Вы находитесь на странице: 1из 40

Tuesday, January 21, 2020

RP MAPPALA, INC.
Purok 1, Libertad, Isabel, Leyte

PR No:
Project Name: ASSEMBLING OF SEAWATER PUMP MOTOR (PU-W84)

Direct Cost Summary: Indirect Cost Summary:


Labor Cost 31,590.08 See attachment I Mobilization and Demobilization
Tools and Equipment Cost 5,185.34 See attachment II Admin Cost 1,924.27 5% from Direct Cost
Material Cost - See attachment III Profit 1,924.27 5% from Direct Cost
PPE and other Consumable Cost 1,709.88 See attachment III Contingencies 1,924.27 5% from Direct Cost
Total Direct Cost PHP 38,485.31 Bonds and Insurances 1,154.56 3% from Direct Cost

Terms and Conditions: Others: (Other cost not included on the above list)
Payment Terms IMMEDIATE
Warranty against workmanship defects 6 MONTHS
Quote Validity 30 DAYS
Work Duration 2
Total No. of Manpower 11

Total Indirect Cost PHP 6,927.35

Total Project Proposal Cost PHP 45,412.66


Notes:
a.)
b.)
c.)
d.)
e.)
d.)

Prepared by: Approved by:

FILEMON D. DANUCO ROMELO P. MAPPALA


OIC-OPERATION MANAGER GENERAL MANAGER
ASSEMBLING OF SEAWATER PUMP MOTOR (PU-W84)

Attachment I

Labor Cost Regular Hours Overtime Hours RD/RH/SH Regular Hours RD/RH/SH Overtime Hours Regular Working Days RD/RH/SH Days

Total No. of Regular No. of Regular Total No. of RD/RH/SH No. of No. of RD/RH/SH
No. of No. of OT OT Rate per RD/RH/SH OT Total Regular Total RD/RH/SH Total RD/RH/SH Total Cost per
List of Manpower Working Days (Not Regular Rate per Days (Not included RD/RH/SH RD/RH/SH OT Regular Rate per Total OT Rate
Pax Hours Hour Rate per Hour Rate Regular Rate OT Rate Manpower
included Restdays) Hours Hour Regular Working Days) Regular Hours Hours Hour

SUPERVISOR 1 2 8 250.00 4 312.50 4,000.00 2,500.00 - - 6,500.00


FOREMANA 1 2 8 187.50 4 234.38 3,000.00 1,875.04 - - 4,875.04
SAFETY OFFICER 1 2 8 100.00 4 125.00 1,600.00 1,000.00 - - 2,600.00
MECHANIC 2 2 8 100.00 4 125.00 3,200.00 2,000.00 - - 5,200.00
MILLWRIGHT 2 2 8 100.00 4 125.00 3,200.00 2,000.00 - - 5,200.00
6G WELDER3 2 2 8 100.00 4 125.00 3,200.00 2,000.00 - - 5,200.00
HELPER 2 2 8 38.75 4 48.44 1,240.00 775.04 - - 2,015.04

Total No. of Manpower 11 REGULAR TIME/DAY 8 OVERTIME / DAY 4 Total Labor Cost PHP 31,590.08

Note: Legend:
a.) List of Manpower - refers to the list of personnel available or engaged for a specific job or task a.) OT - Overtime
b.) No. of Pax - refers to the total number of a specific personnel engaged for a specific job or task b.) RD - Restday
c.) Total No. of Regular Working Days - refers to the total number of days engaged to do the specific job or task. Restdays are not included. c.) RH - Regular Holiday
d.) No. of Regular Hours - refers to the number of regular hours per day d.) SH - Special Holiday
d.) Regular Rate per Hour - refers to the rate of the regular hours per day
e.) No. of OT Hours - refers to the number of excess hours per day
f.) OT Rate per Hour - refers to the rate of the excess hours per day Reminder: You can only declare the hourly rate and the number of days for RD/RH/SH if and only
g.) Total No. of RD/RH/SH days - refers to the number of working rest day(s)/working regular holiday(s)/working special holiday(s). Regular working daysare not included. if the timeline of the proposed work duration falls on Restday/Regular Holiday/Special
h.) No. of RD/RH/SH Regular Hours - refers to the number of the RD/RH/SH regular hours per day Holiday. If not, kindly leave it blank.
i.) No. of RD/RH/SH OT Hours - refers to the number of the RD/RH/SH excess hours per day
j.) RD/RH/SH Regular rate per hour - refers to the rate of the RD/RH/SH regular hours per day
k.) RD/RH/SH OT rate per hour - refers to the rate of the RD/RH/SH excess hours per day
l.) Total Regular Rate - No. of Pax x Total No. of Working Days x No. of Regular Hours x Regular Rate per Hour
m.) Total OT Rate - No. of Pax x Total No. of Working Days x No. of OT Hours x OT Rate per Hour
n.) Total RD/RH/SH Regular Rate - No. of Pax x Total No. of RD/RH/SH Days x No. of RD/RH/SH Regular Hours x RD/RH/SH Regular Rate per Hour
n.) Total RD/RH/SH OT Rate - No. of Pax x Total No. of RD/RH/SH Days x No. of RD/RH/SH OT Hours x RD/RH/SH OT Rate per Hour
o.) Total Cost per Manpower - Total Regular Rate x Total OT Rate x Total RD/RH/SH Regular Rate x Total RD/RH/SH OT Rate
ASSEMBLING OF SEAWATER PUMP MOTOR (PU-W84)
Attachment II

