Dupa Davaotriex201908017

DETAILED UNIT PRICE ANALYSIS
PROJECT: RETROFITTING OF 250FT- DAVAO TOWER Unit Cost :

LOCATION: Matina Shrine, Matina , Davao City UNIT :
UNIT PRICE ANALYSIS
DESCRIPTION: Installation of retrofitting materials including welding QUANTITY :

ITEM NO:
works UNIT :
A. MATERIALS
QTY UOM UNIT PRICE
NO. DESCRIPTION
1 WELDING ROD, 6011 1/8 3.2 4900.09 kgs 160.00
2 WELDING ROD, 6011 1/8 4.0 3417.75 boxes 135.00
Sub Total A
B. LABOR
NO. DESCRIPTION QTY DAYS RATE/DAY
1 Foreman 1 75 900.00
2 Rigger-Welder 20 75 750.00
3 Helper 10 75 500.00
Sub Total B
C. EQUIPMENT
1 Welding Machine 4 75 899.83
2 Torque Wrench 2 75 561.00
3 Nylone Rope 4 75 400.50
4 Pulley 2 75 350.00
5 Mechanical Winch 1 75 675.00
Sub Total C
D. TOTAL DIRECT COST (A + B + C)
MATERIAL UNIT COST

LABOR (Labor & Equipment) UNIT COST
TOTAL UNIT COST
Name of Bidder's Authorized Representative: Remegio B. Villaluna
Position /Designation: President

TAILED UNIT PRICE ANALYSIS
49.00
Php / kg
UNIT PRICE ANALYSIS
69189.45
kgs
AMOUNT
784,013.86
461,396.25
-
1,245,410.11
AMOUNT
67,500.00
1,125,000.00
375,000.00
1,567,500.00
AMOUNT
269,947.95
84,150.00
120,150.00
52,500.00
50,625.00
577,372.95
3,390,283.06
18.00
31.00
49.00
UNIT PRICE ANALYSIS

QUANTITY :
ITEM NO: DESCRIPTION: Tower Electrcal System
UNIT :
A. MATERIALS
QTY UOM UNIT PRICE
NO. DESCRIPTION
1 Tower Light Top Light (Avialite) 1 set 36,000.00
2 Tower Light Side Light (Avialite) 3 set 18,000.00
3 ECB 20A-2P NEMA 3R ENC 1 set 2,750.00
4 Photocell 1 set 2,050.00
5 C.O. "WP" Type 2 set 1,375.00
6 Utility Box 4" x 2" McGil 2 set 1,045.00
7 IMC Pipe 20mmØ x 10' w/ coupling 32 pcs 572.00
8 IMC Elbow 20mmØ 6 pcs 78.00
9 IMC Coupling 20mmØ 12 pcs 28.00
10 Locknut and Bushing 20mmØ 4 pcs 40.00
11 Conduet LB 20mmØ "-WP" 2 pcs 1,650.00
12 Conduet Tee 20mmØ 2 pcs 1,650.00
13 Junction Box 20mmØ k.o. 2 pcs 1,925.00
14 Reducer 1"Ø to 3/4"Ø 4 pcs 385.00
15 IMC Pipe 1"Ø x 10' 1 pcs 750.00
16 U-Bolts for 1"Ø Pipe 3 pcs 20.00
17 U-Bolts for 3/4"Ø Pipe 95 pcs 17.00
18 Wire 5.5mm2 THHN (blk/red) 200 units 42.00
19 wire 3.5mm2 THHN (green) 100 units 39.00
20 Tie Wire Ga #16 2 kg 135.00
21 Electrical Tape 2 pcs 66.00
Sub Total A
B. LABOR
1 Supervisor-Electrical 1 11 750.00
2 Elecrtician 2 11 554.75
8 Helper 4 10 475.00
Sub Total B
C. EQUIPMENT
Sub Total C
MATERIAL UNIT COST

TOTAL UNIT COST

UNIT PRICE ANALYSIS
DESCRIPTION: Lightning Protection System QUANTITY :

