Installation of Field Laundry Facility

DETAILED UNIT PRICE ANALYSIS

ITEM NO. NAME OF ITEM QUANTITY UNIT

1 Mobilization 1.00 lot
A. M A T E R I A L C O S T UNIT PRICE AM O U NT
QUANTITY UNIT
NAME / DESCRIPTION SPECIFICATION / DIMENSION (Dollar) (Dollar)
-
-
-
-
-
-

SUB - TOTAL A -
B. E Q U I P M E N T C O S T NO. OF NO. OF DAILY RATE AM O U NT
NAME / MODEL CAP. / HP / PROD. RATE UNITS DAYS (Dollar) (Dollar)
-
-
-
-
-
-
-

SUB - TOTAL B -
C. L A B O R C O S T NO. OF DAILY RATE AM O U NT
NUMBER
DESIGNATION PRODUCTION RATE DAYS (Dollar) (Dollar)
-
-
-
-
-
-
-
-

SUB - TOTAL C -

TOTAL DIRECT COST D = A+B+C -

D. OVERHEAD / CONTINGENCY / MISC. EXPENSE 12.0% -

E. CONTRACTOR'S PROFIT ( D * 15% ) 15.0% -

F. TOTAL MARK-UP -

G. TOTAL COST OF ITEM -

H. UNIT COST OF ITEM -

Prepared by : Cheked by : Noted by :

ARTHUR DANAO CARLOS FLORES KEN WORTMAN

 Installation of Field Laundry Facility
DETAILED UNIT PRICE ANALYSIS

ITEM NO. NAME OF ITEM QUANTITY UNIT

2 Completion of the 5 transpack modules 1.00 lot
A. M A T E R I A L C O S T UNIT PRICE AM O U NT
QUANTITY UNIT
NAME / DESCRIPTION SPECIFICATION / DIMENSION (Dollar) (Dollar)
-
-
-
-
-
-

SUB - TOTAL A -
B. E Q U I P M E N T C O S T NO. OF NO. OF DAILY RATE AM O U NT
NAME / MODEL CAP. / HP / PROD. RATE UNITS DAYS (Dollar) (Dollar)

-
-
-
-
-

SUB - TOTAL B -
C. L A B O R C O S T NO. OF DAILY RATE AM O U NT
NUMBER
DESIGNATION PRODUCTION RATE DAYS (Dollar) (Dollar)
Expat 1.00 2.00 166.67 333.33
Site Engineer (TCN) 1.00 2.00 40.00 80.00
Site Supervisor (LCN) 1.00 2.00 26.67 53.33
Carpenter/Joiner (TCN) 2.00 2.00 23.33 93.33
Electrician (LCN) 1.00 2.00 20.00 40.00
Plumber (LCN) 3.00 2.00 20.00 120.00
HVAC (LCN) 1.00 2.00 20.00 40.00
Welder (LCN) 3.00 2.00 20.00 120.00
Laborers (LCN) 3.00 2.00 10.00 60.00
SUB - TOTAL C 16.00 346.67 940.00

TOTAL DIRECT COST D = A+B+C 940.00

D. OVERHEAD / CONTINGENCY / MISC. EXPENSE 12.0% 112.80

E. CONTRACTOR'S PROFIT ( D * 15% ) 15.0% 141.00

F. TOTAL MARK-UP 253.80

G. TOTAL COST OF ITEM 1,193.80

H. UNIT COST OF ITEM 1,193.80

Prepared by : Cheked by : Noted by :

ARTHUR DANAO ROMEL ABANO KEN WORTMAN

 Installation of Field Laundry Facility
DETAILED UNIT PRICE ANALYSIS

ITEM NO. NAME OF ITEM QUANTITY UNIT

3 Internal plumbing work of the building 1.00 lot
A. M A T E R I A L C O S T UNIT PRICE AM O U NT
QUANTITY UNIT
NAME / DESCRIPTION SPECIFICATION / DIMENSION (Dollar) (Dollar)
5/4 water pipe 1 lot 800.00 800.00
sewage pipe 1 lot 300.00 300.00
-
-
-
-

