Вы находитесь на странице: 1из 5

Project: Proposed Material Recovery Facility

Location: SEC Power Plant, Brgy Kamanga, Maasim Sarangani Province


Owner: Sarangani Energy Corporation
Project Duration: 90 Days

Item no. Description Qty Unit Unit Cost Amount


I Site Works
Site Clearing 1.00 lot 1,150.00 1,150.00
Stake and layout 1.00 lot 3,650.00 3,650.00
Excavation (Backhoe) 1.00 lot 50,000.00 50,000.00
Selected Backfill 57.00 cu.m 300.00 17,100.00
71,900.00

Sub-Total I 71,900.00

II Concreting Works
Materials:
Portland Cement (40kg/bag) 233.00 bags 250.00 58,250.00
Sand 21.00 cu.m 500.00 10,500.00
Gravel 26.00 cu.m 900.00 23,400.00
16mmφ Deformed bar x 6m (Grade 275) 65.00 le 390.00 25,350.00
12mmφ Deformed bar x 6m (Grade 275) 34.00 le 220.00 7,480.00
10mmφ Deformed bar x 6m (Grade 275) 153.00 le 160.00 24,480.00
No. 16 Tie wire 20.00 kgs 75.00 1,500.00
Materials Cost: 150,960.00
Labor Cost: 60,384.00
Equipment:
Bar Cutter 1.00 lot 2,000.00 2,000.00
Concrete Mixer (1 bagger) 1.00 lot 13,000.00 13,000.00
Equipment Cost: 15,000.00

Sub-Total II 226,344.00

III Formworks
Materials:
12 mm thk Ordinary plywood 6.00 pcs 567.00 3,402.00
2"x2' Rough Lumber 14.00 pcs 120.00 1,680.00
Assorted CWN 8.00 kg 60.00 480.00
No. 16 Tie wire 5.00 kg 75.00 375.00
Materials Cost: 5,937.00
Labor Cost: 2,671.65

Sub-Total III 8,608.65

IV Masonry Works
Materials:
100mm thk CHB (750psi) 827.00 pcs 20.00 16,540.00
10mmφ Deformed bar x 6m (Grade 275) 265.00 pcs 160.00 42,400.00
Project: Proposed Material Recovery Facility
Location: SEC Power Plant, Brgy Kamanga, Maasim Sarangani Province
Owner: Sarangani Energy Corporation
Project Duration: 90 Days

Item no. Description Qty Unit Unit Cost Amount


Portland Cement (40kg/bag) 198.00 bags 250.00 49,500.00
Sand 18.00 cu.m 500.00 9,000.00
No. 16 Tie wire 4.00 kgs 75.00 300.00
Materials Cost: 117,740.00
Labor Cost: 58,870.00

Equipment:
Bar Cutter 1.00 lot 900.00 900.00
Concrete Mixer (1 bagger) 1.00 lot 4,000.00 4,000.00
Equipment Cost: 4,900.00

Sub-Total IV 181,510.00

V Steel Works
Materials:
250x250x12mm thk MS Plate 9.00 pcs 425.50 3,829.50
16mmφ x 500mm Anchor Bolt 36.00 pcs 528.00 19,008.00
10mm thk MS Stiffener Plate 36.00 pcs 385.00 13,860.00
150mmφ x 6mm x 6m thk BI Pipe 6.00 le 7,150.00 42,900.00
50x50x6mm thk. Angle Bar 39.00 pcs 1,543.00 60,177.00
250x250x10mm thk MS Top Plate 9.00 pcs 308.00 2,772.00
125x50x20x3.5 mm thkx6m C-Purlin 53.00 pcs 2,800.00 148,400.00
10mmφ Plain Round Bar 17.00 pcs 214.50 3,646.50
12mmφ Plain Round Bar 11.00 pcs 266.20 2,928.20
12mmφ Turn Buckle 6.00 pcs 71.50 429.00
Welding Rod 4.00 boxes 2,200.00 8,800.00
Oxygen (refill) 3.00 tank 500.00 1,500.00
Acetylene (refill) 3.00 tank 900.00 2,700.00
Materials Cost: 310,950.20
Labor Cost: 155,475.10

Equipment:
Basics Tools, Equipment, Scaffolding Works and ladders,
Welding Machine 1.00 lot 50,000.00 50,000.00
Equipment Cost: 50,000.00

Sub-Total V 516,425.30

VI Roofing Works
Materials:
0.6mm thk x 1.1m Rib Type Pre-Painted Long Span GI Roofing 178.00 lm 350.00 62,300.00
Tekscrew 2.00 box 850.00 1,700.00
Project: Proposed Material Recovery Facility
Location: SEC Power Plant, Brgy Kamanga, Maasim Sarangani Province
Owner: Sarangani Energy Corporation
Project Duration: 90 Days

Item no. Description Qty Unit Unit Cost Amount


Touch-up paint 1.00 can 340.00 340.00
Silicone Sealant / Vulcaseal 10.00 qrt 460.00 4,600.00
Materials Cost: 68,940.00
Labor Cost: 31,023.00

Equipment:
Hand Drill 1.00 lot 1,200.00 1,200.00
Scaffolding 1.00 lot 2,500.00 2,500.00
Equipment Cost: 3,700.00