Tools and Equipment Cost


Declared Unit Useful Life Projected Duration Rental Rate per Rental Rate per Total Cost of
Name of tools and equipment UOM Quantity Total Value Hours used per day
Value (Days) (Working Days) unit per day unit per hour Tools/Equipment

CUTTING OUTFIT COMPLETE W/30M OCY/ACY HO SET 1 18,000.00 18,000.00 180.00 2 12 100.00 12.50 300.00
BLOCK, CHAIN, 5 TONS UNIT 1 22,500.00 22,500.00 720.00 2 12 31.25 3.91 93.75
BLOCK, CHAIN, 3 TONS UNIT 1 15,250.00 15,250.00 720.00 2 12 21.18 2.65 63.54
BEARING PULLER, 3 JAWS PIECE 1 180,000.00 180,000.00 360.00 2 12 500.00 62.50 1,500.00
GRINDER, ELECTRIC BABY UNIT 1 4,200.00 4,200.00 360.00 2 12 11.67 1.46 35.00
GRINDER, ANGLE, BIG UNIT 1 15,000.00 15,000.00 360.00 2 12 41.67 5.21 125.00
SLING, NYLON 5 TON CAPACITY PIECE 2 4,250.00 8,500.00 180.00 2 12 23.61 2.95 141.67
SLING, NYLON 3 TON CAPACITY PIECE 2 2,750.00 5,500.00 180.00 2 12 15.28 1.91 91.67
DRILL, ELECTRIC, PORTABLE UNIT 1 3,250.00 3,250.00 360.00 2 12 9.03 1.13 27.08
LEVER BLOCK, 2 TONS UNIT 1 9,500.00 9,500.00 720.00 2 12 13.19 1.65 39.58
EXTENSION WIRE (GFCI-50 M) UNIT 2 15,000.00 30,000.00 360.00 2 12 41.67 5.21 250.00
WELDING MACHINE, ESAB, COMPLETE ACC. UNIT 1 65,000.00 65,000.00 360.00 2 12 180.56 22.57 541.67
JACK, HAYDRAULIC, 5 TONS UNIT 2 3,520.00 7,040.00 360.00 2 12 9.78 1.22 58.67
WRENCH, IMPACT, CORDLESS, AIR TOPTULL PIECE 1 21,500.00 21,500.00 360.00 2 12 59.72 7.47 179.17
WELDING MACHINE, ESAB, COMPLETE ACC. UNIT 1 65,000.00 65,000.00 360.00 2 12 180.56 22.57 541.67
JACK, HAYDRAULIC, 100 TONS UNIT 1 108,000.00 108,000.00 360.00 2 12 300.00 37.50 900.00
LADDER, EXTENSION, ALUMINUM PIECE 1 15,252.00 15,252.00 720.00 2 12 21.18 2.65 63.55
SOCKET WRENCH, SET SET 1 28,000.00 28,000.00 360.00 2 12 77.78 9.72 233.33

