You are on page 1of 5

Project

:CD 5 Magnetic Level Gauge Replacement

Contractor

: Hertel Singapore Pte Ltd

Location

: PU-2

Area

:CD5

Date

: 01-March-2016

Work Desription

: Erection & Dismantle of Scaffolds

Remarks

: Scaffold Modification not Included

ESTIMATE

Estimation
Type
Item No.

Equipment/Location

Measurement

Scaffold Tag
No.

Code

Description

EL.

Qty

RD-174

ISE

Independent scaffolding <10m1, total volume


above 100m3 to 200m3

3.00

3.00

10.00

RD-174

22

APE

Extra for additional boarded working platform

3.00

3.00

1.00

RD-174

ISE

Independent scaffolding <10m1, total volume


above 100m3 to 200m3

6.00

3.00

8.00

RD-174

22

APE

Extra for additional boarded working platform

6.00

3.00

1.00

E-8533,P-8511

ISE

Independent scaffolding <10m1, total volume


above 100m3 to 200m3

4.00

3.00

10.00

E-8533,P-8511

22

ISE

Extra for additional boarded working platform

4.00

3.00

1.00

E-8533,P-8511

ISE

Independent scaffolding <10m1, total volume


above 100m3 to 200m3

6.00

3.00

7.00

E-8533,P-8511

22

APE

Extra for additional boarded working platform

6.00

3.00

1.00

V-8508 BA JOB

ISE

Independent scaffolding <10m1, total volume


above 200m3

10.00

6.00

10.00

10

V-8508 BA JOB

22

APE

Extra for additional boarded working platform

10.00

6.00

11

V-8508 BA JOB

ISE

Independent scaffolding <10m1, total volume


above 200m3

5.00

3.00

12

V-8508 BA JOB

22

APE

Extra for additional boarded working platform

5.00

3.00

1.00

13

F-8702

ISE

Independent scaffolding <10m1, total volume


above 100m3 to 200m3

5.00

4.00

7.00

14

F-8702

22

ISE

Extra for additional boarded working platform

5.00

4.00

1.00

15

F-8702

ISE

Independent scaffolding <10m1, total volume


above 50m3 to 100m3

3.00

3.00

6.00

16

Vol. (m3)

Unit price

Price (SGD)

90.00

5.89

$530.10

36.00

10.07

$362.52

144.00

5.89

$848.16

54.00

10.07

$543.78

120.00

5.89

$706.80

36.00

10.07

$362.52

126.00

5.89

$742.14

54.00

10.07

$543.78

600.00

5.66

$3,396.00

1.00

240.00

10.07

$2,416.80

10.00

300.00

5.66

$1,698.00

60.00

10.07

$604.20

140.00

5.89

$824.60

60.00

10.07

$604.20

108.00

6.05

$653.40

F-8702

22

APE

Extra for additional boarded working platform

3.00

3.00

1.00

54.00

10.07

$543.78

17

F-8702

ISE

Independent scaffolding <10m1, total volume


above 200m3

8.00

6.00

9.00

432.00

5.66

$2,445.12

18

F-8702

22

APE

Extra for additional boarded working platform

8.00

6.00

1.00

192.00

10.07

$1,933.44

19

F-8702

ISE

Independent scaffolding <10m1, total volume


above 100m3 to 200m3

6.00

4.00

7.00

168.00

5.89

$989.52

20

F-8702

22

APE

Extra for additional boarded working platform

6.00

4.00

1.00

72.00

10.07

$725.04

21

F-8702

23

SSE

Suspended scaffold

9.00

6.00

1.00

54.00

25.04

$1,352.16

22

V-8607,C-8801

ISE

Independent scaffolding <10m1, total volume


above 100m3 to 200m3

8.00

6.00

7.00

336.00

5.89

$1,979.04

V-8607,C-8801

22

APE

Extra for additional boarded working platform

8.00

6.00

1.00

144.00

10.07

$1,450.08

ISE

Independent scaffolding <10m1, total volume


above 100m3 to 200m3

4.00

4.00

8.00

128.00

5.89

$753.92

23
24

V-8607,C-8801

Project

:CD 5 Magnetic Level Gauge Replacement

Contractor

: Hertel Singapore Pte Ltd

Location

: PU-2

Area

:CD5

Date

: 01-March-2016

Work Desription

: Erection & Dismantle of Scaffolds

Remarks

: Scaffold Modification not Included

25

V-8607,C-8801

ESTIMATE

22

APE

E-8527,29

ISE

27

PILLAR 38A,PILLAR 29A

ISE

28

26

Extra for additional boarded working platform


Independent scaffolding <10m1, total volume
above 10m3 to 25m3
Independent scaffolding <10m1, total volume
above 100m3 to 200m3