ITEM NO:
(LPS-conventional type) see separate sheet UNIT :
A. MATERIALS
QTY UOM UNIT PRICE
NO. DESCRIPTION
1 Lightning Rod M25 x 3.0M Solid Copper/Stainl 1 pc 13,390.00
2 S. Connection TOW MCN 3 pc 1,950.00
3 Mounting (Pipe) Bracket 1 set 1,650.00
4 Lightning Strike Recorder 1 set 24,200.00
5 Bus Bar 350 x 75 x 6.0mm 1 pc 10,450.00
6 Bus Bar Insulator 5KV 8 pcs 396.00
7 Flat Bar 85 pcs 24.00
8 Terminal Lug 100mm 2
6 pcs 385.00
9 U-Bolts 1/2"Ø 6 pcs 15.00
10 BNW 3/8"Ø x 1" s/s 110 prs 20.00
11 Down Conduction 100mm (L.A. to T.P.T)
2
95 mts 891.00
12 Down Conduction 100mm2 (B.B. to T.P.T) 85 mts 891.00
Sub Total A
B. LABOR
3 Helper 4 15 475.00
3
C. EQUIPMENT
1 Meger Tester, etc 1 18 510.60
Sub Total C
MATERIAL UNIT COST

TOTAL UNIT COST

UNIT PRICE ANALYSIS
QUANTITY :
ITEM NO: DESCRIPTION: Grounding System
UNIT :
A. MATERIALS
QTY UOM UNIT PRICE
NO. DESCRIPTION
1 Ground Rod 1"Ø x 10' cc 8 pcs 2,900.00
2 S. Connector 1000 MCW 8 pcs 1,950.00
3 Caldweld Powder #150 12 tubes 902.00
4 T. Lugs for 100mm BCW
2
4 pcs 385.00
5 Ring Ground Wire 100mm BCW2
75 mts 685.00
6 Test Pit w/ Galvanized Cover 1 set 4,450.00
7 BNW 1/2"Ø x 2" s/s 4 prs 25.00
Sub Total A
B. LABOR
3 Helper 3 15 475.00
Sub Total B
C. EQUIPMENT
1 Meger Tester, etc 1 20 583.35
Sub Total C
MATERIAL UNIT COST

TOTAL UNIT COST

NALYSIS
185,479.50
lot
SIS
1.00
lot
AMOUNT
36,000.00
54,000.00
2,750.00
2,050.00
2,750.00
2,090.00
18,304.00
468.00
336.00
160.00
3,300.00
3,300.00
3,850.00
1,540.00
750.00
60.00
1,615.00
8,400.00
3,900.00
270.00
132.00
146,025.00
AMOUNT
8,250.00
12,204.50
19,000.00
39,454.50
AMOUNT
-
-
-
185,479.50
146,025.00
39,454.50
185,479.50
NALYSIS
291,311.30
lot
SIS
1.00
lot
AMOUNT
13,390.00
5,850.00
1,650.00
24,200.00
10,450.00
3,168.00
2,040.00
2,310.00
90.00
2,200.00
84,645.00
75,735.00
225,728.00
AMOUNT
11,250.00
16,642.50
28,500.00
56,392.50
AMOUNT
9,190.80
9,190.80
291,311.30
225,728.00
65,583.30
291,311.30
NALYSIS
173602.00
lot
SIS
1.00
lot
AMOUNT
23,200.00
15,600.00
10,824.00
1,540.00
51,375.00
4,450.00
100.00
107,089.00 15 -
AMOUNT
13,500.00
19,971.00
21,375.00
54,846.00
AMOUNT
11,667.00
11,667.00
173,602.00
107,089.00
66,513.00
173,602.00
UNIT PRICE ANALYSIS

QUANTITY :
ITEM NO: DESCRIPTION: Shipment/Delivery of Materials to site
UNIT :
A. MATERIALS
QTY UOM UNIT PRICE
NO. DESCRIPTION
1
2
Sub Total A
B. LABOR Loading at San Mateo Plant

1 Supervisor 1 5 750.00
2 Checker 4 5 600.00
3 Helper 10 5 550.00
Sub Total B
C. EQUIPMENT
1 Porklift 1 5 2,800.00
2 Crane 2 5 25,000.00
3 Truck 2 lot 569,160.00
4 Airfreight Expenses 1 lot 150,000.00
5 Fuel, Oil, Maintenance (24.5%)
Sub Total C
MATERIAL UNIT COST