Total Tools and Equipment Cost 5,185.34

Note:
a.) Name of tools and equipment - refers to the declared or available tools and equipment to be used for the task or project
b.) UOM - refers to the unit of measurement of the specific tools and equipment to be used
c.) Quantity - refers to the amount or number of the specific tools and equipment to be used
d.) Declared Unit Value - refers to the declared unit value of the tools and equipment to be used
e.) Total Value - Quantity x Declared Unit Value
f.) Useful Life (Days) - refers to the useful life of the specific tools and equipment to be used
f.) Projected Duration (Working Days) - refers to the projected term of period of tools and equipment to be used
g.) Hours used per day - refers to the hours used per day of the tools and equipment to be used
h.) Rental Rate per Unit per day - Declared Unit Value x Useful Life (Days)
i.) Rental Rate per Unit per hour - Rental Rate per Unit per day / 8 hours
j.) Total Cost of Tools and Equipment - Quantity x Projected Duration (Working Days) x Hours used per day x Rental Rate per unit per day
Name of tools and equipment UOM
ITEM NO
1 BLOCK, CHAIN, 3 TONS UNIT
1 BLOCK, CHAIN, 2 TONS UNIT
2 BLOCK, CHAIN, 5 TONS UNIT
3 LEVER BLOCK, 1.5 TONS UNIT
4 LEVER BLOCK, 2 TONS UNIT
5 CUTTING OUTFIT COMPLETE W/30M OCY/ACY HOSES SET
6 GRINDER, ELECTRIC BABY UNIT
7 PADLOCK, LOTO, WITH KEY UNIT
8 SCAFFOLDING M3
9 SCAFFOLDING, RINGLOCK M3
10 SCAFFOLDING, TUBE AND COUPLER M3
11 WELDING MACHINE, ESAB, COMPLETE ACC. UNIT
12 HOLDER, ELECTRODE UNIT
13 GRINDER, ANGLE, BIG UNIT
14 GROUND CLAMP 200A PIECE
15 LIGHTER, CUTTING OUTFIT PIECE
16 PIPE BEVELING MACHINE UNIT
17 REGULATOR, HEAVY DUTY ACETYLENE, WILSON PIECE
18 REGULATOR, HEAVY DUTY OXYGEN, WILSON PIECE
19 TIG MACHINE, WITH COMPLETE ACC. (220 A) UNIT
20 TIG MACHINE, WITH COMPLETE ACC. (440 A) SET
21 TIG TORCH ASSY 150A WITH VALVE, 12.5FT UNIT
22 TIG TORCH ASSY 200A WITH VALVE, 12.5FT UNIT
23 VENTILATING FAN WITH HOSE 16" (BLOWER) UNIT
24 STORAGE OVEN, ESAB 5KGS CAPACITY (ELEC. DRYER) UNIT
25 TORQUE WRENCH SK1001 UNIT
26 CUTTING TIP, #3 PIECE
27 FIRE EXTINGUISHER UNIT
28 FLASHLIGHT PIECE
29 RADIO, TRANSCEIVER, 2-WAY, HANDHELD UNIT
30 SCREW, DRIVER PIECE
31 PLIERS, COMBINATION, 8" PIECE
32 PLIERS, LONG NOSE, 8" PIECE
33 SIGNAGE LG
34 PIPE, BENDER, MANUAL UNIT
35 EXTENSION WIRE (GFCI-50 M) UNIT
36 WORK CLAMP 200A PIECE
37 STEEL TAPE MEASURE, 3M PIECE
38 STEEL TAPE MEASURE, 5M PIECE
39 STAND, LIGHT PANEL, RECTANGLE UNIT
40 LEVEL BAR, 200mm PIECE
41 GRINDER, PENCIL 1/2" WITH CARBIDE UNIT
42 DISC, CUTTING, 100MM DIA. X 1 MM THICK, ARBOR-22.2MM PIECE
43 TAPE, ELECTRICAL, VINYL PLASTIC, 19MM WIDE X 16 METERS PER ROLL, ROLL
44 TAPE, RUBBER, INSULATING/SPLICING, 3/4", WIDE X 30 FEET LONG ROLL
45 CAUTION TAPE, LINE, 3" X 1000' ROLL
46 ALUMINA CUP #8 PIECE
47 CUTTING TIP, #3 ACY. PIECE
48 BALL PIEN HAMMER, STANLEY 3/4LBS PIECE
49 JACKHAMMER, BREAKER, TE 2000-AVR 230V UNIT
50 CROWBAR, 240 mm L X 30 mm Spatula W PIECE
51 DIGGING BAR, 48" L X 1.5 " DIAMETER PIECE
52 MIXER, CONCRETE BAGGER UNIT
53 NARROW-FLAT CHISEL TE-SPX FM 36 PIECE
54 GENERAL - PURPOSE SAW, 380MM PIECE
54 BEARING PULLER, 3 JAWS PIECE
55 CORNER CLAMP 100 MM (4IN) PIECE
56 SHOVEL, STEEL PIECE
56 TROWEL, STANLEY, ONE SET SET
57 CHALK LINE SET, 30 M PIECE
58 TIE CUTTER PIECE
59 WHEELBARROW UNIT
60 PAINT BRUSH, 4" WIDTH PIECE
61 PAINT BRUSH, 2" WIDTH PIECE
61 TRAY, PAINT ROLLER PIECE