4.00

4.00

1.00

48.00

10.07

$483.36

3.00

2.00

2.00

6.00

3.00

8.00

48.00

7.20

$345.60

144.00

5.89

$848.16

PILLAR 38A,PILLAR 29A

22

APE

Extra for additional boarded working platform

6.00

3.00

1.00

54.00

10.07

$543.78

29

PILLAR 38A,PILLAR 29A

ISE

Independent scaffolding <10m1, total volume


above 100m3 to 200m3

6.00

3.00

8.00

144.00

5.89

$848.16

30

PILLAR 38A,PILLAR 29A

22

APE

Extra for additional boarded working platform

6.00

3.00

1.00

36.00

10.07

$362.52

31

PILLAR 21A,P-8503A

ISE

Independent scaffolding <10m1, total volume


above 100m3 to 200m3

5.00

4.00

10.00

200.00

5.89

$1,178.00

32

PILLAR 21A,P-8503A

22

APE

Extra for additional boarded working platform

5.00

4.00

1.00

60.00

10.07

$604.20

33

PILLAR 21A,P-8503A

ISE

Independent scaffolding <10m1, total volume


above 50m3 to 100m3

3.00

3.00

6.00

54.00

6.05

$326.70

34

PILLAR 21A,P-8503A

22

APE

Extra for additional boarded working platform

3.00

3.00

1.00

18.00

10.07

$181.26

35

EM-8707/1,2,3,4

ISEG

Independent scaffolding >10m1, total volume


above 25m3 to 50m3

2.00

2.00

4.00

64.00

7.11

$455.04

36

EM-8707/1,2,3,4

23

SSE

Suspended scaffold

4.00

2.00

1.00

32.00

25.04

$801.28

EM-8707/1,2,3,4

19

MTS

Mobile tower

2.00

2.00

3.50

28.00

10.06

$281.68

37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59

EM-8707/1,2,3,4

ISEG

Independent scaffolding >10m1, total volume


above 25m3 to 50m3

4.00

3.00

3.00

72.00

7.11

$511.92

EM-8707/1,2,3,4

22

APE

Extra for additional boarded working platform

4.00

3.00

1.00

24.00

10.07

$241.68

PILLAR L32,E-8301

ISE

Independent scaffolding <10m1, total volume


above 200m3

4.00

4.00

15.00

240.00

5.66

$1,358.40

PILLAR L32,E-8301

22

APE

Extra for additional boarded working platform

4.00

4.00

1.00

32.00

10.07

$322.24

4.00

4.00

5.00

160.00

6.86

$1,097.60

4.00

4.00

1.00

32.00

10.07

$322.24

12.00

3.00

3.00

432.00

5.89

$2,544.48

3.00

3.00

5.00

90.00

6.26

$563.40

PILLAR L32,E-8301

10

ISE

Independent scaffolding >10m1, total volume


above 50m3 to 100m3

PILLAR L32,E-8301

22

APE

Extra for additional boarded working platform


Independent scaffolding <10m1, total volume
above 100m3 to 200m3
Independent scaffolding <10m1, total volume
above 25m3 to 50m3

