Post on 10-Mar-2016
description
transcript
Particulars Pipe Size O.D. (m) I.D. (m) Length (m)
rio hondopipelaying w/ excav. 300 0.32 0.30 0.00
250 0.28 0.25 318.20200 0.23 0.20 862.02
1180.22Mariki
pipelaying w/ excav. 300 0.32 0.30 724.80
rio hondo
pipelaying w/ pipehanger300 0.32 0.30 0.00250 0.28 0.25 242.12200 0.23 0.20 977.64
1219.76Mariki
300.00 0.32 0.30 104.34250.00 0.28 0.25 611.00200.00 0.23 0.20 3670.00
4385.34Permit Fee
0.000.00 11.28
12.6912.5619.4412.48
15.67 164.89PL
4.6514.57 153.31 8.8423.01 242.12 PH53.25 560.32 9.84
9.859.869.879.889.893.283.724.906.107.288.46
pipelaying w/ pipehanger w/ concrete pile
Excavation (sq)
174.87
Concrete Breaking Item 201 Trench Width Area
0.62 0.00 0.00 0.000.58 184.56 553.67 65.790.53 456.87 1370.61 162.87
641.43 1924.28 228.67
0.62 449.38 1348.13 160.203272.41 160.20
0.00 0.00 0.00 0.000.00 0.00 0.00 0.000.00 0.00 0.00 0.00
0.00 0.00 0.00 0.000.00 0.00 0.00 0.000.00 0.00 0.00 0.00
PL
118.67133.50132.13204.51131.29
48.9293.00
862.02
PH
103.52103.62103.73103.83103.94104.04
34.5139.1351.5564.1776.5989.00
excava tion
(cu.m.)
1839.66 977.64
Republic of the PhilippinesZAMBOANGA CITY WATER DISTRICT
Pilar Street, Zamboanga City
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (PHASE III) (PACKAGE 2)
ZAMBOANGA CITY, PHILIPPINES
BREAKDOWN OF EXPENDITURES % OF TOTALI - ESTIMATED COST
A. DIRECT COST:1. Mobilization/Demobilization . . . . . . . . . . . . . . . . . . . . . #REF!2. Materials . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . #REF!3. Labor (including fringe benefits) . . . . . . . . . . . . . . . . . . #REF!4. Equipment Expenses . . . . . . . . . . . . . . . . . . . . . . . . . #REF!
B. INDIRECT COST:1. Overhead contingency Miscellaneous . . . . . . . . . . . . . . #REF!2. Profit . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . #VALUE!3. Comprehensive All Risk Insurance . . . . . . . . . . . . . . . .4. Value Added Tax (5% of EDC, OCM and Profit) . . . . . #REF!5. Materials Testing 7% of 1% of OCM . . . . . . . . . . . . . .
C. ENVIRONMENTAL COMPLIANCE AND PERMITS1. Concrete Cutting/Demolition & Excavation Fee Err:5092. Certificate of Non Coverage (CNC) #REF!
S U B - T O T A L (CONTRACT COST) #REF!
II - ESTIMATED GOVERNMENT EXPENDITURES1. Engineering & Administrative Overhead #REF!2. POW/Site Acquisition/Pre-Engineering3. Materials to be furnished by the government4. Materials Quality Control & Hydrology (MQCH)5. Retention for RO & C.O.
S U B - T O T A L #REF!
III - CONTINGENCIES/RESERVED:1. Physical (up to 5% of the Estimated Contract Cost) . . . . . .2. Price Escalation (up to 12% of the Estimated Contract Cost) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3. Preliminary Engineering . . . . . . . . . . . . . . . . . . . . . . . . . .
S U B - T O T A L 0.00 TOTAL ESTIMATED PROJECT COST #REF!
PREPARED BY: CHECKED & SUBMITTED BY:
REX D. SALE JR. EDITO M. BAUTISTA JR.Senior Eng'r A (J.O.), CE Officer-In-Charge
DESIGN DIVISION DESIGN DIVISION
APPROVED BY: RECOMMENDING PROJECT IMPLEMENTATION:
MARLI ACOSTA - DE FIESTA ARNULFO A. ALFONSOOfficer-In-Charge AGM-Technical Services Group
ENGINEERING & CONSTRUCTION DEPARTMENT
APPROVED FOR PROJECT IMPLEMENTATION:
LEONARDO REY D. VASQUEZGeneral Manager
Republic of the PhilippinesZAMBOANGA CITY WATER DISTRICT
Pilar Street, Zamboanga City
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (PHASE III) (PACKAGE 2)
ZAMBOANGA CITY, PHILIPPINES
% OF TOTAL AMOUNT
#REF! #REF!#REF! #REF!#REF! #REF!#REF! #REF!
#REF! #REF!#VALUE!
#REF! #REF!
Err:509 Err:509#REF! 5,000.00#REF! #REF!
#REF! 287,437.50
#REF! 287,437.50
0.00 0.00 #REF! #REF!
CHECKED & SUBMITTED BY:
EDITO M. BAUTISTA JR.Officer-In-ChargeDESIGN DIVISION
RECOMMENDING PROJECT IMPLEMENTATION:
ARNULFO A. ALFONSOAGM-Technical Services Group
Page 9 of 362
Republic of the Philippines ZAMBOANGA CITY WATER DISTRICT
Pilar Street, Zamboanga City
INDIVIDUAL PROGRAM OF WORK
PROJECT TITLE:
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (PHASE III) (PACKAGE 2)
LOCATION: ZAMBOANGA CITY, PHILIPPINES
PROJECT CATEGORY:
PIPELAYING
PROJECT DESCRIPTION: LIMITS: Km.
LENGTH: SUPPLY/LAYING OF 829.14 ln.m. OF 300mm HDPE SDR 17 PIPELINESUPPLY/LAYING OF 1,171.32 ln.m. OF 250mm HDPE SDR 17 PIPELINESUPPLY/LAYING OF 5,509.66 ln.m. OF 200mm HDPE SDR 17 PIPELINE
MININUM EQUIPMENT REQUIREDDescription No. Description
Concrete Vibrator 3 One Bagger MixerPipe Cutter 1 Welding MachineButt Fusion Machine 1 Steel LadderDump Truck (10 cu.m.) 2Backhoe 1
1
Water Pump 1Tamper Rammer Machine 1Plate Compactor 1Water Truck (1000 gal.) 3Angle Grinder 2Bar Cutter 3Bar Bender 3Cargo Truck (10T, 270 Hp) 3
ESTIMATED COST OF PROPOSED PROJECTS
ITEM NO. DESCRIPTION
Generator Set/Welding Machine w/ complete accesories (w/ fuel)
Page 10 of 362
SPL-1 Mobilization/Demobilization SPL-3 Temporary Facilities
SPL-4 Construction Safety & Health Program SPL-5 Final Staking/Layouting/Line & Grade
SPL - 9b Installation of 250mm. x 6.00m. HDPE Pipe, SDR 17 (on pipe hanger)
SPL - 9a Installation of 200mm. x 6.00m. HDPE Pipe, SDR 17 (on pipe hanger)
SPL - 6a Fabrication of Pipe Hanger (for 200mm HDPE Pipe, SDR 17) SPL - 6b Fabrication of Pipe Hanger (for 250mm HDPE Pipe, SDR 17)
Page 11 of 362
SPL - 10 Installation of HDPE Tee, SDR 17 (250mm. x 200mm.)
SPL-13d SUPPLY & INSTALLATION OF HDPE SDR 17 BEND (250mm x 45)
SPL - 12a Installation of HDPE Bend, SDR 17 (250mmm. x 11.25o)
SPL - 12b Installation of HDPE Bend, SDR 17 (200mm. x 45o)
SPL-13g SUPPLY & INSTALLATION OF HDPE SDR 17 BEND (200mm x 11.25)
SPL - 11a Installation of HDPE Wye, SDR 17 (300mm. x 250mm.)
SPL - 11b Installation of HDPE Wye, SDR 17 (250mm. x 200mm.) SPL -11c Installation of HDPE Wye, SDR 17 (200mm. x 200mm.) SPL - 13 Installation of HDPE Clean Out, SDR 17 (200mm.) SPL-16 SUPPLY & CONSTRUCTION OF SEWER MAINTENANCE HOLE WITH COVER SPL-17 SUPPLY & INSTALLATION OF 0.20m x 0.20m PRECAST CONCRETE PILE SPL-18
201.00 AGGREGATE BASE COURSE 200.00 AGGREGATE SUBBASE COURSE
311 (1)b PCC PAVEMENT(PLAIN) - CONVENTIONAL METHOD, 230MM THICK
PREPARED BY:
REX D. SALE JR.Senior Eng'r A (J.O.), CE
DESIGN DIVISION
APPROVED BY:
MARLI ACOSTA - DE FIESTAOfficer-In-Charge
ENGINEERING & CONSTRUCTION DEPARTMENT
SUPPLY & CONSTRUCTION OF CONCRETE PIPE ENCASEMENT (FOR 300mm HDPE SDR 17 PIPELINE)
Page 12 of 362
APPROVED FOR PROJECT IMPLEMENTATION:
LEONARDO REY D. VASQUEZGeneral Manager
Page 13 of 362
Republic of the Philippines ZAMBOANGA CITY WATER DISTRICT
Pilar Street, Zamboanga City
INDIVIDUAL PROGRAM OF WORK16-Mar-15
(Date)
APPROPRIATE: #REF!
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (PHASE III) (PACKAGE 2) SOURCE OF FUNDS:ISSUED OBLIGATED:AUTHORITY RELEASED:
ZAMBOANGA CITY, PHILIPPINES CALENDAR DAYS TO COMPLETE: C.D.
