PHILKONSTRAK DEVELOPMENT CORPORATION

Design  Estimate  Construct  Develop

Door 3 MGR Building, Apitong Street, Sunrise Village Extension, Bulacao, Cebu City
Tel / Fax # (Main Office) (032) 407-3213; Cell# 0923-3043498; 0905-296-7376
(Bohol Coordinating Office) (038) 411-2753
E-mail Add: [email protected]; [email protected]
Website: philkonstrak.com/
Detailed Unit Price Analysis

Convergence and Special Support Program – Construction/Rehabilitation of Water Supply/Septage and Sewerage/Rain
Project :
Water Collector Systems, Construction of Solar Water System, Barangay Jolomaynon, Municipality of Dalaguete,

Location : Dalaguete, Cebu

0 0 0

PIPELAYING WORKS (Including excavation, sand bedding, pipe jointing, pipe fittings, disinfection, thrust block, backfilling and
2.0
hydrotesting)
2.1 Distribution Line
2.1.1 Hard Rock Excavation

Quantity: 360.00
Unit: cu.m

A. Material:
Description Qty. Unit Unit Cost Amount

Material Cost: -
B. Equipment:
Description Qty. Days Rate/Day Amount

Prime Mover with Operator 1.00 2.00 20,000.00 40,000.00

Backhoe with Breaker and Operator 1.00 24.00 12,000.00 288,000.00
Fuel 520.00 lit 90.00 46,800.00
Shovel 5.00 pcs 500.00 2,500.00

Equipment Cost: 377,300.00

C. Labor:
Description Qty. Days Rate/Day Amount

Unskilled Labor 7.00 24.00 450.00 75,600.00

Foreman 1.00 24.00 700.00 16,800.00

Labor Cost: 92,400.00

Total Direct Cost (A+B+C)= 469,700.00
Indirect Cost
Mobilization/Demobilization (% of Direct Cost)
Overhead, Contigencies & Miscellaneous (12%of Direct Cost) 56,364.00
Contractor's Profit (8% of Direct Cost) 37,576.00
Total Indirect Cost= 93,940.00

VAT (5.0% of Direct Cost+Indirect Cost) 28,182.00

Total Construction Cost 591,822.00

Unit Cost = 1,643.95

18AED.FRM023.00-10/18
 PHILKONSTRAK DEVELOPMENT CORPORATION
Design  Estimate  Construct  Develop
Door 3 MGR Building, Apitong Street, Sunrise Village Extension, Bulacao, Cebu City
Tel / Fax # (Main Office) (032) 407-3213; Cell# 0923-3043498; 0905-296-7376
(Bohol Coordinating Office) (038) 411-2753
E-mail Add: [email protected]; [email protected]
Website: philkonstrak.com/
Detailed Unit Price Analysis

Convergence and Special Support Program – Construction/Rehabilitation of Water Supply/Septage and Sewerage/Rain
Project :
Water Collector Systems, Construction of Solar Water System, Barangay Jolomaynon, Municipality of Dalaguete,

Location : Dalaguete, Cebu

0 0 0

PIPELAYING WORKS (Including excavation, sand bedding, pipe jointing, pipe fittings, disinfection, thrust block, backfilling and
2.0
hydrotesting)
2.1 Distribution Line
2.1.2 Sand Bedding

Quantity: 135.00
Unit: cu.m

A. Material:
Description Qty. Unit Unit Cost Amount

Sand Bedding 135.00 cu.m 2,000.00 270,000.00

Material Cost: 270,000.00

B. Equipment:
Description Qty. Days Rate/Day Amount

Dumptruck with Driver 1.00 2.25 8,800.00 19,800.00

Plate Compactor and Operator 1.00 8.44 3,000.00 25,312.50
Fuel 70.88 90.00 6,378.75

Equipment Cost: 51,491.25

C. Labor:
Description Qty. Days Rate/Day Amount

Unskilled Labor 2.00 8.44 450.00 7,593.75

Labor Cost: 7,593.75

Total Direct Cost (A+B+C)= 329,085.00
Indirect Cost
Mobilization/Demobilization (% of Direct Cost)
Overhead, Contigencies & Miscellaneous (12%of Direct Cost) 39,490.20
Contractor's Profit (8% of Direct Cost) 26,326.80
Total Indirect Cost= 65,817.00

