MARC AND JENSSEN INDUSTRIAL CORPORATION

PROJECT: VRF installation at GENPACT

DATE:
PROJECT DURATION: 1 week
MANPOWER: 10-12
UNIT COST
ITEM PARTICULAR UNIT QTY
MATERIAL
I. GENERAL REQUIREMENTS
1 Mobilization/Transportation lot 6 2000
2 Temporary Facilities lot 1 0
3 Safety requierments, PPE lot 1 0
4 Permits lot 1 0
5 As built plans lot 1 0
7 Site Supervision lot 1 0
8 COVID/Tests lot 1 0

II. MECHANICAL WORKS: Installation of ACCU/FCU

III. MECHANICAL WORKS: Refrigerant Piping Works

COPPER TUBE
HD type L - 1/2 copper tube length 10 1600
HD type L - 3/8 copper tube length 10 1020
HD type L - 5/8 copper tube length 10 2300
HD type L - 3/4 copper tube length 10 2900
HD type L - 7/8 copper tube length 10 3650
1/2 copper tube elbow pc 30 28
3/8 copper tube elbow pc 30 22
5/8 copper tube elbow pc 30 42
3/4 copper tube elbow pc 30 45
7/8 copper tube elbow pc 30 53
1/2 copper tube coupling pc 30 11
3/8 copper tube coupling pc 30 10
5/8 copper tube coupling pc 30 12
3/4 copper tube coupling pc 30 20
7/8 copper tube coupling pc 30 26

RUBBER INSULATION
Rubber Insulation 1/2 x 1'' thickness x 1.83 M pc 20 130
Rubber Insulation 3/8 x 1'' thickness x 1.83 M pc 20 119
Rubber Insulation 5/8 x 1'' thickness x 1.83 M pc 20 150
Rubber Insulation 3/4 x 1'' thickness x 1.83 M pc 20 167
Rubber Insulation 7/8 x 1'' thickness x 1.83 M pc 20 183

3 ELECTRICAL WORKS
3
Royal cord #14AWG 4C (FCU to CDU) m 120 140
Royal cord #10AWG 3C (CDU to CB) m 60 170
CIRCUIT BREAKER 20AMPS pc 2 650
CIRCUIT BREAKER 40AMPS pc 1 3500
NEMA ENCLOSURE (FCU) pc 2 500
NEMA ENCLOSURE (CDU) pc 1 1500
FLEXIBLE CONDUIT 1/2 m 200 11.5

4
Consumables: PE Tape, Refrigerant, electrical tape,
primer paint, nitrogen, welding rod, silver rod,
soldering flux, PPEs, other consumables to complete
the system, testing and commissioning
3/4 PVC *BLUE PIPE pc 30 160
3/4 PVC *BLUE ELBOW pc 30 45
PRE FAB. BRACKET (DX) pc 3 2500
R32 kg 1 500
AEROTAPE pc 10 300
FLEXIBLE HOSE pc 2 900
POLYETHYLENE TAPE pc 40 150
DYNABOLT pc 60 15
MAP GAS pc 5 390
SILVER ROD pc 20 25
PVC CLAMP (FOR DRAIN) pc 20 55
NITROGEN (BIG) pc 2 850
ELECTRICAL TAPE pc 2 30
1 1/4 X .35 ANGLE BAR pc 8 690
FULL THREAD BAR 1/2 pc 8 140.6
TOX pc 100 2
CLEVIS HANGER 3'' pc 20 92
PIPE HANGERS pc 20 65

V. TESTING AND COMMISSIONING

TESTING AND COMMISSIONING lot 3 65
 0.40

UNIT COST UNIT COST

TOTAL AMOUNT Matl
TOTAL MATERIAL LABOR TOTAL LABOR
-
12,000.00 650.00 3,900.00 15,900.00
- -
- -
- -
- -
- - -
- - -
SUB TOTAL 15,900.00

SUB TOTAL

16,000.00 640.00 6,400.00 22,400.00 2,461.54

10,200.00 408.00 4,080.00 14,280.00 1,569.23
23,000.00 920.00 9,200.00 32,200.00 3,538.46
29,000.00 1,160.00 11,600.00 40,600.00 4,461.54
36,500.00 1,460.00 14,600.00 51,100.00 5,615.38
840.00 11.20 336.00 1,176.00 43.08
660.00 8.80 264.00 924.00 33.85
1,260.00 16.80 504.00 1,764.00 64.62
1,350.00 18.00 540.00 1,890.00 69.23
1,590.00 21.20 636.00 2,226.00 81.54
330.00 4.40 132.00 462.00 16.92
300.00 4.00 120.00 420.00 15.38
360.00 4.80 144.00 504.00 18.46
600.00 8.00 240.00 840.00 30.77
780.00 10.40 312.00 1,092.00 40.00
- SUB TOTAL 171,878.00
-
2,600.00 52.00 1,040.00 3,640.00 200.00
2,380.00 47.60 952.00 3,332.00 183.08
3,000.00 60.00 1,200.00 4,200.00 230.77
3,340.00 66.80 1,336.00 4,676.00 256.92
3,660.00 73.20 1,464.00 5,124.00 281.54
SUB TOTAL 20,972.00
16,800.00 56.00 6,720.00 23,520.00 215.38
10,200.00 68.00 4,080.00 14,280.00 261.54
1,300.00 260.00 520.00 1,820.00 1,000.00
3,500.00 1,400.00 1,400.00 4,900.00 5,384.62
1,000.00 200.00 400.00 1,400.00 769.23
1,500.00 600.00 600.00 2,100.00 2,307.69
2,300.00 4.60 920.00 3,220.00 17.69