TOTAL UNIT COST

UNIT PRICE ANALYSIS
DESCRIPTION: Dimensional Check of existing Tower Foundation QUANTITY :

ITEM NO:
and restortion of effeced area UNIT :
A. MATERIALS
QTY UOM UNIT PRICE
NO. DESCRIPTION
Restoration
1 Cement 162.5 bags 250.00
2 Sand 7 cu.m 1,100.00
3 Grvel 15 cu.m 1,100.00
4 Plywood 5.00 pcs 650.00
5 Form Lumber 175.77 bdft 25.00
6 Hardware Materials 1.00 lot 5,000.00
Sub Total A
B. LABOR
1 Foreman 1 10 750.00
2 Helper, excavator 10 10 554.75
Sub Total B
C. EQUIPMENT
1 Demolition Hammer 1 7 2,500.00
2 Waterpump/Submersible 1 7 650.00
3 Truck 1 10 2,500.00
4 Backhoe 1 2 2,500.00
5 Fuel, Oil & Maintenance 1 lot 15,333.75
Sub Total C
MATERIAL UNIT COST

TOTAL UNIT COST

ETAILED UNIT PRICE ANALYSIS
1,697,000.00
lot
UNIT PRICE ANALYSIS

1.00
lot
AMOUNT
-
-
-
AMOUNT
3,750.00
12,000.00
27,500.00
43,250.00
AMOUNT
14,000.00
250,000.00
1,138,320.00
150,000.00
101,430.00
1,653,750.00
1,697,000.00
-
1,697,000.00
1,697,000.00
207,828.00
lot
UNIT PRICE ANALYSIS
1.00
lot
AMOUNT
-
40,625.00
7,700.00
16,500.00
3,250.00
4,394.25
5,000.00
77,469.25
AMOUNT
7,500.00
55,475.00
62,975.00
AMOUNT
17,500.00
4,550.00
25,000.00
5,000.00
15,333.75
-
67,383.75
207,828.00
77,469.25
130,358.75
207,828.00
UNIT PRICE ANALYSIS

QUANTITY :
ITEM NO: DESCRIPTION: BUILDING PERMIT
UNIT :
A. MATERIALS
QTY UOM UNIT PRICE
NO. DESCRIPTION
1
2
Sub Total A
B. LABOR
NO. DESCRIPTION QTY UON UNIT COST
1 Social Acceptability Documents 1 lot 10,000.00
2 Barangay Clearance / Permits 1 lot 10,000.00
Government Clearance /Permits
1 Zoning Certificate 1 lot 15,000.00
2 Location Clearance 1 lot 45,000.00
3 Building Permit 1 lot 110,000.00
4 Electrical Permit 1 lot 10,000.00
5 Contractor's Tax 1 lot 30,000.00
Post-Con Permits
1 Certificate of Electrical Inspection 1 lot 10,000.00
2 Fire Safety Inspection Certificate 1 lot 10,000.00
Sub Total B
C. EQUIPMENT
Sub Total C
MATERIAL UNIT COST

TOTAL UNIT COST

250,000.00
lot
UNIT PRICE ANALYSIS

1.00
lot
AMOUNT
-
-
-
AMOUNT
10,000.00
10,000.00
15,000.00
45,000.00
110,000.00
10,000.00
30,000.00
10,000.00
10,000.00
250,000.00
AMOUNT
250,000.00
-
250,000.00
250,000.00
UNIT PRICE ANALYSIS
DESCRIPTION: Temporary Facilities & utilities (Bunkhouse, site QUANTITY :

ITEM NO:
office, site warehouse) UNIT :
A. MATERIALS
QTY UOM UNIT PRICE
NO. DESCRIPTION
Site Warehouse/Stockyard
1 GI Sheet 10 pcs 450.00
2 Pywood 8 pcs 675.00
3 Form lumber 500 bdft 35.00
4 Hardware 1 lot 2,500.00
Sub Total A
B. LABOR
NO. DESCRIPTION QTY duration rate/month
1 House Rental 2 6 mos 6,000.00
Constructon of Warehouse/stockyard
2 Labor 6 7 550.00
Sub Total B
C. EQUIPMENT
Sub Total C
MATERIAL UNIT COST

TOTAL UNIT COST


UNIT PRICE ANALYSIS
DESCRIPTION: Temporary Facilities & utilities QUANTITY :

