Download - UPA-BOQ Alveo HQ rev july 26.xls

8/15/2019 UPA-BOQ Alveo HQ rev july 26.xls

1/15

Unit Price Analysis

CONTRACTOR : E.C. DAUGHSON, INC.PROJECT : ALVEO HQPay Item : Unit: kgs

Description : Structural Steel Output: 2,391.96Epoy pri!er

NO DESC"IP#ION UNI# Q#$ #O#AL COS#A. EQUIP%EN#

1 L E kgs 2,664.58 25.00 66,614.50-

TOTAL A 66,614.50

&. LA&O"

TOTAL ! "

Tota# $A%!& ''('1)*+,

C. Unit Cost ' #O#AL (A)&* + output 27.85

D. %A#E"IALS PE" UNI# O I#E%

1 - 1) . )/ $0pcs . 10m& kgs 1,539.12 55.00 84,651.60

1 0,, . /+, . 0*,mm tk En2 P#ate $3pcs& kgs 99.00 55.00 5,445.001 1+, . 0,, . 1'*,mm tk 4ear P#ate $10pcs& kgs 45.24 55.00 2,488.20

1 - 5 . 15 $1 pcs . 10m& kgs 322.10 55.00 17,715.50

1 1+, . 1+, .'*,mm tk 4ear P#ate $'pcs& kgs 6.42 55.00 353.10

1 - 10 . /+ $1pcs . 10m& kgs 626.40 55.00 34,452.00

1 /+, . /+, . 1,*,mm tk en2 p#ate $0pcs& kgs 19.24 55.00 1,058.20

1 0,, . 00+ . 1,*,mm tk sear p#ate $0pcs& kgs 7.06 55.00 388.30

1 O.y"Acy sets 3.00 1,750.00 5,250.00

1 pcs 10.00 100.00 1,000.00

1 6e#2ing ro2 kg 110.00 130.00 14,300.00

1 Epo.y Primer $'+*71 s8*m*& ga# 7.00 750.00 5,250.00

1 Lac8uer9 Paint tinner ga# 6.00 225.00 1,350.00

TOTAL D 17/(7,1*3,

D. Unit Cost ' D + output 70*'0

E. DI"EC# COS# (C)D* 100.47. OC% (-/ O E* 10.05G. P"OI# (-0/ O E* 15.07H. CON#INGENC$ (0/ O E* 5.02I. VA# (-1/ O C* 3.34

2. #O#AL UNI# COS# -33.405. #O#AL COS# 31,63.66

4umitte2 y:

E*C* DAU;


2/15

1(+/3*10

>?ALUE@ >?ALUE@

0'31*57

)0/*/+1

7+*7/+

/13,*3+'

>?ALUE@

35)/*7/

11,+,*7)

1))*0)

0'37*/0

)05*)1))*0) 37*0


3/15

Dia 12 mm Chem Bolt

Page 3

Unit Price Analysis

CONTRACTOR : E.C. DAUGHSON, INC.PROJECT : Al7eo HQPay Item : Unit: pcs

Description : Dia -1!! C8e! &olt Output: 16.00


1 L E pcs 16.00 25.00 400.00

1 De#iery #ot 1.00 1,500.00 1,500.00

1 Dri##ing #ocs 16.00 275.00 4,400.00

-

-

-

-

TOTAL A 6,300.00

&. LA&O", Boreman r - 90.00 -

TOTAL ! "

Tota# $A%!& '(/,,*,,



1 Biscer Bu##y trea2e2 ro2 10 pcs 16.00 160.00 2,560.00

1 Bis E /3, cart 1.00 2,500.00 2,500.00

TOTAL D +(,',*,,

D. Unit Cost ' D + output /1'*0+

E. DI"EC# COS# (C)D* 710.00. OC% (-/ O E* 71.00

G. P"OI# (-0/ O E* 106.50H. CON#INGENC$ (0/ O E* 35.50I. VA# (-1/ O C* 47.25

2. #O#AL UNI# COS# 49.105. #O#AL COS# -0,016.