61 PAIL PIECE
62 HACK SAW PIECE
63 BLADE, HACK SAW PIECE
64 HAMMER, CLAW PIECE
65 PHILLIPS, SCREW DRIVER PIECE
66 FLAT, SCREW DRIVER PIECE
67 STAR, SCREW DRIVER PIECE
68 SOCKET WRENCH, SET SET
68 SOCKET WRENCH, SET, 36-80 mm SET
69 OPEN WRENCH, SET SET
70 ADJUSTABLE, WRENCH, STANLEY 8" PIECE
71 ADJUSTABLE, WRENCH, STANLEY 12" PIECE
72 PIPE, WRENCH, 12" PIECE
72 PIPE, WRENCH, 18" PIECE
73 DRILL, ELECTRIC PIECE
74 DRILL, BIT SET
75 GRAVEL M3
76 SAND M3
77 CEMENT SACK
78 LUMBER, COCO 2X3X12" PIECE
78 LUMBER, COCO 3X4X12" PIECE
79 PLYWOOD, MARINE 1/4" PIECE
80 PLYWOOD, MARINE 1/2" PIECE
81 PLYWOOD, MARINE 3/4" PIECE
82 ROUND BAR, 16 mm PIECE
83 ROUND BAR, 10 mm PIECE
84 TARPAULIN, 30 M X 10 M ROLL
85 TIE, WIRE UNIT
86 NAIL, COMMON 4" KG
87 NAIL, COMMON 3" KG
88 NAIL, COMMON 2" KG
89 NAIL, COMMON 1 1/2" KG
90 BRUSH, CUP, SIZE 50 mm PIECE
91 BRUSH, STEEL, SIZE 8" PIECE
92 BAR, DEFORMED 16 mm X 6 M LENGTH
93 BAR, DEFORMED 12 mm X 6 M LENGTH
94 BAR, DEFORMED 10 mm X 6 M LENGTH
95 BAR, DEFORMED 9 mm X 20 FT STANDARD LENGTH
96 CUTTER, PLASMA UNIT
97 ELECTRODE, PLASMA 1HD UNIT
98 TIP, PLASMA 1HD 1.3 MM 80A UNIT
99 COMPRESSOR, AIR HD UNIT
100 JACK, HAYDRAULIC, 5 TONS UNIT
101 JACK, HAYDRAULIC, 100 TONS UNIT
102 WRENCH, IMPACT, CORDLESS, AIR TOPTULL PIECE
103 DRILL, HAMMER WITH BLADE, HILTI, HD UNIT
104 GRINDER, HEAVY DUTY WITH COMPLETE ACC. UNIT
105 SLING, NYLON 1 TON CAPACITY PIECE
106 SLING, NYLON 10 TON CAPACITY PIECE
106 SLING, NYLON 5 TON CAPACITY PIECE
106 SLING, NYLON 3 TON CAPACITY PIECE
107 SLING, WIRE ROPE, 20 TONS CAPACITY PIECE
108 SHAKLE, HD, 20 TONS CAPACITY SET
109 SHAKLE, HD, 10 TONS CAPACITY SET
109 SHAKLE, HD, 5 TONS CAPACITY SET
109 SHAKLE, HD, 3 TONS CAPACITY SET
110 ROPE, NYLON, 12 mmD M
111 ROPE, NYLON, 19 mmD M
112 WRENCH, ERECTION, SET SET
113 WRENCH, COMBINATION 36 mm PIECE
114 EXTENSION, POWER SUPPLY, 5.5 mm2, 220VAC, 20 Meters UNIT
115 EXTENSION, POWER SUPPLY, 3.5 mm2, 220VAC, 20 Meters UNIT
116 DRILL, MAGNETIC, 220V, 60HZ UNIT
117 STEEL TAPE, 7.5 METER LONG PIECE
118 DRILL, ELECTRIC, PORTABLE UNIT
119 HAMMER, CHIPPING PIECE
120 HAMMER, BALL PIEN STANLEY 2 LBS PIECE
121 BENDER, PIPE, HYDRAULIC UNIT
122 CLAMP, FIXED 1-1/2" PIECE
123 CLAMP, SWIVEL 1-1/2" PIECE
124 HAMMER, COMBI TE-30AVR 230V UNIT
125 WRENCH, COMBINATION 37 mm PIECE
126 WRENCH, COMBINATION 42 mm PIECE
127 WRENCH, COMBINATION 45 mm PIECE
128 WRENCH, COMBINATION 65 mm PIECE
129 GUN, RIVETER UNIT
130 HOIST, CHAIN, LEVER 1.5 TOP CAP UNIT
131 LEVEL, BLOCK 1.5 TONS UNIT
132 DRILL, MAGNETIC, 32 mm UNIT
133 WRENCH, RATCHET 17 mm COMBINATION UNIT
134 ALUMINUM BINDER, FOR CLADDING UNIT
135 TINNER SNIP, METAL, SCISSOR, HD PIECE
136 ELECTRIC NIBLER, MAKITA UNIT
137 MECHANICAL TOOL KITS SET
138 LADDER, EXTENSION PIECE
139 LADDER, EXTENSION, ALUMINUM PIECE
139 COMPACTOR, ROBIN UNIT
139 CONCRETE VIBRATOR UNIT
140 BIT, DRILL, 4mm D PIECE
141 BIT, DRILL, 5mm D PIECE
142 BIT, DRILL, 3mm D PIECE
143 ROLLER GUIDE CABLE UNIT
143 SPLICING KNIFE UNIT
143 TESTER, MULTI-DIGITAL UNIT
144 TESTER, MEGGER UNIT
145 GRIP, VISE UNIT
Useful
Declared Total Projected Duration Hours used per Rental Rate per
Quantity Life
Unit Value Value (Working Days) day unit per day
(Days)
15,250.00 720
15,250.00 720
22,500.00 720
7,200.00 720
9,500.00 720
18,000.00 180
4,200.00 360
1,250.00 360
520.00 1
1,500.00 1500 1
520.00 1
65,000.00 360
4,950.00 180
15,000.00 360
250.00 180
450.00 180
879,188.00 720
3,500.00 180
3,500.00 180