VAT (5.0% of Direct Cost+Indirect Cost) 19,745.10

Total Construction Cost 414,647.10

Unit Cost = 3,071.46

18AED.FRM023.00-10/18
 PHILKONSTRAK DEVELOPMENT CORPORATION
Design  Estimate  Construct  Develop
Door 3 MGR Building, Apitong Street, Sunrise Village Extension, Bulacao, Cebu City
Tel / Fax # (Main Office) (032) 407-3213; Cell# 0923-3043498; 0905-296-7376
(Bohol Coordinating Office) (038) 411-2753
E-mail Add: [email protected]; [email protected]
Website: philkonstrak.com/
Detailed Unit Price Analysis

Convergence and Special Support Program – Construction/Rehabilitation of Water Supply/Septage and Sewerage/Rain
Project :
Water Collector Systems, Construction of Solar Water System, Barangay Jolomaynon, Municipality of Dalaguete,

Location : Dalaguete, Cebu

0 0 0

PIPELAYING WORKS (Including excavation, sand bedding, pipe jointing, pipe fittings, disinfection, thrust block, backfilling and
2.0
hydrotesting)
2.1 Distribution Line
2.1.3 Pipelaying/Jointing
a. 3"⌀ HDPE Pipes SDR17, PE100

Quantity: 3,000.00
Unit: ln.m

A. Material:
Description Qty. Unit Unit Cost Amount

3"⌀ HDPE Pipes SDR17, PE100 3,000.00 ln.m 400.00 1,200,000.00

Waring Tape 3,000.00 ln.m 15.00 45,000.00
Freight and Handling 2.50 van 30,000.00 75,000.00

Material Cost: 1,320,000.00

B. Equipment:
Description Qty. Days Rate/Day Amount

Elf Truck with Operator 1.00 5.00 7,500.00 37,500.00

Hydraulic Butt Welding Fusion Machine including Generator with Operator 1.00 63.00 5,000.00 315,000.00
Fuel 352.00 lit 90.00 31,680.00
Rachet Tie 2.00 pcs 2,500.00 5,000.00

Equipment Cost: 389,180.00

C. Labor:
Description Qty. Days Rate/Day Amount
Hauling of Pipes:
Unskilled Labor 10.00 5.00 450.00 22,500.00
-
Pipefitter 2.00 63.00 500.00 63,000.00
Unskilled Labor 10.00 63.00 450.00 283,500.00
Foreman 1.00 63.00 700.00 44,100.00
Supervising Engineer 1.00 63.00 1,000.00 63,000.00
Project Engineer 1.00 14.00 1,200.00 16,800.00
Project Manager 1.00 14.00 1,500.00 21,000.00

Labor Cost: 513,900.00

Total Direct Cost (A+B+C)= 2,223,080.00
Indirect Cost
Mobilization/Demobilization (% of Direct Cost)
Overhead, Contigencies & Miscellaneous (12%of Direct Cost) 266,769.60
Contractor's Profit (8% of Direct Cost) 177,846.40
Total Indirect Cost= 444,616.00

VAT (5.0% of Direct Cost+Indirect Cost) 133,384.80

Total Construction Cost 2,801,080.80

Unit Cost = 933.69

18AED.FRM023.00-10/18
 PHILKONSTRAK DEVELOPMENT CORPORATION
Design  Estimate  Construct  Develop
Door 3 MGR Building, Apitong Street, Sunrise Village Extension, Bulacao, Cebu City
Tel / Fax # (Main Office) (032) 407-3213; Cell# 0923-3043498; 0905-296-7376
(Bohol Coordinating Office) (038) 411-2753
E-mail Add: [email protected]; [email protected]
Website: philkonstrak.com/
Detailed Unit Price Analysis

Convergence and Special Support Program – Construction/Rehabilitation of Water Supply/Septage and Sewerage/Rain
Project :
Water Collector Systems, Construction of Solar Water System, Barangay Jolomaynon, Municipality of Dalaguete,