4umitte2 y:

E*C* DAU;


4/15

Dia 12 mm Chem Bolt

Page 4

1'*,,

>?ALUE@ >?ALUE@

>?ALUE@

35)/*7/

11,+,*7)

1

777*'


5/15

Dia 8.0mm Chem Bolt

Page 5

Unit Price Analysis


Description : Dia :!! C8e! &olt Output: 70.00


1 L E pcs 70.00 25.00 1,750.00

1 De#iery #ot 1.00 1,500.00 1,500.00

1 Dri##ing #ocs 70.00 110.00 7,700.00

-

-

-

-

TOTAL A 10,950.00

&. LA&O"

TOTAL ! "

Tota# $A%!& 1,(3+,*,,



1 Biscer Bu##y trea2e2 ro2 5 pcs 70.00 100.00 7,000.00

1 Bis E /3, cart 2.00 2,500.00 5,000.00

TOTAL D 10(,,,*,,

D. Unit Cost ' D + output 171*)/

E. DI"EC# COS# (C)D* 327.86. OC% (-/ O E* 32.79

G. P"OI# (-0/ O E* 49.18H. CON#INGENC$ (0/ O E* 16.39I. VA# (-1/ O C* 18.77

2. #O#AL UNI# COS# 666.445. #O#AL COS# 3-,-64.3

4umitte2 y:

E*C* DAU;


6/15

Dia 8.0mm Chem Bolt

Page 6

7,*,,

>?ALUE@ >?ALUE@

>?ALUE@

35)/*7/

11,+,*7)

0

777*'


7/15

Dia 16mm Chem Bolt

Page 7

Unit Price Analysis


Description : Dia -;!! C8e! &olt Output: 36.00Epoy pri!er


1 L E pcs 36.00 25.00 900.00

1 De#iery #ot 1.00 1,500.00 1,500.00

1 Dri##ing #ocs 36.00 480.00 17,280.00

-

TOTAL A 19,680.00

TOTAL ! "

Tota# $A%!& 13('5,*,,



1 Biscer Bu##y trea2e2 ro2 1' . 13, pcs 36.00 300.00 10,800.00

1 Bis E /3, cart 3.00 2,500.00 7,500.00

TOTAL D 15(/,,*,,

D. Unit Cost ' D + output +,5*//

E. DI"EC# COS# (C)D* 1,055.00. OC% (-/ O E* 105.50G. P"OI# (-0/ O E* 158.25H. CON#INGENC$ (0/ O E* 52.75I. VA# (-1/ O C* 65.60

2. #O#AL UNI# COS# -,639.-5. #O#AL COS# 0-,930.;

4umitte2 y:E*C* DAU;


8/15

Dia 16mm Chem Bolt

Page 8

/'*,,

>?ALUE@ >?ALUE@

>?ALUE@

35)/*7/

11,+,*7)

/

777*'


9/15

Dia 25 erection bolts

Page 9

Unit Price Analysis


Description : Dia -;!! C8e! &olt Output: 36.00Epoy pri!er

NO DESC"IP#ION UNI# Q#$ #O#AL COS#

A. EQUIP%EN#1 L E pcs 36.00 25.00 900.00

1 De#iery #ot 1.00 1,500.00 1,500.00

TOTAL A 2,400.00

&. LA&O"

TOTAL ! "

Tota# $A%!& 0(),,*,,



1 Dia 0+mm Erection !o#ts pcs 36.00 150.00 5,400.00

TOTAL D +(),,*,,

D. Unit Cost ' D + output 1+,*,,

E. DI"EC# COS# (C)D* 216.67. OC% (-/ O E* 21.67G. P"OI# (-0/ O E* 32.50H. CON#INGENC$ (0/ O E* 10.83I. VA# (-1/ O C* 8.00 2. #O#AL UNI# COS# 1:4.;95. #O#AL COS# -,61:.-1

4umitte2 y:

E*C* DAU;


10/15

Dia 25 erection bolts

Page 10

/'*,,

>?ALUE@ >?ALUE@

>?ALUE@

35)/*7/

11,+,*7)

