Estimated rough cost for construction of reduced workshop

No of Rent No of
DESCRIPTION

th

ht
th
Trip Cost/trip Cost/CM Total cost
days cost/day Equip

ng

ig
id
CM

He
W
Le
Building Materials
Concrete 13 13 0.5 10.00 2 94.00 940.00
Machinery
Boom Lift (18M) 30 106.67 1 3200.10
Transportation
Lorry Crane (25Ton) 3 720.00 1 1360.00
Additional products
Motorized roller blinder installation
Workshop Installation & accessories 13,411.99
Manpower (Supplier)
General Worker 13 74.68 2 1,941.68
Workshop Additional Works
Dump Truck (Sand) 1 1 250.00

Total rough estimated cost 21,103.77

Estimated duration of completion 1.5 months
Things to moved into JB Yard

Drilling Drive (BA 220) 1nos

Auger cleaner 1nos
Auger cleaner guide plate 1nos
Mixing Tool 1nos
Mixing Tool 1nos
Mixing Tool 1nos
Mixing Tool 1nos
Extension bar 1nos
Extension bar 1nos
Extension bar 1nos
Extension bar 1nos
Extension bar 1nos
Extension bar 1nos
Extension bar 1nos
Extension bar 1nos
CFA Auger Dia 600mm 2000m 1nos
CFA Auger Dia 600mm 6000m 1nos
CFA Auger Dia. 600mm 6000m 1nos
CFA Auger Dia. 600mm 6000m 1nos
CFA Auger Stater 1000m 1nos
Gantry 1nos
Ext Tube 10mtr (W-16) 1nos
Ext Tube 10mtr (W-30) 1nos
Ext Tube 3mtr (W-50) 1nos
Ext Tube 5mtr (W-16) 1nos
Pressure Booster 1nos
Pressure Booster 1nos
Bucket 1nos
Hoper 1nos
Air Chamber 1nos
Pulley head c/w inlet 1nos
File Container 2nos
Workshop container 2nos
Gen-set platform 2nos
Twin platform 2nos
S/N Description of Task Timeline Manpower
1 Shifting of container 4 4
2 Concerting of workshop 3 7
3 Arrange containers in actual area 2 4
4 Setting of platform for roofing 3 7
5 Installation of roof 3 7
6 Electrical wiring installation (level 1) 5 4
7 Electrical wiring installation (level 2) 5 4
8 Workshop 2nd level setup 5 7
9 Internal shifting of equipments 4 4
10 Additional internal/external setups 5 5

Total Days (Estimated) 39

Date: 19/06/14 Estimated Keller staff = $96 per day
Description of work: Shifting of Gen-set platforms Supplier staff= $80 per day

Sum Amount Remarks

Supplier Manpower 8 Charges from Tekong site
Keller Manpower 3 96 288
Material Ordered
Equipment involved Lorry Crane 320 320 25Ton (Half day)
Total Charges $608.00
Date: 20/06/14 Estimated Keller staff = $96 per day
Description of work: Shifting of Gen-set platforms Supplier staff= $80 per day
Scraping of equipment
Sum Amount Remarks
Supplier Manpower 8 Charges from Tekong site
Keller Manpower 3 96 288
Material Ordered
Equipment involved Lorry Crane 320 320 25Ton (Half day)
Total Charges $608.00
Date: 21/06/14 Estimated Keller staff = $96 per day
Description of work: Shifting of equipments & scraping Supplier staff= $80 per day

Sum Amount Remarks

Supplier Manpower 8 Charges from Tekong site
Keller Manpower 3 96 288
Material Ordered
Equipment involved Lorry crane 720 720 25Ton (Full day)
Total Charges $1,008.00
Date: 23/06/14 Estimated Keller staff = $96 per day
Description of work: Shifting of DSM items / clear things Supplier staff= $80 per day

Sum Amount Remarks

Supplier Manpower 8 Charges from Tekong site
Keller Manpower 3 96 288
Material Ordered
Equipment involved 120Ton Crane Lend from RP Yard
Total Charges $288.00
Date: 24/06/14 Estimated Keller staff = $96 per day
Description of work: Shifting of Gen-Set area Supplier staff= $80 per day