Location : Dalaguete, Cebu

0 0 0

PIPELAYING WORKS (Including excavation, sand bedding, pipe jointing, pipe fittings, disinfection, thrust block, backfilling and
2.0
hydrotesting)
2.1 Distribution Line
2.1.4 Pipe Fittings

Quantity: 1.00
Unit: unit

A. Material:
Description Qty. Unit Unit Cost Amount

75mm Mechanical End Cap 1.00 unit 1,500.00 1,500.00

75mm C.I Gate Valve 2.00 units 15,000.00 30,000.00
Valve Box Cover 2.00 units 3,000.00 6,000.00
Pipe Fittings (Miscellaneous) 1.00 unit 20,000.00 20,000.00

Material Cost: 57,500.00

B. Equipment:
Description Qty. Days Rate/Day Amount

Equipment Cost: -
C. Labor:
Description Qty. Days Rate/Day Amount

Pipefitter 2.00 2.00 500.00 2,000.00

Unskilled Labor 4.00 2.00 450.00 3,600.00
Foreman 1.00 2.00 700.00 1,400.00
Supervising Engineer 1.00 2.00 1,000.00 2,000.00

Labor Cost: 9,000.00

Total Direct Cost (A+B+C)= 66,500.00
Indirect Cost
Mobilization/Demobilization (% of Direct Cost)
Overhead, Contigencies & Miscellaneous (12%of Direct Cost) 7,980.00
Contractor's Profit (8% of Direct Cost) 5,320.00
Total Indirect Cost= 13,300.00

VAT (5.0% of Direct Cost+Indirect Cost) 3,990.00

Total Construction Cost 83,790.00

Unit Cost = 83,790.00

18AED.FRM023.00-10/18
 PHILKONSTRAK DEVELOPMENT CORPORATION
Design  Estimate  Construct  Develop
Door 3 MGR Building, Apitong Street, Sunrise Village Extension, Bulacao, Cebu City
Tel / Fax # (Main Office) (032) 407-3213; Cell# 0923-3043498; 0905-296-7376
(Bohol Coordinating Office) (038) 411-2753
E-mail Add: [email protected]; [email protected]
Website: philkonstrak.com/
Detailed Unit Price Analysis

Convergence and Special Support Program – Construction/Rehabilitation of Water Supply/Septage and Sewerage/Rain
Project :
Water Collector Systems, Construction of Solar Water System, Barangay Jolomaynon, Municipality of Dalaguete,

Location : Dalaguete, Cebu

0 0 0

PIPELAYING WORKS (Including excavation, sand bedding, pipe jointing, pipe fittings, disinfection, thrust block, backfilling and
2.0
hydrotesting)
2.1 Distribution Line
2.1.5 Thrust Block

Quantity: 5.00
Unit: cu.m

A. Material:
Description Qty. Unit Unit Cost Amount

Cement 60.00 bags 270.00 16,200.00

Sand 2.75 cu.m 2,000.00 5,500.00
Gravel 5.50 cu.m 2,000.00 11,000.00
Water 12.00 cu.m 55.00 660.00

Material Cost: 33,360.00

B. Equipment:
Description Qty. Days Rate/Day Amount

One Bagger Cement Mixer with Operator 1.00 0.63 3,000.00 1,875.00
Fuel 3.13 lit 90.00 281.25

Equipment Cost: 2,156.25

C. Labor:
Description Qty. Days Rate/Day Amount

Skilled Labor 2.00 1.25 500.00 1,250.00

Unskilled Labor 2.00 1.25 450.00 1,125.00
Foreman 1.00 1.25 700.00 875.00

Labor Cost: 3,250.00

Total Direct Cost (A+B+C)= 38,766.25
Indirect Cost
Mobilization/Demobilization (% of Direct Cost)
Overhead, Contigencies & Miscellaneous (12%of Direct Cost) 4,651.95
Contractor's Profit (8% of Direct Cost) 3,101.30
Total Indirect Cost= 7,753.25