DESIRABLE STARTING DATE: UPON APPROVAL
PIPELAYING CONTRACT / X / ADMINISTRATION / /
SUPPLY/LAYING OF 829.14 ln.m. OF 300mm HDPE SDR 17 PIPELINESUPPLY/LAYING OF 1,171.32 ln.m. OF 250mm HDPE SDR 17 PIPELINESUPPLY/LAYING OF 5,509.66 ln.m. OF 200mm HDPE SDR 17 PIPELINE
MININUM EQUIPMENT REQUIRED TECHNICAL PERSONNEL REQUIREDNo. Description No. Description No.
3 CONSTRUCTION FOREMAN 13 SAFETY OFFICER 11 LABORERS 15
CARPENTER 1MASON 1PAINTER 2WELDER 2LIGHT EQUIPMENT OPERATOR 2PIPEFITTER 2STEELMAN 2
ESTIMATED COST OF PROPOSED PROJECTS
UNIT QTY.DIRECT COST
ADJUSTED UNITTOTAL UNIT COST% OF TOTAL
Page 14 of 362
#REF! lot 1.00 #REF! #REF! #REF!#REF! each 1.00 57,418.00 57,418.00 60,288.90#REF! #REF! #REF! #REF! #REF! #REF!#REF! lot 1.00 26,090.78 26,090.78 27,395.32#REF! ln.m. 1,104.15 4,182.52 3.79 4.61#REF! #REF! #REF! #REF! #REF! #REF!
#VALUE! #VALUE!#VALUE! #VALUE!#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#REF! ln.m. 223.43 804,284.83 3,599.72 4,384.46
#REF! ln.m. 880.72 1,632,893.04 1,854.04 2,258.22
#REF! assembly 264.00 400,972.12 1,518.83 1,849.94#REF! assembly 104.00 156,513.75 1,504.94 1,833.02
#REF! #REF! #REF! #REF! #REF! #REF!
#VALUE! #VALUE!
Page 15 of 362
#REF! PCS. 20.00 205,088.33 10,254.42 12,489.88#REF! #REF! #REF! #REF! #REF! #REF!
#VALUE! #VALUE!#VALUE! #VALUE!#VALUE! #VALUE!#VALUE! #VALUE!#VALUE! #VALUE!#VALUE! #VALUE!#REF! PCS. 7.00 47,255.02 6,750.72 8,222.37
#REF! pcs. 2.00 12,299.83 6,149.92 7,490.60
#REF! pcs. 42.00 160,634.32 3,824.63 4,658.40
#REF! PCS. 12.00 39,581.00 3,298.42 4,017.47
#REF! pc. 1.00 16,859.92 16,859.92 20,535.38
#REF! pcs. 2.00 22,823.83 11,411.92 13,899.71#REF! pcs. 40.00 289,916.67 7,247.92 8,827.96#REF! pcs. 42.00 65,756.25 1,565.63 1,906.93#REF! UNITS 42.00 9,166,814.38 218,257.49 265,837.62#REF! UNITS 2,193.00 6,662,744.61 3,038.19 3,700.51#REF! LN.M. 15.00 100,030.65 6,668.71 8,122.49
#REF! CU.M. 388.87 348,660.48 896.60 1,092.05#REF! CU.M. 376.33 321,094.07 853.23 1,039.24#REF! SQ.M. 449.38 493,265.21 1,097.67 1,336.96
Total Direct Cost #REF!
CHECKED & SUBMITTED BY:
EDITO M. BAUTISTA JR.Officer-In-ChargeDESIGN DIVISION
RECOMMENDING PROJECT IMPLEMENTATION:
ARNULFO A. ALFONSOAGM-Technical Services Group
Page 16 of 362
APPROVED FOR PROJECT IMPLEMENTATION:
LEONARDO REY D. VASQUEZGeneral Manager
GANTT CHART Project : DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (PHASE III) (PACKAGE 2) Location : ZAMBOANGA CITY, PHILIPPINES Total Estimated Project Cost : #REF! Project Duration : FORTY (88) CALENDAR DAYS
Particulars
SPL - 2 Fee's & Permits SPL-1 Mobilization/Demobilization SPL-3 Temporary Facilities
#REF! ## SPL-4 Construction Safety & Health Program SPL-5 Final Staking/Layouting/Line & Grade
#REF! ## SPL - 9b Installation of 250mm. x 6.00m. HDPE Pipe, SDR 17 (on pipe hanger) SPL - 9a Installation of 200mm. x 6.00m. HDPE Pipe, SDR 17 (on pipe hanger) SPL - 6a Fabrication of Pipe Hanger (for 200mm HDPE Pipe, SDR 17) SPL - 6b Fabrication of Pipe Hanger (for 250mm HDPE Pipe, SDR 17)
#REF! ## SPL - 10 Installation of HDPE Tee, SDR 17 (250mm. x 200mm.)
#REF! ##
SPL-13d SUPPLY & INSTALLATION OF HDPE SDR 17 BEND (250mm x 45) SPL - 12a Installation of HDPE Bend, SDR 17 (250mmm. x 11.25o) SPL - 12b Installation of HDPE Bend, SDR 17 (200mm. x 45o) SPL-13g SUPPLY & INSTALLATION OF HDPE SDR 17 BEND (200mm x 11.25) SPL - 11a Installation of HDPE Wye, SDR 17 (300mm. x 250mm.) SPL - 11b Installation of HDPE Wye, SDR 17 (250mm. x 200mm.) SPL -11c Installation of HDPE Wye, SDR 17 (200mm. x 200mm.) SPL - 13 Installation of HDPE Clean Out, SDR 17 (200mm.) SPL-16 SUPPLY & CONSTRUCTION OF SEWER MAINTENANCE HOLE WITH COVER SPL-17 SUPPLY & INSTALLATION OF 0.20m x 0.20m PRECAST CONCRETE PILE SPL-18 SUPPLY & CONSTRUCTION OF CONCRETE PIPE ENCASEMENT (FOR 300mm HDPE SDR 17 PIPELINE) 201.00 AGGREGATE BASE COURSE 200.00 AGGREGATE SUBBASE COURSE 311 (1)b PCC PAVEMENT(PLAIN) - CONVENTIONAL METHOD, 230MM THICK
TOTAL CONTRACT COST CASH OUTLAY REQUIREMENT TARGETED COMPLETION THIS PERIOD COMMULATIVE COMPLETION TO DATE
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (PHASE III) (PACKAGE 2)
Amounts % Perfected
Php 5,000.00 #REF!#REF! #REF!
Php 60,288.90 #REF!#REF! #REF!
Php 27,395.32 #REF! Php 5,094.31 #REF!
#REF! #REF! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Php 979,618.93 #REF! Php 1,988,863.72 #REF! Php 488,384.04 #REF! Php 190,633.74 #REF!
#REF! #REF! #VALUE!
Php 249,797.59 #REF!#REF! #REF!
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Php 57,556.61 #REF! Php 14,981.20 #REF! Php 195,652.60 #REF! Php 48,209.66 #REF! Php 20,535.38 #REF! Php 27,799.43 #REF! Php 353,118.50 #REF! Php 80,091.11 #REF! Php 11,165,179.92 #REF! Php 8,115,222.94 #REF! Php 121,837.33 #REF! Php 424,668.46 #REF! Php 391,092.58 #REF! Php 600,797.02 #REF!
#REF! #REF!
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: SPL-1 Mobilization/DemobilizationUnit of Measurement: lotOutput per day: N/AQuantity: 1.00 lot
Designation No. Person
A. LaborN/A
Sub-Total for A
Name and Capacity No. of Units
B. EquipmentN/A
Sub-Total for BC. Total (A+B)D. Output per day = N/A
Name and Specifications Quantity
E. Mobilization/Demobilization
Estimated Direct Cost Mob./Demo (1.0% of E.D.C.)
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
Note: Per D.O. 22 series 2015, Mobilization/Demobilization should not exceed 1% of estimated Direct Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
Zamboanga City, Philippines
No. Person No. of Days Daily Rate Amount
P -
No. of Units No. of Days Daily Rate Amount
P -
Quantity Unit Unit Cost Amount
Estimated Direct Cost #REF! Mob./Demo (1.0% of E.D.C.) #REF!
P #REF!#REF!
0% per D.O. 22 s 2015 #REF!0% per D.O. 22 s 2015 #REF!5% per D.O. 22 s 2015 #REF!
#REF!#REF!