Sum Amount Remarks

Supplier Manpower 8 Charges from Tekong site
Keller Manpower 3 96 288
Material Ordered
Equipment involved 120Ton Crane Lend from RP Yard
Total Charges $288.00
Date: 25/06/14 Estimated Keller staff = $96 per day
Description of work: Shifting of Gen-Set area Supplier staff= $80 per day
Spreading of fine sand
Sum Amount Remarks
Supplier Manpower 8 Charges from Tekong site
Keller Manpower 3 96 288
Material Ordered 1x trip 250 Fine Sand (Chartworth)
Equipment involved 120Ton Crane Lend from RP Yard
Total Charges $288.00
Date: 26/06/14 Estimated Keller staff = $96 per day
Description of work: Concerting of DSM area and Supplier staff= $80 per day
shifting of 1x containers
Sum Amount Remarks
Supplier Manpower 4 Charges from Tekong site
Keller Manpower 3 96 288
Material Ordered 2 x trip 10 qm concert from Holcim
Equipment involved 120Ton Crane Lend from RP Yard
Total Charges $288.00
Date: 28/06/14 Estimated Keller staff = $96 per day
Description of work: Installation of additional support beam Supplier staff= $80 per day
Office access way
Sum Amount Remarks
Supplier Manpower 4 Charges from Tekong site
Supplier welder 1 Charges from Pasir Panjang site
Keller Manpower 3 96 288
Material Ordered
Equipment involved 120Ton Crane Lend from RP Yard
Total Charges $288.00
Date: 30/06/14 Estimated Keller staff = $96 per day
Description of work: Installation of Gen-set shelter Supplier staff= $80 per day

Sum Amount Remarks

Supplier Manpower 4 Charges from Tekong site
Supplier welder 1 Charges from Pasir Panjang site
Keller Manpower 3 96 288
Material Ordered
Equipment involved 120Ton Crane Lend from RP Yard
Total Charges$288.00
Date: 01/07/14 Estimated Keller staff = $96 per day
Description of work: Container s/n 6 dismantle works Supplier staff= $80 per day

Sum Amount Remarks

Supplier Manpower 4 Charges from Tekong site
Supplier welder 1 Charges from Pasir Panjang site
Keller Manpower 4 96 384
Material Ordered
Equipment involved 120Ton Crane Our 80 ton crane
Total Charges $384.00
Date: 02/07/14 Estimated Keller staff = $96 per day
Description of work: Electrical wiring dismantle Supplier staff= $80 per day
shifting of 1x containers
Sum Amount Remarks
Supplier Manpower 4 Charges from Tekong site
Supplier welder 1 Charges from Pasir Panjang site
Supplier Manpower 2 74.68 149.36 From improtec
Keller Manpower 4 96 384
Material Ordered
Equipment involved 120Ton Crane Our 80 ton crane
Total Charges $533.36
Date: 03/07/14 Estimated Keller staff = $96 per day
Description of work: Dismantle 2nd level support beams Supplier staff= $80 per day
shifting of 1x containers
Sum Amount Remarks
Supplier Manpower 4 Charges from Tekong site
Supplier welder 1 Charges from Pasir Panjang site
Supplier Manpower 2 74.68 149.36 From improtec
Keller Manpower 4 96 384
Material Ordered
Equipment involved 120Ton Crane Our 80 ton crane
Total Charges $533.36
Date: 04/07/14 Estimated Keller staff = $96 per day
Description of work: Dismantle old area shelter Supplier staff= $80 per day

Sum Amount Remarks

Supplier Manpower 4 Charges from Tekong site
Supplier welder 1 Charges from Pasir Panjang site
Supplier Manpower 2 74.68 149.36 From improtec
Keller Manpower 3 96 288
Material Ordered
Equipment involved 120Ton Crane Our 80 ton crane
Total Charges $437.36
Date: 05/07/14 Estimated Keller staff = $96 per day
Description of work: Layout of containers in new area Supplier staff= $80 per day
shifting of 1x containers
Sum Amount Remarks
Supplier Manpower 3 Charges from Tekong site
Supplier welder 1 Charges from Pasir Panjang site
Supplier Manpower 2 74.68 149.36 From improtec
Keller Manpower 3 96 288
Material Ordered
Equipment involved 120Ton Crane Our 80 ton crane
Total Charges $437.36
Date: 07/07/14 Estimated Keller staff = $96 per day
Description of work: Roofing dismantle / installation works Supplier staff= $80 per day
for office area
Sum Amount Remarks
Supplier Manpower 3 Charges from Tekong site
Supplier welder 1 Charges from Pasir Panjang site
Supplier Manpower 2 74.68 149.36 From improtec
Keller Manpower 3 96 288
Material Ordered
Equipment involved 120Ton Crane Our 80 ton crane
Total Charges $437.36
Date: 08/07/14 Estimated Keller staff = $96 per day
Description of work: 2nd level extension walkway path Supplier staff= $80 per day
shifting of 1x containers
Sum Amount Remarks
Supplier Manpower 3 Charges from Tekong site
Supplier welder 1 Charges from Pasir Panjang site
Keller Manpower 3 96 288
Supplier Manpower 2 74.68 149.36 From improtec
Material Ordered
Equipment involved 120Ton Crane Our 80 ton crane
Total Charges $437.36
Date: 09/07/14 Estimated Keller staff = $96 per day
Description of work: Shelter for electrical area Supplier staff= $80 per day