Sub-Total VI 103,663.00

VII Plumbing Works


Materials:
Hose bibb-12mmφ 1.00 500.00 500.00
PE Pipe - 12mmφ 15.00 110.00 1,650.00
PE Pipe Elbow - 12mmφ 2.00 pcs 40.00 80.00
PE Pipe Tee - 12mmφ 2.00 pcs 40.00 80.00
PE Pipe Adapter - 12mmφ 5.00 pcs 40.00 200.00
Sump pit including SS grills 1.00 lot 4,250.00 4,250.00
Materials Cost: 6,760.00
Labor Cost: 2,366.00

Sub-Total VI 9,126.00

VIII Painting Works


Materials:
Steel
Primer Red Oxide 10.00 gal 370.00 3,700.00
Quick Dry enamel 20.00 gal 510.00 10,200.00
Concrete:
Flat Latex 12.00 gal 470.00 5,640.00
Latex Semi Gloss 25.00 gal 560.00 14,000.00
Masonry Putty 10.00 gal 270.00 2,700.00
Concrete Neutralizer 8.00 gal 400.00 3,200.00
Tinting Color 10.00 can 55.00 550.00
Lacquer Thinner 1.00 gal 330.00 330.00
Paint Thinner 5.00 gal 330.00 1,650.00
Palette 4" 2.00 pairs 35.00 70.00
Paint Roller 7" w/ handle 4.00 pcs 130.00 520.00
Paint Roller 4" w/ handle 4.00 pcs 100.00 400.00
Paint Brush 4" 5.00 pcs 125.00 625.00
Paint Brush 2" 5.00 pcs 75.00 375.00
Project: Proposed Material Recovery Facility
Location: SEC Power Plant, Brgy Kamanga, Maasim Sarangani Province
Owner: Sarangani Energy Corporation
Project Duration: 90 Days

Item no. Description Qty Unit Unit Cost Amount


Stell Brush 2.00 pcs 100.00 200.00
Assorted Sanding Paper 4.00 doz 115.00 460.00
Masking Tape 3.00 pcs 130.00 390.00
Used news paper 3.00 kg 38.00 114.00
Rugs 3.00 kg 28.00 84.00
Materials Cost: 45,208.00
Labor Cost: 22,604.00

Equipment:
Scaffolding 1.00 lot 2,500.00 2,500.00
Equipment Cost; 2,500.00

Sub-Total VIII 70,312.00

IX Electrical Works
Materials:
2 Gang CO Weather Proof 4.00 pcs 990.00 3,960.00
2 Gang C.o GFCI 1.00 pcs 400.00 400.00
70W LED Hi-Bay ligthing Fixtures 8.00 pcs 2,850.00 22,800.00
18W LED Downlight Fixtures 8.00 pcs 750.00 6,000.00
3-Gang Switch 2.00 pcs 280.00 560.00
Emergency Light 2.00 pcs 1,400.00 2,800.00
THHN Wire #14 2.00 roll 2,337.00 4,674.00
THHN Wire #12 2.00 roll 3,800.00 7,600.00
THHN Wire #10 3.00 roll 5,130.00 15,390.00
Panel Borads 1.00 pcs 2,500.00 2,500.00
Circuit Breaker 30A 1.00 pcs 450.00 450.00
Circuit Breaker 20A 1.00 pcs 450.00 450.00
Circuit Breaker 15A 2.00 pcs 450.00 900.00
PVC Pipe 1/2" dia Orange 30.00 le 95.00 2,850.00
PVC Pipe 3/4" dia Orange 12.00 le 110.00 1,320.00
PVC Male Adapter 30.00 pcs 12.00 360.00
Flexibl Hose 3.00 roll 750.00 2,250.00
Electrical Tape 10.00 pcs 65.00 650.00
Utility box 10.00 pcs 50.00 500.00
Junction box 9.00 pcs 25.00 225.00
Materials Cost: 76,639.00
Labor Cost: 26,823.65

Sub-Total IX 103,462.65
Project: Proposed Material Recovery Facility
Location: SEC Power Plant, Brgy Kamanga, Maasim Sarangani Province
Owner: Sarangani Energy Corporation
Project Duration: 90 Days

Item no. Description Qty Unit Unit Cost Amount


X Safety Requirements
Supply and Installation of Emergency eye wash w/ safety
shower, SS 304, with bowl and foot pedal 1.00 lot 40,000.00 40,000.00
ABC 10lbs fire extinguisher with stand 4.00 unit 4,500.00 18,000.00

FDAS requirements (smoke detector, alarm horn, conduits,


tapping points and other accessories, including intallation works 1.00 lot 90,000.00 90,000.00
Materials Cost: 148,000.00

Sub-Total X 148,000.00

XI General Requirements
Mob/demob 1.00 lot 20,000.00 20,000.00
Temfacil 1.00 lot 30,000.00 30,000.00
PPE 1.00 lot 15,000.00 15,000.00
Permits and Licenses 1.00 lot 20,000.00 20,000.00

Sub-Total XI 85,000.00

Direct Cost 1,524,351.60


OCM 167,678.68
VAT 30,487.03
Indirect Cost 198,165.71

Total Project Cost: 1,722,517.31