VAT (5.0% of Direct Cost+Indirect Cost) 2,325.98

Total Construction Cost 48,845.48

Unit Cost = 9,769.10

18AED.FRM023.00-10/18
 PHILKONSTRAK DEVELOPMENT CORPORATION
Design  Estimate  Construct  Develop
Door 3 MGR Building, Apitong Street, Sunrise Village Extension, Bulacao, Cebu City
Tel / Fax # (Main Office) (032) 407-3213; Cell# 0923-3043498; 0905-296-7376
(Bohol Coordinating Office) (038) 411-2753
E-mail Add: [email protected]; [email protected]
Website: philkonstrak.com/
Detailed Unit Price Analysis

Convergence and Special Support Program – Construction/Rehabilitation of Water Supply/Septage and Sewerage/Rain
Project :
Water Collector Systems, Construction of Solar Water System, Barangay Jolomaynon, Municipality of Dalaguete,

Location : Dalaguete, Cebu

0 0 0

PIPELAYING WORKS (Including excavation, sand bedding, pipe jointing, pipe fittings, disinfection, thrust block, backfilling and
2.0
hydrotesting)
2.1 Distribution Line
2.1.6 Disinfection

Quantity: 3,000.00
Unit: ln.m

A. Material:
Description Qty. Unit Unit Cost Amount

Chlorine 9.00 gals 1,200.00 10,800.00

Water 45.00 cu.m 55.00 2,475.00

Material Cost: 13,275.00

B. Equipment:
Description Qty. Days Rate/Day Amount

Water Truck With Driver 1.00 0.45 8,000.00 3,600.00

Fuel 9.00 lit 90.00 810.00

Equipment Cost: 4,410.00

C. Labor:
Description Qty. Days Rate/Day Amount

Skilled Labor 2.00 10.00 500.00 10,000.00

Unskilled Labor 2.00 10.00 450.00 9,000.00
Foreman 1.00 10.00 700.00 7,000.00

Labor Cost: 26,000.00

Total Direct Cost (A+B+C)= 43,685.00
Indirect Cost
Mobilization/Demobilization (% of Direct Cost)
Overhead, Contigencies & Miscellaneous (12%of Direct Cost) 5,242.20
Contractor's Profit (8% of Direct Cost) 3,494.80
Total Indirect Cost= 8,737.00

VAT (5.0% of Direct Cost+Indirect Cost) 2,621.10

Total Construction Cost 55,043.10

Unit Cost = 18.35

18AED.FRM023.00-10/18
 PHILKONSTRAK DEVELOPMENT CORPORATION
Design  Estimate  Construct  Develop
Door 3 MGR Building, Apitong Street, Sunrise Village Extension, Bulacao, Cebu City
Tel / Fax # (Main Office) (032) 407-3213; Cell# 0923-3043498; 0905-296-7376
(Bohol Coordinating Office) (038) 411-2753
E-mail Add: [email protected]; [email protected]
Website: philkonstrak.com/
Detailed Unit Price Analysis

Convergence and Special Support Program – Construction/Rehabilitation of Water Supply/Septage and Sewerage/Rain
Project :
Water Collector Systems, Construction of Solar Water System, Barangay Jolomaynon, Municipality of Dalaguete,

Location : Dalaguete, Cebu

0 0 0

PIPELAYING WORKS (Including excavation, sand bedding, pipe jointing, pipe fittings, disinfection, thrust block, backfilling and
2.0
hydrotesting)
2.1 Distribution Line
2.1.7 Backfilling

Quantity: 135.00
Unit: cu.m

A. Material:
Description Qty. Unit Unit Cost Amount

Material Cost: -
B. Equipment:
Description Qty. Days Rate/Day Amount

Tampering Rammer w/ robin engine 5HP and Operator 2.00 5.63 2,000.00 22,500.00
Fuel 22.50 lit 90.00 2,025.00