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: SPL - 2 Fee's & PermitsUnit of Measurement: lotOutput per day: N/AQuantity: 1.00 lot
Designation No. Person
A. LaborN/A
Sub-Total for A
Name and Capacity No. of Units
B. EquipmentN/A
Sub-Total for BC. Total (A+B)D. Output per day = N/A
Name and Specifications Quantity
E. Fees
a. Certificate of Non Coverage (CNC) 1
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
Zamboanga City, Philippines
No. of Days Daily Rate Amount
P
No. of Days Daily Rate Amount
P
Unit Unit Cost Amount
lot 5,000.00 5,000.00
P 5,000.00 5,000.00
0% per D.O. 22 s 2015 - 0% per D.O. 22 s 2015 - 0% per D.O. 22 s 2015 -
5,000.00 5,000.00
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: SPL-3 Temporary FacilitiesUnit of Measurement: eachOutput per day: 1.00 each/dayQuantity: 1.00 each
Designation
A. Labor a. Construction Foreman/Engineering Assistant b. Skilled Laborers c. Laborers
Sub-Total for A
Name and Capacity
B. Equipment N/A
Sub-Total for BC. Total (A+B)D. Output per day = 1.00
Name and Specifications
E. Materials a. 6 pcs. - 2" x 4" x 8' (Good lumber) b. 14 pcs. - 2" x 4" x 12' (Good lumber) c. 6 pcs. - 2" x 3" x 8' (Good lumber) d. 12 pcs. - 2" x 4" x 10' (Good lumber) e. 144 pcs. - 2" x 2" x 10' (good lumber) f. *12mm Thk x 1.20m x 2.40m Ordinary Plywood g. GA # 26 x 10' Corrugated G.I. Sheet h. Assorted C.W. Nails
i. Interlink Wire j. Empty Drum k. Toilet Bowl l. Door lock (Branded) m. Hinges
* ALL SIZES REFERRED HEREIN SHOULD MEAN COMMERCIALLY AVAILABLE MEASUREMENTS TOLERANCE OF 1mm
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
Zamboanga City, PhilippinesTemporary Facilities
each/dayeach
Designation No. Person No. of Days Daily Rate
Construction Foreman/Engineering Assistant 1 1 524.002 1 366.006 1 317.00
Sub-Total for A
Name and Capacity No. of Units No. of Days Daily Rate
Sub-Total for BTotal (A+B)
each
Name and Specifications Quantity Unit Unit Cost
32 bdft. 20.00 112 bdft. 20.00 24 bdft. 20.00 80 bdft. 20.00
480 bdft. 20.00 *12mm Thk x 1.20m x 2.40m Ordinary Plywood 26 pcs. 950.00
16 pcs. 410.00 16 kgs. 80.00
2 rolls 500.00 2 pcs. 500.00 1 pcs. 2,500.00 2 pcs. 1,200.00 4 pcs. 65.00
* ALL SIZES REFERRED HEREIN SHOULD MEAN COMMERCIALLY AVAILABLE MEASUREMENTS TOLERANCE OF 1mm
Sub-Total for E
0% per D.O. 29 s 20110% per D.O. 29 s 20115% per D.O. 29 s 2011
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
Daily Rate Amount
524.00 524.00 366.00 732.00 317.00 1,902.00
P 3,158.00
Daily Rate Amount
P 3,158.00
Unit Cost Amount
20.00 640.00 20.00 2,240.00 20.00 480.00 20.00 1,600.00 20.00 9,600.00 950.00 24,700.00 410.00 6,560.00 80.00 1,280.00
500.00 1,000.00 500.00 1,000.00 2,500.00 2,500.00 1,200.00 2,400.00 65.00 260.00
P 54,260.00 57,418.00
per D.O. 29 s 2011 - per D.O. 29 s 2011 - per D.O. 29 s 2011 2,870.90
60,288.90 60,288.90
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: SPL-4 Construction Safety & Health ProgramUnit of Measurement: lotOutput per day: N/AQuantity: 1.00 lot
Designation
A. Labora. Safety Officerb. Skilled Laborerc. Laborer
Sub-Total for A
Name and Capacity
B. EquipmentN/A
Sub-Total for BC. Total (A+B)D. Output per day = N/A
Name and Specifications
E. Materialsa. Medical Suppliesb. 1.20m x 2.40m Tarpaulin (Project Signage) including Layout and Printing
c. 20 pcs. - 2" x 2" x 10' Coco Lumberd. 24 pcs. - 2" x 3" x 10' Coco Lumbere. *12mm Thk x 1.20m x 2.40m Ordinary Plywoodf. 3" C.W. Nailg. 4" C.W. Nailh. Polyethelyne Warning Tape, 3"W x 1000ft/roll
* ALL SIZES REFERRED HEREIN SHOULD MEAN COMMERCIALLY AVAILABLE MEASUREMENTS TOLERANCE OF 1mm
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
* ALL SIZES REFERRED HEREIN SHOULD MEAN COMMERCIALLY AVAILABLE MEASUREMENTS TOLERANCE OF 1mm
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
Zamboanga City, PhilippinesConstruction Safety & Health Program
lot
Designation No. Person No. of Days Daily Rate Amount
1 5 524.00 2,620.00 1 5 366.00 1,830.00 2 5 317.00 3,170.00
Sub-Total for A P 7,620.00
Name and Capacity No. of Units No. of Days Daily Rate Amount
Sub-Total for B PTotal (A+B) 7,620.00
Name and Specifications Quantity Unit Unit Cost Amount
1 set 3,122.78 3,122.78 1.20m x 2.40m Tarpaulin (Project Signage) including Layout and Printing 2 units 787.50 1,575.00
67 bd.ft. 20.00 1,333.00 120 bd.ft. 20.00 2,400.00
*12mm Thk x 1.20m x 2.40m Ordinary Plywood 4 shts. 950.00 3,800.00 4 kgs. 80.00 320.00 4 kgs. 80.00 320.00
Polyethelyne Warning Tape, 3"W x 1000ft/roll 4 rolls 1,400.00 5,600.00
* ALL SIZES REFERRED HEREIN SHOULD MEAN COMMERCIALLY AVAILABLE MEASUREMENTS TOLERANCE
Sub-Total for E P 18,470.78 26,090.78
0% per D.O. 22 s 2015 - 0% per D.O. 22 s 2015 - 5% per D.O. 22 s 2015 1,304.54
27,395.32 27,395.32
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
Zamboanga City, Philippines
Amount
2,620.00 1,830.00 3,170.00
7,620.00
Amount
7,620.00
Amount
3,122.78 1,575.00
1,333.00 2,400.00 3,800.00 320.00 320.00 5,600.00
18,470.78 26,090.78 - - 1,304.54 27,395.32 27,395.32
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: SPL-5 Final Staking/Layouting/Line & GradeUnit of Measurement: ln.m.Output per day: 750.00 ln.m./dayQuantity: 1,104.15 ln.m.
Designation No. Person
A. Labora. Construction Foreman 1b. Skilled Worker 2c. Laborer 5
Sub-Total for A
Name and Capacity No. of Units
B. EquipmentN/A
Sub-Total for BC. Total (A+B)D. Output per day = 750.00 ln.m.
Name and Specifications Quantity
E. MaterialsN/A
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
Zamboanga City, Philippines
No. of Days Daily Rate Amount
1.47 524.00 771.43 1.47 366.00 1,077.65 1.47 317.00 2,333.44
P 4,182.52
No. of Days Daily Rate Amount
P - 4,182.52
Unit Unit Cost Amount
P - 4,182.52
8% per D.O. 22 s 2015 334.60 8% per D.O. 22 s 2015 334.60 5% per D.O. 22 s 2015 242.59
5,094.31 4.61
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: SPL-4 FINAL STAKING/LAY-OUTING/LINE AND GRADEUnit of Measurement: LN.M.Output per day: 363.10 LN.M./DAYQuantity: 726.20 LN.M.
Designation No. Person
A. Labora. Construction Foreman 1b. Laborers 1c. Skilled Worker 1
Sub-Total for A
Name and Capacity No. of Units
B. EquipmentN/A
Sub-Total for BC. Total (A+B)D. Output per day = 363.10 LN.M./DAY
Name and Specifications Quantity
E. MaterialsN/A
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
No. Person No. of Days Daily Rate Amount
1 2 524.00 1,048.00 1 2 317.00 634.00 1 2 366.00 732.00
P 2,414.00
No. of Units No. of Days Daily Rate Amount
P 2,414.00
Quantity Unit Unit Cost Amount
P 2,414.00
6% per D.O. 29 s 2011 144.84 8% per D.O. 29 s 2011 193.12
12% per D.O. 29 s 2011 330.24 3,082.20 4.24
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: HAULING OF MATERIALS (Sand)Unit of Measurement: CU.M.Output per day: 24.00 CU.M./DAYQuantity: Err:509 CU.M.
Designation No. Person
A. Labora. Laborers 8
Sub-Total for A
Name and Capacity No. of Units
B. Equipmenta. Dump Truck (3 cu.m.) 2Minor Tools (10%)
Sub-Total for BC. Total (A+B)D. Output per day = 24.00 CU.M./DAY
Name and Specifications Quantity
E. MaterialsN/A
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
No. Person No. of Days Daily Rate Amount
8 Err:509 317.00 Err:509
P Err:509
No. of Units No. of Days Daily Rate Amount
2 Err:509 10,816.00 Err:509Err:509
P Err:509Err:509
Quantity Unit Unit Cost Amount
PErr:509
6% per D.O. 29 s 2011 Err:5090% per D.O. 29 s 2011 Err:5090% per D.O. 29 s 2011 Err:509
Err:509Err:509
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: HAULING OF MATERIALS (Item 200)Unit of Measurement: CU.M.Output per day: 24.00 CU.M./DAYQuantity: Err:509 CU.M.
Designation No. Person
A. Labora. Laborers 8
Sub-Total for A
Name and Capacity No. of Units
B. Equipmenta. Dump Truck (3 cu.m.) 2Minor Tools (10%)
Sub-Total for BC. Total (A+B)D. Output per day = 24.00 CU.M./DAY
Name and Specifications Quantity
E. MaterialsN/A
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
No. Person No. of Days Daily Rate Amount
8 Err:509 317.00 Err:509
P Err:509
No. of Units No. of Days Daily Rate Amount
2 Err:509 10,816.00 Err:509Err:509
P Err:509Err:509
Quantity Unit Unit Cost Amount
PErr:509
6% per D.O. 29 s 2011 Err:5090% per D.O. 29 s 2011 Err:5090% per D.O. 29 s 2011 Err:509
Err:509Err:509
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: HAULING OF MATERIALS (Item 201)Unit of Measurement: CU.M.Output per day: 24.00 CU.M./DAYQuantity: 0.000 CU.M.
Designation No. Person
A. Labora. Laborers 8
Sub-Total for A
Name and Capacity No. of Units
B. Equipmenta. Dump Truck (3 cu.m.) 2Minor Tools (10%)
Sub-Total for BC. Total (A+B)D. Output per day = 24.00 CU.M./DAY
Name and Specifications Quantity
E. MaterialsN/A
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
No. Person No. of Days Daily Rate Amount
8 0 317.00 -
P -
No. of Units No. of Days Daily Rate Amount
2 0 10,816.00 - -
P - -
Quantity Unit Unit Cost Amount
P -
6% per D.O. 29 s 2011 - 0% per D.O. 29 s 2011 - 0% per D.O. 29 s 2011 -
- #DIV/0!