F-8501 A,B,C,F-8502,F-8601

ISE

F-8501 A,B,C,F-8502,F-8601

ISE

F-8501 A,B,C,F-8502,F-8601

22

APE

Extra for additional boarded working platform

3.00

3.00

1.00

36.00

10.07

$362.52

F-8502 WEST SIDE,C-8506

ISE

Independent scaffolding <10m1, total volume


above 50m3 to 100m3

3.00

3.00

7.00

126.00

6.05

$762.30

F-8502 WEST SIDE,C-8506

22

APE

Extra for additional boarded working platform

3.00

3.00

1.00

36.00

10.07

$362.52

F-8502 WEST SIDE,C-8506

ISE

Independent scaffolding <10m1, total volume


above 25m3 to 50m3

3.00

3.00

4.00

36.00

6.26

$225.36

F-8502 WEST SIDE,C-8506

22

APE

Extra for additional boarded working platform

3.00

3.00

1.00

9.00

10.07

$90.63

E-8401 A,V-8511

ISE

Independent scaffolding <10m1, total volume


above 100m3 to 200m3

5.00

4.00

7.00

140.00

5.89

$824.60

E-8401 A,V-8511

22

APE

Extra for additional boarded working platform

5.00

4.00

1.00

60.00

10.07

$604.20

E-8401 A,V-8511

ISE

Independent scaffolding <10m1, total volume


above 50m3 to 100m3

4.00

3.00

5.00

60.00

6.05

$363.00

E-8401 A,V-8511

22

APE

Extra for additional boarded working platform

4.00

3.00

1.00

24.00

10.07

$241.68

PILLAR 39B,P-8501

ISE

Independent scaffolding <10m1, total volume


above 100m3 to 200m3

6.00

4.00

7.00

168.00

5.89

$989.52

PILLAR 39B,P-8501

22

APE

Extra for additional boarded working platform

6.00

4.00

1.00

72.00

10.07

$725.04

PILLAR 39B,P-8501

ISE

Independent scaffolding <10m1, total volume


above 100m3 to 200m3

6.00

2.50

8.00

120.00

5.89

$706.80

PILLAR 39B,P-8501

22

APE

Extra for additional boarded working platform

6.00

2.50

1.00

30.00

10.07

$302.10

ISE

Independent scaffolding <10m1, total volume


above 25m3 to 50m3

3.00

3.00

3.00

54.00

6.26

$338.04

PILLAR 31B,39A,36A

Project

:CD 5 Magnetic Level Gauge Replacement

Contractor

: Hertel Singapore Pte Ltd

Location

: PU-2

Area

:CD5

Date

: 01-March-2016

Work Desription

: Erection & Dismantle of Scaffolds

Remarks

: Scaffold Modification not Included

60
61
62
63
64
65
66

PILLAR 31B,39A,36A

ESTIMATE

23

SSE

Suspended scaffold

6.00

4.00

1.00

24.00

25.04

$600.96

PILLAR 31B,39A,36A

ISE

Independent scaffolding <10m1, total volume


above 100m3 to 200m3

6.00

4.00

9.00

432.00

5.89

$2,544.48

PILLAR 31B,39A,36A

22

APE

Extra for additional boarded working platform

6.00

4.00

1.00

144.00

10.07

$1,450.08

P-8504,E-8501 A

ISE

Independent scaffolding <10m1, total volume


above 50m3 to 100m3

4.00

3.00

5.00

120.00

6.05

$726.00

P-8504,E-8501 A

22

APE

Extra for additional boarded working platform

4.00

3.00

1.00

48.00

10.07

$483.36

2.00

2.00

6.00

24.00

7.20

$172.80

2.00

2.00

1.00

8.00

10.07

$80.56

P-8504,E-8501 A

ISE

Independent scaffolding <10m1, total volume


above 10m3 to 25m3

P-8504,E-8501 A

22

APE

Extra for additional boarded working platform

67
68

ESTIMATED TOTAL VOLUME (m/m2) :


ESTIMATED TOTAL COST (SGD) :

Prepared by : R.PAZHANI

Approved by :

Date : 27/04/2016

Date :

Singature :_________________________

Singature :_________________________

7,531.00
$54,187.35

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
100
200
900
901
902
903
904
905
906
907
908
911
912
914
915
917
918
930
931
932
933
934
935
936
937
938
939
940
941
942
943
944
945
946
947
948
949
950
951
952
953
954
955
956
957
958
959
960

