Professional Documents
Culture Documents
PRB Labour 0.00 0.00 0.00 I Nett Cost (A+B+C+D+E+F+G+H) 1,529,307.90 1,386,680.59 90%
%
PRC Sub-Contracting 48,000.00 30,810.00 0.00 J Business Fees 169,923.10 312,550.41 10%
Total Builder Installation Works (A+B+C) 487,000.00 536,841.52 0.00 K Total Project Revenue 1,699,231.00 1,699,231.00 0.00 100% Date 1-Aug-17 31-Mar-18 30-Dec-99 30-Dec-99
0.00 (A+B+C+D+E+F+G+H+J)
Chua S A
8 - SY SPECIALIST TRADE WORKS (to link individual servic 0.00 0.00
SY SPECIALIST WORKS L Provisional Sum 0.00 0.00
Tan K C
SYA Materials M Prime Sum 0.00 0.00
N Total Contract Price 1,699,231.00 1,699,231.00 0.00
Stanley Yeo
SYB Labour (A+B+C+D+E+F+G+H+J+L+M)
Approved by
Jeffrey Koh/Tan C
SYC Sub-Contracting K
0.00 0.00
Total Specialist Work (A+B+C) 0.00 0.00 0.00
Prepared by Natalie Natalie
Total M&E Cost (2 to 8) 1,274,423.25 1,247,571.10 0.00 Checked by CK Tan CK Tan
Circulation to: Finance Dept.
Notes:
0
0 Net Profit Margin = J / K
0
0 Margin = 1 - [ (A+B+C+D) / K ]
E+HPS Pte Ltd Details of Working Budget (Electrical Works)
Job No T1188 / E-18-17 COMMENCEMENT 01.08.2017
Job Name Fitting Out Works at 5th Storey on lot 06242K MK13 at Marsiling Road (Beyonics) COMPLETION 31.11.2017
Date Prepared/Revised : 1-Aug-17 31-Mar-18 30-Dec-99 30-Dec-99 CURRENCY S$
CODE DESCRIPTION MANUFACTURERS REMARKS
ELA MATERIAL COST
ELA0100 Cables
ELA01-01 HT Cables (XLPE , PILCD, PILC/PVC)
ELA01-02 LV Cables (P, PP, XLPE/PVC, XSP)
ELA01-03 Final Sub-Circuit Cables
ELA01-04 MICC / FR Cables
ELA01-05 Cable Accessories / Terminations
ELA01-06 Lighting point c/w switches
ELA02-00 Conduit / Tray / Cu Tape
ELA02-01 Conduit (GI / uPVC)
ELA02-02 Conduit Accessories
ELA02-03 Trunking / Tray / Ladder / Accessories
ELA02-04 Copper Tape
ELA02-05
EL-A03-00 Main Equipment
ELA03-01 HT Switchgear & DC Tripping Units
ELA03-02 Transformers
ELA03-03 Busducts
ELA03-04 MSB & EMSB
ELA03-05 SSB , DB & MCC 28,000.00 28,000.00
ELA03-06 Generators , AMF Panel & Battery
ELA03-07 Transducers
ELA03-08 UPS
ELA03-09 Pre Payment Electricity Metering
EL-A04-00 Fittings
ELA04-01 Fittings - Internal / Metal Halide / Sodium
ELA04-02 Fittings - Fluorescent - 89383.2
ELA04-03 Fittings - Decorative / Downlight
ELA04-04 Fittings - Emergency / Keluar Sign
ELA04-05 Fittings - External / Compound / Street Lighting
ELA04-06 Fans
ELA04-07 Fittings - Explosion Proof
Stanley Yeo
Approved by
Jeffrey Koh/Tan C K
ACC02-00 Miscellaneous Sub-Contract 20,000.00 6,000.00
ACC SUB CONTRACTING COST TOTAL 256,000.00 214,900.00 0.00
Wong S F
Approved by
FBC02-00 Miscellaneous Sub-Contract
Stanley Yeo