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: HAULING OF MATERIALS (PVC Pipes, Valves, Fittings and Accessories)Unit of Measurement: LOTOutput per day: N/AQuantity: 1.00 LOT
Designation No. Person
A. Labora. Laborers 8
Sub-Total for A
Name and Capacity No. of Units
B. Equipmenta. Boom Truck 1Minor Tools (10%)
Sub-Total for BC. Total (A+B)D. Output per day = N/A
Name and Specifications Quantity
E. MaterialsN/A
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
HAULING OF MATERIALS (PVC Pipes, Valves, Fittings and Accessories)
No. Person No. of Days Daily Rate Amount
8 2 317.00 5,072.00
P 5,072.00
No. of Units No. of Days Daily Rate Amount
1 2 7,698.00 15,396.00 507.00
P 15,903.00 20,975.00
Quantity Unit Unit Cost Amount
P 20,975.00
6% per D.O. 29 s 2011 1,258.50 0% per D.O. 29 s 2011 - 0% per D.O. 29 s 2011 -
22,233.50 22,233.50
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: HAULING OF MATERIALS (Cement, Sand and Gravel for Restoration)Unit of Measurement: LOTOutput per day: N/AQuantity: 1.00 LOT
Designation No. Person
A. Labora. Laborers 8
Sub-Total for A
Name and Capacity No. of Units
B. Equipmenta. Dump Truck (3 cu.m.) 2Minor Tools (10%)
Sub-Total for BC. Total (A+B)D. Output per day = N/A
Name and Specifications Quantity
E. MaterialsN/A
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
HAULING OF MATERIALS (Cement, Sand and Gravel for Restoration)
No. Person No. of Days Daily Rate Amount
8 12 317.00 30,432.00
P 30,432.00
No. of Units No. of Days Daily Rate Amount
2 12 10,816.00 259,584.00 3,043.00
P 262,627.00 293,059.00
Quantity Unit Unit Cost Amount
P 293,059.00
6% per D.O. 29 s 2011 17,583.54 0% per D.O. 29 s 2011 - 0% per D.O. 29 s 2011 -
310,642.54 310,642.54
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: SPL-5 POTHOLINGUnit of Measurement: CU.M.Output per day: 5.40 CU.M./DAYQuantity: 3.21 CU.M.
Designation No. Person
A. Labora. Construction Foreman 1b. Laborers 6c. Skilled Worker 1
Sub-Total for A
Name and Capacity No. of Units
B. EquipmentN/A
Sub-Total for BC. Total (A+B)D. Output per day = 5.40 CU.M./DAY
Name and Specifications Quantity
E. MaterialsN/A
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
No. Person No. of Days Daily Rate Amount
1 0.59 524.00 311.49 6 0.59 317.00 1,130.63 1 0.59 366.00 217.57
P 1,659.69
No. of Units No. of Days Daily Rate Amount
P 1,659.69
Quantity Unit Unit Cost Amount
P 1,659.69
6% per D.O. 29 s 2011 99.58 8% per D.O. 29 s 2011 132.78
12% per D.O. 29 s 2011 227.05 2,119.09 660.15
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
PROJECT LOCATION: Zamboanga City, Philippines
Item No./Description: SPL-4 ASPHALT CUTTINGUnit of Measurement: LN.M.Output per day: 75.00 LN.M./dayQuantity: Err:509 LN.M.
Locations Length of Asphalt (m) Total2" thick 4" thick 6" thick
Err:509 Err:509 Err:509 Err:509 Err:509Err:509 Err:509 Err:509 Err:509
0.00 Err:509 Err:509 Err:509Err:509 Err:509 Err:509 Err:509Err:509 Err:509 Err:509 Err:509
Err:509
Designation No. Person
A. Labora. Construction Foreman 1b. Light Equipment Operator 2
Sub-Total for A
Name and Capacity No. of Units
B. Equipmenta. Concrete Cutter 1Minor Tools (10%)
Sub-Total for BC. Total (A+B)D. Output per hour = LN.M./day
Name and Specifications Quantity
E. MaterialsN.A.
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
Zamboanga City, Philippines
No. of Days Daily Rate Amount
Err:509 524.00 Err:509Err:509 394.00
P Err:509
No. of Days Daily Rate Amount
Err:509 1,758.00 Err:509Err:509
P Err:509Err:509
Unit Unit Cost Amount
PErr:509
9% per D.O. 22 s 2015 Err:5098% per D.O. 22 s 2015 Err:5095% per D.O. 22 s 2015 Err:509
Err:509Err:509
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
PROJECT LOCATION: Zamboanga City, Philippines
Item No./Description: SPL-5 CONCRETE CUTTINGUnit of Measurement: LN.M.Output per day: 150.00 LN.M./dayQuantity: Err:509 LN.M.
Location Length of Concrete Length for Concrete CuttingErr:509 0.00 0.00Err:509 0.00 0.00
0.00 Err:509 Err:509Err:509 Err:509 Err:509Err:509 Err:509 Err:509
Total Length Err:509
Designation No. Person
A. Labora. Construction Foreman 1b. Light Equipment Operator 6
Sub-Total for A
Name and Capacity No. of Units
B. Equipmenta. Concrete Cutter 3Minor Tools (10%)
Sub-Total for BC. Total (A+B)D. Output per hour = 150.00 LN.M./day
Name and Specifications Quantity
E. MaterialsN.A.
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
Zamboanga City, Philippines
No. Person No. of Days Daily Rate Amount
1 Err:509 524.00 Err:5096 Err:509 394.00
P Err:509
No. of Units No. of Days Daily Rate Amount
3 Err:509 1,758.00 Err:509Err:509
P Err:509Err:509
Quantity Unit Unit Cost Amount
PErr:509
9% per D.O. 22 s 2015 Err:5098% per D.O. 22 s 2015 Err:5095% per D.O. 22 s 2015 Err:509
Err:509Err:509
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
PROJECT LOCATION: Zamboanga City, Philippines
Item No./Description: 101(4)b REMOVAL OF EXISTING ASPHALT PAVEMENTUnit of Measurement: SQ.M.Output per day: 480.00 SQ.M./DAYQuantity: Err:509 SQ.M.
Length Area of Asphalt (sq.m.)Err:509 Err:509Err:509 Err:509
0.00 Err:509Err:509 Err:509Err:509 Err:509
Total Area Err:509
Designation No. Person
A. Labora. Construction Foreman 1b. Laborers 2
Sub-Total for A
Name and Capacity No. of Units
B. Equipmenta. Backhoe w/ Pavement Breaker (0.80 cu.m.) 1b. Payloader (1.50 cu.m.), LX80-2C 1c. Dump Truck (10 cu.m.) 1Minor Tools (10%)
Sub-Total for BC. Total (A+B)D. Output per hour = 480.00 SQ.M./DAY
Name and Specifications Quantity
E. MaterialsN.A.
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
Zamboanga City, Philippines
No. Person No. of Days Daily Rate Amount
1 Err:509 524.00 Err:5092 Err:509 317.00
P Err:509
No. of Units No. of Days Daily Rate Amount
1 Err:509 12,296.00 Err:5091 Err:509 13,864.00 1 Err:509 9,016.00
Err:509
P Err:509Err:509
Quantity Unit Unit Cost Amount
PErr:509
9% per D.O. 22 s 2015 Err:5098% per D.O. 22 s 2015 Err:5095% per D.O. 22 s 2015 Err:509
Err:509Err:509
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
PROJECT LOCATION: Zamboanga City, Philippines
Item No./Description: 101(4)a REMOVAL OF EXISTING CONCRETE PAVEMENTUnit of Measurement: SQ.M.Output per day: 320.00 SQ.M./DAYQuantity: Err:509 SQ.M.
Location Area of Concrete (sq.m.)Err:509 0.00Err:509 0.00
0.00 Err:509Err:509 Err:509Err:509 Err:509
Total Area Err:509
Designation No. Person
A. Labora. Construction Foreman 1b. Laborers 2
Sub-Total for A
Name and Capacity No. of Units
B. Equipmenta. Backhoe w/ Pavement Breaker (0.80 cu.m.) 1b. Payloader (1.50 cu.m.), LX80-2C 1c. Dump Truck (10 cu.m.) 1Minor Tools (10%)
Sub-Total for B
C. Total (A+B)D. Output per hour = 320.00 SQ.M./DAY
Name and Specifications Quantity
E. MaterialsN.A.
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
Zamboanga City, Philippines
REMOVAL OF EXISTING CONCRETE PAVEMENT
No. of Days Daily Rate Amount
Err:509 524.00 Err:509Err:509 317.00
P Err:509
No. of Days Daily Rate Amount
Err:509 12,296.00 Err:509Err:509 13,864.00 Err:509 9,016.00
Err:509
P Err:509
Err:509
Unit Unit Cost Amount
PErr:509
9% per D.O. 22 s 2015 Err:5098% per D.O. 22 s 2015 Err:5095% per D.O. 22 s 2015 Err:509
Err:509Err:509
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
PROJECT LOCATION: Zamboanga City, Philippines
Item No./Description: SPL-6 PIPELINE EXCAVATION (MANUAL EXCAVATION)Unit of Measurement: CU.M.Output per day: 28.50 CU.M./DAYQuantity: 0.00 CU.M.
Designation No. Person
A. Labora. Construction Foreman 1b. Laborers 30
Sub-Total for A
Name and Capacity No. of Units
B. EquipmentN.A.
Sub-Total for BC. Total (A+B)D. Output per day = 28.50 CU.M./DAY
Note: PIPELINE EXCAVATION IS BY MANUAL EXCAVATION TO AVOID THE USAGE OF HEAVY EQUIPMENT AND THE FORMATION OF SLOW MOVING TRAFFIC IN THE PROJECT SITE.
