 33,321.60 70% 20% 0.90 29,989.44
B SPRINKLER HEADS, VALVES
VALVES 100 mm 12 pc. 280,800.00 0% 90% 0.90 252,720.00
GATE VALVE 32 mm 12 pc. 24,960.00 70% 20% 0.90 22,464.00
GLOBE VALVE 25 mm 24 pc. 26,832.00 70% 20% 0.90 24,148.80
SIGHT GLASS 25 mm 24 pc. 30,576.00 70% 20% 0.90 27,518.40
WATER FLOW SWITCH 100 mm 12 pc. 112,320.00 70% 20% 0.90 101,088.00
AIR VENT 12 pc. 149,760.00 70% 20% 0.90 134,784.00
FDC 65 x 65 100mmØ 2 pcs. 62,400.00 0% 0% - -
FIRE HOSE VALVE 24 pcs. 293,280.00 0% 0% - -
SPRINKLER HEAD 574 pcs. 283,556.00 70% 20% 0.90 255,200.40
CHECK VALVE 150 mm 2 pc. 98,800.00 70% 20% 0.90 88,920.00
FIRE HOSE CABINET 24 pcs. 717,600.00 70% 20% 0.90 645,840.00
SPRINKLER MONITORING PANEL 1 lot 234,000.00 70% 20% 0.90 210,600.00

FIRE PROTECTION Works collection 4,611,175.40 83% 3,829,945.86

A PUMPS, CONTROLS, VALVES & ACCESSORIES
FIRE PUMP 1 unit 20,000.00 0% 0% - -
JOCKEY PUMP 1 unit 10,000.00 0% 0% - -
B.I PIPE
150mmØ 9 pcs. 152,053.20 0% 90% 0.90 136,847.88
50mmØ 4 pcs. 11,544.00 0% 90% 0.90 10,389.60
TEE
150 x 150mmØ 4 pcs. 12,984.40 0% 90% 0.90 11,685.96
150 x 50mmØ 1 pc. 3,412.50 0% 90% 0.90 3,071.25
50 x 50mmØ 1 pc. 314.60 0% 90% 0.90 283.14
ELBOW
150mmØ x 90° 15 pcs. 28,957.50 0% 90% 0.90 26,061.75
50mmØ x 90° 7 pcs. 1,801.80 0% 90% 0.90 1,621.62
Coupling
150mmØ 6 pcs. 7,176.00 0% 90% 0.90 6,458.40
BOLTS AND NUTS 48 pcs. 7,488.00 0% 90% 0.90 6,739.20

GATE VALVES 150mmØ 3 pcs. 128,700.00 0% 90% 0.90 115,830.00
GATE VALVES 50mmØ 1 pc. 7,800.00 0% 90% 0.90 7,020.00
CHECK VALVES 150mmØ 1 pcs. 49,400.00 0% 90% 0.90 44,460.00
CHECK VALVES 50mmØ 1 pc. 7,800.00 0% 90% 0.90 7,020.00
ALARM CHECK VALVE 150mmØ 1 pc. 80,600.00 0% 90% 0.90 72,540.00
VICTAULIC COUPLING 150mmØ 6 pc. 7,176.00 0% 0% - -
PRESSURE SENSING LINE 1/2"Ø 1 lot 7,800.00 0% 0% - -
B CONSUMABLES/ PIPE SLEEVING 1 lot 260,000.00 70% 20% 0.90 234,000.00
C PAINTING WORKS 1 lot 78,000.00 50% 40% 0.90 70,200.00
D PIPE HANGERS & SUPPORTS 1 lot 455,000.00 50% 40% 0.90 409,500.00
E TESTING AND COMMISSIONING 1 lot 130,000.00 50% 40% 0.90 117,000.00
TOTAL FIRE PROTECTION Works collection 1,468,008.00 87% 1,280,728.80
MARK-UP:
1. CONTINGENCY (__%) 100,000.00 70% 20% 0.90 90,000.00
2. OVERHEAD (__%) 100,000.00 70% 20% 0.90 90,000.00
3. CONTRACTORS PROFIT (__%) 100,000.00 70% 20% 0.90 90,000.00
4. VAT 220,816.60 70% 20% 0.90 198,734.94

SUB TOTAL COST: 520,816.60 90% 468,734.94

TOTAL AMOUNT: 6,600,000.00 85% 5,579,409.60

Contract Amount Php 6,600,000.00