PROJECT : haesung

CLIENT :
SCOPE OF WORK :
VERSION : 24

PARAMETERS:
WOOD PACKAGING FC
SLIPPER 4 D(in) x 4 B(in) x L(ft) spaced @ 2.00
SKID 4 D(in) x 4 B(in) x L(ft) spaced @ 1.50
MACHINE SUPPORT 4 D(in) x 4 B(in) x L(ft) spaced @ 1.50
HORIZONTAL STUD DISTANCE 1 D(in) x 4 B(in) x L(ft) spaced @ 4.00
VERTICAL STUD DISTANCE 1 D(in) x 4 B(in) x L(ft) spaced @ 4.00
ALUMINUM FOIL LENGTH 1 D(m) x B(in) x 200 L(m)

GROUP ACCORDING TO SIZES

1. When using 2x3 and 2x4
2. When using 3x3 or 3x4
3. When using 4x4
4. When using 6x6

NET DIMENSION CRATE DIMENSION

TOTAL
ITEM MACHINE NAME QTY
VOL (m3)
L (cm) W (cm) H (cm) L (ft) W (ft) H (ft)

1 1 370 330 367 13.02 11.71 12.93 55.88

2 1 376 143 158 13.22 5.58 6.07 12.68
3 1 407 140 190 14.24 5.48 7.12 15.74
4 1 343 180 280 12.14 6.79 10.07 23.53
5 1 599 180 264 20.54 6.79 9.55 37.74
6 1 650 380 370 22.21 13.35 13.02 109.47
7 1 460 240 268 15.98 8.76 9.68 38.39
8 1 357 216 250 12.60 7.97 9.09 25.87
9 1 744 130 245 25.30 5.15 8.92 32.95
10 1 530 230 230 18.27 8.43 8.43 36.82
11 1 596 306 66 20.44 10.93 3.05 19.31
12 1 550 282 300 18.93 10.14 10.73 58.35
13 1 390 198 352 13.68 7.38 12.43 35.59
14 1 368 205 344 12.96 7.61 12.17 34.02
15 1 500 165 256 17.29 6.30 9.28 28.66
16 - - - -
17 - - - -
18 - - - -
19 - - - -
20 - - - -
21 - - - -
22 - - - -
23 - - - -
24 - - - -
25 - - - -
26 - - - -
27 - - - -
28 - - - -
29 - - - -
30 - - - -
31 - - - -
32 - - - -
33 - - - -
34 - - - -
35 - - - -
36 - - - -
37 - - - -
38 - - - -
39 - - - -
40 - - - -
41 - - - -
42 - - - -
43 - - - -
44 - - - -
45 - - - -
46 - - - -
47 - - - -
48 - - - -
49 - - - -
50 - - - -
15.00 565.00
AVE. UNIT WEIGHT OF PLYWOOD 425 kg/m3
AVE. UNIT WEIGHT OF LUMBER 500 kg/m3
 FC
2.00 ft
1.50 ft
1.50 ft
4.00 ft -
4.00 ft

PALLET BASE
Slipper 4 X 4 Skid 4 X 4 M/C sup 4 X 4 3/4 Hor
Along Along Along
SLIPPER Comm'l Comm'l Comm'l Comm'l
length width length
LENGTH length qty length qty length qty qty length
(ft) (ft) (ft)
(ft) (ft) (ft) (ft)
11.71 12.00 7.00 13.02 24.00 9.00 11.52 12.00 10.00 5.00 13.02 24.00
5.58 8.00 19.52 13.22 24.00 5.00 5.38 8.00 10.00 2.50 13.22 24.00
5.48 8.00 21.92 14.24 24.00 5.00 5.28 8.00 11.00 2.50 14.24 24.00
6.79 8.00 29.71 12.14 24.00 6.00 6.59 8.00 10.00 3.00 12.14 24.00
6.79 8.00 46.69 20.54 24.00 6.00 6.59 8.00 15.00 4.50 20.54 24.00
13.35 14.00 12.00 22.21 24.00 10.00 13.16 14.00 16.00 9.50 22.21 24.00
8.76 12.00 8.00 15.98 24.00 7.00 8.56 12.00 12.00 4.50 15.98 24.00
7.97 8.00 41.86 12.60 24.00 7.00 7.78 8.00 10.00 3.50 12.60 24.00
5.15 8.00 33.48 25.30 26.00 5.00 4.95 8.00 18.00 4.50 25.30 26.00
8.43 12.00 10.00 18.27 24.00 7.00 8.23 12.00 14.00 5.00 18.27 24.00
10.93 12.00 11.00 20.44 24.00 9.00 10.73 12.00 15.00 7.00 20.44 24.00
10.14 12.00 10.00 18.93 24.00 8.00 9.94 12.00 14.00 6.00 18.93 24.00
7.38 8.00 32.30 13.68 24.00 6.00 7.18 8.00 11.00 3.50 13.68 24.00
7.61 8.00 39.96 12.96 24.00 7.00 7.41 8.00 10.00 3.50 12.96 24.00
6.30 8.00 35.43 17.29 24.00 6.00 6.10 8.00 13.00 3.50 17.29 24.00
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
 SIDE PANEL DOOR PANEL
Hor 1 X 4 Ver 1 X 4 1/2 Hor 1 X 4 Ver 1 X
Along Along Along
Comm'l height Comm'l width Comm'l height Comm'l
length qty (ft) length qty qty (ft) length qty (ft) length qty
(ft) (ft) (ft) (ft)
24.00 10.00 11.63 12.00 0.00 14.00 11.71 12.00 10.00 11.63 12.00 0.00
24.00 6.00 4.77 12.00 5.00 7.00 5.58 12.00 3.00 4.77 12.00 3.00
24.00 6.00 5.82 12.00 10.00 8.00 5.48 12.00 3.00 5.82 12.00 6.00
24.00 8.00 8.77 12.00 10.00 9.00 6.79 12.00 8.00 8.77 12.00 6.00
24.00 8.00 8.25 12.00 14.00 13.00 6.79 12.00 8.00 8.25 12.00 6.00
24.00 10.00 11.72 12.00 0.00 24.00 13.35 12.00 0.00 11.72 12.00 0.00
24.00 8.00 8.38 12.00 10.00 10.00 8.76 12.00 8.00 8.38 12.00 8.00
24.00 8.00 7.79 12.00 10.00 8.00 7.97 12.00 8.00 7.79 12.00 6.00
26.00 8.00 7.62 12.00 16.00 14.00 5.15 12.00 4.00 7.62 12.00 6.00
24.00 8.00 7.13 12.00 12.00 10.00 8.43 12.00 8.00 7.13 12.00 8.00
24.00 4.00 1.75 12.00 2.80 6.00 10.93 12.00 4.00 1.75 12.00 1.60
24.00 8.00 9.43 12.00 12.00 14.00 10.14 12.00 8.00 9.43 12.00 8.00
24.00 10.00 11.13 12.00 10.00 11.00 7.38 12.00 10.00 11.13 12.00 6.00
24.00 10.00 10.87 12.00 10.00 11.00 7.61 12.00 8.00 10.87 12.00 6.00
24.00 8.00 7.98 12.00 12.00 10.00 6.30 12.00 8.00 7.98 12.00 6.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
0.00 - 0.00 - - 0.00 - 0.00
 TOP
Al FOIL
4 1/2 1/2 TOTAL
WEIGHT
qty qty qty lm (kg)