Sum Amount Remarks

Supplier Manpower 3 Charges from Tekong site
Supplier welder 1 Charges from Pasir Panjang site
Keller Manpower 3 96 288
Supplier Manpower 2 74.68 149.36 From improtec
Material Ordered
Equipment involved 120Ton Crane Our 80 ton crane
Total Charges $437.36
Date: 10/07/14 Estimated Keller staff = $96 per day
Description of work: Shelter for electrical area Supplier staff= $80 per day
walkway for file container
Sum Amount Remarks
Supplier Manpower 3 Charges from Tekong site
Supplier welder 1 Charges from Pasir Panjang site
Keller Manpower 3 96 288
Supplier Manpower 2 74.68 149.36 From improtec
Material Ordered
Equipment involved 120Ton Crane Our 80 ton crane
Total Charges $437.36
Date: 11/07/14 Estimated Keller staff = $96 per day
Description of work: Walkway for file container Supplier staff= $80 per day

Sum Amount Remarks

Supplier Manpower 3 Charges from Tekong site
Supplier welder 1 Charges from Pasir Panjang site
Keller Manpower 3 96 288
Supplier Manpower 2 74.68 149.36 From improtec
Material Ordered
Equipment involved 120Ton Crane Our 80 ton crane
 Total Charges $437.36
Date: 12/07/14 Estimated Keller staff = $96 per day
Description of work: Walkway for file container Supplier staff= $80 per day
2nd level barrier works
Sum Amount Remarks
Supplier Manpower 3 Charges from Tekong site
Supplier welder 1 Charges from Pasir Panjang site
Keller Manpower 3 96 288
Supplier Manpower 2 74.68 149.36 From improtec
Material Ordered
Equipment involved 120Ton Crane Our 80 ton crane
Total Charges $437.36
Date: 14/07/14 Estimated Keller staff = $96 per day
Description of work: Shelter removal from vibro repair area Supplier staff= $80 per day

Sum Amount Remarks

Supplier Manpower 3 Charges from Tekong site
Supplier welder 1 Charges from Pasir Panjang site
Keller Manpower 3 96 288
Supplier Manpower 2 74.68 149.36 From improtec
Material Ordered
Equipment involved 120Ton Crane Our 80 ton crane
Total Charges $437.36
Date: 15/07/14 Estimated Keller staff = $96 per day
Description of work: Shelter removal from vibro repair area Supplier staff= $80 per day

Sum Amount Remarks

Supplier Manpower 3 Charges from Tekong site
Supplier welder 1 Charges from Pasir Panjang site
Keller Manpower 3 96 288
Supplier Manpower 2 74.68 149.36 From improtec
Material Ordered
Equipment involved 120Ton Crane Our 80 ton crane
Total Charges $437.36
Date: 16/07/14 Estimated Keller staff = $96 per day
Description of work: Gate & Fencing installation Supplier staff= $80 per day

Sum Amount Remarks

Supplier Manpower 3 Charges from Tekong site
Supplier welder 1 Charges from Pasir Panjang site
Keller Manpower 3 96 288
Supplier Manpower 2 74.68 149.36 From improtec
Material Ordered
Equipment involved 120Ton Crane Our 80 ton crane
Total Charges $437.36
 Summary
Supplier Manpower Keller Manpower Equipments