SUB - TOTAL A 1,100.00

B. E Q U I P M E N T C O S T NO. OF NO. OF DAILY RATE AM O U NT
NAME / MODEL CAP. / HP / PROD. RATE UNITS DAYS (Dollar) (Dollar)
Plumbing tools 1 3.00 10.00 30.00

SUB - TOTAL B 30.00

C. L A B O R C O S T NO. OF DAILY RATE AM O U NT
NUMBER
DESIGNATION PRODUCTION RATE DAYS (Dollar) (Dollar)
Expat 1.00 3.00 166.67 500.00
Site Engineer (TCN) 1.00 3.00 40.00 120.00
Site Supervisor (LCN) 1.00 3.00 26.67 80.00
Carpenter/Joiner (TCN) 2.00 3.00 23.33 140.00
Electrician (LCN) 1.00 3.00 20.00 60.00
Plumber (LCN) 3.00 3.00 20.00 180.00
HVAC (LCN) 1.00 3.00 20.00 60.00
Welder (LCN) 3.00 3.00 20.00 180.00
Laborers (LCN) 3.00 3.00 10.00 90.00
SUB - TOTAL C 1,410.00

TOTAL DIRECT COST D = A+B+C 2,540.00

D. OVERHEAD / CONTINGENCY / MISC. EXPENSE 12.0% 304.80

E. CONTRACTOR'S PROFIT ( D * 15% ) 15.0% 381.00

F. TOTAL MARK-UP 685.80

G. TOTAL COST OF ITEM 3,225.80

H. UNIT COST OF ITEM 3,225.80

Prepared by : Cheked by : Noted by :

ARTHUR DANAO ROMEL ABANO KEN WORTMAN

 Installation of Field Laundry Facility
DETAILED UNIT PRICE ANALYSIS

ITEM NO. NAME OF ITEM QUANTITY UNIT

4 Electric installation of the building 1.00 lot
A. M A T E R I A L C O S T UNIT PRICE AM O U NT
QUANTITY UNIT
NAME / DESCRIPTION SPECIFICATION / DIMENSION (Dollar) (Dollar)

SUB - TOTAL A -
B. E Q U I P M E N T C O S T NO. OF DAILY RATE AM O U NT
NO. OF DAYS
NAME / MODEL CAP. / HP / PROD. RATE UNITS (Dollar) (Dollar)
Electrical tools 1 3.00 10.00 30.00

SUB - TOTAL B 10.00 30.00

C. L A B O R C O S T DAILY RATE AM O U NT
NUMBER NO. OF DAYS
DESIGNATION PRODUCTION RATE (Dollar) (Dollar)
Expat 1.00 3.00 166.67 500.00
Site Engineer (TCN) 1.00 3.00 40.00 120.00
Site Supervisor (LCN) 1.00 3.00 26.67 80.00
Carpenter/Joiner (TCN) 2.00 3.00 23.33 140.00
Electrician (LCN) 1.00 3.00 20.00 60.00
Plumber (LCN) 3.00 3.00 20.00 180.00
HVAC (LCN) 1.00 3.00 20.00 60.00
Welder (LCN) 3.00 3.00 20.00 180.00
Laborers (LCN) 3.00 3.00 10.00 90.00
SUB - TOTAL C 346.67 1,410.00

TOTAL DIRECT COST D = A+B+C 1,440.00

D. OVERHEAD / CONTINGENCY / MISC. EXPENSE 12.0% 172.80

E. CONTRACTOR'S PROFIT ( D * 15% ) 15.0% 216.00

F. TOTAL MARK-UP 388.80

G. TOTAL COST OF ITEM 1,828.80

H. UNIT COST OF ITEM 1,828.80

Prepared by : Cheked by : Noted by :

ARTHUR DANAO ROMEL ABANO KEN WORTMAN

 Installation of Field Laundry Facility
DETAILED UNIT PRICE ANALYSIS

ITEM NO. NAME OF ITEM QUANTITY UNIT

9 Erection of the 2 ramps and 1 stair 1.00 lot
A. M A T E R I A L C O S T UNIT PRICE AM O U NT
QUANTITY UNIT
NAME / DESCRIPTION SPECIFICATION / DIMENSION (Dollar) (Dollar)
-
-
-
-
-
-

