Project Name PD.

1460-401-16-006 - GBC MINESTAR AND MINEGEM

Due Date Dec 8, 2021 --UPDATE

Base Currency US$

SCN FABRICATE & INSTALL - Additional Raiser & Handrail on OB4 Control Room

Area 2nd Floor - OB4 Control Room

Revise -

Labor Rate PTFI Construction 2021

Client UG Mine

Engineering Nabilla B.

Field Estimator Anastasia

 PD. 1460-401-16-006 - GBC MINESTAR AND MINEGEM
WBS10 Takeoff Labor Labor Labor LIP LIP Material Material Equipm Equipm Total
Code Description Qty Unit Hours Rate Total Cost Total Price Total Rate Total Amount
A - FABRICATE & INSTALL - Additional Raiser & Handrail on OB4 Control Room
1000 - SITE WORKS
1010 Demolitions
1010 Site Preparation for Civil crew 1.00 lot 20.00 18.78 375.60 375.60
1010 Site Preparation for Rigger crew 1.00 lot 20.00 18.78 375.60 375.60
1010 Clean Up Area for Civil crew 1.00 lot 30.00 18.78 563.40 563.40
1010 Clean Up Area for Rigger crew 1.00 lot 30.00 18.78 563.40 563.40
1010 Demolitions Total 100.00 18.78 1,878.00 1,878.00

SITE WORKS Total 100.00 18.78 1,878.00 1,878.00

3000 - BUILDING WORKS

3100 Wall/Ceil'g Clad/Insul'n
3100 FAB by FIELD & INSTALL
3100 Metal Stud for Support Wall 32.00 m 48.00 18.78 901.44 1.31 42.00 943.44
3100 Hardiflex for Wall 6.40 m2 22.40 18.78 420.67 11.41 73.00 493.67
3100 Painting Wall - 2 apply coat 6.40 m2 16.00 18.78 300.48 30.00 192.00 492.48
3100 ALLOWANCE for Accessories 1.00 lot 50.00 18.78 939.00 5,000.00 5,000.00 5,939.00
3100 Wall/Ceil'g Clad/Insul'n Total 136.40 18.78 2,561.59 5,307.00 7,868.59

3500 Floor Coverings

3500 ALLOWANCE for Repaire FLOOR (assume 5 MP x 4 dys) 1.00 lot 200.00 18.78 3,756.00 5,000.00 5,000.00 8,756.00
3500 Floor Coverings Total 200.00 18.78 3,756.00 5,000.00 8,756.00

3999 Equipment
3999 Allowance for Scafolding 1.00 lot 100.00 18.78 1,878.00 1,878.00
3999 Equipment Total 100.00 18.78 1,878.00 1,878.00

BUILDING WORKS Total 436.40 18.78 8,195.59 10,307.00 18,502.59

4000 - STEEL/STRUCTURAL WORKS

4100 Specialty Struct.Steel
4100 FAB by FIELD & INSTALL for RAISE STAIRS
4100 PFC150*17.7 kg/m 0.48 tonne 72.00 18.78 1,352.16 2,635.00 1,264.80 2,616.96
4100 EA50x50x6*4.46 kg/m 0.08 tonne 12.00 18.78 225.36 2,635.00 210.80 436.16
4100 Grating Platform 7.75 m2 20.00 18.78 375.60 150.00 1,162.50 1,538.10
4100 HANDRAIL incl. Painting 35.00 m 420.00 18.78 7,887.60 500.00 17,500.00 25,387.60
4100 Allowance for Accessories 1.00 lot 50.00 18.78 939.00 5,000.00 5,000.00 5,939.00
4100 Specialty Struct.Steel Total 574.00 18.78 10,779.72 25,138.10 35,917.82

STEEL/STRUCTURAL WORKS Total 574.00 18.78 10,779.72 25,138.10 35,917.82

FABRICATE & INSTALL - Additional Raiser & Handrail on OB4 Control Room 1,110.40 18.78 20,853.31 35,445.10 56,298.41
Total

B - ENGINEERING & PROJECT SUPPORT

0000 - ENGINEERING/PROJECT SUPPORT
0010 Project support 68 engineering
0010 CS Engineering -- Architect 2.00 dwg 69.00 22.59 1,558.71 1,558.71
0010 CS Engineering -- Civil 2.00 dwg 80.00 22.59 1,807.20 1,807.20
0010 CS Engineering -- Shop Drawing 4.00 dwg 160.00 22.59 3,614.40 3,614.40
0010 Project support 68 engineering Total 309.00 22.59 6,980.31 6,980.31

0025 Construction INDIRECT

0025 Construction Material Handling (2 MP x 5 dys) 1.00 lot 100.00 18.78 1,878.00 1,878.00
0025 Construction INDIRECT Total 100.00 18.78 1,878.00 1,878.00

0030 Small tool & consumables

0030 Project Consumeable 1,000.00 hr 1.50 1,500.00 1,500.00
0030 Small tool & consumables Total 1,500.00 1,500.00

0060 Project & cost control

0060 Project & Cost Control 1,000.00 hr 60.00 19.67 1,180.20 1,180.20
0060 Project & cost control Total 60.00 19.67 1,180.20 1,180.20

ENGINEERING/PROJECT SUPPORT Total 469.00 21.40 10,038.51 1,500.00 11,538.51

ENGINEERING & PROJECT SUPPORT Total 469.00 21.40 10,038.51 1,500.00 11,538.51

Grand Total 1,579.40 19.56 30,891.82 36,945.10 67,836.92

Contingency 10% 6,770

Freight 13.57% 5,013
Whse on Cost 2.38% 879
Total Estimate 80,500