Total: $1,941.68 Total: $6,912.00 Total: $1,360.00

Current Grand Total: $10,213.68

135.54
Reduced Yard Ordered Materials Details
Sl.No DATE DESCRIPTION SUPPLIER QUALITY UNIT PRICE AMOUNT(SGD) REMARKS
1 7/1/2014 3inch by 3inch Square hollow pipe Lian soon 6 68.00 408.00
2 7/1/2014 1 1/2 inch by 1 1/2 Square hollow pipe Lian soon 10 72.00 720.00
3 7/1/2014 3'' flat bar 5mm thickness Lian soon 1 29.00 29.00
4 7/3/2014 8mm Galvanized steel wire rope Sing Teck 100Mtr 120.00 120.00
5 7/3/2014 8mm Galvanized steel wire clip Sing Teck 6 0.40 2.40
6 5/10/2014 Rubbish disposal Yong soon 1 449.72 449.72
7 7/3/2014 WD40 HKS 12 4.50 54.00
8 7/3/2014 Rubbish bag HKS 2 3.50 7.00
9 7/3/2014 Green PVC Tape HKS 48 0.22 10.56
10 7/3/2014 Drill screw 75mm HKS 2 35.00 70.00 2 box
11 7/3/2014 Drill screw 50mm HKS 2 30.00 60.00 2 box
12 7/3/2014 Drill screw 25mm HKS 2 24.00 48.00 2 box
13 7/3/2014 Shield anchor HKS 12 0.50 6.00
14 6/24/2014 3 in 1 cement Tengah 4 9.00 36.00
15 7/7/2014 Full body harness Tengah 2 68.00 136.00
16 7/7/2014 Lanyard rope Tengah 2 58.00 116.00
17 7/8/2014 Acylic sheet clear Tengah 1 148.00 148.00
18 5/31/2014 Rubbish disposal Tengah 1 521.80 521.80
19 7/18/2014 Vinyl Sheet 0.5mm HKS 1 70.00 70.00
20 7/17/2014 Plywood 4ft x 8ft x12mm HKS 2 25.00 50.00
21 7/17/2014 Makita cutting disc 4'' HKS 25 5.00 125.00
22 7/16/2014 Emulsion white paint HKS 1 28.00 28.00
23 7/16/2014 Toilet Brush with Handle HKS 2 2.50 5.00
24 7/16/2014 WES Good Quality grinding disc 150mmx6mm HKS 12 2.50 30.00
25 7/16/2014 WES Good Quality grinding disc 150mmx3mm HKS 12 2.00 24.00
26 7/16/2014 100mm Cable Tie White HKS 2 3.00 6.00
27 7/16/2014 200mm Cable Tie White HKS 2 3.50 7.00
28 7/16/2014 300mm Cable Tie White HKS 2 4.50 9.00
29 7/16/2014 400mm Cable Tie White HKS 2 8.50 17.00
30 7/16/2014 450mm Cable Tie White HKS 2 8.50 17.00
31 7/16/2014 Blue PVC Tape 19mm HKS 24 0.30 7.20
32 7/16/2014 29OZ Thick Cotton Glove HKS 5 3.80 19.00
33 8/1/2014 Canvas Green (30ft x 30ft) Tengah 2 115.00 230.00
34 8/1/2014 Aluminium Signage (Danger Forklift) Tengah 1 30.00 30.00
35 8/1/2014 Aluminium Signage (Speed Limit) Tengah 1 48.00 48.00
36 8/1/2014 Aluminium Signage (Forklift) Tengah 1 30.00 30.00
37 8/1/2014 Aluminium Signage (Beware of moving) Tengah 1 30.00 30.00
38 7/22/2014 3'' HID Brass pad lock Tengah 4 12.00 48.00
39 7/16/2014 Keller Banner (5m x 1.5m) Link banner 1 280.00 280.00
40 7/16/2014 Cement Readymix Tengah 2 9.00 18.00
41 7/22/2014 Plywood 4ft x 8ft x12mm Tengah 2 22.00 44.00
42 7/23/2014 Yellow Paint Tengah 2 68.00 136.00
43 7/23/2014 Red Oxide Tengah 1 24.00 24.00
44 7/23/2014 Thinner Tengah 1 24.00 24.00
45 7/23/2014 Singapore Flag Tengah 2 18.50 37.00