SUB - TOTAL A -
B. E Q U I P M E N T C O S T NO. OF DAILY RATE AM O U NT
NO. OF DAYS
NAME / MODEL CAP. / HP / PROD. RATE UNITS (Dollar) (Dollar)
levelling equipment 1 1 10.00 10.00
Welding Machine 1 1 20.00 20.00

SUB - TOTAL B 30.00 30.00

C. L A B O R C O S T DAILY RATE AM O U NT
NUMBER NO. OF DAYS
DESIGNATION PRODUCTION RATE (Dollar) (Dollar)
Expat 1.00 1.00 166.67 166.67
Site Engineer (TCN) 1.00 1.00 40.00 40.00
Site Supervisor (LCN) 1.00 1.00 26.67 26.67
Carpenter/Joiner (TCN) 2.00 1.00 23.33 46.67
Electrician (LCN) 1.00 1.00 20.00 20.00
Plumber (LCN) 3.00 1.00 20.00 60.00
HVAC (LCN) 1.00 1.00 20.00 20.00
Welder (LCN) 3.00 1.00 20.00 60.00
Laborers (LCN) 3.00 1.00 10.00 30.00
SUB - TOTAL C 346.67 470.00

TOTAL DIRECT COST D = A+B+C 500.00

D. OVERHEAD / CONTINGENCY / MISC. EXPENSE 12.0% 60.00

E. CONTRACTOR'S PROFIT ( D * 15% ) 15.0% 75.00

F. TOTAL MARK-UP 135.00

G. TOTAL COST OF ITEM 635.00

H. UNIT COST OF ITEM 635.00

Prepared by : Cheked by : Noted by :

ARTHUR DANAO ROMEL ABANO KEN WORTMAN

 Installation of Field Laundry Facility
DETAILED UNIT PRICE ANALYSIS

ITEM NO. NAME OF ITEM QUANTITY UNIT

10 Secondary roof installation 1.00 lot
A. M A T E R I A L C O S T UNIT PRICE AM O U NT
QUANTITY UNIT
NAME / DESCRIPTION SPECIFICATION / DIMENSION (Dollar) (Dollar)
-
-
-
-
-
-

SUB - TOTAL A -
B. E Q U I P M E N T C O S T NO. OF DAILY RATE AM O U NT
NO. OF DAYS
NAME / MODEL CAP. / HP / PROD. RATE UNITS (Dollar) (Dollar)
Crane 1 2.00 500.00 1,000.00
-
-
-
-
-
-

SUB - TOTAL B 500.00 1,000.00

C. L A B O R C O S T DAILY RATE AM O U NT
NUMBER NO. OF DAYS
DESIGNATION PRODUCTION RATE (Dollar) (Dollar)
Expat 1.00 3.00 166.67 500.00
Site Engineer (TCN) 1.00 3.00 40.00 120.00
Site Supervisor (LCN) 1.00 3.00 26.67 80.00
Carpenter/Joiner (TCN) 2.00 3.00 23.33 140.00
Electrician (LCN) 1.00 3.00 20.00 60.00
Plumber (LCN) 3.00 3.00 20.00 180.00
HVAC (LCN) 1.00 3.00 20.00 60.00
Welder (LCN) 3.00 3.00 20.00 180.00
Laborers (LCN) 3.00 3.00 10.00 90.00
SUB - TOTAL C 346.67 1,410.00

TOTAL DIRECT COST D = A+B+C 2,410.00

D. OVERHEAD / CONTINGENCY / MISC. EXPENSE 12.0% 289.20

E. CONTRACTOR'S PROFIT ( D * 15% ) 15.0% 361.50

F. TOTAL MARK-UP 650.70

G. TOTAL COST OF ITEM 3,060.70

H. UNIT COST OF ITEM 3,060.70

Prepared by : Cheked by : Noted by :

ARTHUR DANAO ROMEL ABANO KEN WORTMAN

 Installation of Field Laundry Facility
DETAILED UNIT PRICE ANALYSIS

ITEM NO. NAME OF ITEM QUANTITY UNIT

11 Installation of Sewage system 1.00 lot
A. M A T E R I A L C O S T UNIT PRICE AM O U NT
QUANTITY UNIT
NAME / DESCRIPTION SPECIFICATION / DIMENSION (Dollar) (Dollar)
-
-
-
-
-
-