>REB@


11/15

MAKATI DEVELOPMENT CORPORATION

PROJECT : ALVEO HQ

LOCATION : BGC – TAGUIG CITY

SUBJECT : SUPPLY AND INSTALLATION OF STRUCTURAL STEEL

NO. DESCRIPTION QTY UNITUNIT RATE AMOUNT

MATERIAL OTHERS TOTAL PHPI GENERAL REQUIREMENTS

1.1 Mobilization / Demobilization 1.00 lot 25,000.00 25,000.00

1.2 Temporary Facilities 1.00 lot 15,000.00 15,000.00

1.3 Water & Poer !"pply 1.00 lot 1#,500.00 1#,500.00

1.$ !a%ety / PP 1.00 lot 20,000.00 20,000.00

1.5 'on(s, )ns"rance & Ta*es 1.00 lot 15,000.00 15,000.00

1.+ !"perision 1.00 lot 1-,500.00 1-,500.00

SUB-TOTAL (I) PhP 111,000.00

I I STRUCTURAL STEEL WORKS

2.1 W 1$ * $3 1,3-+.55 s 135.00 1-#,1-$.25

2.2 200 * 350 * 20.0mm t n( Plate .00 s 135.00 13,3+5.00

2.3 150 * 200 * 1+.0mm !ear Plate $5.2$ s 135.00 +,10#.$0

2.$ W - * 1- 2#.1# s 135.00 3#,+--.$

2.5 150 * 150 * +.0mm !ear Plate +.$2 s 135.00 -++.#02.+ 200 * 1-0 * -.0mm t n( Plate .0$ s 135.00 1,220.$0

2.# W 12 * 35 5$0.2# s 135.00 #2,3+.$5

2.- 350 * 350 * 10.0mm t n( Plate 1.2$ s 135.00 2,5#.$0

2. 200 * 225 * 10.0mm t !ear Plate #.0+ s 135.00 53.10

2.10 Dia 1+.0mm em. 'olts $$.00 pcs 1,$50.00 +3,-00.00

2.11 Dia 12.0mm em 'olts 1+.00 pcs -0.00 15,+-0.00

2.12 Dia -.0mm em 'olts #0.00 pcs $$5.00 31,150.00

2.13 Dia 25.0mm rection 'olts 325 $2.00 pcs 300.00 12,+00.00

2.1$ Dia 22.0mm rection 'olts 325 $.00 pcs 2#5.00 1,100.00

SUB-TOTAL (II) PhP 447,249.19

III OTHERS

3.1 4i%tin/a"lin Wors 2,31. s 12.00 2-,#03.3

3.2 !ca%%ol(in Wors 1.00 lot 1-5,000.00 1-5,000.00

SUB-TOTAL (III) PhP 213,703.93

TOTAL (VAT INCLUSIVE) PhP 771,953.12

PESOS (VAT INCLUSIVE) SEVEN HUNDRED SEVENTY ONE THOUSAND

NINE HUNDRED FIFTY THREE AND 1!1""

SUBMITTED BY: PRIMITIVO C. GARCIA ! E.C. DAUGHSON# INC.

6ame an( !inat"re o% 7epresentatie an( ompany


12/15


PROJECT : ALVEO HQ


SUBJECT : DEMOLITION OF BEAMS FOR ESCALATOR OPENING


MATERIAL OTHERS TOTAL PHP

I GENERAL REQUIREMENTS

1.1 Mobilization / Demobilization 1.00 lot 12,000.00 12,000.00

1.2 Temporary Facilities 1.00 lot 15,000.00 15,000.00

1.3 Water & Poer !"pply 1.00 lot 12,000.00 12,000.00

1.$ !a%ety / PP 1.00 lot 10,000.00 10,000.00


1.+ !"perision 1.00 lot -,500.00 -,500.00

SUB-TOTAL (Gen. Requie!en"#) PhP $7,500.00

II DEMOLITION WORKS

R$%&' &* RC B$% (MG+,# -"" ,"" ,.-"%)

2.2.1 7emoal o% 7 'eam "sin Wire !a Macine 3.$0 c".m. 1+,130.00 5$,-$2.00

R$%&' &* RC B$% (MB+11# -"" ,"" 1."%)

2.3.1 7emoal o% 7 'eam "sin Wire !a Macine 0.2- s8.m. 9% c"t 1+,130.00 $,51+.$0

R$%&' &* RC B$% (MB+1"# -"" ,"" 1."%)2.$.1 7emoal o% 7 'eam "sin Wire !a Macine 0.1$ c".m. 1+,130.00 2,25-.20

SUB-TOTAL (%e!&'i"i&n &#) PhP $1,$1$.$0

III OTHERS

3.1 a"lin an( Disposal o% 7emoe( oncrete Debris 3.-2 c".m. 1,500.00 5,#30.00

3.2 !ca%%ol(in Wors 1.00 lot 35,000.00 35,000.00

SUB-TOTAL (O"he#) 40,730.00

TOTAL (VAT INCLUSIVE) PhP 1$9,*4$.$0

PESOS (VAT INCLUSIVE) ONE HUNDRED SI/TY NINE THOUSAND

EIGHT HUNDRED FORTY SI/ AND 0"!1""

SUBMITTED BY: EMMANUEL P. LOPE ! E.C. DAUGHSON# INC.