14,500.00 360
5,280.00 360
41,000.00
2,500.00 75
1,200.00 30

2,150.00 180
450.00 180
475.00 180
385.00 180
1,500.00 180

15,000.00 360
3,250.00 180
325.00 120
452.00 120
5,750.00 360
450.00 180
3,250.00 360

1
1
1,785.00 30

450.00 360
84,420.00 360
750.00 360
720.00 360
39,550.00 720
4,299.30 360

180,000.00 360

850.00 360
450.00 180
525.00 180

3,500.00 360

66.00 15
215.00 15
450.00 360
85.00 30
550.00 180

28,000.00 360
28,000.00 360
12,250.00 360

3,250.00 360
5,525.00 360
15,000.00 360
364.00 1

7,200.00 45
75.00 1

315.00

3,520.00 360
108,000.00 360
21,500.00 360
42,500.00 360

1,520.00 180

4,250.00 180
2,750.00 180

1,752.00 360
1,352.00 360

42,350.00 360
35,250.00 360

3,250.00 360
525.00 360
650.00 360

2,150.00 180

3,525.00 360

15,252.00 720
42,520.00 360
37,520.00 360

2,750.00 180
1,250.00 180
12,250.00 270
14,250.00 270
Rental Rate per Total Cost of
unit per hour Tools/Equipment
ASSEMBLING OF SEAWATER PUMP MOTOR (PU-W84)
Attachment III

PPEs and other Consumable Cost Material Cost (as per requirement from SOW)
No. of Useful Life No. of days to Price per Total Cost per
Item Name Items Unit Value Total Value (Days) be used consumable/s Consumble Item Item Name Unit Value Quantity Total Material Cost

Hard Hat 11 282.00 3,102.00 720 2 0.39 8.62


Jacket 11 684.00 7,524.00 360 2 1.90 41.80
Safety Shoes 11 1,800.00 19,800.00 90 2 20.00 440.00
Safety Glasses 11 180.00 1,980.00 90 2 2.00 44.00
Respirator (Half- Face Assembly) 11 2,382.00 26,202.00 180 2 13.23 291.13
Cartridge 11 1,434.00 15,774.00 90 2 15.93 350.53
Filters 11 144.00 1,584.00 30 2 4.80 105.60
Leather Gloves 11 342.00 3,762.00 30 2 11.40 250.80
Harness, Full Body 6 2,880.00 17,280.00 360 2 8.00 96.00
Facehood 11 120.00 1,320.00 60 2 2.00 44.00
Earplug 11 102.00 1,122.00 60 2 1.70 37.40

Total Consumable Item/s Cost PHP 1,709.88

Total Material Cost PHP 0.00

Note: Note:
a.) Item Name - refers to the declared or available consumable/s to be used for the task or project a.) Item Name - refers to the materials to be used for the task or project
b.) No. of Items - refers to the number of other consumable/s to be used b.) No. of Items - refers to the number of materials to be used
c.) Unit Value - refers to the unit value of the consumable/s to be used c.) Unit Value - refers to the unit value of the material to be used
d.) Total Value - No. of Items x Unit Value d.) Total Value - Unit Value x Quantity
e.) Useful Life (Days) - refers to the useful life of the consumable/s to be used
f.) Projected Duration (Working Days) - refers to the projected term of period of the consumable/s to be used
g.) Price per consumable/s - refers to the price per consumable/s to be used which vary on its total value and useful life (days)
h.) Total Cost per Consumble Item - No. of Items x Projected Duration (Working Days) x Price per consumable/s

Reminder:
1. Do not charge the full amount of PPE for every project.
2. Consider the useful life of both standard and required PPE & consumable/s
3. Add more in the list for required consumable/s
CARPENTRY

