ITO'S TRADING AND ENGINEERING SERVICES

294-A F. Jaca St., Inayawan, Cebu City

Tel Nos. 401 - 0516 | 272-7810 Cell Nos.: 09272676549 - Globe | 09236107001 - Sun

PR No:
Project Name: Refurbishment of Rotor Assembly of Nerin Exhaust BL-0305-DC-01

Direct Cost Summary: Indirect Cost Summary:

Labor Cost 9,600.00 See attachment I Mobilization and Demobilization
Tools and Equipment Cost 5,960.00 See attachment II Admin Cost 3,343.00 5% from Direct Cost
Material Cost 35,700.00 See attachment III Profit 3,343.00 5% from Direct Cost
PPE and other Consumable Cost 15,600.00 See attachment III Contingencies 3,343.00 5% from Direct Cost
Total Direct Cost PHP 66,860.00 Bonds and Insurances 2,005.80 3% from Direct Cost

Terms and Conditions: Others: (Other cost not included on the above list)
Payment Terms 30% DP and 70% after COCA Heating Coil
Warranty against workmanship defects 1 Year Phenolic Board for Wedges
Quote Validity 3 Months Terminal Wire and Logs
Work Duration 5 Bolts and Screw
Total No. of Manpower 4 Insulation Materials

Total Indirect Cost PHP 12,034.80

Total Project Proposal Cost PHP 78,894.80

Notes:
a.) This offer includes supply of labor, tools and materials. Repair of motor accessories and supply of brand-new motor leads and bearings.
b.) All PASAR Scope of Works WILL BE STRICTLY FOLLOWED.
c.) We can do this job off-site due to COVID Pandemic but rest assured that we will prove a quality job on this project.
d.) There is a slight increase on our price since we have to pick - up and deliver the unit to your plant.
e.) For your convenience you can send the unit in Pingag Port and we will pick up the item in Danao Port, Cebu (vice versa).
d.) ALL COVID19 HEALTH AND SAFETY PROTOCOL WILL BE STRICTLY FOLLOWED.

Prepared by: Approved by:

MR. CLARITO B. DACUA

Refurbishment of Rotor Assembly of Nerin Exhaust BL-0305-DC-01
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

Technical Supervisor 1 5 8 70 2,800.00 - - - 2,800.00

Rewinder 2 5 8 60 4,800.00 - -
Assisstant Rewinder 1 5 8 50 2,000.00 - -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total No. of Manpower 4 Total Labor Cost
- 4,800.00
- 2,000.00
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
PHP 9,600.00

Note:
a.) List of Manpower
b.) No. of Pax
c.) Total No. of Regular Working Days
d.) No. of Regular Hours
d.) Regular Rate per Hour
e.) No. of OT Hours
f.) OT Rate per Hour
g.) Total No. of RD/RH/SH days
h.) No. of RD/RH/SH Regular Hours
i.) No. of RD/RH/SH OT Hours
j.) RD/RH/SH Regular rate per hour
k.) RD/RH/SH OT rate per hour
l.) Total Regular Rate
m.) Total OT Rate
n.) Total RD/RH/SH Regular Rate
n.) Total RD/RH/SH OT Rate
o.) Total Cost per Manpower
Legend:
- refers to the list of personnel available or engaged for a specific job or task a.) OT - Overtime
- refers to the total number of a specific personnel engaged for a specific job or task b.) RD - Restday
- refers to the total number of days engaged to do the specific job or task. Restdays are not included. c.) RH - Regular Holiday
- refers to the number of regular hours per day d.) SH - Special Holiday
- refers to the rate of the regular hours per day
- refers to the number of excess hours per day
- 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
- 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
- refers to the number of the RD/RH/SH regular hours per day Holiday. If not, kindly leave it blank.
- refers to the number of the RD/RH/SH excess hours per day
- refers to the rate of the RD/RH/SH regular hours per day
- refers to the rate of the RD/RH/SH excess hours per day
- No. of Pax x Total No. of Working Days x No. of Regular Hours x Regular Rate per Hour
- No. of Pax x Total No. of Working Days x No. of OT Hours x OT Rate per Hour
- 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
- 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
- Total Regular Rate x Total OT Rate x Total RD/RH/SH Regular Rate x Total RD/RH/SH OT Rate
Refurbishment of Rotor Assembly of Nerin Exhaust BL-0305-DC-01
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

