Unit Price Analysis

CONTRACTOR
PROJECT
Pay Item
Description

NO
1

E.C. DAUGHSON, INC.

ALVEO HQ

:
:
:
:

A. EQUIPMENT

Structural Steel
Epoxy primer
DESCRIPTION

L&E

Unit:
Output:

UNIT
kgs

QTY
2,664.58

UNIT
COST
25.00

TOTAL A

kgs

2,391.96
TOTAL COST
66,614.50
66,614.50

B. LABOR
TOTAL B

Total (A+B)

66,614.50

C. Unit Cost = TOTAL (A+B) / output

27.85

D. MATERIALS PER UNIT OF ITEM

1
1
1
1
1
1
1
1
1
1
1
1
1

W 14 x 43 (2pcs x 12m)
200 x 350 x 2.0mm thk End Plate (9pcs)
150 x 200 x 16.0mm thk Shear Plate (12pcs)
W 8 x 18 (1 pcs x 12m)
150 x 150 x6.0mm thk Shear Plate (6pcs)
W 12 x 35 (1pcs x 12m)
350 x 350 x 10.0mm thk end plate (2pcs)
200 x 225 x 10.0mm thk shear plate (2pcs)
Oxy-Acy
Grinding disc 4"
welding rod
Epoxy Primer (65.71 sq.m.)
Lacquer/ Paint thinner

kgs
kgs
kgs
kgs
kgs
kgs
kgs
kgs
sets
pcs
kg
gal
gal

1,539.12
99.00
45.24
322.10
6.42
626.40
19.24
7.06
3.00
10.00
110.00
7.00
6.00

55.00
55.00
55.00
55.00
55.00
55.00
55.00
55.00
1,750.00
100.00
130.00
750.00
225.00

TOTAL D

D. Unit Cost = D / output

E. DIRECT COST (C+D)
F. OCM (10% OF E)
G. PROFIT (15% OF E)
H. CONTINGENCY (5% OF E)
I. VAT (12% OF C)
J. TOTAL UNIT COST
K. TOTAL COST
Submitted by:
E.C. DAUGHSON, INC.

84,651.60
5,445.00
2,488.20
17,715.50
353.10
34,452.00
1,058.20
388.30
5,250.00
1,000.00
14,300.00
5,250.00
1,350.00
173,701.90

72.62

100.47
10.05
15.07
5.02
3.34
133.95
320,403.44

1,539.12

#VALUE!

#VALUE!
2691.87
423.351
75.735
3190.956

#VALUE!
9843.73
11050.74

144.24

144.24
2697.32
428.4
97.2

Dia 12 mm Chem Bolt

Unit Price Analysis

CONTRACTOR
PROJECT
Pay Item
Description

NO
1
1
1

E.C. DAUGHSON, INC.

Alveo HQ

:
:
:
:

Unit:
Output:

Dia 12mm Chem Bolt

A. EQUIPMENT

DESCRIPTION

UNIT

L&E
Delivery
Drilling

pcs
lot
locs

UNIT
COST

QTY
16.00
1.00
16.00

25.00
1,500.00
275.00

pcs

16.00

TOTAL COST
400.00
1,500.00
4,400.00
6,300.00

TOTAL A

B. LABOR
0

Foreman

hr

90.00

TOTAL B

Total (A+B)

6,300.00

C. Unit Cost = TOTAL (A+B) / output

393.75

D. MATERIALS PER UNIT OF ITEM

1
1

Fischer Fully threaded rod M12

Fis EM 390

pcs
cart

16.00
1.00

160.00
2,500.00

TOTAL D

2,560.00
2,500.00
5,060.00

D. Unit Cost = D / output

316.25

E. DIRECT COST (C+D)

F. OCM (10% OF E)
G. PROFIT (15% OF E)
H. CONTINGENCY (5% OF E)
I. VAT (12% OF C)
J. TOTAL UNIT COST
K. TOTAL COST

710.00
71.00
106.50
35.50
47.25
970.25
15,524.00

Submitted by:
E.C. DAUGHSON, INC.

Page 3

Dia 12 mm Chem Bolt

16.00

#VALUE!

#VALUE!

#VALUE!
9843.73
11050.74
1
777.6

Page 4

Dia 8.0mm Chem Bolt

Unit Price Analysis

CONTRACTOR
PROJECT
Pay Item
Description

NO
1
1
1

E.C. DAUGHSON, INC.