CONRETING &
MASONRY
AUTOMOTIVE
SERVICING
& BODY BUILDING

PAINTING
SEALING & GLASS

DOOR

ENGINE PARTS
& OVERHAULING

FABRICATION
ELECTRICAL

SAFETY
LIFTING AND
CRANAGE

SEALING &
SCREWING

HOUSING
HYDRAULICS
& MECHANICAL
Item Name
LUMBER, 2X2X12 ft LONG
LUMBER, 2X3X12 ft LONG
LUMBER, 2X4X12 ft LONG
LUMBER, 3X3X12 ft LONG
LUMBER, 4X3X12 ft LONG
LUMBER, 4X4X12 ft LONG
LUMBER, 5X4X12 ft LONG
LUMBER, 6X6X12 ft LONG
LUMBER, 6X2X12 ft LONG
LUMBER, 6X4X12 ft LONG
PLYWOOD, MARINE 1/4", BRAND: STA.CLARA
PLYWOOD, MARINE 1/2", BRAND: STA.CLARA
PLYWOOD, MARINE 3/4", BRAND: STA.CLARA
PLYWOOD, MARINE 1", BRAND: STA.CLARA
PLYWOOD, MARINE 1/4" , ORDINARY
PLYWOOD, MARINE 1/2" , ORDINARY
PLYWOOD, MARINE 3/4" , ORDINARY
NAIL, COMMON 4"
NAIL, COMMON 3"
NAIL, COMMON 2"
NAIL, COMMON 1 1/2"

NAIL, CW SIZE 1"


NAIL, CW SIZE 2"
NAIL, CW SIZE 3"
NAIL, CW SIZE 4"
NAIL,CONCRETE, SIZE 3"
GRAVEL
SAND
CEMENT
CEMENT, TYPE 2
ROUND BAR, 16 mm
ROUND BAR, 10 mm
BAR, DEFORMED 16 mm X 6 M
BAR, DEFORMED 12 mm X 6 M
BAR, DEFORMED 10 mm X 6 M
BAR, DEFORMED 6 mm X 20 FT STANDARD
BAR, DEFORMED 9 mm X 20 FT STANDARD
BAR, DEFORMED, M. S., 10 mm ND X 6 METERS LONG, HOT-ROLLED, WELDABLE, GRADE: 230, YIELD STRENGTH: 230 MPa MIN
BAR, DEFORMED, M. S., 12 mm ND X 6 METERS LONG, HOT-ROLLED, WELDABLE, GRADE: 230, YIELD STRENGTH: 230 MPa MIN
BAR, DEFORMED, M. S., 16 mm ND X 6 METERS LONG, HOT-ROLLED, WELDABLE, GRADE: 230, YIELD STRENGTH: 230 MPa MIN
STEEL MATTING
ADHESIVE FOR ACID PROOFING
CEMENT, PORTLAND, TYPE 1, 40 KG/BAG, CONFORMING TO PNS 07:2000 OF PHILIPPINE NATIONAL STANDARDS.
SIKA GROUT # 212 @ 25 KGS/BAG

DNC pipe 4S-1000


GI PIPE 1-1/2" SCHED.40
GI PIPE 1-1/2S4 LOCAL SAMURAI HOYUGOH
GI PIPE 1-1/2S4 LOCAL TITAN
GI PIPE 1 1/2 titan

Y BUILDING

GI elbow
conply GI
GI union

PLATE, STEEL, 3.2 mm THICK, 4X4X8

PVC pipe
PVC pipe
pvc elbow
PVC Electrical

WINDOW, HORIZONTAL SLIDING, WITH 1" BRONZE TINTED INSULATING GLASS, BLACK FIBERGLASS FRAME, 120 cm WIDTH X 1
WINDOW, AWNING TYPE, WITH 1" BRONZE TINTED INSULATING GLASS, BLACK FIBERGLASS FRAME, 122 cm WIDTH X 41.2 cm

GLASS, CLEAR, 4X6 3mm THICK

DOOR HANDLE, WITH KEY, BRAND:

HOLLOW BLOCK, CONCRETE, 4 X 8 X 16


TIE WIRE # 16

FILLER, BODY, AUTOMOTIVE


BODY FILLER/TIME OUT
SPRAY FILLER/ACRYLIC
ANZHAL WHITE
ANZHAL BLACK
ANZHAL TOP COAT CARSHOW
ACRYLIC THINNER/ANZHAL
PUTTY GRAY ACRYLIC
ACRYLIC WHITE
EPOXY ENAMEL, BLACK
RUBBING COMPOUND
ANTI-CORROSION ACRYLIC