Equipment Cost: 24,525.00

C. Labor:
Description Qty. Days Rate/Day Amount

Unskilled Labor 2.00 5.63 450.00 5,062.50

Labor Cost: 5,062.50

Total Direct Cost (A+B+C)= 29,587.50
Indirect Cost
Mobilization/Demobilization (% of Direct Cost)
Overhead, Contigencies & Miscellaneous (12%of Direct Cost) 3,550.50
Contractor's Profit (8% of Direct Cost) 2,367.00
Total Indirect Cost= 5,917.50

VAT (5.0% of Direct Cost+Indirect Cost) 1,775.25

Total Construction Cost 37,280.25

Unit Cost = 276.15

18AED.FRM023.00-10/18
 PHILKONSTRAK DEVELOPMENT CORPORATION
Design  Estimate  Construct  Develop
Door 3 MGR Building, Apitong Street, Sunrise Village Extension, Bulacao, Cebu City
Tel / Fax # (Main Office) (032) 407-3213; Cell# 0923-3043498; 0905-296-7376
(Bohol Coordinating Office) (038) 411-2753
E-mail Add: [email protected]; [email protected]
Website: philkonstrak.com/
Detailed Unit Price Analysis

Convergence and Special Support Program – Construction/Rehabilitation of Water Supply/Septage and Sewerage/Rain
Project :
Water Collector Systems, Construction of Solar Water System, Barangay Jolomaynon, Municipality of Dalaguete,

Location : Dalaguete, Cebu

0 0 0

PIPELAYING WORKS (Including excavation, sand bedding, pipe jointing, pipe fittings, disinfection, thrust block, backfilling and
2.0
hydrotesting)
2.1 Distribution Line
2.1.8 Hydrotesting

Quantity: 3,000.00
Unit: ln.m

A. Material:
Description Qty. Unit Unit Cost Amount

Hydrotesting Fittings 1.00 Assembly 20,000.00 20,000.00

Water 120.00 cu.m 55.00 6,600.00

Material Cost: 26,600.00

B. Equipment:
Description Qty. Days Rate/Day Amount

Water Truck with Driver 1.00 1.20 8,000.00 9,600.00

High Pressure Pump 1.00 10.00 1,200.00 12,000.00
Fuel 112.00 lit 90.00 10,080.00

Equipment Cost: 31,680.00

C. Labor:
Description Qty. Days Rate/Day Amount

Pipefitter 2.00 10.00 500.00 10,000.00

Unskilled Labor 2.00 10.00 450.00 9,000.00
Foreman 1.00 10.00 700.00 7,000.00

Labor Cost: 26,000.00

Total Direct Cost (A+B+C)= 84,280.00
Indirect Cost
Mobilization/Demobilization (% of Direct Cost)
Overhead, Contigencies & Miscellaneous (12%of Direct Cost) 10,113.60
Contractor's Profit (8% of Direct Cost) 6,742.40
Total Indirect Cost= 16,856.00

VAT (5.0% of Direct Cost+Indirect Cost) 5,056.80

Total Construction Cost 106,192.80

Unit Cost = 35.40

18AED.FRM023.00-10/18
 PHILKONSTRAK DEVELOPMENT CORPORATION
Design  Estimate  Construct  Develop
Door 3 MGR Building, Apitong Street, Sunrise Village Extension, Bulacao, Cebu City
Tel / Fax # (Main Office) (032) 407-3213; Cell# 0923-3043498; 0905-296-7376
(Bohol Coordinating Office) (038) 411-2753
E-mail Add: [email protected]; [email protected]
Website: philkonstrak.com/
Detailed Unit Price Analysis

Convergence and Special Support Program – Construction/Rehabilitation of Water Supply/Septage and Sewerage/Rain
Project :
Water Collector Systems, Construction of Solar Water System, Barangay Jolomaynon, Municipality of Dalaguete,

Location : Dalaguete, Cebu

0 0 0

PIPELAYING WORKS (Including excavation, sand bedding, pipe jointing, pipe fittings, disinfection, thrust block, backfilling and
2.0
hydrotesting)
2.1 Distribution Line
2.1.9 Transporting and Disposing of Unused Excavated Materials