SUB - TOTAL A -
B. E Q U I P M E N T C O S T NO. OF NO. OF DAILY RATE AM O U NT
NAME / MODEL CAP. / HP / PROD. RATE UNITS DAYS (Dollar) (Dollar)
Plumbing tools 1 3.00 10.00 30.00
-
-
-
-
-
-

SUB - TOTAL B 30.00

C. L A B O R C O S T NO. OF DAILY RATE AM O U NT
NUMBER
DESIGNATION PRODUCTION RATE DAYS (Dollar) (Dollar)
Expat 1.00 3.00 166.67 500.00
Site Engineer (TCN) 1.00 3.00 40.00 120.00
Site Supervisor (LCN) 1.00 3.00 26.67 80.00
Carpenter/Joiner (TCN) 2.00 3.00 23.33 140.00
Electrician (LCN) 1.00 3.00 20.00 60.00
Plumber (LCN) 3.00 3.00 20.00 180.00
HVAC (LCN) 1.00 3.00 20.00 60.00
Welder (LCN) 3.00 3.00 20.00 180.00
Laborers (LCN) 3.00 3.00 10.00 90.00
SUB - TOTAL C 1,410.00

TOTAL DIRECT COST D = A+B+C 1,440.00

D. OVERHEAD / CONTINGENCY / MISC. EXPENSE 12.0% 172.80

E. CONTRACTOR'S PROFIT ( D * 15% ) 15.0% 216.00

F. TOTAL MARK-UP 388.80

G. TOTAL COST OF ITEM 1,828.80

H. UNIT COST OF ITEM 1,828.80

Prepared by : Cheked by : Noted by :

ARTHUR DANAO ROMEL ABANO KEN WORTMAN

 Installation of Field Laundry Facility
DETAILED UNIT PRICE ANALYSIS

ITEM NO. NAME OF ITEM QUANTITY UNIT

12 Installation of the ventillation and air conditioning system 1.00 lot
A. M A T E R I A L C O S T UNIT PRICE AM O U NT
QUANTITY UNIT
NAME / DESCRIPTION SPECIFICATION / DIMENSION (Dollar) (Dollar)
pcs. -
pcs. -
pcs. -
pcs. -
pcs. -
pcs. -

SUB - TOTAL A -
B. E Q U I P M E N T C O S T NO. OF NO. OF DAILY RATE AM O U NT
NAME / MODEL CAP. / HP / PROD. RATE UNITS DAYS (Dollar) (Dollar)
HVAC tools 1 3.00 10.00 30.00

SUB - TOTAL B 30.00

C. L A B O R C O S T NO. OF DAILY RATE AM O U NT
NUMBER
DESIGNATION PRODUCTION RATE DAYS (Dollar) (Dollar)
Expat 1.00 3.00 166.67 500.00
Site Engineer (TCN) 1.00 3.00 40.00 120.00
Site Supervisor (LCN) 1.00 3.00 26.67 80.00
Carpenter/Joiner (TCN) 2.00 3.00 23.33 140.00
Electrician (LCN) 1.00 3.00 20.00 60.00
Plumber (LCN) 3.00 3.00 20.00 180.00
HVAC (LCN) 1.00 3.00 20.00 60.00
Welder (LCN) 3.00 3.00 20.00 180.00
Laborers (LCN) 3.00 3.00 10.00 90.00
SUB - TOTAL C 1,410.00

TOTAL DIRECT COST D = A+B+C 1,440.00

D. OVERHEAD / CONTINGENCY / MISC. EXPENSE 12.0% 172.80

E. CONTRACTOR'S PROFIT ( D * 15% ) 15.0% 216.00

F. TOTAL MARK-UP 388.80

G. TOTAL COST OF ITEM 1,828.80

H. UNIT COST OF ITEM 1,828.80

Prepared by : Cheked by : Noted by :

