Breakdown of Cost - Water Heater PPR Pipes and Fittings

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 4

Rehabilitation of Deteriorated PPR Pipes and Fittings of 3 units Deron Water

Project : Heaters
Location : Canvas Boutique Hotel
Subject: Cost Break down

ITEM Parklane Commercial Solutherm (Wilcon PPC)


DESCRIPTION QTY UNIT
NO. Unit Price Total Unit Price
i. Materials
1 PPR Pipe (63mmØ x 4meters) PN20 12.00 Length 3,111.00 37,332.00 3,415.00
2 PPR Pipe (32mmØ x 4meters) PN20 2.00 Length 548.00 1,096.00 650.00
3 Gate Valve 63mmØ 12.00 pcs 1,381.00 16,572.00 1,680.00
4 Gate Valve 32mmØ 10.00 pcs 488.00 4,880.00 480.00
5 Male Union 63mmØ 9.00 pcs 2,318.00 20,862.00 2,320.00
6 Equal Tee 63mmØ 9.00 pcs 183.00 1,647.00 258.00
7 Equal Tee 32mmØ 1.00 pcs 32.00 32.00 70.00
8 Elbow 90 deg. 63mmØ 9.00 pcs 149.00 1,341.00 200.00
9 Elbow 90 deg. 32mmØ 13.00 pcs 23.00 299.00 70.00
10 End Cap 63mmØ 4.00 pcs 71.00 284.00 100.00
11 Female Thread Tee 32mmØ 6.00 pcs 321.00 1,926.00 316.00
12 Tee reducer (63mmØ X 32mmØ) 8.00 pcs 61.00 488.00 300.00
13 Coupling Reducer (63mmØ X 32mmØ) 2.00 pcs 132.00 264.00 200.00
14 Male Threaded connector 32mmØ 16.00 pcs 349.00 5,584.00 560.00
15 Fusion Machines 1.00 set 7,000.00 7,000.00 7,000.00
99,607.00
16 Material Cost Variable (7%) 6,972.49

ii. Insulation and Paint Works

1. Red Oxide Primer 2.00 liter 150.00 300.00 150.00


2. Epoxy Paint (Top Coat) 2.00 liter 180.00 360.00 180.00

iii.
Freigth cost 1.00 lot 25,000.00 25,000.00 3,000.00

iv. Estimated Labor Cost 1.00 lot 25,000.00 25,000.00 25,000.00


TOTAL 150,267.00

Prepared by:
Ilde Belar
Solutherm (Wilcon PPC) Othmann Inc. ( WEXAN)
Total Unit Price Total

40,980.00 3,563.00 42,756.00


1,300.00 876.00 1,752.00
20,160.00 2,960.00 35,520.00
4,800.00 742.00 7,420.00
20,880.00 2,600.00 23,400.00
2,322.00 333.00 2,997.00
70.00 54.00 54.00
1,800.00 259.00 2,331.00
910.00 42.00 546.00
400.00 121.00 484.00
1,896.00 324.00 1,944.00
2,400.00 310.00 2,480.00
400.00 119.00 238.00
8,960.00 696.00 11,136.00
7,000.00 7,000.00 7,000.00
114,278.00 140,058.00
7,999.46 9,804.06

300.00 150.00 300.00


360.00 180.00 360.00

3,000.00 25,000.00 25,000.00

25,000.00 25,000.00 25,000.00


150,937.46 190,718.00

You might also like