SUB TOTAL 51,240.00

4,800.00 64.00 1,920.00 6,720.00 246.15

1,350.00 18.00 540.00 1,890.00 69.23
7,500.00 1,000.00 3,000.00 10,500.00 3,846.15
500.00 200.00 200.00 700.00 769.23
3,000.00 120.00 1,200.00 4,200.00 461.54
1,800.00 360.00 720.00 2,520.00 1,384.62
6,000.00 60.00 2,400.00 8,400.00 230.77
900.00 6.00 360.00 1,260.00 23.08
1,950.00 156.00 780.00 2,730.00 600.00
500.00 10.00 200.00 700.00 38.46
1,100.00 22.00 440.00 1,540.00 84.62
1,700.00 340.00 680.00 2,380.00 1,307.69
60.00 12.00 24.00 84.00 46.15
5,520.00 276.00 2,208.00 7,728.00 1,061.54
1,124.80 56.24 449.92 1,574.72 216.31
200.00 0.80 80.00 280.00 3.08
1,840.00 36.80 736.00 2,576.00 141.54
1,300.00 26.00 520.00 1,820.00 100.00

SUB TOTAL 57,602.72

195.00 26.00 78.00 273.00 100.00

SUB TOTAL 273.00

Total Amount 317,865.72

Discount 25,429.26
Vat 12% 35,092.38
Total Amount Vat Inc 327,528.84
MATL % GEN REQ % LABOR %
0.65 0.80 0.35
SELLING

ttl matl labor ttl labor total

- 812.50 4,875.00 4,875.00

-
- - - -
-
-
- - - -
- - - -
SUB TOTAL 4,875.00

SUB TOTAL -

24,615.38 861.54 8,615.38 33,230.77

15,692.31 549.23 5,492.31 21,184.62
35,384.62 1,238.46 12,384.62 47,769.23
44,615.38 1,561.54 15,615.38 60,230.77
56,153.85 1,965.38 19,653.85 75,807.69
1,292.31 15.08 452.31 1,744.62
1,015.38 11.85 355.38 1,370.77
1,938.46 22.62 678.46 2,616.92
2,076.92 24.23 726.92 2,803.85
2,446.15 28.54 856.15 3,302.31
507.69 5.92 177.69 685.38
461.54 5.38 161.54 623.08
553.85 6.46 193.85 747.69
923.08 10.77 323.08 1,246.15
1,200.00 14.00 420.00 1,620.00
SUB TOTAL 254,983.85

4,000.00 70.00 1,400.00 5,400.00

3,661.54 64.08 1,281.54 4,943.08
4,615.38 80.77 1,615.38 6,230.77
5,138.46 89.92 1,798.46 6,936.92
5,630.77 98.54 1,970.77 7,601.54
SUB TOTAL 31,112.31
25,846.15 75.38 9,046.15 34,892.31
15,692.31 91.54 5,492.31 21,184.62
2,000.00 350.00 700.00 2,700.00
5,384.62 1,884.62 1,884.62 7,269.23
1,538.46 269.23 538.46 2,076.92
2,307.69 807.69 807.69 3,115.38
3,538.46 6.19 1,238.46 4,776.92

SUB TOTAL 76,015.38

7,384.62 86.15 2,584.62 9,969.23

2,076.92 24.23 726.92 2,803.85
11,538.46 1,346.15 4,038.46 15,576.92
769.23 269.23 269.23 1,038.46
4,615.38 161.54 1,615.38 6,230.77
2,769.23 484.62 969.23 3,738.46
9,230.77 80.77 3,230.77 12,461.54
1,384.62 8.08 484.62 1,869.23
3,000.00 210.00 1,050.00 4,050.00
769.23 13.46 269.23 1,038.46
1,692.31 29.62 592.31 2,284.62
2,615.38 457.69 915.38 3,530.77
92.31 16.15 32.31 124.62
8,492.31 371.54 2,972.31 11,464.62
1,730.46 75.71 605.66 2,336.12
307.69 1.08 107.69 415.38
2,830.77 49.54 990.77 3,821.54
2,000.00 35.00 700.00 2,700.00

SUB TOTAL 85,454.58

300.00 35.00 105.00 405.00

SUB TOTAL 405.00
profit profit %
Total Amount 452,846.12 134,980.40 30%
Discount 36,227.69
Total Discounted Amount 416,618.43 89,089.60 21%
Vat 12% 49,994.21
Total Amount Vat Inc 466,612.65