Alveo HQ

:
:
:
:

Unit:
Output:

Dia 8mm Chem Bolt

A. EQUIPMENT

DESCRIPTION

UNIT

L&E
Delivery
Drilling

pcs
lot
locs

QTY
70.00
1.00
70.00

UNIT
COST
25.00
1,500.00
110.00

pcs

70.00

TOTAL COST
1,750.00
1,500.00
7,700.00
10,950.00

TOTAL A

B. LABOR
TOTAL B

Total (A+B)

10,950.00

C. Unit Cost = TOTAL (A+B) / output

156.43

D. MATERIALS PER UNIT OF ITEM

1
1

Fischer Fully threaded rod M8

Fis EM 390

pcs
cart

70.00
2.00

100.00
2,500.00

TOTAL D

7,000.00
5,000.00
12,000.00

D. Unit Cost = D / output

171.43

E. DIRECT COST (C+D)

F. OCM (10% OF E)
G. PROFIT (15% OF E)
H. CONTINGENCY (5% OF E)
I. VAT (12% OF C)
J. TOTAL UNIT COST
K. TOTAL COST

327.86
32.79
49.18
16.39
18.77
444.99
31,149.30

Submitted by:
E.C. DAUGHSON, INC.

Page 5

Dia 8.0mm Chem Bolt

70.00

#VALUE!

#VALUE!

#VALUE!
9843.73
11050.74
2
777.6

Page 6

Dia 16mm Chem Bolt

Unit Price Analysis

CONTRACTOR
PROJECT
Pay Item
Description

NO
1
1
1

E.C. DAUGHSON, INC.

Alveo HQ

:
:
:
:

A. EQUIPMENT

Dia 16mm Chem Bolt

Epoxy primer
DESCRIPTION

L&E
Delivery
Drilling

Unit:
Output:

UNIT
pcs
lot
locs

QTY
36.00
1.00
36.00

UNIT
COST
25.00
1,500.00
480.00

TOTAL A
TOTAL B

pcs

36.00

TOTAL COST
900.00
1,500.00
17,280.00
19,680.00
-

Total (A+B)

19,680.00

C. Unit Cost = TOTAL (A+B) / output

546.67

D. MATERIALS PER UNIT OF ITEM

1
1

Fischer Fully threaded rod M16 x 190

Fis EM 390

pcs
cart

36.00
3.00

300.00
2,500.00

TOTAL D

10,800.00
7,500.00
18,300.00

D. Unit Cost = D / output

508.33

E. DIRECT COST (C+D)

F. OCM (10% OF E)
G. PROFIT (15% OF E)
H. CONTINGENCY (5% OF E)
I. VAT (12% OF C)
J. TOTAL UNIT COST
K. TOTAL COST

1,055.00
105.50
158.25
52.75
65.60
1,437.10
51,735.60

Submitted by:
E.C. DAUGHSON, INC.

Page 7

Dia 16mm Chem Bolt

36.00

#VALUE!

#VALUE!

#VALUE!
9843.73
11050.74
3
777.6

Page 8

Dia 25 erection bolts

Unit Price Analysis

CONTRACTOR
PROJECT
Pay Item
Description

NO
1
1

E.C. DAUGHSON, INC.

Alveo HQ

:
:
:
:

A. EQUIPMENT

Dia 16mm Chem Bolt

Epoxy primer
DESCRIPTION

L&E
Delivery

Unit:
Output:

UNIT
pcs
lot

QTY
36.00
1.00

UNIT
COST
25.00
1,500.00

pcs

36.00

TOTAL COST
900.00
1,500.00
2,400.00

TOTAL A

B. LABOR
TOTAL B

Total (A+B)

C. Unit Cost = TOTAL (A+B) / output

66.67

2,400.00

D. MATERIALS PER UNIT OF ITEM

1

Dia 25mm Erection Bolts

pcs

36.00

150.00

TOTAL D

5,400.00
5,400.00

D. Unit Cost = D / output

150.00

E. DIRECT COST (C+D)

F. OCM (10% OF E)
G. PROFIT (15% OF E)
H. CONTINGENCY (5% OF E)
I. VAT (12% OF C)
J. TOTAL UNIT COST
K. TOTAL COST

216.67
21.67
32.50
10.83
8.00
289.67
10,428.12

Submitted by:
E.C. DAUGHSON, INC.

Page 9

Dia 25 erection bolts

36.00

#VALUE!

#VALUE!

#VALUE!
9843.73
11050.74
#REF!