2
Item
Independent scaffolding <10m1, total volume 10m3 and below
Independent scaffolding <10m1, total volume above 10m3 to 25m3
Independent scaffolding <10m1, total volume above 25m3 to 50m3
Independent scaffolding <10m1, total volume above 50m3 to 100m3
Independent scaffolding <10m1, total volume above 100m3 to 200m3
Independent scaffolding <10m1, total volume above 200m3
Independent scaffolding >10m1, total volume 10m3 and below
Independent scaffolding >10m1, total volume above 10m3 to 25m3
Independent scaffolding >10m1, total volume above 25m3 to 50m3
Independent scaffolding >10m1, total volume above 50m3 to 100m3
Independent scaffolding >10m1, total volume above 100m3 to 200m3
Independent scaffolding >10m1, total volume above 200m3
Enclosed scaffolding (furnaces, spheres, tanks), total volume 10m3 and below
Enclosed scaffolding (furnaces, spheres, tanks), total volume above 10m3 to 25m3
Enclosed scaffolding (furnaces, spheres, tanks), total volume above 25m3
Enclosed scaffolding (vessels and columns), total volume 10m3 and below
Enclosed scaffolding (vessels and columns), total volume above 10m3 to 25m3
Enclosed scaffolding (vessels and columns), total volume above 25m3
Mobile tower
Escape stairway
Support Structure
Extra for additional boarded working platform
Suspended scaffold
Cantilever scaffold
Footbridge
Screen structure scaffold
Tidal scaffold
Extra for 0.2mm thick tarpaulin sheeting including material
Extra for 0.3mm thick corrugated metal sheeting including material
Modify erected scaffold (no claims for this item will be allowed)
Provision of Professional Engineer design services including site
Site visit by PE for inspection of scaffold
General Worker: Normal time
General Worker: Overtime A
General Worker: Overtime B
Scaffolder: Normal time
Scaffolder: Overtime A
Scaffolder: Overtime B
Supervisor/Scheduler: Normal time
Supervisor/Scheduler: Overtime A
Supervisor/Scheduler: Overtime B
General Worker: Overtime A, with Unit Rate
General Worker: Overtime B, with Unit Rate
Scaffolder: Overtime A, with Unit Rate
Scaffolder: Overtime B, with Unit Rate
Supervisor/Scheduler: Overtime A, with Unit Rate
Supervisor/Scheduler: Overtime B, with Unit Rate
BD01 BULLDOZERS
CB01 PNEUMATIC BREAKER
CB02 CONCRETE CUTTER
C001 AIR COMPRESSOR
C002 AIR COMPRESSOR
C003 AIR COMPRESSOR
CR01 CRANE *
CR02 CRANE *
DU02 DUMPER WITH DRIVER
EX01 MINI EXCAVATOR
EX02 JCB EXCAVATOR
EX03 KOBE EXCAVATOR
HL01 PICK-UP VAN
HL03 LORRY
HL04 LORRY
HL05 LORRY
HL06 PICK-UP VAN WITH DRIVER
LG01 FORKLIFT
LG02 GONDOLA
OT01 MULTICUTTER
PT01 AIR PNEUMATIC HAMMER
PT02 AIR GRINDER (POWER TOOL)
R003 VIBRATORY ROLLER
SC01 VIBRATORY COMPACTOR
TT01 TRAILER *
TT02 TRAILER *
TT03 TRAILER *
TT04 TRACTOR *
TT05 PRIMER MOVER *
TT06 PRIMER MOVER WITH TRAILER *
WP01 WATER PUMP

4
Offplot

6
Onplot

7.27
6.62
5.77
5.57
5.43
5.22
8.28
7.53
6.53
6.30
6.14
5.89
8.24
6.18
5.45
8.05
6.04
5.32
9.17
9.13
3.46
9.19
22.67
15.87
14.51
13.32
31.23
1.23
4.12
11.27
2475.00
693.00
8.51
11.06
14.04
9.97
12.96
16.44
25.52
33.19
42.12
2.55
5.54
2.99
6.48
7.66
16.60

7.93
7.20
6.26
6.05
5.89
5.66
9.06
8.23
7.11
6.86
6.68
6.41
8.71
6.53
5.74
9.68
7.26
5.74
10.06
10.01
3.75
10.07
25.04
17.54
15.85
14.47
34.55
1.33
4.52
12.52
2475.00
693.00
8.51
11.06
14.04
9.97
12.96
16.44
25.52
33.19
42.12
2.55
5.54
2.99
6.48
7.66
16.60

108.27
254.11
302.72
351.34
193.35
77.89

108.27
254.11
302.72
351.34
193.35
77.89

8
Active HF pla
13.26
11.96
10.26
9.86
9.59
9.17
15.29
13.78
11.79
11.33
11.02
10.52
14.38
10.79
9.50
13.99
10.50
9.24
17.10
17.00
6.16
17.12
44.07
30.84
26.51
23.62
61.18
2.15
7.73
11.65
2301.75
693.00
9.79
12.73
16.15
11.46
14.89
18.91
29.36
38.16
48.43
2.94
6.37
3.45
7.45
8.81
19.08

124.52
292.23
348.14
404.04
222.35
89.58

10
Rental
0.029
0.029
0.029
0.029
0.029
0.029
0.029
0.029
0.029
0.029
0.029
0.029
0.028
0.028
0.028
0.027
0.027
0.027
0.032
0.038
0.015
0.015
0.033
0.024
0.029
0.023
0.040
0.008
0.020

11
Unit
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
m2
m2
m2
m2
m2
m2
m2
piece
piece
piece
hour
hour
hour
hour
hour
hour
hour
hour
hour
hour
hour
hour
hour
hour
hour
day
day
day
day
day
day
day
day
day
day
day
day
day
day
day
day
day
day
day
day
day
day
day
day
day
day
day
day
day
day