46 7/23/2014 White Paint Tengah 1 56.00 56.00
47 7/23/2014 Canvas Green (10ft x 15ft) Tengah 3 38.00 114.00
48 7/23/2014 Keller Flag Tengah 1 180.00 180.00
49 7/10/2014 Blue Paint Tengah 2 60.00 120.00
50 8/1/2014 Pad Lock 1" Tengah 2 2.80 5.60
51 8/1/2014 Pad Lock 38mm Tengah 2 6.50 13.00
52 8/1/2014 Pad Lock 32mm Tengah 2 5.50 11.00
53 7/31/2014 Plywood 4ft x 8ft x9mm Tengah 2 14.00 28.00
54 7/11/2014 Metal Bucket Tengah 2 28.00 56.00
55 7/3/2014 5mm Hex Screw Bit Tengah 4 2.00 8.00
56 7/3/2014 Bit Tengah 4 2.00 8.00
57 7/4/2014 Metal Screw Tengah 1 58.00 58.00
58 7/3/2014 Lift-Aichi Boom to be Hired J.P.N 1 2,200.00 2,200.00
59 7/26/2014 ReadyMix Cement Holcim 0.00
60 7/26/2014 ReadyMix Cement Holcim 0.00
61 7/3/2014 MS SQ Hollow Pipe (3"x3mmx6mtr) Lian soon 6 0.00
62 7/7/2014 Metal Gritting Lian soon 2 240.00 480.00
63 7/7/2014 C-Channel (4inx3mmx6mtr) Lian soon 8 85.00 680.00
64 7/7/2014 SQ Hollow Pipe (1.5in x 3mm x 6 Mtr) Lian soon 10 36.00 360.00
65 7/7/2014 SQ Hollow Pipe (4in x 3mm x 6 Mtr) Lian soon 4 90.00 360.00
66 7/4/2014 Diesel Mecpec 1000 1.01 1,010.00
67 7/17/2014 Diesel Mecpec 1200 0.10 119.40
68 7/15/2014 Aluminium tape approx 98m Add value 1 160.00 160.00
69 7/15/2014 BI Metalic Connector Add value 1 16.50 16.50
70 7/15/2014 PVC Socket 20mm Add value 20 0.15 3.00
71 7/15/2014 PVC Socket 2.5mm Add value 3 36.50 109.50
72 7/15/2014 PVC Socket 1.5mm Add value 1 26.00 26.00
73 7/15/2014 Cable End 2.5mm Add value 1 7.00 7.00
74 7/15/2014 Continental Plug 2 pin Add value 3 2.00 6.00
75 7/16/2014 PVC Cable 1.5mm Add value 3 26.00 78.00
76 7/16/2014 PVC conduit pipe 20mm x 2.9m Add value 10 1.30 13.00
77 7/16/2014 20mm Hole Saw Add value 1 5.50 5.50
78 6/1/2014 Rubbish disposal Yong soon 1 558.33 558.33
79 6/30/2014 Rubbish disposal Yong soon 2 482.68 965.36
80 7/18/2014 Car Fuse 10A Add value 10 0.60 6.00
81 7/24/2014 Car Fuse 15A Add value 10 0.60 6.00
82 7/24/2014 Car Fuse 7.5A Add value 10 0.60 6.00
83 7/24/2014 Glass fuse 20mm 1A Add value 20 0.20 4.00
84 7/24/2014 Glass fuse 20mm 1A Add value 20 0.20 4.00
85 7/24/2014 IP67 16A PIN 6H Switch kit Add value 1 59.00 59.00
86 7/24/2014 Ventilating Fan 8'' Add value 1 36.00 36.00
87 7/24/2014 Test pen Add value 2 1.50 3.00
88 7/24/2014 Fluor choke / ballast 40w 240V Add value 1 4.20 4.20
89 7/24/2014 PVC Trunking 50 x 50mm Add value 1 5.50 5.50
90 6/25/2014 Fine Sand (Chartworth) Chartworth 1 250.00 250.00

12,534.57
SUMMARY (YARD)
Expenses at 920 Reduced Yard Lian Soon HKS Tengah Holcim Add Value
3,037.00 669.76 2,314.40 0.00 558.20

Siang Teck Chartworth

122.40 250.00

Total 12,534.57
Rough Estimated GST 7% 877.42
Grand Total 13,411.99
Yong soon Link Banner Mecpec JPN
1,973.41 280.00 1,129.40 2,200.00