SANDPAPER, SHEET # 120


THINNER, PAINT, ORDINARY
PAINT, QDE, OIL-BASED, WHITE
PAINT, QDE, OIL-BASED, WHITE, FLATWALL
ROLLER, SET, PAINT 1"X4" WOOL
ROLLER, SET, PAINT 2"X8" WOOL
ROLLER, SET, PAINT 1"
BRUSH, PAINT, TRIM 1"
BRUSH, PAINT, TRIM 2"
PAINT BRUSH, 4" WIDTH
PAINT BRUSH, 3" WIDTH
PAINT BRUSH, 2" WIDTH
BRUSH, CUP, SIZE 50 mm
BRUSH, STEEL, SIZE 8"
PRIMER, RED OXIDE, 1 LITER, JOTUN
TOP COAT
Paint, epoxy, safety yellow
Paint, epoxy, SAFETY RED
Paint, epoxy, SAFETY RED, 1 LITER, JOTUN
Paint, epoxy, black
ACRYLIC, BLACK
EPOXY ENAMEL, BLACK
SANDPAPER # 120
SANDPAPER # 180
SANDPAPER # 240
SANDPAPER # 400
SANDPAPER # 2000
MASKING TAPE 1/2
OLD NEWS PAPER

PRIMER: PENGUARD, CLEAR SEALER 20L


INTERMEDIATE : MARATHON STD038 GREY 20L , COLOR GRAY
TOPCOAT: HARDTOP XP BASE 1 TINTED 20L , COLOR PASAR GREY
JOTUN THINNER NO. 17 5L
JOTUN THINNER NO. 10 5L
STARTER ASSEMBLY
OIL SEAL TRANSMISSION
TAIL LIGHT ASSEMBLY
POWER WINDOW SWITCH LH
POWER WINDOW MAIN RH
BRAKE SHOE ASSEMBLY
BRAKE PAD ASSEMBLY
COMPRESSOR ASSEMBLY

DISC, CUTTING, 100MM DIA. X 1 MM THICK, ARBOR-22.2MM


GRINDING DISC, DIAMOND CUTTER
CUTTING DISC, DIAMOND CUTTER
CHECKERED PLATE 3 mm THICK, MILD STEEL
ANGLE BAR 1.5" X 1.5"
SQUARE TUBE 1.5" X 1.5"
ANGLE BAR 2" X 2"
WELDING ROD
GRINDING DISC 4"
CUTTING DISC 4"
SAND PAPER # 280
STEEL BRUSH
PAINT BRUSH 2"
PAINT BRUSH 1"
ROLLER 4"
OXYGEN-ACYTELENE
WELDING ROD
LAMP, FLOURESCENT, COMPACT 23~25WATTS
TAPE, ELECTRICAL, VINYL PLASTIC, 19MM WIDE X 16 METERS PER ROLL,
TAPE, RUBBER, INSULATING/SPLICING, 3/4", WIDE X 30 FEET LONG
CABLE, ELECTRICAL, 3.5 mm X 2C
TAPE, PLASTIC 19 mm, 3M
15A circuit
20 A
60A
A.con outlet
2 Gang outlet

CAUTION TAPE, LINE, 3" X 1000'

ROPE
ROPE, NYLON, 12 mmD
ROPE, NYLON, 16 mmD
ROPE, NYLON, 19 mmD
ROPE, NYLON, 22 mmD
BIT, DRILL, 20 mmD
BIT, DRILL, 16 mmD
BIT, DRILL, 12 mmD
Vulcaseal

