Appendix B - Cost Estimate PH 3 Rev A

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 3

Attachment-2

Project Cost Estimation


The total cost is estimated at US$ 107,000 (One Hundred and SevenThousand Dollars). For details, please refer to following breakdown cost.

No. Descriptions Qty Duration Unit Rate Amount


1 Man Power
1.1 CGS Personel
Mechanical Engineer 1 10 Hr $ 40.00 $ 400.00
Mechanical Supervisor 1 25 Hr $ 15.00 $ 375.00
Instrument Engineer 1 10 Hr $ 40.00 $ 400.00
Instrument Supervisor 1 15 Hr $ 15.00 $ 225.00
Welder & Helper 4 50 Hr $ 10.00 $ 2,000.00
Instrument Technician 3 20 Hr $ 10.00 $ 600.00
Civil Engineer 1 10 Hr $ 40.00 $ 400.00
Civil Supervisor 1 20 Hr $ 15.00 $ 300.00
Foundation Worker 4 40 Hr $ 10.00 $ 1,600.00
Sub total Man Power $ 6,300.00

2 Material
2.1 Piping Materials
Pipe A106 GR.B, STD, @ 12 M.LG 5 EA $ 818.00 $ 4,090.00

Elbow 10" 90 Deg A234, WPB BW, ANSI B16.9, Sch.60 5 EA $ 120.00 $ 600.00

Tee 10" SCH STD SMLS A234, WPB BW, ANSI B16.9, STD 1 EA $ 242.00 $ 242.00

Flange 10"-300# RF WN A105 4 EA $ 135.00 $ 540.00

Flange 4"-300# RF WN A105 2 EA $ 55.00 $ 110.00


Gasket 4", Spiral Wound, 300 #, 1/8" Thk, Mild Steel Outer Ring & 316SS Inner Ring 2 EA $ 10.00 $ 20.00
Gasket 10", Spiral Wound, 300 #, 1/8" Thk, Mild Steel Outer Ring & 316SS Inner Ring 5 EA $ 30.00 $ 150.00
Stud Bolt & Nuts 1" x 6-1/4" LG.CD.PL.A193 GR B7/A194 GR 2H 40 EA $ 2.50 $ 100.00
Stud Bolt & Nuts 3/4" x 4-3/4" LG.CD.PL.A193 GR B7/A194 GR 2H 16 EA $ 1.25 $ 20.00
Concentric Reducer 10" x 4" SCH STD SMLS.A234 GR.WPB 2 EA $ 70.00 $ 140.00

Pipe Nipple 3/4" x 3" LG XXS PBE SMLS API 5L GR.WPB 2 EA $ 4.00 $ 8.00
Coupling 3/4" 3000 #, ASTM A182 TP 316/304LSS, NPT 2 EA $ 2.80 $ 5.60
Gauge Pressure.Dial Size: 4-1/2". 0-600PSI. 316SS Tube & Socket. 3/4" NPTM 2 EA $ 100.00 $ 200.00

Ball Valve 10". A216 WCB. Class 300# RF Flanged End 1 EA $ 2,000.00 $ 2,000.00
Gate Valve 10". A216 WCB. Class 300# RF Flanged End 1 EA $ 1,800.00 $ 1,800.00
Swing Check Valve 10". A216 WCB. Class 300# RF Flange End 1 EA $ 1,200.00 $ 1,200.00
Bucket Strainer 10" 1 EA $ 3,000.00 $ 3,000.00

2.2 Mechanical Equipments


Booster Pump 1 EA $ 60,000.00 $ 60,000.00

2.3 Electrical & Instrument Equipments


Pressure Transmitter 1 EA $ 4,000.00 $ 4,000.00
Instrument Cable AWM.1015 VW-1 105oC 600V E56272.18AWG CSA@ 50m/Rll 3 EA $ 8.00 $ 24.00
Electric Cable NYFGbY 4 Cores X 35 sqmm, Cooper Conductor, PVC Insulated, Flat Stee Wire 100 M $ 100.00 $ 10,000.00

2.4 Civil Materials


Dry Mix Concrete K-300 100 Zak $ 5.00 $ 500.00
Bar Metal Deformed D16 @ 12 M/LG (SCR'D) 15 EA $ 7.00 $ 105.00

Sub total Material $ 88,854.60

3 Construction Equipments
Welding Machine 1 50 Hr $ 10.00 $ 500.00
Mobile Boom Crane 1 10 Hr $ 40.00 $ 400.00
Consumable Materials 1 Lot $ 150.00 $ 150.00

Sub total Construction Equipments $ 1,050.00

4 Total $ 96,204.60
Contigency 10% $ 9,620.46
Grand Total $ 105,825.06
Cash Outlay (Rounded) $ 107,000.00
42 44.1 46.31
147000 840 882 926.1 972.41
147000 134330.6 134993.2 135625.8 136229.6
662.66 632.54 603.78

You might also like