Quantity: 225.00
Unit: cu.m

A. Material:
Description Qty. Unit Unit Cost Amount

Material Cost: -
B. Equipment:
Description Qty. Days Rate/Day Amount

Dumptruck with Driver 1.00 3.75 8,800.00 33,000.00

Fuel 120.00 lit 90.00 10,800.00

Equipment Cost: 43,800.00

C. Labor:
Description Qty. Days Rate/Day Amount

Unskilled Labor 4.00 3.75 450.00 6,750.00

Labor Cost: 6,750.00

Total Direct Cost (A+B+C)= 50,550.00
Indirect Cost
Mobilization/Demobilization (% of Direct Cost)
Overhead, Contigencies & Miscellaneous (12%of Direct Cost) 6,066.00
Contractor's Profit (8% of Direct Cost) 4,044.00
Total Indirect Cost= 10,110.00

VAT (5.0% of Direct Cost+Indirect Cost) 3,033.00

Total Construction Cost 63,693.00

Unit Cost = 283.08

18AED.FRM023.00-10/18
 PHILKONSTRAK DEVELOPMENT CORPORATION
Design  Estimate  Construct  Develop
Door 3 MGR Building, Apitong Street, Sunrise Village Extension, Bulacao, Cebu City
Tel / Fax # (Main Office) (032) 407-3213; Cell# 0923-3043498; 0905-296-7376
(Bohol Coordinating Office) (038) 411-2753
E-mail Add: [email protected]; [email protected]
Website: philkonstrak.com/
Detailed Unit Price Analysis

Convergence and Special Support Program – Construction/Rehabilitation of Water Supply/Septage and Sewerage/Rain
Project :
Water Collector Systems, Construction of Solar Water System, Barangay Jolomaynon, Municipality of Dalaguete,

Location : Dalaguete, Cebu

0 0 0

3.0 Additional Works

3.1 75mm∅ Flow Meter

Quantity: 1.00
Unit: assembly

A. Material:
Description Qty. Unit Unit Cost Amount

75mm Flow Meter 1.00 pcs 30,000.00 30,000.00

75mmØ Slip On flange 10.00 pcs 350.00 3,500.00
75mm C.I Gate Valve, FF 1.00 unit 15,000.00 15,000.00
75mm C.I Tee, FF 1.00 pcs. 4,000.00 4,000.00
75mmØ Flange Adaptor, FM 5.00 pcs 2,000.00 10,000.00
75mmØ G.I Pipe, Sch40 2.00 lengths 7,500.00 15,000.00
75mm x 90 deg. B.I Elbow, Welded 2.00 pcs 280.00 560.00
75mm Mechanical End Cap 1.00 pc 1,500.00 1,500.00
50mm Pressure Guage (300 psi) 1.00 unit 750.00 750.00
25mm Air Release Valve, Cast iron 1.00 unit 17,000.00 17,000.00
75mm x 25mm Tapping Saddle 1.00 unit 2,000.00 2,000.00
DI Tapping Saddle 75mm x 50mm 1.00 unit 2,000.00 2,000.00
75mm Blind Flange 1.00 pc 600.00 600.00
CI Check Valve 75mm, FF, Swing 1.00 pc 8,500.00 8,500.00
Bolts and Nuts 88.00 pcs 200.00 17,600.00
Gasket 1.00 pc 1,000.00 1,000.00
Cement 2.00 bags 270.00 540.00
Sand 0.25 cu.m 2,000.00 500.00
Gravel 0.50 cu.m 2,000.00 1,000.00
Deformed Bars 5.00 lengths 293.70 1,468.50
G.I Tie Wire 2.00 kgs 90.00 180.00
Valve Box Cover 1.00 pc 3,000.00 3,000.00
Consumables ( Welding rod, sand paper, paint, etc.) 1.00 unit 20,000.00 20,000.00

Material Cost: 155,698.50

B. Equipment:
Description Qty. Days Rate/Day Amount

Elf Truck with Driver 1.00 1.00 7,500.00 7,500.00

Welding Machine 1.00 3.00 3,000.00 9,000.00
Grinder 1.00 2.00 500.00 1,000.00
Fuel 20.00 lit 90.00 1,800.00