Page 10

MAKATI DEVELOPMENT CORPORATION

PROJECT
:
ALVEO HQ
LOCATION
:
BGC TAGUIG CITY
SUBJECT
:
SUPPLY AND INSTALLATION OF STRUCTURAL STEEL

NO.
I

II

III

DESCRIPTION

QTY

GENERAL REQUIREMENTS
1.1 Mobilization / Demobilization
1.2 Temporary Facilities
1.3 Water & Power Supply
1.4 Safety / PPE
1.5 Bonds, Insurance & Taxes
1.6 Supervision

1.00
1.00
1.00
1.00
1.00
1.00

STRUCTURAL STEEL WORKS

2.1 W 14 x 43
2.2 200 x 350 x 20.0mm thk End Plate
2.3 150 x 200 x 16.0mm Shear Plate
2.4 W 8 x 18
2.5 150 x 150 x 6.0mm Shear Plate
2.6 200 x 180 x 8.0mm thk End Plate
2.7 W 12 x 35
2.8 350 x 350 x 10.0mm thk End Plate
2.9 200 x 225 x 10.0mm thk Shear Plate
2.10 Dia 16.0mm Chem. Bolts
2.11 Dia 12.0mm Chem Bolts
2.12 Dia 8.0mm Chem Bolts
2.13 Dia 25.0mm Erection Bolts A325
2.14 Dia 22.0mm Erection Bolts A325

1,386.55
99.00
45.24
279.17
6.42
9.04
540.27
19.24
7.06
44.00
16.00
70.00
42.00
4.00

OTHERS
3.1 Lifting/Hauling Works
3.2 Scaffolding Works

2,391.99
1.00

PESOS (VAT INCLUSIVE)

SUBMITTED BY:

UNIT

MATERIAL

UNIT RATE
OTHERS

lot
lot
lot
lot
lot
lot

TOTAL

AMOUNT
PHP

SUB-TOTAL (I)

25,000.00
15,000.00
17,500.00
20,000.00
15,000.00
18,500.00
PhP

25,000.00
15,000.00
17,500.00
20,000.00
15,000.00
18,500.00
111,000.00

SUB-TOTAL (II)

135.00
135.00
135.00
135.00
135.00
135.00
135.00
135.00
135.00
1,450.00
980.00
445.00
300.00
275.00
PhP

187,184.25
13,365.00
6,107.40
37,688.49
866.70
1,220.40
72,936.45
2,597.40
953.10
63,800.00
15,680.00
31,150.00
12,600.00
1,100.00
447,249.19

SUB-TOTAL (III)

12.00
185,000.00
PhP

28,703.93
185,000.00
213,703.93

TOTAL (VAT INCLUSIVE)

PhP

771,953.12

kgs
kgs
kgs
kgs
kgs
kgs
kgs
kgs
kgs
pcs
pcs
pcs
pcs
pcs

kgs
lot

SEVEN HUNDRED SEVENTY ONE THOUSAND

NINE HUNDRED FIFTY THREE AND 12/100

PRIMITIVO C. GARCIA
/
E.C. DAUGHSON, INC.
Name and Signature of Representative and Company

MAKATI DEVELOPMENT CORPORATION

PROJECT
:
ALVEO HQ
LOCATION
:
BGC TAGUIG CITY
SUBJECT
:
DEMOLITION OF BEAMS FOR ESCALATOR OPENING

NO.
I

DESCRIPTION

QTY

GENERAL REQUIREMENTS
1.1 Mobilization / Demobilization
1.2 Temporary Facilities
1.3 Water & Power Supply
1.4 Safety / PPE
1.5 Bonds, Insurance & Taxes
1.6 Supervision

1.00
1.00
1.00
1.00
1.00
1.00

UNIT

MATERIAL

UNIT RATE
OTHERS

lot
lot
lot
lot
lot
lot
SUB-TOTAL (Gen. Requirements)

II

TOTAL
12,000.00
15,000.00
12,000.00
10,000.00
10,000.00
8,500.00
PhP

12,000.00
15,000.00
12,000.00
10,000.00
10,000.00
8,500.00
67,500.00

16,130.00

54,842.00

DEMOLITION WORKS
Removal of RC Beam (MG-8, 500 x 800 x 8.50m)
2.2.1 Removal of RC Beam using Wire Saw Machine

3.40

Removal of RC Beam (MB-11, 500 x 800 x 1.02m)

2.3.1 Removal of RC Beam using Wire Saw Machine

0.28 sq.m. Of cut

16,130.00

4,516.40

Removal of RC Beam (MB-10, 500 x 800 x 1.0m)

2.4.1 Removal of RC Beam using Wire Saw Machine

0.14

16,130.00

2,258.20

PhP

61,616.60

1,500.00
35,000.00

5,730.00
35,000.00
40,730.00

PhP

169,846.60

cu.m.

cu.m.
SUB-TOTAL (Demolition Works)

III

AMOUNT
PHP

OTHERS
3.1 Hauling and Disposal of Removed Concrete Debris
3.2 Scaffolding Works

3.82
1.00

cu.m.
lot
SUB-TOTAL (Others)
TOTAL (VAT INCLUSIVE)

PESOS (VAT INCLUSIVE)