Name and Specifications Quantity
E. Materials
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
Zamboanga City, Philippines
No. Person No. of Days Daily Rate Amount
1 0 524.00 - 30 0 317.00 -
P -
No. of Units No. of Days Daily Rate Amount
P - -
Note: PIPELINE EXCAVATION IS BY MANUAL EXCAVATION TO AVOID THE USAGE OF HEAVY EQUIPMENT AND THE FORMATION OF SLOW MOVING TRAFFIC IN THE PROJECT
Quantity Unit Unit Cost Amount
P -
9% per D.O. 22 s 2015 - 8% per D.O. 22 s 2015 - 5% per D.O. 22 s 2015 -
- #DIV/0!
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: SPL-8a PIPELINES & APPURTENANCES (300mm HDPE SDR 17 PIPELINE) ON PIPE HANGERUnit of Measurement: LN.M.Output per day: 144.00 LN.M./DAYQuantity: 0.00 LN.M.
Designation No. Person
A. Labora. Construction Foreman 1b. Pipefitter 2c. Laborer 8
Sub-Total for A
Name and Capacity No. of Units
B. Equipmenta. Pipe Cutter 1b. Butt Fusion Machine 1c. Steel Ladder 1
Sub-Total for BC. Total (A+B)D. Output per day = 144.00 LN.M./DAY
Name and Specifications Quantity
E. Materialsa. 300mm x 6.00m HDPE SDR 17 PIPE 0.00
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)Zamboanga City, Philippines
PIPELINES & APPURTENANCES (300mm HDPE SDR 17 PIPELINE) ON PIPE HANGER
No. Person No. of Days Daily Rate Amount
1 0.00 524.00 - 2 0.00 341.00 - 8 0.00 317.00 -
P -
No. of Units No. of Days Daily Rate Amount
1 0.00 1,600.00 - 1 0.00 2,000.00 - 1 0.00 300.00 -
P - -
Quantity Unit Unit Cost Amount
0.00 pcs. 26,550.00 -
P - -
9% per D.O. 22 s 2015 - 8% per D.O. 22 s 2015 - 5% per D.O. 22 s 2015 -
- #DIV/0!
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: SPL - 6aUnit of Measurement: assemblyOutput per day: 70.00 assembly/dayQuantity: 264.00 assembly
Designation No. Person
A. Labora. Construction Foreman 1b. Skilled Worker 3c. Laborer 6
Sub-Total for A
Name and Capacity No. of Units
B. Equipmenta. Generator Set/ Welding Machine w/ complete accessories (w/ fuel) 1b. Angle Grinder 1
Sub-Total for BC. Total (A+B)D. Output per day = 70.00 assembly/day
Name and Specifications Quantity
E. Materialsa. 6mm Thk x 50 x 50 x 6.00m MS Angle Bar 88b. 6mm Thk x 50mm x 6.0m MS Flat Bar 55c. 16mm x 6.0m MS Plain Round Bar 64d. 16mm x 65mm MS Bolt with Nut and Washer 1,056e. 6011 Welding Rod 66f. 2" Steel Brush 26g. Red Oxide Metal Primer 8h. Quick Dry Enamel (Blue) 15i. Paint Thinner 6j. 2" Paint Brush 15
Fabrication of Pipe Hanger (for 200mm HDPE Pipe, SDR 17)
k. 1" Paint Brush 15l. 12mm x 37.00mm Hex. Head Stainless Bolt, AISI Grade 304 (Full Thread) 1,056
m. 12mm Stainless Steel Nut, AISI 316, Type A4 1,056n. 12mm Stainless Steel Washer, AISI 316, Type A4 1,056o. 4" Grinding Wheel 5p. Hacksaw Blade 12
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
Zamboanga City, Philippines
No. Person No. of Days Daily Rate Amount
1 3.77 524.00 1,976.23 3 3.77 366.00 4,141.03 6 3.77 317.00 7,173.26
P 13,290.51
No. of Units No. of Days Daily Rate Amount
1 3.77 2,160.00 8,146.29 1 3.77 603.04 2,274.32
P 10,420.61 23,711.12
Quantity Unit Unit Cost Amount
88 pcs. 1,200.00 105,600.00 55 pcs. 865.00 47,575.00 64 pcs. 700.00 44,800.00
1,056 pcs. 50.00 52,800.00 66 kgs. 159.00 10,494.00 26 pcs. 28.00 728.00 8 gals. 427.00 3,416.00
15 gals. 656.00 9,840.00 6 gals. 332.00 1,909.00
15 pcs. 35.00 525.00
Fabrication of Pipe Hanger (for 200mm HDPE Pipe, SDR 17)
15 pcs. 20.00 300.00 1,056 pcs. 56.00 59,136.00
1,056 pcs. 25.00 26,400.00 1,056 pcs. 12.00 12,672.00
5 pcs. 86.00 430.00 12 pcs. 53.00 636.00
P 377,261.00 400,972.12
8% per D.O. 22 s 2015 32,077.77 8% per D.O. 22 s 2015 32,077.77 5% per D.O. 22 s 2015 23,256.38
488,384.04 1,849.94
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: SPL - 6bUnit of Measurement: assemblyOutput per day: 70.00 assembly/dayQuantity: 104.00 assembly
Designation No. Person
A. Labora. Construction Foreman 1b. Skilled Worker 3c. Laborer 6
Sub-Total for A
Name and Capacity No. of Units
B. Equipmenta. Generator Set/ Welding Machine w/ complete accessories (w/ fuel) 1
b. Angle Grinder 1
Sub-Total for BC. Total (A+B)D. Output per day = 70.00 assembly/day
Name and Specifications Quantity
E. Materialsa. 6mm Thk x 50 x 50 x 6.0m MS Angle Bar 35b. 6mm Thk x 50mm x 6.0m MS Flat Bar 12c. 16mm x 6.0m MS Plain Round Bar 35d. 16mm x 65mm MS Bolt with Nut and Washer 416e. 6011 Welding Rod 26f. 2" Steel Brush 11g. Red Oxide Metal Primer 3h. Quick Dry Enamel (Blue) 5i. Paint Thinner 2
Fabrication of Pipe Hanger (for 250mm HDPE Pipe, SDR 17)
j. 2" Paint Brush 6k. 1" Paint Brush 6l. 12mm x 37.00mm Hex. Head Stainless Bolt, AISI Grade 304 (Full Thread) 416
m. 12mm Stainless Steel Nut, AISI 316, Type A4 416n. 12mm Stainless Steel Washer, AISI 316, Type A4 416o. 4" Grinding Wheel 2p. Hacksaw Blade 12
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
Zamboanga City, Philippines
No. of Days Daily Rate Amount
1.49 524.00 778.51 1.49 366.00 1,631.31 1.49 317.00 2,825.83
P 5,235.66
No. of Days Daily Rate Amount
1.49 2,160.00 3,209.14
1.49 603.04 895.95
P 4,105.09 9,340.75
Unit Unit Cost Amount
pcs. 1,200.00 42,000.00 pcs. 865.00 10,380.00 pcs. 700.00 24,500.00 pcs. 50.00 20,800.00 kgs. 159.00 4,134.00 pcs. 28.00 308.00 gals. 427.00 1,281.00 gals. 656.00 3,280.00 gals. 332.00 664.00
Fabrication of Pipe Hanger (for 250mm HDPE Pipe, SDR 17)
pcs. 35.00 210.00 pcs. 20.00 120.00 pcs. 56.00 23,296.00
pcs. 25.00 10,400.00 pcs. 12.00 4,992.00 pcs. 86.00 172.00 pcs. 53.00 636.00
P 147,173.00 156,513.75
8% per D.O. 22 s 2015 12,521.10 8% per D.O. 22 s 2015 12,521.10 5% per D.O. 22 s 2015 9,077.80
190,633.74 1,833.02
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: SPL - 7 Scaffolding WorksUnit of Measurement: ln.m.Output per day: 150.00 ln.m./dayQuantity: 1,104.15 ln.m.
Designation No. Person
A. Labora. Construction Foreman 1b. Skilled Laborer 2c. Laborer 4
Sub-Total for A
Name and Capacity No. of Units
B. EquipmentN/A
Sub-Total for BC. Total (A+B)D. Output per day = 150.00 ln.m./day
Name and Specifications Quantity
E. Materialsa. Assorted Coco Lumber ( for scaffolding) 315b. 4" C.W. Nail 5
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)
I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
Zamboanga City, Philippines
No. Person No. of Days Daily Rate Amount
1 7.36 524.00 3,857.16 2 7.36 366.00 5,388.25 4 7.36 317.00 9,333.75
P 18,579.16
No. of Units No. of Days Daily Rate Amount
- - -
P - 18,579.16
Quantity Unit Unit Cost Amount
315 bd.ft. 20.00 6,300.00 5 bd.ft. 53.00 265.00
P 6,565.00 25,144.16
8% per D.O. 22 s 2015 2,011.53 8% per D.O. 22 s 2015 2,011.53
5% per D.O. 22 s 2015 1,458.36 30,625.59 27.74
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: SPL - 8Unit of Measurement: assemblyOutput per day: 140.00 assembly/dayQuantity: 368.00 assembly
Designation No. Person
A. Labora. Construction Foreman 1b. Skilled Worker 3c. Laborer 6
Sub-Total for A
Name and Capacity No. of Units
B. EquipmentN/A
Sub-Total for BC. Total (A+B)D. Output per day = 140.00 assembly/day
Name and Specifications Quantity
E. MaterialsN/A
Installation of Pipe Hanger (for 200mm & 250mm HDPE Pipe, SDR 17)
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
Zamboanga City, Philippines
No. Person No. of Days Daily Rate Amount
1 2.63 524.00 1,377.37 3 2.63 366.00 2,886.17 6 2.63 317.00 4,999.54
P 9,263.09
No. of Units No. of Days Daily Rate Amount
P - 9,263.09
Quantity Unit Unit Cost Amount
(for 200mm & 250mm HDPE Pipe, SDR 17)
P - 9,263.09
8% per D.O. 22 s 2015 741.05 8% per D.O. 22 s 2015 741.05 5% per D.O. 22 s 2015 537.26
11,282.44 30.66
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: SPL - 9aUnit of Measurement: ln.m.Output per day: 144.00 ln.m./dayQuantity: 880.72 ln.m.
