Insured : FIBERNET KONSTRUKT CORPORATION

Location : Barangay Silway 8, Polomolok, South Cotabato

Date of Loss : April 24, 2022
Nature of Loss : Material Damage
Strike No: : IR-SM-O-146

Price/Claim Breakdown
UOM

(Unit
PU No. Details/SOW
of
Measure
ment)
1 Preliminaries & Temporary Restoration works (align to
standard SLA)
Site Fault Mapping: (includes FOC testing, Actual Site
1.1 day
Markings & Survey)
Excavation Works(inclusive concrete breaking, disposal
1.2 of debri and supply of necessary Equipment, tools & cu. meter
manpower)
Sub-Total
2 Permanent Engineering Works
2.1 Supervision man-day
Mobilization/Demobilization-with out HDD Equipment
2.3 lot
+ Trucks
2.10 Mandrell Test meters

Supply and Installation of Air Blown FOC (144 to 288

2.11 meters
Core)

2.12 FOC Splicing Works core

2.16 Trenching - 1 Run MD meters
2.19 MD Jointing - 1 Run per joint
Sub-Total
Total(1,2,3)
Total Amount of Claim (VAT Ex.)
 Qty U-Rate
Amount Notes
(Quantity) (Unit Rate)

2.00 8,844.00 17,688.00 Refer to Fault Mapping DUPA

5.00 935.80 4,679.00 Refer to Excavation Works DUPA

22,367.00

1.00 2,127.00 2,127.00 1 Engr/ Strike

1.00 20,000.00 20,000.00

4,000.00 29.67 118,696.00 Refer to Mandrell Works DUPA

To be supported with .7 USD(USD value during date
4,000.00 53.19 212,777.60 of loss) cost per meter value with 30% labor cost.
Add on 10% logistics cost
144.00 828.40 119,290.28 Refer to FOC Works DUPA
20.00 1,157.53 23,150.67 Refer to Trenching Works DUPA
2.00 1,667.75 3,335.49 Refer to MD Jointing DUPA
499,377.04
521,744.04
521,744.04
Insured : FIBERNET KONSTRUKT CORPORATION
Location : Barangay Silway 8, Polomolok, South Cotabato
Date of Loss : April 24, 2022
Nature of Loss : Material Damage
Strike No: : IR-SM-O-146

Sum Insured
Segment (Gensan-Koronadal)

Policy deductible
(10% of the loss, minimum of Php 150,000.00)
in respect of other cause

Loss and Damage

Price/Claim Breakdown

PU No. Details/SOW

1 Preliminaries & Temporary Restoration works (align to

standard SLA)
Site Fault Mapping: (includes FOC testing, Actual
1.1
Site Markings & Survey)
Excavation Works(inclusive concrete breaking,
1.2 disposal of debri and supply of necessary Equipment,
tools & manpower)
Sub-Total
2 Permanent Engineering Works
2.1 Supervision
Mobilization/Demobilization-with out HDD
2.3
Equipment + Trucks
2.10 Mandrell Test

Supply and Installation of Air Blown FOC (144 to

2.11
288 Core)

2.12 FOC Splicing Works

2.16 Trenching - 1 Run MD
2.19 MD Jointing - 1 Run
Sub-Total
Total(1,2,3)
Total Amount of Claim (VAT Ex.)
Add: 12% VAT
Loss and Damage

Proposed Payable
Sum Insured (Gensan-Koronadal Segment)
Loss and Damage
Less: Policy deductible (10% of the Loss Minimum of PhP 150,000.00)
Net Payable
 ₱ 986,266,512.00

UOM Qty U-Rate

Amount
(Unit of Measurement) (Quantity) (Unit Rate)

day 2.00 8,844.00 17,688.00

cu. meter 5.00 935.80 4,679.00

Sub-Total 22,367.00

man-day 1.00 2,127.00 2,127.00

lot 1.00 20,000.00 20,000.00

meters 4,000.00 29.67 118,696.00

meters 4,000.00 53.19 212,777.60

core 144.00 828.40 119,290.28

meters 20.00 1,157.53 23,150.67
per joint 2.00 1,667.75 3,335.49
499,377.04
521,744.04
521,744.04
₱ 55,901.15
₱ 577,645.19
 ₱ 986,266,512.00
₱ 577,645.19
0.00) ₱ 150,000.00
427,645.19
Insured : FIBERNET KONSTRUKT CORPORATION
Location : Barangay Silway 8, Polomolok, South Cotabato
Date of Loss : April 24, 2022
Nature of Loss : Material Damage
Strike No: : IR-SM-O-146

Detailed Unit Price Analysis

Item No./Description : Fault Mapping

1.1
Quantity/Unit : Daily

Item
no./code
Description
Labor(Refer to the attached FKC's Standard Salary
Table signed by FKC's CEO )

A. a. Engineer
b. Splicer
c. Driver

Name and Capacity

TOOLS & EQUIPMENT(Rates shown based on
Prevailling Market Rental fees)
B a. L300
b. Fusion Machine
c. OTDR