SUBMITTED BY:

ONE HUNDRED SIXTY NINE THOUSAND

EIGHT HUNDRED FORTY SIX AND 60/100

EMMANUEL P. LOPEZ
/
E.C. DAUGHSON, INC.
Name and Signature of Representative and Company

MAKATI DEVELOPMENT CORPORATION

PROJECT
:
ALVEO HQ
LOCATION
:
BGC TAGUIG CITY
SUBJECT
:
DEMOLITION OF BEAMS FOR ESCALATOR OPENING

NO.
I

DESCRIPTION

QTY

GENERAL REQUIREMENTS
1.1 Mobilization / Demobilization
1.2 Temporary Facilities
1.3 Water & Power Supply
1.4 Safety / PPE
1.5 Bonds, Insurance & Taxes
1.6 Supervision

UNIT

1.00
1.00
1.00
1.00
1.00
1.00

MATERIAL

UNIT RATE
OTHERS

lot
lot
lot
lot
lot
lot
SUB-TOTAL (Gen. Requirements)

II

DEMOLITION WORKS
Removal of RC Beam (MG-8, 500 x 800 x 8.50m)
2.2.1 Removal of RC Beam using Wire Saw Machine
2.2.2 Lifting Holes

5.60 sq.m. Of cut

13.00
holes

TOTAL
15,000.00
18,000.00
12,000.00
10,000.00
15,000.00
8,500.00
PhP

15,000.00
18,000.00
12,000.00
10,000.00
15,000.00
8,500.00
78,500.00

20,000.00
2,775.00

112,000.00
36,075.00
148,075.00

20,000.00
2,775.00

24,000.00
5,550.00
29,550.00

20,000.00
2,775.00

24,000.00
5,550.00
29,550.00

PhP

207,175.00

1,500.00
50,000.00

11,127.00
50,000.00
61,127.00

PhP

346,802.00

Sub-total
Removal of RC Beam (MB-11, 500 x 800 x 1.02m)
2.3.1 Removal of RC Beam using Wire Saw Machine
2.3.2 Lifting Holes

1.20 sq.m. Of cut

2.00
holes
Sub-total

Removal of RC Beam (MB-10, 500 x 800 x 1.0m)

2.4.1 Removal of RC Beam using Wire Saw Machine
2.4.2 Lifting Holes

1.20 sq.m. Of cut

2.00
holes
Sub-total
SUB-TOTAL (Demolition Works)

III

OTHERS
3.1 Hauling and Disposal of Removed Concrete Debris
3.2 Scaffolding Works

7.42
1.00

cu.m.
lot
SUB-TOTAL (Others)
TOTAL (VAT INCLUSIVE)

PESOS (VAT INCLUSIVE)

SUBMITTED BY:

THREE HUNDRED FORTY SIX THOUSAND

EIGHT HUNDRED TWO AND 00/100

PRIMITIVO C. GARCIA
/
E.C. DAUGHSON, INC.
Name and Signature of Representative and Company

Page 13

AMOUNT
PHP

July 26, 2013

MAKATI DEVELOPMENT CORPORATION

Ground Floor, Bonifacio Technology Center,
31st Street cor. 2nd Ave., Bonifacio Global City
Taguig 1634, Metro Manila, Philippines
Attention

DANNY CRUZADA
BGC-OpCen Head

Thru

JOBIE D. CARMONA
Asst. Quantity Surveyor

Subject

SUPPLY AND INSTALLATION OF STRUCTURAL STEEL

(ALVEO HQ BGC, TAGUIG CITY)

Sir;
As per Bid Plans and Specifications forwarded to us on 21 July 2013, please find herewith our offer for the above
subject for your review and evaluation.
Please see attached Bill of Quantities.
Thank you and best regards.

Very truly yours,

E.C. Daughson, Inc.

Noted By:

PRIMITIVO C. GARCIA
Engineering/Project Manager

EMMANUEL P. LOPEZ
President

July 23, 2013

MAKATI DEVELOPMENT CORPORATION

Ground Floor, Bonifacio Technology Center,
31st Street cor. 2nd Ave., Bonifacio Global City
Taguig 1634, Metro Manila, Philippines
Attention

DANNY CRUZADA
Head, MDC-BGC-OpCen

Thru

CLARISSE KABIGTING
Alveo HQ -Operations

Subject

DEMOLITION OF BEAMS FOR ESCALATOR OPENING

(ALVEO HQ BGC, TAGUIG CITY)

Sir;
As per Bid Plans and Specifications forwarded to us on 21 July 2013, please find herewith our offer for the above
subject for your review and evaluation.
Please see attached Bill of Quantities.
Thank you and best regards.

Noted By:

EMMANUEL P. LOPEZ
President