Designation No. Person
A. Labora. Construction Foreman 1b. Pipefitter 2c. Laborer 8
Sub-Total for A
Name and Capacity No. of Units
B. Equipmenta. Pipe Cutter 1b. Butt Fusion Machine 1
Sub-Total for BC. Total (A+B)D. Output per day = 144.00 ln.m./day
Name and Specifications Quantity
E. Materialsa. 200mm x 6.00m HDPE Pipe, SDR 17 147b. 2
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & Miscellaneous 8%H. Contractor's Profit (CP) 8%I. Value Added Tax (VAT) 5%J. Total Cost
Installation of 200mm. x 6.00m. HDPE Pipe, SDR 17 (on pipe hanger)
20mm. x 10.00m. Nylon Rope
k. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
Zamboanga City, Philippines
No. of Days Daily Rate Amount
6.12 524.00 3,206.88 6.12 341.00 4,173.84 6.12 317.00 15,520.32
P 22,901.04
No. of Days Daily Rate Amount
6.12 1,600.00 9,792.00 6.12 2,000.00 12,240.00
P 22,032.00 44,933.04
Unit Unit Cost Amount
pcs. 10,800.00 1,587,600.00 rolls 180.00 360.00
P 1,587,960.00 1,632,893.04
per D.O. 22 s 2015 130,631.44 per D.O. 22 s 2015 130,631.44 per D.O. 22 s 2015 94,707.80
1,988,863.72
Installation of 200mm. x 6.00m. HDPE Pipe, SDR 17 (on pipe hanger)
2,258.22
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: SPL - 9bUnit of Measurement: ln.m.Output per day: 144.00 ln.m./dayQuantity: 223.43 ln.m.
Designation No. Person
A. Labora. Construction Foreman 1b. Pipefitter 2c. Laborer 8
Sub-Total for A
Name and Capacity No. of Units
B. Equipmenta. Pipe Cutter 1b. Butt Fusion Machine 1
Sub-Total for BC. Total (A+B)D. Output per day = 144.00 ln.m./day
Name and Specifications Quantity
E. Materialsa. 250mm x 6.00m HDPE Pipe, SDR 17 38b. 2
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & Miscellaneous 8%H. Contractor's Profit (CP) 8%I. Value Added Tax (VAT) 5%J. Total Cost
Installation of 250mm. x 6.00m. HDPE Pipe, SDR 17 (on pipe hanger)
20mm. x 10.00m. Nylon Rope
k. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
Zamboanga City, Philippines
No. of Days Daily Rate Amount
1.58 524.00 829.67 1.58 341.00 1,079.83 1.58 317.00 4,015.33
P 5,924.83
No. of Days Daily Rate Amount
1.58 1,600.00 2,533.33 1.58 2,000.00 3,166.67
P 5,700.00 11,624.83
Unit Unit Cost Amount
pcs. 20,850.00 792,300.00 rolls 180.00 360.00
P 792,660.00 804,284.83
per D.O. 22 s 2015 64,342.79 per D.O. 22 s 2015 64,342.79 per D.O. 22 s 2015 46,648.52
979,618.93
Installation of 250mm. x 6.00m. HDPE Pipe, SDR 17 (on pipe hanger)
4,384.46
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: SPL-9 LAYING OF 363.10 LN.M. OF 100mm. PVC PIPELINE w/ PARTIAL BACKFILLINGUnit of Measurement: PCSOutput per day: 4 PCS./DAYQuantity: 122.03 PCS.
Designation
A. Labora. Construction Foremanb. Laborersc. Pipefitter
Sub-Total for A
Name and Capacity
B. EquipmentN.A.
Sub-Total for BC. Total (A+B)D. Output per day = 4.43
Name and Specifications
E. Materialsa. Polyethelyne Warning Tape, "Attention Water Main", 3"W x 1000ft/rollb. 150mm x 6.00m D.I. Push-on Pipe in Accordance with ISO 2531, Class K9c.d. Plain Margarinee. 150mm D.I. Sleeve Type Flexible Coupling, (D.I.)
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)
150mm x 45 D.I. Bend, Push-On in Accordance with ISO 2531, Class K12
I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
Zamboanga City, PhilippinesLAYING OF 363.10 LN.M. OF 100mm. PVC PIPELINE w/ PARTIAL BACKFILLING
PCS./DAYPCS.
Designation No. Person No. of Days Daily Rate
1 28 524.0015 28 317.001 28 341.00
Sub-Total for A P
Name and Capacity No. of Units No. of Days Daily Rate
Sub-Total for B PTotal (A+B)
PCS./DAY
Name and Specifications Quantity Unit Unit Cost
Polyethelyne Warning Tape, "Attention Water Main", 3"W x 1000ft/roll 2.38 rolls 1,400150mm x 6.00m D.I. Push-on Pipe in Accordance with ISO 2531, Class K9 122.03 pcs. 9,988.85
2 pcs. 1756.323.39 kgs. 70
150mm D.I. Sleeve Type Flexible Coupling, (D.I.) 2.18 pcs. 2,730.00
Sub-Total for E P
6% per D.O. 29 s 20118% per D.O. 29 s 2011
D.I. Bend, Push-On in Accordance with ISO 2531, Class K12
12% per D.O. 29 s 2011
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
Amount
14,426.10 130,908.57 9,387.98
154,722.65
Amount
- 154,722.65
Amount
3,334.71 1,218,972.66 3,512.65 237.29 5,947.58
1,232,004.89 1,386,727.53 83,203.65 110,938.20
189,704.33 1,770,573.71 14,508.94
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: SPL-9c Pipe Hanger (300mm HDPE SDR 17 PIPELINE)Unit of Measurement: ASSEMBLYOutput per day: 70.00 ASSEMBLY/DAYQuantity: 0.00 ASSEMBLY
Designation No. Person
A. Labora. Construction Foreman 1b. Skilled Worker 3c. Laborer 6
Sub-Total for A
Name and Capacity No. of Units
B. Equipmenta. Generator Set/ Welding Machine w/ complete accessories (w/ fuel) 1b. Angle Grinder 1c. Steel Ladder 1
Sub-Total for BC. Total (A+B)D. Output per day = 70.00 ASSEMBLY/DAY
Name and Specifications Quantity
E. Materialsa. 6mm Thk x 50 x 50 x 6.0m MS Angle Bar 0.00b. 6mm Thk x 50mm x 6.0m MS Flat Bar 0.00c. 16mm x 6.0m MS Plain Round Bar 0.00d. 16mm x 65mm MS Bolt with Nut and Washer 0.00e. 6011 Welding Rod 0.00f. 2" Steel Brush 1.00g. Red Oxide Metal Primer 0.00h. Quick Dry Enamel (Blue) 0.00i. Paint Thinner 0.00j. 2" Paint Brush 0.00k. 1" Paint Brush 0.00
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)Zamboanga City, Philippines
No. Person No. of Days Daily Rate Amount
1 0.00 524.00 - 3 0.00 366.00 - 6 0.00 317.00 -
P -
No. of Units No. of Days Daily Rate Amount
1 0.00 2,160.00 - 1 0.00 603.04 - 1 0.00 300.00 -
P - -
Quantity Unit Unit Cost Amount
0.00 pcs. 1,200.00 - 0.00 pcs. 865.00 - 0.00 pcs. 700.00 - 0.00 pcs. 50.00 - 0.00 kgs. 159.00 - 1.00 pcs. 28.00 28.00 0.00 gals. 427.00 0.01 0.00 gals. 656.00 0.01 0.00 gals. 332.00 0.00 0.00 pcs. 35.00 - 0.00 pcs. 20.00 -
P 28.02 28.02
9% per D.O. 22 s 2015 2.52 8% per D.O. 22 s 2015 2.24 5% per D.O. 22 s 2015 1.64
34.42 #DIV/0!
Page 129 of 362
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: #REF!
#REF! #REF!
Item No./Description: SPL-9aUnit of Measurement: LN.M.Output per day: Err:509 LN.M./DAYQuantity: Err:509 LN.M.
Location
Err:509 Err:509 150Err:509 Err:509 150Err:509 Err:509 150Err:509 Err:509 150
Total Length Err:509
Designation No. Person
A. Labora. Construction Foreman 1b. Pipefitter 1c. Skilled Worker 6d. Laborer 12
Sub-Total for A
Name and Capacity No. of Units
B. Equipmenta. One Bagger Mixer 1b. Concrete Vibrator 1c. Water Truck (1000 gal.) 1d Bar Cutter 1e. Bar Bender 1f. Cargo Truck (10T, 270 Hp) 1
Sub-Total for BC. Total (A+B)
DRAINAGE CROSSING WITH CONCRETE ENCASEMENT (150mm D.I. PIPELINE)
Length of Drainage Crossing (Ln.m.)
