Painting of 2 Tanks at Mvc Davao
10
PROJECT: PAINTING OF 10 NAOH TANKS AT BBTI LOCATION: MVC BATANGAS OWNER: MABUHAY VINYL CORPORATION MOBILIZATION & DEMOBILIZATION ITEM1 ITEM DESCRIPTION QTY UNIT UNIT COST 1 MOBILIZATION 1 LOT 30,000.00 TOTAL MATERIALS ITEM ITEM DESCRIPTION QTY UNIT UNIT COST 1 EPOXY PRIMER 210 GAL 1,200.00 2 EPOXY TOPCOAT 210 GAL 800.00 3 LACQUER THINNER 10 GAL 450.00 4 PAINT ROLLER 50 PCS 60.00 5 PAINT TRAY 30 PCS 85.00 6 CUP BRUSH 70 PCS 130.00 7 GRINDING STONE 50 PCS 100.00 TOTAL LABOR ITEM MANPOWER QTY NO. OF DAYS RATE/DAY 1 FOREMAN 1 85 420.00 2 PAINTER 4 85 350.00 3 HELPER 4 85 310.00 TOTAL EQUIPMENT ITEM EQUIPMENT QTY NO. OF DAYS RATE/DAY 1 GRINDER 3 30 150.00 2 SCAFFOLDING 1 1 100,000.00 TOTAL SUMMARY Material Cost Equipment Cost Total Labor Cost Labor Overhead Supervision Cost Profit TOTAL 12%VAT
-
Upload
william-lim -
Category
Documents
-
view
216 -
download
2
description
painting of two tanks at mvc davao cost estimates. this program serves as tools for the estimate for painting.
Transcript of Painting of 2 Tanks at Mvc Davao
PROJECT: PAINTING OF 10 NAOH TANKS AT BBTI LOCATION: MVC BATANGASOWNER: MABUHAY VINYL CORPORATION
MOBILIZATION & DEMOBILIZATIONITEM1 ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT
1 MOBILIZATION 1 LOT 30,000.00 30,000.00TOTAL 30,000.00
MATERIALSITEM ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT
1 EPOXY PRIMER 210 GAL 1,200.00 252,000.002 EPOXY TOPCOAT 210 GAL 800.00 168,000.003 LACQUER THINNER 10 GAL 450.00 4,500.004 PAINT ROLLER 50 PCS 60.00 3,000.005 PAINT TRAY 30 PCS 85.00 2,550.006 CUP BRUSH 70 PCS 130.00 9,100.007 GRINDING STONE 50 PCS 100.00 5,000.00
TOTAL 444,150.00
LABORITEM MANPOWER QTY NO. OF DAYS RATE/DAY AMOUNT
1 FOREMAN 1 85 420.00 35,700.002 PAINTER 4 85 350.00 119,000.003 HELPER 4 85 310.00 105,400.00
TOTAL 260,100.00
EQUIPMENTITEM EQUIPMENT QTY NO. OF DAYS RATE/DAY
1 GRINDER 3 30 150.00 13,500.002 SCAFFOLDING 1 1 100,000.00 100,000.00
TOTAL 113,500.00
SUMMARYMaterial Cost 474,150.00
Equipment Cost 113,500.00Total Labor Cost 260,100.00Labor Overhead 57,222.00
Supervision Cost 65,025.00Profit 119,891.25
TOTAL 1,089,888.2512%VAT 130,786.59
TOTAL PROJECT COST 1,089,888.25
PROJECT: PAINTING OF 8 HCL TANKS AT BBTI LOCATION: MVC BATANGASOWNER: MABUHAY VINYL CORPORATION
MOBILIZATION & DEMOBILIZATIONITEM1 ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT
1 MOBILIZATION 1 LOT 30,000.00 30,000.00TOTAL 30,000.00