FBC SUB CONTRACTING COST TOTAL 0.00 0.00 0.00
Jeffrey Koh/Tan C K
PREPARED BY Natalie
Circulation
CHECKED BY CK Tan Finance Dept
E+HPS Pte Ltd Details of Working Budget (Plumbing & Sanitary)
Job No T1188 / E-18-17 COMMENCEMENT 01.08.2017
Job Name Fitting Out Works at 5th Storey on lot 06242K MK13 at Marsiling Road (Beyonics) COMPLETION 31.11.2017
Date Prepared/Revised : 1-Aug-17 31-Mar-18 30-Dec-99 30-Dec-99 CURRENCY S$
CODE DESCRIPTION MANUFACTURERS REMARKS
PLA MATERIAL COST
PLA01-00 Plumbing & Water Reticulation
PLA01-01 Water Meter 0.00
PLA01-02 Water Tanks & Tank Accessories
PLA01-03 Transfer & Pneumatic Pumps
PLA01-04 External Piping & Fitting (PVC/GI/DI/MSCL)
PLA01-05 Internal Plumbing Piping & Pipe Fittings
PLA01-06 Valve
PLA01-07 Water Hammer Arrestor
PLA01-08 Pressure Gauges , Switches & Flow Meter
PLA01-09 Water Heater, Heat Pump, Calorifier, etc
PLA01-10 Insulations
PLA01-11
PLA02-00 Sanitary / Sewage System
PLA02-01 Sewage Treatment Plant / Septic Tanks
PLA02-02 Pumps & Ejector Tanks
PLA02-03 Ext.Piping & Fit (uPVC,GI,Cast Iron)
PLA02-04 Internal Piping & Fittings (uPVC,GI,C Iron)
PLA02-05 Manhole & Covers
PLA02-06 Grease & Oil Interceptors
PLA02-07 Floor Traps, Gratings,Clean Outs, etc.
PLA02-08 Sanitary Wares & Accessories
PLA02-09
PLA03-00 Rainwater System
PLA03-01 Scupper Outlets Fittings
PLA03-02 Piping & Fitting (uPVC/C Iron/GI)
PLA03-03 Roof Drains
PLA03-04
PLA04-00 Electrical & Controls
PLA04-01 Starter Panel & Wiring
PLA04-02 Inverters & Soft Starters
PLA04-03 Level Sensors/Float Controls
PLA04-04 Cable & Accessories
PLA04-05 Trunking, Tray & Ladder
PLA04-06
PLA05-00 Instrumentation & Others
PLA05-01 Spare Parts & Instruments
PLA05-02 Anti-Corrison System
PLA05-03
PLA06-00 Miscellaneous Material
PLA MATERIALS TOTAL 0.00 0 0
Tan K C
Stanley Yeo
Approved by
Jeffrey Koh/Tan C K
PLC02-00 Miscellaneous Sub-Contract 23,861.65 8,886.70
PLC SUB CONTRACTING COST TOTAL 23,861.65 8,886.70 0 0
Tan K C
Stanley Yeo
Approved by
Jeffrey Koh/Tan C K
PRC02-00 Miscellaneous Sub-Contract 10,000.00
PRC SUB CONTRACTING COST TOTAL 48,000.00 30,810.00 0 0
Tan K C
Stanley Yeo
Approved by
BWC02-00 Miscelaneous Sub-contract Works
Jeffrey Koh/Tan C K
SL Lift
SLA0100 Material Cost
SLA0200 Miscellaneous Material
SM Medical Gas
SMA0100 Material Cost
SMA0200 Miscellaneous Material
SB Boiler
SBA0100 Material Cost
SBA0200 Miscellaneous Material
SX xx
SXA0100 Material Cost
SXA0200 Miscellaneous Material
Wong S F
SXC0100 Sub-Contract Works Approved by
SXC0200 Miscellaneous Sub-Contract
Stanley Yeo
PREPARED BY Natalie
Circulation
CHECKED BY CK Tan Finance Dept