Equipment Cost: 19,300.00

C. Labor:
Description Qty. Days Rate/Day Amount

Pipefitter 2.00 14.00 500.00 14,000.00

Unskilled Labor 4.00 14.00 450.00 25,200.00
Foreman 1.00 14.00 700.00 9,800.00
Supervising Engineer 1.00 14.00 1,000.00 14,000.00

Labor Cost: 63,000.00

Total Direct Cost (A+B+C)= 237,998.50
Indirect Cost
Mobilization/Demobilization (% of Direct Cost)
Overhead, Contigencies & Miscellaneous (12%of Direct Cost) 28,559.82
Contractor's Profit (8% of Direct Cost) 19,039.88
Total Indirect Cost= 47,599.70

VAT (5.0% of Direct Cost+Indirect Cost) 14,279.91

Total Construction Cost 299,878.11

Unit Cost = 299,878.11

18AED.FRM023.00-10/18
 PHILKONSTRAK DEVELOPMENT CORPORATION
Design  Estimate  Construct  Develop
Door 3 MGR Building, Apitong Street, Sunrise Village Extension, Bulacao, Cebu City
Tel / Fax # (Main Office) (032) 407-3213; Cell# 0923-3043498; 0905-296-7376
(Bohol Coordinating Office) (038) 411-2753
E-mail Add: [email protected]; [email protected]
Website: philkonstrak.com/
Detailed Unit Price Analysis

Convergence and Special Support Program – Construction/Rehabilitation of Water Supply/Septage and Sewerage/Rain
Project :
Water Collector Systems, Construction of Solar Water System, Barangay Jolomaynon, Municipality of Dalaguete,

Location : Dalaguete, Cebu

0 0 0

3.0 Additional Works

3.2 12KW Hybrid Solar Power Energy

Quantity: 1.00
Unit: unit

A. Material:
Description Qty. Unit Unit Cost Amount

12KW Hybrid Solar Power Energy 1.00 unit 1,200,000.00 1,200,000.00

Micellaneous Electrical works 1.00 unit 200,000.00 200,000.00

Material Cost: 1,400,000.00

B. Equipment:
Description Qty. Days Rate/Day Amount

Elf Truck with Driver 1.00 1.00 7,500.00 7,500.00

Welding Machine 1.00 3.00 3,000.00 9,000.00
Grinder 1.00 2.00 500.00 1,000.00
Fuel 20.00 lit 90.00 1,800.00

Equipment Cost: 19,300.00

C. Labor:
Description Qty. Days Rate/Day Amount

Electricial 4.00 30.00 500.00 60,000.00

Unskilled Labor 4.00 30.00 450.00 54,000.00
Foreman 1.00 30.00 700.00 21,000.00
Supervising Engineer 1.00 30.00 1,000.00 30,000.00

Labor Cost: 165,000.00

Total Direct Cost (A+B+C)= 1,584,300.00
Indirect Cost
Mobilization/Demobilization (% of Direct Cost)
Overhead, Contigencies & Miscellaneous (12%of Direct Cost) 190,116.00
Contractor's Profit (8% of Direct Cost) 126,744.00
Total Indirect Cost= 316,860.00

VAT (5.0% of Direct Cost+Indirect Cost) 95,058.00

Total Construction Cost 1,996,218.00

Unit Cost = 1,996,218.00

18AED.FRM023.00-10/18
 PHILKONSTRAK DEVELOPMENT CORPORATION
Design  Estimate  Construct  Develop
Door 3 MGR Building, Apitong Street, Sunrise Village Extension, Bulacao, Cebu City
Tel / Fax # (Main Office) (032) 407-3213; Cell# 0923-3043498; 0905-296-7376
(Bohol Coordinating Office) (038) 411-2753
E-mail Add: [email protected]; [email protected]
Website: philkonstrak.com/
Detailed Unit Price Analysis

Convergence and Special Support Program – Construction/Rehabilitation of Water Supply/Septage and Sewerage/Rain
Project :
Water Collector Systems, Construction of Solar Water System, Barangay Jolomaynon, Municipality of Dalaguete,