MATERIALSITEM ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT
1 EPOXY PRIMER 80 GAL 1,200.00 96,000.002 EPOXY TOPCOAT 80 GAL 800.00 64,000.003 PAINT ROLLER 20 PCS 60.00 1,200.004 LACQUER THINNER 5 GAL 450.00 2,250.005 PAINT TRAY 10 PCS 85.00 850.006 CUP BRUSH 15 PCS 130.00 1,950.00
GRINDING STONE 15 PCS 100.00 1,500.00TOTAL 167,750.00
LABORITEM MANPOWER QTY NO. OF DAYS RATE/DAY AMOUNT
1 FOREMAN 1 30 420.00 12,600.002 PAINTER 3 30 350.00 31,500.003 HELPER 3 30 310.00 27,900.00
TOTAL 72,000.00
EQUIPMENTITEM EQUIPMENT QTY NO. OF DAYS RATE/DAY
1 GRINDER 3 20 150.00 9,000.002 SCAFFOLDING 1 1 50,000.00 50,000.00
TOTAL 59,000.00
SUMMARYMaterial Cost 197,750.00
Equipment Cost 59,000.00
Total Labor Cost 72,000.00Labor Overhead 15,840.00
Supervision Cost 18,000.00Profit 43,162.50
TOTAL 405,752.5012%VAT 48,690.30
TOTAL PROJECT COST 405,752.50
PROJECT: PAINTING OF 2 NAOH TANKS, BUND WALL, SIGNAGES AT MVC DAVAOLOCATION:MVC DAVAOOWNER: MABUHAY VINYL CORPORATION
MOBILIZATION & DEMOBILIZATIONITEM1 ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT
1 MOBILIZATION 1 LOT 10,000.00 10,000.00TOTAL 10,000.00
MATERIALSITEM ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT
1 EPOXY PRIMER 50 GAL 1,200.00 60,000.002 EPOXY TOPCOAT 50 GAL 800.00 40,000.003 ACRYLIC PRIMER 10 GAL 750.00 7,500.004 LATEX PAINT TOP COAT 10 GAL 850.00 8,500.005 ENAMEL WHITE COLOR 2 LTRS 180.00 360.006 ENAMEL RED COLOR 2 LTRS 180.00 360.007 COMPUTERIZED SIGNAGE 1 LOT 6,000.00 6,000.008 MARINE PLYWOOD 10MM 1 SHT 700.00 700.009 MASKING TAPE 2 ROLLS 35.00 70.00
10 GLOVES 15 PAIRS 25.00 375.0011 LACQUER THINNER 5 GAL 450.00 2,250.0012 PAINT ROLLER 14 PCS 60.00 840.0013 PAINT TRAY 15 PCS 85.00 1,275.0014 CUP BRUSH #3 50 PCS 275.00 13,750.0015 CUP BRUSH #4 20 PCS 355.00 7,100.0016 GRINDING STONE 10 PCS 100.00 1,000.00
TOTAL 150,080.00
LABORITEM MANPOWER QTY NO. OF DAYS RATE/DAY AMOUNT
1 FOREMAN 1 24 450.00 10,800.002 PAINTER 3 24 350.00 25,200.003 HELPER 3 24 310.00 22,320.00
TOTAL 58,320.00
EQUIPMENTITEM EQUIPMENT QTY NO. OF DAYS RATE/DAY AMOUNT
1 GRINDER 3 10 150.00 4,500.002 SCAFFOLDING 1 1 30,000.00 30,000.00
TOTAL 34,500.00
SUMMARYMaterial Cost 160,080.00
Equipment Cost 34,500.00Total Labor Cost 58,320.00Labor Overhead 12,830.40
Supervision Cost 14,580.00Profit 34,947.00
TOTAL 315,257.4012%VAT 37,830.89
TOTAL PROJECT COST 353,088.29
APPROVED BY:
ENGR. NOEL A. ABAÑOMATERIALS ENGINEERING MANAGER
