Sie sind auf Seite 1von 10

PROJECT FABRICATION OUTSTANDING INDEB

S/N WORKERS’ NAME DESIGNATION UoM DAYS WORKED RATE

MANPOWER SALARY
MICHEAL
1 QAQC Per day 20 15,000.00
OGBIGBE
CLIFFORD
2 QAQC Per day 56 11,000.00
EFEKODO
TERRY
3 GRINDER Per day 76 9,500.00
AZUKA
SHEDRACH
4 GRINDER Per day 76 9,500.00
OSHUE

UFUOMA ELECTRICAL
5 Per day 76 6,000.00
STEPHEN PRINCE TECHNICIAN

COMMUNITY COMMUNITY
6 Per day 76 6,000.00
WORKER RELATIONS
FABRICATION FABRICATION
7 Per day 56 10,500.00
SUPERVISOR SUPERVISOR
PR0JECT PROJECT
7 Per day 76 20,000.00
SUPERVISOR SUPERVISOR

LUM SUM STRUCTURAL BASE


FITTERS 2,000,000.00
SKIDS
9 FABRICATORS
LUM SUM STRUCTURAL BASE
WELDERS 3,000,000.00
SKIDS

FITTERS PER INCH 460 DIA-INCH


10 FABRICATORS
WELDERS PER INCH 186 DIA-INCH

EQUIPMENT / FACILITY
LEASE
WELDING
11 MACHINES
12 GENERATOR SET
FABRICATION
13 YARD

CONSUMABLES VENDORS
Welding
14 KAFERU Consumables LOT
Electrical
15 JOHNBEN Consumables LOT
Industrial
16 USTRON Gas LOT

MATERIALS VENDORS
17 JULIBETH PIPING BOQ LOT PURCHASE AGREEMENT

18 PH-FLANGES 4" FLANGE LOT


STRUCTURAL RETURN AND
19 PH-STRUCTURAL BOQ LOT REPLACEMENT OF H-
BEAM

MISCELLANOUS
17 LUNCHMEAL ALL WORKERS 20 14 1,000.00

18 ACCOMODATION ALL WORKERS LOT


NDING INDEBTEDNESS
DEDUCTIONS
WAGES PAYMENT DUE

300,000.00 120,000.00 180,000.00

616,000.00 - 616,000.00

722,000.00 250,000.00 472,000.00

722,000.00 - 722,000.00

456,000.00 50,000.00 406,000.00

456,000.00 - 456,000.00

588,000.00 - 588,000.00

1,520,000.00 - 1,520,000.00

- - 2,000,000.00

- - 1,500,000.00

- - 552,400.00

- - 372,000.00

TOTAL 9,384,400.00 9,384,400.00

3,000,300.00

1,105,000.00

3,000,000.00

TOTAL 7,105,300.00 7,105,300.00

2,010,200.00

50,000.00
2,310,400.00

TOTAL 4,370,600.00 4,370,600.00

14,000,000.00
925,000.00

462,500.00

TOTAL 15,387,500.00 15,387,500.00

N/A N/A 280,000.00

150,000.00

TOTAL 430,000.00 430,000.00

36,677,800.00
FABRICATION COMPLETION COST BREAKDOW
S/N WORKERS’ CATEGORY DESIGNATION UoM DAYS WORKED RATE

MANPOWER SALARY
1 QAQC QAQC Per day 7 11,000.00
2 GRINDER GRINDER Per day 7 9,500.00
ELECTRICAL ELECTRICAL
3 Per day 7 6,000.00
TECHNICIAN TECHNICIAN
COMMUNITY COMMUNITY
4 Per day 7 6,000.00
WORKER RELATIONS
FABRICATION FABRICATION
5 Per day 7 10,500.00
SUPERVISOR SUPERVISOR
PROJECT
6 PR0JECT SUPERVISOR Per day 7 20,000.00
SUPERVISOR

LUM SUM STRUCTURAL BASE


FITTERS 2,000,000.00
SKIDS
7 FABRICATORS
LUM SUM STRUCTURAL BASE
WELDERS 3,000,000.00
SKIDS

FITTERS PER INCH 408 DIA-INCH


8 FABRICATORS
WELDERS PER INCH 408 DIA-INCH

TOTAL
EQUIPMENT / FACILITY LEASE

9 WELDING MACHINES

10 GENERATOR SET
11 FABRICATION YARD
TOTAL
CONSUMABLES
12 DIESEL (LTRS) 1400 240.00
13 ELECTRODES (PCK) 4 15,000.00
14 CUTTING DISC (PCS) 100 1,000.00
Industrial
15 0XY-ACETYLENE Gas LOT
Industrial
16 ARGON GAS Gas LOT

TOTAL
MISCELLANOUS
17 LUNCHMEAL ALL WORKERS 20 7 1,000.00
18 ACCOMODATION ALL WORKERS LOT

TOTAL
T BREAKDOWN
WAGES PAYMENT DUE

77,000.00 77,000.00
66,500.00 66,500.00

42,000.00 42,000.00

42,000.00 42,000.00

73,500.00 73,500.00

140,000.00 140,000.00

- -

- -

- 734,400.00

- 816,000.00

TOTAL 1,914,400.00 1,914,400.00

350,000.00

455,000.00
-
TOTAL 805,000.00 805,000.00

336,000.00
60,000.00
100,000.00

66,000.00

228,000.00

TOTAL 790,000.00 790,000.00

N/A 140,000.00
-

TOTAL 140,000.00 140,000.00

3,649,400.00
FABRICATION START-UP TO COMPLETION STRAT
INITITIATE USEFUL COMMUNICATION WITH ALL AGRIEVED VENDORS AND NEGOTIATE A VALID A
1 PAYMENT PLAN

2 SETTLE THE OUTSTANDING INDEBTEDNESS FOR EQUIPMENT LEASE AND FACILITY RENT

3 SETTLE THE OUTSTANDING INDEBTEDNESS FOR MANPOWER WAGES AND LUNCHMEAL RATE, AND C
PAYMENT FOR THE ANTICIPATED FABRICATION COMPLETION COST

HAVE ALL FABRICATION CONSUMABLES IN PLACE TO GIVE ASSURANCE TO WORKERS OF UNINTE


4 SEAMLESS WORKFLOW UNTIL FABRICATION COMPLETION

HAVE ALL OUTSTANDING STRUCTURAL AND PIPING FABRICATION MATERIALS IN PLACE TO GIVE A
5 WORKERS OF UNINTERUPTED AND SEAMLESS WORKFLOW UNTIL FABRICATION COMPLE
ETION STRATEGY
AND NEGOTIATE A VALID AND BINDING

LEASE AND FACILITY RENTAL

LUNCHMEAL RATE, AND COMMIT A DOWN


OMPLETION COST

TO WORKERS OF UNINTERUPTED AND


COMPLETION

RIALS IN PLACE TO GIVE ASSURANCE TO


TIL FABRICATION COMPLETION

Das könnte Ihnen auch gefallen