ITEM NO:
(Consumption of Electricity & water) UNIT :
A. MATERIALS
QTY UOM UNIT PRICE
NO. DESCRIPTION
1 cable wires 50mm2 229.561333 m 450.00
2 industrial connector 24 sets 2,100.00
3 panel board 3 sets 72,000.00
Sub Total A
B. LABOR
NO. DESCRIPTION QTY duration rate/month
1 Power Consumption 1 6 mos 23,000.00
Sub Total B
C. EQUIPMENT
Sub Total C
MATERIAL UNIT COST

TOTAL UNIT COST

125,000.00
lot
UNIT PRICE ANALYSIS

1.00
lot
AMOUNT
-
4,500.00
5,400.00
17,500.00
2,500.00
-
29,900.00
AMOUNT
72,000.00
23,100.00
95,100.00
AMOUNT
125,000.00
-
125,000.00
125,000.00
507,702.60
lot
UNIT PRICE ANALYSIS

1.00
lot
AMOUNT
103,302.60
50,400.00
216,000.00
-
369,702.60
AMOUNT
138,000.00
138,000.00
AMOUNT
507,702.60
369,702.60
138,000.00
507,702.60
UNIT PRICE ANALYSIS

QUANTITY :
ITEM NO: DESCRIPTION: PROVISION OF SAFETY
UNIT :
A. MATERIALS
QTY UOM UNIT PRICE
NO. DESCRIPTION
1 Pipe 2-1/2"Ø x 6.0m S-40 30 pcs 2,350.00
2 Pipe 2"Ø x 6.0m S-20 159 pcs 1,375.00
3 Ordinary Plywood,1/4" thk 75 pcs 395.00
4 Ordinary Plywood, 3/4" thk 27 pcs 490.00
5 Wire Mesh (2"mesh x 2.8mmØ) 75 pcs 1,750.00
6 Swivel (360º) 65 pcs 60.00
7 Swivel (Fixed) 55 pcs 55.00
8 Safety Net - Black 4 rolls 6,890.00
9 Safety Net - Green 15 rolls 2,275.00
10 Deformed Bar (12mmØ x 6.0m) 25 pcs 175.00
11 G.I. Tie Wire #16 5 rolls 2,250.00
12 Welding Rod (6011 / 7018) 10 box 2,431.00
13 Nylon Rope (3/4"Ø) 3 rolls 5,760.00
14 Nylon Rope (5/8"Ø) 4 rolls 4,688.75
Sub Total A
B. LABOR
NO. DESCRIPTION QTY DUR. (days) RATE /DAY
1 Labor 20 35 500.00
Sub Total B
C. EQUIPMENT
Sub Total C
MATERIAL UNIT COST

TOTAL UNIT COST

957,810.00
lot
UNIT PRICE ANALYSIS

1.00
lot
AMOUNT
70,500.00
218,625.00
29,625.00
13,230.00
131,250.00
3,900.00
3,025.00
27,560.00
34,125.00
4,375.00
11,250.00
24,310.00
17,280.00
18,755.00
607,810.00
AMOUNT
350,000.00
350,000.00
AMOUNT
957,810.00
607,810.00
350,000.00
957,810.00
UNIT PRICE ANALYSIS

QUANTITY :
ITEM NO: DESCRIPTION: Survey & Gathering Data
UNIT :
A. MATERIALS
QTY UOM UNIT PRICE
NO. DESCRIPTION
1 A3 size bond paper 1 lot 9,250.00
Sub Total A
B. LABOR
1 Technical Supervisor 1 7 700.00
2 Draftsman 1 7 600.00
3 Rigger 2 7 550.00
Sub Total B
C. OTHER EXPENSES
1 BOARD & LODGING 1 7 1,200.00
2 TRANSPORTATION EXPENSES 1 7 650.00
3 AIR FARE 4 2 4,500.00
Sub Total C
MATERIAL UNIT COST

TOTAL UNIT COST

UNIT PRICE ANALYSIS
QUANTITY :
ITEM NO: DESCRIPTION: Design
UNIT :
A. MATERIALS
QTY UOM UNIT PRICE
NO. DESCRIPTION
1 A4 size bond paper 1 lot 1,500.00
Sub Total A
B. LABOR
NO. DESCRIPTION QTY UOM UNIT COST
1 Structural Engineer Prof Serice Fee 1 lot 333,600.00
2 Draftsman 1 5 600.00
Sub Total B
C. OTHER EXPENSES
Sub Total C
MATERIAL UNIT COST