TARPAULIN, 30 M X 10 M
GI Plain

SEAL, SET, OEM: SN SVX800-55010, MFR: CNTZ


SEAL KIT, SET
CHROME, ELECTROPLATING
VALVE, RELIEF, TANDEM CENTER, DB-10-2H, SERIAL # 201709, BRAND: HYDROME
REMOTE CONTROL, MODEL: ZB2-BE101 & ZB2-BE102, AC15, BRAND: DAZZEL
PUMP, GEAR, 440V, 20HP, 60HZ, 4G2906, BRAND: KAYABA KRP4-23-14CEC, MATERIAL: HBT
FILTER, SUCTION, NPT-1 1/2, MODEL: MF-12A, MFR: CHUAN TAI
VALVE, MAIN CONTROL, DETENDED, MANUALLY OPERATED, MODEL: MCD20/3, SAE, BRAND: HOF, MFR #: B004110005
VALVE, CONTROL, TANDEM CENTER, MANUALLY OPERATED, MODEL: MCD2011, SM-SAE, BRAND: HOF, MFR #: BP10100004
GAUGE, TANK OIL, SIZE: 2.5, RANGE: 350 KG/PSI, CONNECTION:1/4: PT, BRAND: SKUN
BREAKER, WITH CONTRACTORS, SET, C176AV, BRAND: MITSUBISHI
SEAL, SET, OEM: SN SVX800-55010, MFR: CNTZ
MOTOR, GEAR, TYPE: CDF160L-4, POLE: 4P, 220/440V, IP54, 20HP, S1, 60 HZ, F, B3, BRAND: HITATCHI
Unit Value Quantity Total Material Cost
110.00 -
485.00 -
475.00 -
-
365.00 -
-
-
-
-
-
750.00 -
-
-
-
384.00 -
950.00 -
1,510.00 -
75.00 -
75.00 -
75.00 -
75.00 -
-
68.00 -
60.00 -
58.00 -
55.00 -
92.00 -
1,200.00 -
1,300.00 -
235.00 -
294.00 -
410.00 -
220.00 -
458.40 -
246.00 -
168.60 -
101.25 -
109.20 -
134.50 -
196.80 -
444.00 -
580.00 -
-
875.00 -
216.00 -
3,100.00 -
-
-
-
-
630.00 -
1,155.00 -
1,015.00 -
990.00 -
980.00 -
-
-
-
-
-
-
-
-
90.00 -
15.00 -
45.00 -
-
3,950.00 -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
385.00 -
250.00 -
45.00 -
54.00 -
-
-
7,800.00 - 6500 1300 7800
4,200.00 - 3500 700 4200
-
1,200.00 -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
84.00 -
-
280.00 -
530.00 -
450.00 -
750.00 -
750.00 -
720.00 -
580.00 -
350.00 -
450.00 -
1,200.00 -
850.00 -
490.00 -
-
-
-
36.00 -
112.00 -
278.00 -
650.00 -
65.00 -
155.00 -
65.00 -
75.00 -
75.00 -
84.00 -
83.00 -
81.00 -
185.00 -
65.00 -
580.00 -
1,520.00 -
1,520.00 -
1,520.00 -
455.00 -
1,520.00 -
450.00 -
1,200.00 -
40.00 -
40.00 -
40.00 -
40.00 -
40.00 -
40.00 -
100.00 -
-
-
-
- -
389.85 - 50.85 389.85 339
664.13 - 86.625 664.13 577.5
700.35 - 91.35 700.35 609
241.50 - 31.5 241.50 210
201.25 - 26.25 201.25 175
-
-
-
-
-
-
-
-
-
12,600.00 -
1,500.00 -
850.00 -
2,500.00 -
3,500.00 -
4,500.00 -
3,500.00 -
21,000.00 -
-
-
-
-
-
-
-
-
40.00 -
620.00 -
75.00 -
3,550.00 -
555.00 -
870.00 -
945.00 -
70.00 -
125.00 -
125.00 -
19.00 -
138.00 -
26.00 -
15.00 -
45.00 -
2,800.00 -
260.00 -
-
-
-
-
-
350.00 -
275.00 -
350.00 -
130.00 -
145.00 -
215.00 -
235.00 -
298.00 -
195.00 -
198.00 -
-
-
-
-
-
-
-
-
1,850.00 -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
18.00 -
21.00 -
25.00 -
28.00 -
-
-
-
-
-
-
-
-
-
-
-
-
420.00 -
-
-
-
-
-
-
7,200.00 -
367.00 -
-
-
-
-
-
-
-
-
-
60,000.00 -
43,000.00 -
25,000.00 -
42,000.00 -
15,000.00 -
245,000.00 -
200,000.00 -
115,000.00 -
115,000.00 -
22,500.00 -
18,000.00 -
60,000.00 -
135,000.00 -
-
-
-
-
-
-
-
Hard Hat 282 720
Jacket 684 360
Safety Shoes 1800 90
Safety Glasses 180 90
Respirator (Half- Face Assembly) 2382 180
Cartridge 1434 90
Filters 144 30
Leather Gloves 342 30
Harness, Full Body 2880 360
Facehood 120 60
Earplug 102 60
Face Shield 234 60
Welding Gloves 1498.8 60
Welding Apron 1878 60
Welding Mask 1390.8 60
Gloves, Rubber 318 60
60
60
60

PPEs and other Consumable Cost


Useful No. of
Unit Total
Item Name Value Value Life days to
(Days) be used
20% final price
- 235 47 282
- 570 114 684
- 1500 300 1800
- 150 30 180
- 1985 397 2382
- 1195 239 1434
- 120 24 144
- 285 57 342
- 2400 480 2880
- 100 20 120
- 85 17 102
- 195 39 234
- 1249 249.8 1498.8
- 1565 313 1878
- 1159 231.8 1390.8
- 265 53 318
- 85 17 102
- 85 17 102
- 85 17 102

Price per Total Cost per


consumable/s Consumble Item