Pipe Size (mm)
Page 130 of 362
D. Output per day = Err:509 LN.M./DAY
Name and Specifications Quantity
E. MaterialsErr:509
a. 150mm x 11.25 D.I. Bend, Push-on Double Socket w/ Rubber Gasket Err:509
b. 150mm D.I. Sleeve Type Flexible Coupling, (D.I.) Err:509c. Lumber, Good - 4 uses Err:509d. Plywood (1/2" x 4' x 8") - 4 uses Err:509e. Assorted CWN (1kg./100 bdft. Of Lumber) Err:509f. Cement Err:509g. Sand Err:509h. Gravel Err:509
i. #16 Tie Wire (2% of RSB) Err:509j. Reinforcing Steel Bar Err:509(w/ 5% Wastage)
Page 131 of 362
Err:509a. 150mm x 11.25 D.I. Bend, Push-on Double Socket w/ Rubber Gasket Err:509
b. 150mm D.I. Sleeve Type Flexible Coupling, (D.I.) Err:509c. Lumber, Good - 4 uses Err:509d. Plywood (1/2" x 4' x 8") - 4 uses Err:509e. Assorted CWN (1kg./100 bdft. Of Lumber) Err:509f. Cement Err:509g. Sand Err:509h. Gravel Err:509
i. #16 Tie Wire (2% of RSB) Err:509j. Reinforcing Steel Bar Err:509(w/ 5% Wastage)
Err:509a. 150mm x 11.25 D.I. Bend, Push-on Double Socket w/ Rubber Gasket Err:509
b. 150mm D.I. Sleeve Type Flexible Coupling, (D.I.) Err:509c. Lumber, Good - 4 uses Err:509d. Plywood (1/2" x 4' x 8") - 4 uses Err:509e. Assorted CWN (1kg./100 bdft. Of Lumber) Err:509f. Cement Err:509g. Sand Err:509h. Gravel Err:509
i. #16 Tie Wire (2% of RSB) Err:509j. Reinforcing Steel Bar Err:509(w/ 5% Wastage)
Note: Quantities for D.I. Pipes are already included in SPL-7Sub-Total for E
F. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
Page 132 of 362
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: #REF!
#REF! #REF!
Item No./Description: SPL-9b DRAINAGE CROSSING WITH CONCRETE ENCASEMENT (200mm D.I. PIPELINE)Unit of Measurement: LN.M.Output per day: Err:509 LN.M./DAYQuantity: Err:509 LN.M.
Location
Err:509 Err:509 200Total Length Err:509
Designation No. Person
A. Labora. Construction Foreman 1b. Pipefitter 1c. Skilled Worker 6d. Laborer 12
Sub-Total for A
Name and Capacity No. of Units
B. Equipmenta. One Bagger Mixer 1b. Concrete Vibrator 1c. Water Truck (1000 gal.) 1d Bar Cutter 1e. Bar Bender 1f. Cargo Truck (10T, 270 Hp) 1
Sub-Total for BC. Total (A+B)D. Output per day = Err:509 LN.M./DAY
Name and Specifications Quantity
Length of Drainage Crossing (Ln.m.)
Pipe Size (mm)
Page 133 of 362
Name and Specifications Quantity
E. Materials0.00
a. 200mm x 11.25 D.I. Bend, Push-on Double Socket w/ Rubber Gasket Err:509
b. 200mm D.I. Sleeve Type Flexible Coupling, (D.I.) Err:509c. Lumber, Good - 4 uses Err:509d. Plywood (1/2" x 4' x 8") - 4 uses Err:509e. Assorted CWN (1kg./100 bdft. Of Lumber) Err:509f. Cement Err:509g. Sand Err:509h. Gravel Err:509
i. #16 Tie Wire (2% of RSB) Err:509j. Reinforcing Steel Bar Err:509(w/ 5% Wastage)
Note: Quantities for D.I. Pipes are already included in SPL-7Sub-Total for E
F. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
Page 134 of 362
DETAILED UNIT PRICE ANALYSIS
#REF!
#REF!
No. Person No. of Days Daily Rate Amount
1 Err:509 524.00 Err:5091 Err:509 394.00 6 366.00 12 317.00
P Err:509
No. of Units No. of Days Daily Rate Amount
1 Err:509 1,376.00 Err:5091 Err:509 1,191.04 Err:5091 Err:509 8,520.00 Err:5091 Err:509 1,758.00 Err:5091 Err:509 2,812.00 Err:5091 Err:509 8,816.00 Err:509
P Err:509Err:509
DRAINAGE CROSSING WITH CONCRETE ENCASEMENT (150mm D.I. PIPELINE)
Page 135 of 362
Quantity Unit Unit Cost Amount
Err:509Err:509 pcs. 933.06 Err:509
Err:509 pcs. 2,730.00 Err:509Err:509 bd.ft 20.00 Err:509Err:509 pcs. 950.00 Err:509Err:509 kgs. 80.00 Err:509Err:509 bags 265.00 Err:509Err:509 cu.m. 1,000.00 Err:509Err:509 cu.m. 1,000.00 Err:509 kgs. 70.00 Err:509 kgs. 36.00
Page 136 of 362
Err:509Err:509 pcs. 933.06 Err:509
Err:509 pcs. 2,730.00 Err:509Err:509 bd.ft 20.00 Err:509Err:509 pcs. 950.00 Err:509Err:509 kgs. 80.00 Err:509Err:509 bags 265.00 Err:509Err:509 cu.m. 1,000.00 Err:509Err:509 cu.m. 1,000.00 Err:509Err:509 kgs. 70.00 Err:509Err:509 kgs. 36.00 Err:509
Err:509Err:509 pcs. 933.06 Err:509
Err:509 pcs. 2,730.00 Err:509Err:509 bd.ft 20.00 Err:509Err:509 pcs. 950.00 Err:509Err:509 kgs. 80.00 Err:509Err:509 bags 265.00 Err:509Err:509 cu.m. 1,000.00 Err:509Err:509 cu.m. 1,000.00 Err:509Err:509 kgs. 70.00 Err:509Err:509 kgs. 36.00 Err:509
P Err:509Err:509
9% per D.O. 22 s 2015 Err:5098% per D.O. 22 s 2015 Err:5095% per D.O. 22 s 2015 Err:509
Err:509Err:509
Page 137 of 362
DETAILED UNIT PRICE ANALYSIS
#REF!
#REF!
DRAINAGE CROSSING WITH CONCRETE ENCASEMENT (200mm D.I. PIPELINE)
No. Person No. of Days Daily Rate Amount
1 Err:509 524.00 Err:5091 Err:509 394.00 6 366.00 12 317.00
P Err:509
No. of Units No. of Days Daily Rate Amount
1 Err:509 1,376.00 Err:5091 Err:509 1,191.04 Err:5091 Err:509 8,520.00 Err:5091 Err:509 1,758.00 Err:5091 Err:509 2,812.00 Err:5091 Err:509 8,816.00 Err:509
P Err:509Err:509
Quantity Unit Unit Cost Amount
Page 138 of 362
QuantityQuantity Unit Unit Cost Amount
0.00Err:509 pcs. 1,386.98 Err:509
Err:509 pcs. 4,308.00 Err:509Err:509 bd.ft 20.00 Err:509Err:509 pc. 950.00 Err:509Err:509 kg. 80.00 Err:509Err:509 bags 265.00 Err:509Err:509 cu.m. 1,000.00 Err:509Err:509 cu.m. 1,000.00 Err:509Err:509 kgs. 70.00 Err:509Err:509 kgs. 36.00 Err:509
P Err:509Err:509
9% per D.O. 22 s 2015 Err:5098% per D.O. 22 s 2015 Err:5095% per D.O. 22 s 2015 Err:509
Err:509Err:509
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: SPL-10a SUPPLY & INSTALLATION OF HDPE SDR 17 TEE (300mm x 250mm)Unit of Measurement: PCS.Output per day: 24.00 PCS./DAYQuantity: 16.00 PCS.
Designation No. Person
A. Labora. Construction Foreman 1b. Pipefitter 2c. Laborer 8
Sub-Total for A
Name and Capacity No. of Units
B. Equipmenta. Pipe Cutter 1b. Butt Fusion Machine 1c. Steel Ladder 1
Sub-Total for BC. Total (A+B)D. Output per day = 24.00 PCS./DAY
Name and Specifications Quantity
E. Materialsa. 300mm x 250mm HDPE SDR 17 TEE 16.00
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)Zamboanga City, Philippines
SUPPLY & INSTALLATION OF HDPE SDR 17 TEE (300mm x 250mm)
No. Person No. of Days Daily Rate Amount
1 0.67 524.00 349.33 2 0.67 341.00 454.67 8 0.67 317.00 1,690.67
P 2,494.67
No. of Units No. of Days Daily Rate Amount
1 0.67 1,600.00 1,066.67 1 0.67 2,000.00 1,333.33 1 0.67 300.00 200.00
P 2,600.00 5,094.67
Quantity Unit Unit Cost Amount
16.00 pcs. 15,450.00 247,200.00
P 247,200.00 252,294.67
9% per D.O. 22 s 2015 22,706.52 8% per D.O. 22 s 2015 20,183.57 5% per D.O. 22 s 2015 14,759.24
309,944.00 19,371.50
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: SPL-10b SUPPLY & INSTALLATION OF HDPE SDR 17 TEE (250mm x 250mm)Unit of Measurement: PC.Output per day: 24.00 PCS./DAYQuantity: 1.00 PC.
Designation No. Person
A. Labora. Construction Foreman 1b. Pipefitter 2c. Laborer 8
Sub-Total for A
Name and Capacity No. of Units
B. Equipmenta. Pipe Cutter 1b. Butt Fusion Machine 1c. Steel Ladder 1
Sub-Total for BC. Total (A+B)D. Output per day = 24.00 PCS./DAY
Name and Specifications Quantity
E. Materialsa. 250mm x 250mm HDPE SDR 17 TEE 1.00
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)Zamboanga City, Philippines
SUPPLY & INSTALLATION OF HDPE SDR 17 TEE (250mm x 250mm)
No. Person No. of Days Daily Rate Amount
1 0.04 524.00 21.83 2 0.04 341.00 28.42 8 0.04 317.00 105.67
P 155.92
No. of Units No. of Days Daily Rate Amount
1 0.04 1,600.00 66.67 1 0.04 2,000.00 83.33 1 0.04 300.00 12.50
P 162.50 318.42
Quantity Unit Unit Cost Amount
1.00 pc. 11,178.00 11,178.00
P 11,178.00 11,496.42
9% per D.O. 22 s 2015 1,034.68 8% per D.O. 22 s 2015 919.71 5% per D.O. 22 s 2015 672.54
14,123.35 14,123.35
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: SPL - 10Unit of Measurement: PCS.Output per day: 24.00 PCS./DAYQuantity: 20.00 PCS.