TOTAL UNIT COST

UNIT PRICE ANALYSIS
QUANTITY :
ITEM NO: DESCRIPTION: ASBUIT DRAWING
ITEM NO: DESCRIPTION: ASBUIT DRAWING
UNIT :
A. MATERIALS
QTY UOM UNIT PRICE
NO. DESCRIPTION
Sub Total A
B. LABOR
1 Technical Supervisor 1 15 750.00
2 Detailer 1 15 650.00
Sub Total B
C. OTHER EXPENSES
1 Airfare to Dvao vice versa 2 2 5000
2 Blue printing 80 Shts 50.00
Sub Total C
MATERIAL UNIT COST

TOTAL UNIT COST

UNIT PRICE ANALYSIS
QUANTITY :
ITEM NO: DESCRIPTION: Material Testing
UNIT :
A. MATERIALS
QTY UOM UNIT PRICE
QTY UOM UNIT PRICE
NO. DESCRIPTION
Sub Total A
B. LABOR
1 WELDING TEST (NDT)-3rd party 3 sets 41,000.00
2 TENSILE TEST 3 sample 401.00
3 COMPRESSION TEST 3 sample 333.00
Sub Total B
C. OTHER EXPENSES
NO. DESCRIPTION QTY dur RATE/DAY
1 Airfare to Dvao vice versa 2 2 5,000.00
2 Board and Lodging 2 2 1,200.00
Sub Total C
MATERIAL UNIT COST

TOTAL UNIT COST

UNIT PRICE ANALYSIS
QUANTITY :
ITEM NO: DESCRIPTION: Soil Testing
UNIT :
A. MATERIALS
QTY UOM UNIT PRICE
NO. DESCRIPTION
Sub Total A
B. LABOR
1 SOIL TEST-3rd party 1 set 153,600.00
Sub Total B
C. OTHER EXPENSES
NO. DESCRIPTION QTY dur RATE/DAY
1 Airfare to Davao vice versa 1 2 4,500.00
2 Board and Lodging 1 2 1,200.00
Sub Total C
MATERIAL UNIT COST

TOTAL UNIT COST

75,000.00
lot
UNIT PRICE ANALYSIS

1.00
lot
AMOUNT
9,250.00
9,250.00
AMOUNT
4,900.00
4,200.00
7,700.00
16,800.00
AMOUNT
8,400.00
4,550.00
36,000.00
48,950.00
75,000.00
9,250.00
65,750.00
75,000.00

338,100.00
lot
UNIT PRICE ANALYSIS
1.00
lot
AMOUNT
1,500.00
1,500.00
AMOUNT
333,600.00
3,000.00
-
336,600.00
AMOUNT
338,100.00
1,500.00
336,600.00
338,100.00

45,000.00
lot
UNIT PRICE ANALYSIS
1.00
lot
AMOUNT
AMOUNT
11,250.00
9,750.00
-
21,000.00
AMOUNT
20,000.00
4,000.00
24,000.00
45,000.00
-
45,000.00
45,000.00

150,002.00
lot
UNIT PRICE ANALYSIS
1.00
lot
AMOUNT
AMOUNT
AMOUNT
123,000.00
1,203.00
999.00
125,202.00
AMOUNT
20,000.00
4,800.00
24,800.00
150,002.00
-
150,002.00
150,002.00

165,000.00
lot
UNIT PRICE ANALYSIS
1.00
lot
AMOUNT
-
-
AMOUNT
153,600.00
-
153,600.00
AMOUNT
9,000.00
2,400.00
11,400.00
165,000.00
-
165,000.00
165,000.00
UNIT PRICE ANALYSIS

QUANTITY :
ITEM NO: DESCRIPTION: Mobilization/Demobilizzation
UNIT :
A. MATERIALS
QTY UOM UNIT PRICE
NO. DESCRIPTION
Sub Total A
B. LABOR
Sub Total B
C. OTHER EXPENSES
1 BOARD & LODGING 1 3 1,200.00
2 TRANSPORTATION EXPENSES 1 3 800.00
3 AIR FARE 18 2 6,500.00
Sub Total C
MATERIAL UNIT COST

