Download as pdf or txt
Download as pdf or txt
You are on page 1of 2

K and F CONSTRUCTION DEV'T CORP.

C145 Poblacion Centro, San Pascual, Batangas


Tel.# (043) 7063874 - (043) 7234394 - (043) 7063827
Email: ecp_kfe@yahoo.com
Date : 11-Sep-20
KFC-Q-2020-135

Project Title TANK 603 FABRICATION AND ERECTION CONSTRUCTION


Company Name SAKAMOTO ORIENT CHEMICALS CORPORATION
Project Proponent / In Charge Mr. ALEX ATIENZA

COST ESTIMATES

ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT


A. General Requirements
*Labor cost breakdown, including consumables, permits and engineering.
1 Mobilization/Demobilization ₱ 50,000.00
2 Tank Material Cost
2.1. Plate SS400 6 ft. x 20ft.x 10mm thk 3 pcs ₱ 72,150.00 ₱ 216,450.00
2.2. Plate SS400 6 ft. x 20ft.x 8mm thk 3 pcs ₱ 54,600.00 ₱ 163,800.00
2.3. Plate SS400 6 ft. x 20ft.x 6mm thk 3 pcs ₱ 45,000.00 ₱ 135,000.00
2.4. Plate SS400 6 ft. x 20ft.x 4.5mm thk 10 pcs ₱ 38,000.00 ₱ 380,000.00
2.5. Angle Bar 3x3x1/4" 9 pcs ₱ 3,700.00 ₱ 33,300.00
Sub Total ₱ 928,550.00
3 Mechanical Works - Tank Fabrication
3.1. Rolling of Plate Approx. 5,886 kg. ₱ ₱
3.2. Rolling of Top Angle Bar and Edge Preparation Approx. 6,031 kg. ₱ 50.00 ₱ 301,550.00
3.3. Bottom Plate Cutting Preparation Approx. 1,669 kg. ₱ 15.00 ₱ 25,035.00
3.4. Roof Plate Cutting Fabrication Approx. 837 kg. ₱ 50.00 ₱ 41,850.00
3.5. Erection and Assembly of Tank Approx. 8,537 kg. ₱ 150.00 ₱ 1,280,550.00
Sub Total ₱ 1,648,985.00
4 Construction of Monkey Ladder
4.1. Flat Bar 2 x 6 x 8mm 3 pcs. ₱ 1,462.50 ₱ 4,387.50
4.2. Flat Bar 2.5 x 6 x 8mm 1 pcs. ₱ 1,813.50 ₱ 1,813.50
4.3. Flat Bar 2.5 x 6 x 5mm 5 pcs. ₱ 1,332.50 ₱ 6,662.50
4.4. Round bar 20mm x 6m 3 pcs. ₱ 676.00 ₱ 2,028.00
4.5. Round bar 12mm x 6m 9 pcs. ₱ 312.00 ₱ 2,808.00
Labor cost and use of tools 26,549.25
Sub Total ₱ 44,248.75
5 Railing at Tank Roof
5.1. G.I. Pipe 1 ½ " Ø Sch. 40 9 pcs. ₱ 3,600.00 ₱ 32,400.00
Labor cost and use of tools ₱ 17,415.00
Sub Total ₱ 49,815.00
6 Construction of Ban Wall
6.1. Concrete Mix 30 cu.m ₱ 7,050.00₱ 211,500.00
6.2. 3/4" Phenolic Board 62 pcs. ₱ 1,560.00₱ 96,720.00
6.3. Coco Lumber 1,780 bd.ft ₱ 55.00₱ 97,900.00
6.4. 12mm Reinforcing Bars 280 pcs. ₱ 273.00₱ 76,440.00
6.5. 16mm Reinforcing Bars 39 pcs. ₱ 487.50₱ 19,012.50
Labor cost, use of tools and consumables. ₱ 225,707.63
Sub Total ₱ 727,280.13
6 Painting Works ₱ 65,000.00
7 Scaffolding Works ₱ 95,000.00
8 Testing and Commisioning, Hydro Test, Pickling and Penetration Test ₱ 125,000.00
9 Radio Graphic Test ₱ 150,000.00
10 Engineering Works, Design and Drawing, PEZA Permit ₱ 480,000.00
11 Heavy Equipment rental ( Crane ) ₱ 400,000.00

Grand Total ₱ 4,763,878.88

TIME PLAN : 60 Calendar Working Days


Lead Time of Mobilization : 10 Day after issuance of Service Order/Notice To Proceed.
TERMS OF PAYMENT : 30% Down Payment, Balance in Progress Billing, 10% Retetion after 60 Days

Thank you for giving us the opportunity to quote on you and we are looking forward to your kind and
favorable decision on this matter.

Prepared by:

Edwin R. Pagcaliwangan
Project Manager
Tel.: 043 - 7068816
CP.: 0949 - 2003518

You might also like