Name and Specification

MATERIALS & CONSUMABLES
C
a. Fuel

TOTAL COST(A+B+C)
Unit Cost : PhP/day

Detailed Unit Price Analysis

Item No./Description : Excavation Works

Quantity/Unit : 5.00 Cu.
1.2
Meter/day Output per Hour : 0.63 Cu.
Meter
Item
no./code
Description
Labor(Refer to the attached FKC's Standard Salary
Table signed by FKC's CEO )

A.
 a. Engineer
A. b. Labor
c. Driver
d. Equipment Operator

Name and Capacity

TOOLS & EQUIPMENT(Rates shown based on
Prevailling Market Rental fees)
B a. Truck
b. Concrete Cutter
c. Backhoe

Name and Specification

MATERIALS & CONSUMABLES
C
a. Fuel

TOTAL COST(A+B+C)
Unit Cost : PhP/cu.meter

Detailed Unit Price Analysis

Item No./Description : Mandrel

2.10 Quantity/Unit : 1,000.00 m/day
Output per Hour : 125.00 m
Item
no./code
Description
Labor(Refer to the attached FKC's Standard Salary
Table signed by FKC's CEO )
a. Team Leader
A. b. Labor
c. Driver
d. Equipment Operator

Name and Capacity

TOOLS & EQUIPMENT(Rates shown based on
Prevailling Market Rental fees)
B
a. Compressor/ Blowing Machine
b. Mini Dump Truck

Name and Specification

MATERIALS & CONSUMABLES
a. Sponge
C
b. Metal Ball
c. Fuel
 C

TOTAL COST(A+B+C)
Unit Cost : PhP/cu.meter

Detailed Unit Price Analysis

Item No./Description : Splicing Works

2.12 : 72.00 core Output
(Average Production for 8 Hour works = 72 core)
Item
no./code
Description
Labor(Refer to the attached FKC's Standard Salary
Table signed by FKC's CEO )
a. Supervisor
A. b. Splicer
c. Labor
d. Driver

Name and Capacity

TOOLS & EQUIPMENT(Rates shown based on
Prevailling Market Rental fees)
a. L300
b. Fusion Machine
B c. OTDR
d. Fiber Cleaver
e. Fiber Cleaner
f. Stripper
g. Generator Set

Name and Specification

MATERIALS & CONSUMABLES
a. Dome Closure
C b. Splice Protection Sleeves
c. Sprial Sleeves
d. Fuel

TOTAL COST(A+B+C)
Unit Cost : PhP/core

Detailed Unit Price Analysis

 Item No./Description : Open Trench
2.16 Quantity/Unit : 75.00 m/day
Output per Hour : 9.38 m/day
Item
no./code
Description
Labor(Refer to the attached FKC's Standard Salary
Table signed by FKC's CEO )
a. Supervisor
b. Leadman
A. c. Excavation Crew
d. Traffic Helper
e. Driver
f. BH Operator

Name and Capacity

TOOLS & EQUIPMENT(Rates shown based on
Prevailling Market Rental fees)
a. Truck
b. Concrete Cutter
B
c. Backhoe
d. Mini Dump Truck
e. Assorted warning Signs
f. Plate Compactor

Name and Specification

MATERIALS & CONSUMABLES
a. Fuel
b. Warning Tape
c. Cement
C d. Gravel
e. Sand
f. Rebars 10mm dia.
g. 7-way MD(1 Run)
h. MD End caps

TOTAL COST(A+B+C)
Unit Cost : PhP/meter

Detailed Unit Price Analysis

Item No./Description : MD Jointing

2.19 Quantity/Unit : 4.00 joints/day
Output per Hour : 0.50 joints
 Item No./Description : MD Jointing
2.19 Quantity/Unit : 4.00 joints/day
Output per Hour : 0.50 joints
Item
no./code
Description
Labor(Refer to the attached FKC's Standard Salary
Table signed by FKC's CEO )
a. Joint Leadman
A. b. Labor
c. Jointer
d. Driver

Name and Capacity

TOOLS & EQUIPMENT(Rates shown based on
Prevailling Market Rental fees)
B
a. L300
b. Jointing Tools

Name and Specification

MATERIALS & CONSUMABLES
a. Fuel
b. MD Staright Connector/Coupler 14/10
C
c. Duct Tape

TOTAL COST(A+B+C)
Unit Cost : PhP/joint
 Detailed Unit Price Analysis (DUPA)

No. of Person No. of Man-days Unit Rate/Day Amount

1.00 1.00 1,579.00 1,579.00

2.00 1.00 974.00 1,948.00
1.00 1.00 888.00 888.00
Sub-Total for A 4,415.00
No. of units No. of days Unit Rate/Day Amount

1.00 1.00 1,500.00 1,500.00

1.00 1.00 1,151.00 1,151.00
1.00 1.00 1,028.00 1,028.00
Sub-Total for B 3,679.00
Unit Quantity Unit Cost Amount

L 15.00 50.00 750.00

Sub-Total for C 750.00
TOTAL COST(A+B+C) 8,844.00
Unit Cost : PhP/day 8,844.00

Detailed Unit Price Analysis (DUPA)