0.00 12.00 5.00 88.00 1,164.87

3.00 3.00 2.50 35.00 725.15
6.00 3.00 2.50 41.00 813.31
6.00 5.00 3.00 51.00 1,095.91
6.00 5.00 4.50 75.00 1,668.87
0.00 14.00 9.50 142.00 1,999.62
8.00 6.00 4.50 71.00 1,076.72
6.00 5.00 3.50 54.00 1,457.61
6.00 4.00 4.50 75.00 1,333.40
8.00 5.00 5.00 71.00 1,185.31
1.60 3.00 7.00 60.00 1,401.97
8.00 8.00 6.00 94.00 1,446.84
6.00 6.00 3.50 68.00 1,317.67
6.00 6.00 3.50 65.00 1,455.66
6.00 5.00 3.50 61.00 1,294.49
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
0.00 - - - -
1051.00 19,437.41
SUMMARY BDFT COST 60
4 x 4 x 8 SLIPPER 301 pc
4 x 4 x 12 SLIPPER 46 pc
4 x 4 x 24 SLIPPER 0 pc
4 x 4 x 25 SLIPPER 0 pc
4 x 4 x 8 SKID 0 pc
4 x 4 x 12 SKID 0 pc
4 x 4 x 24 SKID 98 pc
4 x 4 x 25 SKID 0 pc
4 x 4 x 8 M/C SUP 162 pc
4 x 4 x 12 M/C SUP 98 pc
1.5 allowance for shoring
4 x 4 x 24 M/C SUP 0 pc
4 x 4 x 25 M/C SUP 0 pc
1 x 4 x 10 HOR 0 pc
1 x 4 x 12 HOR 98 pc
1 x 4 x 24 HOR 112 pc
1 x 4 x 25 HOR 0 pc
1 x 4 x 10 VER 0 pc
1 x 4 x 12 VER 210 pc
1 x 4 x 24 VER 0 pc
1 x 4 x 25 VER 0 pc
3/4 PLYWOOD 68 sht
1/2 PLYWOOD 327 sht
alum foil 200m / roll 1051 lm
bubble plastic 100m / roll 20 roll
jackwrap 35 roll
Dessicant (100g) 1130 bag
Blue sheet (2.4x100m) 166 lm
CN38 93 roll
CN90 28 roll
CWN 113 kg
MC bolt with nut 1/2 x 8 #VALUE! pc
TOTAL MATERIAL COST
TOTAL LABOR COST (1.0m3 @ P300.00)
MAN-DAYS 4 @ 900
6 @ 900
8 @ 900
U/C T/C
640.00 192,553.81
960.00 44,160.00
1,920.00 -
2,000.00 -
640.00 -
960.00 -
1,920.00 188,160.00
2,000.00 -
640.00 103,680.00
960.00 93,600.00
1,920.00 -
2,000.00 -
200.00 -
240.00 23,520.00
480.00 53,760.00
500.00 -
200.00 -
240.00 50,496.00
480.00 -
500.00 -
975.00 66,300.00
580.00 189,660.00
50.00 52,550.00
1,350.00 27,000.00
350.00 12,250.00
16.00 18,080.00
40.00 6,640.00
-
-
-
35.00 #VALUE!
PhP ### #VALUE!
PhP ### 169,498.90
48.00 days
32.00 days
24.00 days