BEARING PULLER un 2 500.00 1,000.00 5 5 8 100.00 12.50 1,000.00

COMBINATION WRENCH un 2 500.00 1,000.00 5 5 8 100.00 12.50 1,000.00
ALLEN KEY un 2 250.00 500.00 5 5 8 50.00 6.25 500.00
CREW BAR un 2 500.00 1,000.00 5 5 8 100.00 12.50 1,000.00
BULL HAMMER un 2 125.00 250.00 5 5 8 25.00 3.13 250.00
LONG NOSE FLIER un 2 130.00 260.00 5 5 8 26.00 3.25 260.00
SIDE CUTTER FLIER un 2 250.00 500.00 5 5 8 50.00 6.25 500.00
OPEN WRENCH un 2 225.00 450.00 5 5 8 45.00 5.63 450.00
SOLDERING IRON un 2 200.00 400.00 5 5 8 40.00 5.00 400.00
SCREW DRIVER (FLAT NOSE) un 2 150.00 300.00 5 5 8 30.00 3.75 300.00
SCREW DRIVER (PHILIP) un 2 150.00 300.00 5 5 8 30.00 3.75 300.00
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
Total Tools and Equipment Cost 5,960.00

Note:
a.) Name of tools and equipment
b.) UOM
c.) Quantity
d.) Declared Unit Value
e.) Total Value
f.) Useful Life (Days)
f.) Projected Duration (Working Days)
g.) Hours used per day
h.) Rental Rate per Unit per day
i.) Rental Rate per Unit per hour
j.) Total Cost of Tools and Equipment
- refers to the declared or available tools and equipment to be used for the task or project
- refers to the unit of measurement of the specific tools and equipment to be used
- refers to the amount or number of the specific tools and equipment to be used
- refers to the declared unit value of the tools and equipment to be used
- Quantity x Declared Unit Value
- refers to the useful life of the specific tools and equipment to be used
- refers to the projected term of period of tools and equipment to be used
- refers to the hours used per day of the tools and equipment to be used
- Declared Unit Value x Useful Life (Days)
- Rental Rate per Unit per day / 8 hours
- Quantity x Projected Duration (Working Days) x Hours used per day x Rental Rate per unit per day
Refurbishment of Rotor Assembly of Nerin Exhaust BL-0305-DC-01
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 Unit Value Total Value Item Name Unit Value Quantity Total Material Cost
Items (Days) be used consumable/s Consumble Item

Hard Hat 4 250 1,000.00 5 5 50.00 1,000.00 Varnish (per galloon) 550.00 6.00 3,300.00
Jacket 4 1200 4,800.00 5 5 240.00 4,800.00 Magnet Copper Wire 2,000.00 10.00 20,000.00
Safety Shoes 4 300 1,200.00 5 5 60.00 1,200.00 Paints and Motor Cleaners 300.00 8.00 2,400.00
Safety Glasses 4 200 800.00 5 5 40.00 800.00 Bearings 5,000.00 2.00 10,000.00
Respirator 4 700 2,800.00 5 5 140.00 2,800.00 -
Cartridge 4 400 1,600.00 5 5 80.00 1,600.00 -
Filters 4 200 800.00 5 5 40.00 800.00 -
Leather Gloves 4 100 400.00 5 5 20.00 400.00 -
Rhino Gloves 4 250 1,000.00 5 5 50.00 1,000.00 -
Safety Boots 4 300 1,200.00 5 5 60.00 1,200.00 -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
Total Consumable Item/s Cost PHP 15,600.00 -
-
Total Material Cost PHP 35,700.00

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