No. of Person No. of Man-days Unit Rate/Day Amount

 1.00 1.00 1,579.00 1,579.00
5.00 1.00 400.00 2,000.00
- 1.00 - -
- 1.00 - -
Sub-Total for A 3,579.00
No. of units No. of days Daily Rate Amount

- - 1,200.00 -
1.00 1.00 100.00 100.00
- - - -
Sub-Total for B 100.00
Unit Quantity Unit Cost Amount

L 20.00 50.00 1,000.00

Sub-Total for C 1,000.00
TOTAL COST(A+B+C) 4,679.00
Unit Cost : PhP/cu.meter 935.80

Detailed Unit Price Analysis (DUPA)

No. of Person No. of Man-days Unit Rate/Day Amount

1.00 1.00 923.00 923.00

4.00 1.00 400.00 1,600.00
1.00 1.00 888.00 888.00
2.00 1.00 888.00 1,776.00
Sub-Total for A 5,187.00
No. of units No. of days Daily Rate Amount

1.00 1.00 1,800.00 1,800.00

1.00 1.00 1,800.00 1,800.00
Sub-Total for B 3,600.00
Unit Quantity Unit Cost Amount

pc 1.00 10.00 10.00

pc 1.00 40.00 40.00
L 120.00 50.00 6,000.00
 Sub-Total 6,050.00
Add 11.5% for Warehousing & Logistics Expenses
6,050.00
TOTAL COST(A+B+C) 14,837.00
Unit Cost : PhP/cu.meter 14.84

Detailed Unit Price Analysis (DUPA)

Quantity/Unit
Output per Hour : 9.00 core
re)

No. of Person No. of Man-days Unit Rate/Day Amount

2.00 1.00 2,127.00 4,254.00

2.00 1.00 974.00 1,948.00
2.00 1.00 400.00 800.00
1.00 1.00 888.00 888.00
Sub-Total for A 7,890.00
No. of units No. of days Daily Rate Amount

1.00 1.00 900.00 900.00

1.00 1.00 1,151.00 1,151.00
1.00 1.00 1,028.00 1,028.00
1.00 1.00 250.00 250.00
1.00 1.00 250.00 250.00
1.00 1.00 250.00 250.00
1.00 1.00 600.00 600.00
Sub-Total for B 4,429.00
Unit Quantity Unit Cost Amount

set 1.00 3,303.57 3,303.57

pc 72.00 150.00 10,800.00
m 10.00 40.00 400.00
L 60.00 50.00 3,000.00
Sub-Total 17,503.57
Add 11.5% Warehousing & Logistic Expenses
Sub-Total for C 17,503.57
TOTAL COST(A+B+C) 29,822.57
Unit Cost : PhP/core 414.20

Detailed Unit Price Analysis (DUPA)

 No. of Person No. of Man-days Unit Rate/Day Amount

- - 2,127.00 -
1.00 1.00 974.00 974.00
4.00 1.00 400.00 1,600.00
2.00 1.00 400.00 800.00
2.00 1.00 888.00 1,776.00
1.00 1.00 888.00 888.00
Sub-Total for A 6,038.00
No. of units No. of days Daily Rate Amount

1.00 8.00 1,200.00 9,600.00

1.00 1.00 100.00 100.00
1.00 1.00 5,000.00 5,000.00
1.00 1.00 4,000.00 4,000.00
1.00 1.00 1,000.00 1,000.00
1.00 1.00 100.00 100.00
Sub-Total for B 19,800.00
Unit Quantity Unit Cost Amount

L 120.00 50.00 6,000.00

m 150.00 22.50 3,375.00
bag 44.00 395.00 17,380.00
cu. m. 5.00 440.00 2,200.00
cu. m. 7.00 1,500.00 10,500.00
m 212.50 68.00 14,450.00
m 75.00 90.00 6,750.00
pc 14.00 23.00 322.00
Sub-Total 60,977.00
Add 12% Warehousing & Logistic Expenses
Sub-Total for C 60,977.00
TOTAL COST(A+B+C) 86,815.00
Unit Cost : PhP/meter 1,157.53

Detailed Unit Price Analysis (DUPA)

 No. of Person No. of Man-days Unit Rate/Day Amount

1.00 1.00 974.00 974.00

1.00 1.00 400.00 400.00
1.00 1.00 845.00 845.00
1.00 1.00 888.00 888.00
Sub-Total for A 3,107.00
No. of units No. of days Daily Rate Amount

1.00 1.00 1,500.00 1,500.00

1.00 1.00 230.00 230.00
Sub-Total for B 1,730.00
Unit Quantity Unit Cost Amount

L 30.00 50.00 1,500.00

pcs 7.00 38.07 266.49
roll 0.50 134.99 67.50
Sub-Total for C 1,833.99
Add 11.5% for Warehousing & Logistics Expenses
Sub-Total for C 1,833.99
TOTAL COST(A+B+C) 6,670.99
Unit Cost : PhP/joint 1,667.75
Notes

Notes

Notes

Notes
Notes

Notes

Notes

Notes

Notes
Notes

Notes

Notes
Notes

Notes

Notes
Notes

Notes

Notes