ARTHUR DANAO ROMEL ABANO KEN WORTMAN

 Installation of Field Laundry Facility
DETAILED UNIT PRICE ANALYSIS

ITEM NO. NAME OF ITEM QUANTITY UNIT

12 Installation of washing and drying machines 1.00 lot
A. M A T E R I A L C O S T UNIT PRICE AM O U NT
QUANTITY UNIT
NAME / DESCRIPTION SPECIFICATION / DIMENSION (Dollar) (Dollar)
pcs. -
pcs. -
pcs. -
pcs. -
pcs. -
pcs. -

SUB - TOTAL A -
B. E Q U I P M E N T C O S T NO. OF NO. OF DAILY RATE AM O U NT
NAME / MODEL CAP. / HP / PROD. RATE UNITS DAYS (Dollar) (Dollar)

SUB - TOTAL B -
C. L A B O R C O S T NO. OF DAILY RATE AM O U NT
NUMBER
DESIGNATION PRODUCTION RATE DAYS (Dollar) (Dollar)
Expat 1.00 1.00 166.67 166.67
Site Engineer (TCN) 1.00 1.00 40.00 40.00
Site Supervisor (LCN) 1.00 1.00 26.67 26.67
Carpenter/Joiner (TCN) 2.00 1.00 23.33 46.67
Electrician (LCN) 1.00 1.00 20.00 20.00
Plumber (LCN) 3.00 1.00 20.00 60.00
HVAC (LCN) 1.00 1.00 20.00 20.00
Welder (LCN) 3.00 1.00 20.00 60.00
Laborers (LCN) 3.00 1.00 10.00 30.00
SUB - TOTAL C 470.00

TOTAL DIRECT COST D = A+B+C 470.00

D. OVERHEAD / CONTINGENCY / MISC. EXPENSE 12.0% 56.40

E. CONTRACTOR'S PROFIT ( D * 15% ) 15.0% 70.50

F. TOTAL MARK-UP 126.90

G. TOTAL COST OF ITEM 596.90

H. UNIT COST OF ITEM 596.90

Prepared by : Cheked by : Noted by :

ARTHUR DANAO ROMEL ABANO KEN WORTMAN

 Installation of Field Laundry Facility
DETAILED UNIT PRICE ANALYSIS

ITEM NO. NAME OF ITEM QUANTITY UNIT

13 Furnishing the laundry 1.00 lot
A. M A T E R I A L C O S T UNIT PRICE AM O U NT
QUANTITY UNIT
NAME / DESCRIPTION SPECIFICATION / DIMENSION (Dollar) (Dollar)
-
-
-
-
-
-

SUB - TOTAL A -
B. E Q U I P M E N T C O S T NO. OF NO. OF DAILY RATE AM O U NT
NAME / MODEL CAP. / HP / PROD. RATE UNITS DAYS (Dollar) (Dollar)
Carpentry tools 1 1.00 10.00 10.00

SUB - TOTAL B 10.00

C. L A B O R C O S T NO. OF DAILY RATE AM O U NT
NUMBER
DESIGNATION PRODUCTION RATE DAYS (Dollar) (Dollar)
Expat 1.00 1.00 166.67 166.67
Site Engineer (TCN) 1.00 1.00 40.00 40.00
Site Supervisor (LCN) 1.00 1.00 26.67 26.67
Carpenter/Joiner (TCN) 2.00 1.00 23.33 46.67
Electrician (LCN) 1.00 1.00 20.00 20.00
Plumber (LCN) 3.00 1.00 20.00 60.00
HVAC (LCN) 1.00 1.00 20.00 20.00
Welder (LCN) 3.00 1.00 20.00 60.00
Laborers (LCN) 3.00 1.00 10.00 30.00
SUB - TOTAL C 470.00

TOTAL DIRECT COST D = A+B+C 480.00

D. OVERHEAD / CONTINGENCY / MISC. EXPENSE 12.0% 57.60

E. CONTRACTOR'S PROFIT ( D * 15% ) 15.0% 72.00

F. TOTAL MARK-UP 129.60

G. TOTAL COST OF ITEM 609.60

H. UNIT COST OF ITEM 609.60

Prepared by : Cheked by : Noted by :

