SUM

CONSTRUCTION PRICE SUMMARY

CURRENCY : USD
PROJECT NO : 17C0308B Quatation Date : 10/27/2017
PROJECT NAME : Pengerang CMI Project REV. -
PROJECT AREA : Pengerang BIDDER :
ITEM DESCRIPTION Work Volume Total Labor Construction Subtotal
Q'TY UNIT man-hour man-hour Cost Equip / tools Consumable USD U/P Remark
Unit (A) (B) (C) (A+B+C)
1.0 DIRECT COST
1.1 TR TCF dismantling work 1.00 LOT 87,720 155,910 42,360 285,990 285,990.00
1.2 - -

SUBTOTAL OF DIRECT - 87,720 155,910 42,360 285,990

2.0 INDIRECT COST

2.1 Management 4.00 MM 12,000 12,000 3,000.00
2.2 Supervision 6.00 MM 10,000 10,000 1,666.67
2.3 Indirect labor 14.00 MM 15,000 15,000 1,071.43
2.4 QA/QC inspection - MM - - -
2.5 HSE & Safety 2.00 MM 4,000 4,000 2,000.00
2.6 Heavy lifting rental (≧ 200 Ton) LOT - - - specify
2.7 Mob./demobilization 2.00 R-Trip 500 1,500 2,000 1,000.00
2.8 Scaffolding 1,000.00 M3 4,000 2,000 6,000 6.00
2.9 Temporary facilities 1.00 M2 1,500 15,000 500 17,000 17,000.00 specify
2.10 Temporary facilities Camp - M2 - - -
2.11 Field expense 1.00 LOT - -
2.12 Catering 82.00 MM 9,600 9,600 117.07
2.13 Accommodation 82.00 MM 22,250 22,250 271.34
2.14 Local Transportation 1.00 LOT 16,000 16,000 16,000.00
2.15 Insurance & taxes 1.00 LOT 500 500 500.00 specify
2.16 Localization - LOT - - - specify
2.17 Overhead & Profit - LOT - - -
2.18 Other Requirement 1.00 LOT - - - specify

SUBTOTAL OF INDIRECT #DIV/0! - 95,350 18,500 500 114,350

TOTAL - 183,070 174,410 42,860 400,340

Page 1
 ATT-1
Quotation sheet for TR TCF dismantling work
Labor Construction Labor Construction Subtotal

NO. Item Description QTY unit Cost Equip / tools Consumable U/P Cost Equip / tools Consumable USD Remark

Unit Unit Unit Unit (A) (B) (C) (A+B+C)

TR TCF building dismantle include all

A Approx. size 149.378M x 75.125M
material inside building

1 Mess Hall Approx. size 50M x 48M x 4M height 1 set 22,080.00 39,320.00 10,600.00 72,000.00 22,080.00 39,320.00 10,600.00 72,000.00

2 Toilet Approx. size 12M x 3M x 4M height 2 set 360.00 600.00 210.00 1,170.00 720.00 1,200.00 420.00 2,340.00

3 Owner Office Approx. size 52.15M x 17M x 4M height 1 set 9,790.00 17,440.00 4,730.00 31,960.00 9,790.00 17,440.00 4,730.00 31,960.00

4 Contractor Office Approx. size 70M x 18M x 4M height 1 set 13,930.00 24,760.00 6,700.00 45,390.00 13,930.00 24,760.00 6,700.00 45,390.00

5 Training Centre Approx. size 18.15M x 10M x 4M height 1 set 2,020.00 3,570.00 980.00 6,570.00 2,020.00 3,570.00 980.00 6,570.00

6 Sample Medical Center Approx. size 5M x 10.15M x 4M height 1 set 570.00 1,010.00 300.00 1,880.00 570.00 1,010.00 300.00 1,880.00

7 Canteen Approx. size 24.15M x 16M x 4M height 1 set 4,290.00 7,620.00 2,080.00 13,990.00 4,290.00 7,620.00 2,080.00 13,990.00

8 Guard House 1 Approx. size 6.2M x 6.2M x 4M height 1 set 360.00 650.00 210.00 1,220.00 360.00 650.00 210.00 1,220.00

9 Guard House 2 Approx. size 3.2M x 3.2M x 4M height 1 set 120.00 180.00 60.00 360.00 120.00 180.00 60.00 360.00

10 Smoking Shelter Approx. size 3.1M x 2.24M x 4M height 1 set 90.00 120.00 60.00 270.00 90.00 120.00 60.00 270.00

11 Smoking Shelter 2 Approx. size 2.34M x 3.2M x 4M height 1 set 90.00 150.00 60.00 300.00 90.00 150.00 60.00 300.00

12 Refuse Centre Approx. size 8M x 4.26M x 4M height 1 set 330.00 570.00 180.00 1,080.00 330.00 570.00 180.00 1,080.00

13 Work Shelter Approx. size 2.66M x 4.37M 1 set 120.00 210.00 90.00 420.00 120.00 210.00 90.00 420.00

14 paving area Approx. size 149.378M x 75.125M 1 set 30,980.00 55,150.00 14,820.00 100,950.00 30,980.00 55,150.00 14,820.00 100,950.00

U/G object lite pipes, ditch and septic tanks,

15 1 lot 2,230.00 3,960.00 1,070.00 7,260.00 2,230.00 3,960.00 1,070.00 7,260.00
etc.

87,720.00 155,910.00 42,360.00 285,990.00