13/15

Page 13


PROJECT : ALVEO HQ


SUBJECT : DEMOLITION OF BEAMS FOR ESCALATOR OPENING


MATERIAL OTHERS TOTAL PHP

I GENERAL REQUIREMENTS 1.1 Mobilization / Demobilization 1.00 lot 15,000.00 15,000.00

1.2 Temporary Facilities 1.00 lot 1-,000.00 1-,000.00

1.3 Water & Poer !"pply 1.00 lot 12,000.00 12,000.00

1.$ !a%ety / PP 1.00 lot 10,000.00 10,000.00


1.+ !"perision 1.00 lot -,500.00 -,500.00

SUB-TOTAL (Gen. Requie!en"#) PhP 7*,500.00

II DEMOLITION WORKS

R$%&' &* RC B$% (MG+,# -"" ,"" ,.-"%)

2.2.1 7emoal o% 7 'eam "sin Wire !a Macine 5.+0 s8.m. 9% c"t 20,000.00 112,000.00

2.2.2 4i%tin oles 13.00 oles 2,##5.00 3+,0#5.00

Su+-"&"' 14*,075.00

R$%&' &* RC B$% (MB+11# -"" ,"" 1."%) 2.3.1 7emoal o% 7 'eam "sin Wire !a Macine 1.20 s8.m. 9% c"t 20,000.00 2$,000.00

2.3.2 4i%tin oles 2.00 oles 2,##5.00 5,550.00

Su+-"&"' 29,550.00

R$%&' &* RC B$% (MB+1"# -"" ,"" 1."%)

2.$.1 7emoal o% 7 'eam "sin Wire !a Macine 1.20 s8.m. 9% c"t 20,000.00 2$,000.00

2.$.2 4i%tin oles 2.00 oles 2,##5.00 5,550.00

Su+-"&"' 29,550.00

SUB-TOTAL (%e!&'i"i&n &#) PhP 207,175.00

III OTHERS

3.1 a"lin an( Disposal o% 7emoe( oncrete Debris #.$2 c".m. 1,500.00 11,12#.00

3.2 !ca%%ol(in Wors 1.00 lot 50,000.00 50,000.00

SUB-TOTAL (O"he#) $1,127.00

TOTAL (VAT INCLUSIVE) PhP 34$,*02.00

PESOS (VAT INCLUSIVE) THREE HUNDRED FORTY SI/ THOUSAND

EIGHT HUNDRED TWO AND ""!1""

SUBMITTED BY: PRIMITIVO C. GARCIA ! E.C. DAUGHSON# INC.



14/15

Ju#y 0'( 0,1/

MAKATI DEVELOPMENT CORPORATION;roun2 B#oor( !oniacio Tecno#ogy Center(/1st 4treet cor* 0n2 Ae*( !oniacio ;#oa# City

Taguig 1'/)( etro ani#a( Pi#ippines

Attention : DANNY CRUZADABGC-OpCen Head

Tru : JOBIE D. CARMONA Asst. Quantity Surveyor

4uect : SUPPLY AND INSTALLATION OF STRUCTURAL STEEL(ALVEO HQ – BGC, TAGUIG CITY)

4irF

Tank you an2 est regar2s*

?ery tru#y yours( Note2 !y:E.C. Da!"#$%, I%&.

PRIMITIVO C. GARCIA EMMANUEL P. LOPEZEngineering/Project Manager President

As per !i2 P#ans an2 4peciications or6ar2e2 to us on 01 Ju#y 0,1/( p#ease in2 ere6it our oer or te aoesuect or your reie6 an2 ea#uation*

P#ease see attace2 B' $ Qa%*'*'+#.


15/15

Ju#y 0/( 0,1/

MAKATI DEVELOPMENT CORPORATION;roun2 B#oor( !oniacio Tecno#ogy Center(/1st 4treet cor* 0n2 Ae*( !oniacio ;#oa# City

Taguig 1'/)( etro ani#a( Pi#ippines

Attention : DANNY CRUZADAHead M!C-BGC-OpCen

Tru : CLARISSE KABIGTING A"veo HQ -Operations

4uect : DEMOLITION OF BEAMS FOR ESCALATOR OPENING

(ALVEO HQ – BGC, TAGUIG CITY)

4irF

Tank you an2 est regar2s*

Note2 !y:

EMMANUEL P. LOPEZPresident

As per !i2 P#ans an2 4peciications or6ar2e2 to us on 01 Ju#y 0,1/( p#ease in2 ere6it our oer or te aoesuect or your reie6 an2 ea#uation*

P#ease see attace2 B' $ Qa%*'*'+#.