ARTHUR DANAO ROMEL ABANO KEN WORTMAN

 Installation of Field Laundry Facility
DETAILED UNIT PRICE ANALYSIS

ITEM NO. NAME OF ITEM QUANTITY UNIT

14 Testing the entire system and equipment 1.00 lot
A. M A T E R I A L C O S T UNIT PRICE AM O U NT
QUANTITY UNIT
NAME / DESCRIPTION SPECIFICATION / DIMENSION (Dollar) (Dollar)
-
-
-
-
-
-

SUB - TOTAL A -
B. E Q U I P M E N T C O S T NO. OF NO. OF DAILY RATE AM O U NT
NAME / MODEL CAP. / HP / PROD. RATE UNITS DAYS (Dollar) (Dollar)

SUB - TOTAL B -
C. L A B O R C O S T NO. OF DAILY RATE AM O U NT
NUMBER
DESIGNATION PRODUCTION RATE DAYS (Dollar) (Dollar)
Expat 1.00 1.00 166.67 166.67
Site Engineer (TCN) 1.00 1.00 40.00 40.00
Site Supervisor (LCN) 1.00 1.00 26.67 26.67
Carpenter/Joiner (TCN) 2.00 1.00 23.33 46.67
Electrician (LCN) 1.00 1.00 20.00 20.00
Plumber (LCN) 3.00 1.00 20.00 60.00
HVAC (LCN) 1.00 1.00 20.00 20.00
Welder (LCN) 3.00 1.00 20.00 60.00
Laborers (LCN) 3.00 1.00 10.00 30.00
SUB - TOTAL C 470.00

TOTAL DIRECT COST D = A+B+C 470.00

D. OVERHEAD / CONTINGENCY / MISC. EXPENSE 12.0% 56.40

E. CONTRACTOR'S PROFIT ( D * 15% ) 15.0% 70.50

F. TOTAL MARK-UP 126.90

G. TOTAL COST OF ITEM 596.90

H. UNIT COST OF ITEM 596.90

Prepared by : Cheked by : Noted by :

ARTHUR DANAO ROMEL ABANO KEN WORTMAN

 Installation of Field Laundry Facility
DETAILED UNIT PRICE ANALYSIS

ITEM NO. NAME OF ITEM QUANTITY UNIT

15 Handing over the facility 1.00 lot
A. M A T E R I A L C O S T UNIT PRICE AM O U NT
QUANTITY UNIT
NAME / DESCRIPTION SPECIFICATION / DIMENSION (Dollar) (Dollar)
-
-
-
-
-
-

SUB - TOTAL A -
B. E Q U I P M E N T C O S T NO. OF NO. OF DAILY RATE AM O U NT
NAME / MODEL CAP. / HP / PROD. RATE UNITS DAYS (Dollar) (Dollar)

SUB - TOTAL B -
C. L A B O R C O S T NO. OF DAILY RATE AM O U NT
NUMBER
DESIGNATION PRODUCTION RATE DAYS (Dollar) (Dollar)
Expat 1.00 1.00 166.67 166.67
Site Engineer (TCN) 1.00 1.00 40.00 40.00
Site Supervisor (LCN) 1.00 1.00 26.67 26.67
Carpenter/Joiner (TCN) 2.00 1.00 23.33 46.67
Electrician (LCN) 1.00 1.00 20.00 20.00
Plumber (LCN) 3.00 1.00 20.00 60.00
HVAC (LCN) 1.00 1.00 20.00 20.00
Welder (LCN) 3.00 1.00 20.00 60.00
Laborers (LCN) 3.00 1.00 10.00 30.00
SUB - TOTAL C 470.00

TOTAL DIRECT COST D = A+B+C 470.00

D. OVERHEAD / CONTINGENCY / MISC. EXPENSE 12.0% 56.40

E. CONTRACTOR'S PROFIT ( D * 15% ) 15.0% 70.50

F. TOTAL MARK-UP 126.90

G. TOTAL COST OF ITEM 596.90

H. UNIT COST OF ITEM 596.90

Prepared by : Cheked by : Noted by :

ARTHUR DANAO ROMEL ABANO KEN WORTMAN