Location : Dalaguete, Cebu

0 0 0

3.0 Additional Works

3.3 ASSEMBLIES

Quantity: 1.00
Unit: unit

A. Material:
Description Qty. Unit Unit Cost Amount
-
Blow-off assembly 1.00 unit 250,000.00 250,000.00
50mm∅ Stub-outs Connections 6.00 sets 19,888.00 119,328.00
AR/AV Assembly 1.00 unit 38,474.00 38,474.00

Material Cost: 407,802.00

B. Equipment:
Description Qty. Days Rate/Day Amount

Elf Truck with Driver 1.00 0.44 7,500.00 3,329.54

Welding Machine 1.00 2.00 3,000.00 6,000.00
Grinder 1.00 2.00 500.00 1,000.00
Fuel 8.88 lit 90.00 799.09

Equipment Cost: 11,128.62

C. Labor:
Description Qty. Days Rate/Day Amount

Pipefitter 2.00 20.00 500.00 20,000.00

Unskilled Labor 4.00 20.00 450.00 36,000.00
Foreman 1.00 20.00 700.00 14,000.00
Supervising Engineer 1.00 20.00 1,000.00 20,000.00

Labor Cost: 90,000.00

Total Direct Cost (A+B+C)= 508,930.62
Indirect Cost
Mobilization/Demobilization (% of Direct Cost)
Overhead, Contigencies & Miscellaneous (12%of Direct Cost) 61,071.67
Contractor's Profit (8% of Direct Cost) 40,714.45
Total Indirect Cost= 101,786.12

VAT (5.0% of Direct Cost+Indirect Cost) 30,535.84

Total Construction Cost 641,252.59

Unit Cost = 641,252.59

18AED.FRM023.00-10/18
 PHILKONSTRAK DEVELOPMENT CORPORATION
Design  Estimate  Construct  Develop
Door 3 MGR Building, Apitong Street, Sunrise Village Extension, Bulacao, Cebu City
Tel / Fax # (Main Office) (032) 407-3213; Cell# 0923-3043498; 0905-296-7376
(Bohol Coordinating Office) (038) 411-2753
E-mail Add: [email protected]; [email protected]
Website: philkonstrak.com/
Detailed Unit Price Analysis

Convergence and Special Support Program – Construction/Rehabilitation of Water Supply/Septage and Sewerage/Rain
Project :
Water Collector Systems, Construction of Solar Water System, Barangay Jolomaynon, Municipality of Dalaguete,

Location : Dalaguete, Cebu

0 0 0

3.0 Additional Works

3.4 5Hp - Centrifugal Pump with Pump House

Quantity: 1.00
Unit: unit

A. Material:
Description Qty. Unit Unit Cost Amount

5Hp - Centrifugal Pump with Pump House 1.00 unit 150,000.00 150,000.00
Pump House 1.00 unit 150,000.00 150,000.00

Material Cost: 300,000.00

B. Equipment:
Description Qty. Days Rate/Day Amount

Elf Truck with Driver 1.00 0.78 7,500.00 5,825.83

Welding Machine 1.00 1.00 3,000.00 3,000.00
Grinder 1.00 2.00 500.00 1,000.00
Fuel 15.54 lit 90.00 1,398.20

Equipment Cost: 11,224.03

C. Labor:
Description Qty. Days Rate/Day Amount

Skilled Labor 2.00 15.00 500.00 15,000.00

Unskilled Labor 4.00 15.00 450.00 27,000.00
Foreman 1.00 15.00 700.00 10,500.00
Supervising Engineer 1.00 15.00 1,000.00 15,000.00

Labor Cost: 67,500.00

Total Direct Cost (A+B+C)= 378,724.03
Indirect Cost
Mobilization/Demobilization (% of Direct Cost)
Overhead, Contigencies & Miscellaneous (12%of Direct Cost) 3,787.24
Contractor's Profit (8% of Direct Cost) 45,446.88
Total Indirect Cost= 49,234.12

VAT (0.0% of Direct Cost+Indirect Cost) -

Total Construction Cost 427,958.15

Unit Cost = 427,958.15

18AED.FRM023.00-10/18