TOTAL UNIT COST

240,000.00
lot
UNIT PRICE ANALYSIS

1.00
lot
AMOUNT
-
-
AMOUNT
AMOUNT
3,600.00
2,400.00
234,000.00
240,000.00
240,000.00
-
240,000.00
240,000.00

Dupa Davaotriex201908017

Caricato da

Informazioni sul documento

Descrizione originale:

Copyright

Formati disponibili

Condividi questo documento

Condividi o incorpora il documento

Opzioni di condivisione

Hai trovato utile questo documento?

Questo contenuto è inappropriato?

Copyright:

Formati disponibili

Dupa Davaotriex201908017

Caricato da

Copyright:

Formati disponibili

DETAILED UNIT PRICE ANALYSIS

PROJECT: RETROFITTING OF 250FT- DAVAO TOWER Unit Cost :

DESCRIPTION: Installation of retrofitting materials including welding QUANTITY :

D. TOTAL DIRECT COST (A + B + C)

MATERIAL UNIT COST

Name of Bidder's Authorized Representative: Remegio B. Villaluna

Position /Designation: President

PROJECT: RETROFITTING OF 250FT- DAVAO TOWER Unit Cost :

LOCATION: Matina Shrine, Matina , Davao City UNIT :

UNIT PRICE ANALYSIS

D. TOTAL DIRECT COST (A + B + C)

MATERIAL UNIT COST

Name of Bidder's Authorized Representative: Remegio B. Villaluna

Position /Designation: President

DETAILED UNIT PRICE ANALYSIS

DESCRIPTION: Lightning Protection System QUANTITY :

D. TOTAL DIRECT COST (A + B + C)

MATERIAL UNIT COST

Name of Bidder's Authorized Representative: Remegio B. Villaluna

Position /Designation: President

DETAILED UNIT PRICE ANALYSIS

D. TOTAL DIRECT COST (A + B + C)

MATERIAL UNIT COST

Name of Bidder's Authorized Representative: Remegio B. Villaluna

Position /Designation: President

PROJECT: RETROFITTING OF 250FT- DAVAO TOWER Unit Cost :

LOCATION: Matina Shrine, Matina , Davao City UNIT :

UNIT PRICE ANALYSIS

B. LABOR Loading at San Mateo Plant

D. TOTAL DIRECT COST (A + B + C)

MATERIAL UNIT COST

Name of Bidder's Authorized Representative: Remegio B. Villaluna

Position /Designation: President

DESCRIPTION: Dimensional Check of existing Tower Foundation QUANTITY :

D. TOTAL DIRECT COST (A + B + C)

MATERIAL UNIT COST

Name of Bidder's Authorized Representative: Remegio B. Villaluna

Position /Designation: President

UNIT PRICE ANALYSIS

PROJECT: RETROFITTING OF 250FT- DAVAO TOWER Unit Cost :

LOCATION: Matina Shrine, Matina , Davao City UNIT :

UNIT PRICE ANALYSIS

1 Social Acceptability Documents 1 lot 10,000.00

2 Barangay Clearance / Permits 1 lot 10,000.00

Government Clearance /Permits

1 Zoning Certificate 1 lot 15,000.00

2 Location Clearance 1 lot 45,000.00

3 Building Permit 1 lot 110,000.00

4 Electrical Permit 1 lot 10,000.00

5 Contractor's Tax 1 lot 30,000.00

1 Certificate of Electrical Inspection 1 lot 10,000.00

2 Fire Safety Inspection Certificate 1 lot 10,000.00

D. TOTAL DIRECT COST (A + B + C)

MATERIAL UNIT COST

Name of Bidder's Authorized Representative: Remegio B. Villaluna

Position /Designation: President

UNIT PRICE ANALYSIS

PROJECT: RETROFITTING OF 250FT- DAVAO TOWER Unit Cost :

LOCATION: Matina Shrine, Matina , Davao City UNIT :

UNIT PRICE ANALYSIS

DESCRIPTION: Temporary Facilities & utilities (Bunkhouse, site QUANTITY :

1 House Rental 2 6 mos 6,000.00

D. TOTAL DIRECT COST (A + B + C)