Designation No. Person
A. Labora. Construction Foreman 1b. Pipefitter 2c. Laborer 8
Sub-Total for A
Name and Capacity No. of Units
B. Equipmenta. Pipe Cutter 1b. Butt Fusion Machine 1c. Steel Ladder 1
Sub-Total for BC. Total (A+B)D. Output per day = 24.00 PCS./DAY
Name and Specifications Quantity
E. Materialsa. 250mm x 200mm HDPE Tee, SDR 17 20.00
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & Miscellaneous 8%H. Contractor's Profit (CP) 8%I. Value Added Tax (VAT) 5%J. Total Costk. Total Unit Cost
Installation of HDPE Tee, SDR 17 (250mm. x 200mm.)
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
Zamboanga City, Philippines
No. of Days Daily Rate Amount
0.83 524.00 436.67 0.83 341.00 568.33 0.83 317.00 2,113.33
P 3,118.33
No. of Days Daily Rate Amount
0.83 1,600.00 1,333.33 0.83 2,000.00 1,666.67 0.83 300.00 250.00
P 3,250.00 6,368.33
Unit Unit Cost Amount
pcs. 9,936.00 198,720.00
P 198,720.00 205,088.33
per D.O. 22 s 2015 16,407.07 per D.O. 22 s 2015 16,407.07 per D.O. 22 s 2015 11,895.12
249,797.59 12,489.88
Installation of HDPE Tee, SDR 17 (250mm. x 200mm.)
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: SPL - 11aUnit of Measurement: pc.Output per day: 24.00 pc./dayQuantity: 1.00 pc.
Designation No. Person
A. Labora. Construction Foreman 1b. Pipefitter 2c. Laborer 8
Sub-Total for A
Name and Capacity No. of Units
B. Equipmenta. Pipe Cutter 1b. Butt Fusion Machine 1
Sub-Total for BC. Total (A+B)D. Output per day = 24.00 pc./day
Name and Specifications Quantity
E. Materialsa. 300mm x 250mm HDPE Wye, SDR 17 1.00
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & Miscellaneous 8%H. Contractor's Profit (CP) 8%I. Value Added Tax (VAT) 5%J. Total Costk. Total Unit Cost
Installation of HDPE Wye, SDR 17 (300mm. x 250mm.)
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
Zamboanga City, Philippines
No. of Days Daily Rate Amount
0.04 524.00 21.83 0.04 341.00 28.42 0.04 317.00 105.67
P 155.92
No. of Days Daily Rate Amount
0.04 1,600.00 66.67 0.04 2,000.00 83.33
P 150.00 305.92
Unit Unit Cost Amount
pcs. 16,554.00 16,554.00
P 16,554.00 16,859.92
per D.O. 22 s 2015 1,348.79 per D.O. 22 s 2015 1,348.79 per D.O. 22 s 2015 977.88
20,535.38 20,535.38
Installation of HDPE Wye, SDR 17 (300mm. x 250mm.)
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: SPL-10d SUPPLY & INSTALLATION OF HDPE SDR 17 TEE (200mm x 200mm)Unit of Measurement: PCS.Output per day: 24.00 PCS./DAYQuantity: 21.00 PCS.
Designation No. Person
A. Labora. Construction Foreman 1b. Pipefitter 2c. Laborer 8
Sub-Total for A
Name and Capacity No. of Units
B. Equipmenta. Pipe Cutter 1b. Butt Fusion Machine 1c. Steel Ladder 1
Sub-Total for BC. Total (A+B)D. Output per day = 24.00 PCS./DAY
Name and Specifications Quantity
E. Materialsa. 200mm x 200mm HDPE SDR 17 TEE 21.00
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)Zamboanga City, Philippines
SUPPLY & INSTALLATION OF HDPE SDR 17 TEE (200mm x 200mm)
No. Person No. of Days Daily Rate Amount
1 0.88 524.00 458.50 2 0.88 341.00 596.75 8 0.88 317.00 2,219.00
P 3,274.25
No. of Units No. of Days Daily Rate Amount
1 0.88 1,600.00 1,400.00 1 0.88 2,000.00 1,750.00 1 0.88 300.00 262.50
P 3,412.50 6,686.75
Quantity Unit Unit Cost Amount
21.00 pcs. 6,084.00 127,764.00
P 127,764.00 134,450.75
9% per D.O. 22 s 2015 12,100.57 8% per D.O. 22 s 2015 10,756.06 5% per D.O. 22 s 2015 7,865.37
165,172.75 7,865.37
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: SPL-11a SUPPLY & INSTALLATION OF HDPE SDR 17 REDUCER (300mm x 250mm)Unit of Measurement: PC.Output per day: 24.00 PCS./DAYQuantity: 1.00 PC.
Designation No. Person
A. Labora. Construction Foreman 1b. Pipefitter 2c. Laborer 8
Sub-Total for A
Name and Capacity No. of Units
B. Equipmenta. Pipe Cutter 1b. Butt Fusion Machine 1c. Steel Ladder 1
Sub-Total for BC. Total (A+B)D. Output per day = 24.00 PCS./DAY
Name and Specifications Quantity
E. Materialsa. 300mm x 250mm HDPE SDR 17 REDUCER 1.00
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)Zamboanga City, Philippines
SUPPLY & INSTALLATION OF HDPE SDR 17 REDUCER (300mm x 250mm)
No. Person No. of Days Daily Rate Amount
1 0.04 524.00 21.83 2 0.04 341.00 28.42 8 0.04 317.00 105.67
P 155.92
No. of Units No. of Days Daily Rate Amount
1 0.04 1,600.00 66.67 1 0.04 2,000.00 83.33 1 0.04 300.00 12.50
P 162.50 318.42
Quantity Unit Unit Cost Amount
1.00 pc. 8,104.70 8,104.70
P 8,104.70 8,423.12
9% per D.O. 22 s 2015 758.08 8% per D.O. 22 s 2015 673.85 5% per D.O. 22 s 2015 492.75
10,347.80 10,347.80
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: SPL-11b SUPPLY & INSTALLATION OF HDPE SDR 17 REDUCER (250mm x 200mm)Unit of Measurement: PCS.Output per day: 24.00 PCS./DAYQuantity: 28.00 PCS.
Designation No. Person
A. Labora. Construction Foreman 1b. Pipefitter 2c. Laborer 8
Sub-Total for A
Name and Capacity No. of Units
B. Equipmenta. Pipe Cutter 1b. Butt Fusion Machine 1c. Steel Ladder 1
Sub-Total for BC. Total (A+B)D. Output per day = 24.00 PCS./DAY
Name and Specifications Quantity
E. Materialsa. 250mm x 200mm HDPE SDR 17 REDUCER 28.00
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & MiscellaneousH. Contractor's Profit (CP)I. Value Added Tax (VAT)J. Total Costk. Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)Zamboanga City, Philippines
SUPPLY & INSTALLATION OF HDPE SDR 17 REDUCER (250mm x 200mm)
No. Person No. of Days Daily Rate Amount
1 1.17 524.00 611.33 2 1.17 341.00 795.67 8 1.17 317.00 2,958.67
P 4,365.67
No. of Units No. of Days Daily Rate Amount
1 1.17 1,600.00 1,866.67 1 1.17 2,000.00 2,333.33 1 1.17 300.00 350.00
P 4,550.00 8,915.67
Quantity Unit Unit Cost Amount
28.00 pcs. 6,879.00 192,612.00
P 192,612.00 201,527.67
9% per D.O. 22 s 2015 18,137.49 8% per D.O. 22 s 2015 16,122.21 5% per D.O. 22 s 2015 11,789.37
247,576.74 8,842.03
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
PROJECT LOCATION: Zamboanga City, PhilippinesItem No./Description: SPL - 11bUnit of Measurement: pcs.Output per day: 24.00 pcs./dayQuantity: 2.00 pcs.
Designation No. Person
A. Labora. Construction Foreman 1b. Pipefitter 2c. Laborer 8
Sub-Total for A
Name and Capacity No. of Units
B. Equipmenta. Pipe Cutter 1b. Butt Fusion Machine 1
Sub-Total for BC. Total (A+B)D. Output per day = 24.00 pcs./day
Name and Specifications Quantity
E. Materialsa. 250mm x 200mm HDPE Wye, SDR 17 2.00
Sub-Total for EF. Direct Cost (C+E)G. Overhead, Contingencies & Miscellaneous 8%H. Contractor's Profit (CP) 8%I. Value Added Tax (VAT) 5%J. Total Costk. Total Unit Cost
Installation of HDPE Wye, SDR 17 (250mm. x 200mm.)
DETAILED UNIT PRICE ANALYSIS
DEVELOPMENT OF THE WATER AND SANITATION SYSTEM FOR THE ZC CONFLICT AREA (HONGKONG)
Zamboanga City, Philippines
No. of Days Daily Rate Amount
0.08 524.00 43.67 0.08 341.00 56.83 0.08 317.00 211.33
P 311.83
No. of Days Daily Rate Amount
0.08 1,600.00 133.33 0.08 2,000.00 166.67
P 300.00 611.83
Unit Unit Cost Amount
pc. 11,106.00 22,212.00
P 22,212.00 22,823.83
per D.O. 22 s 2015 1,825.91 per D.O. 22 s 2015 1,825.91 per D.O. 22 s 2015 1,323.78
27,799.43 13,899.71
Installation of HDPE Wye, SDR 17