Electrical Works
This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA
Overview
Download & View Electrical Works as PDF for free.
More details
- Words: 3,057
- Pages: 42
Unit Cost Analysis as of April 2003 Project Owner Item No. Description Unit Output/Hr.
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT
m
DESCRIPTION
UNIT
UNIT RATE
QTY.
AMOUNT (IN PESO)
MATERIALS
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sub Total (Materials) B
p
LABOR Foreman Skilled Laborer Laborer
hr hr hr
Sub Total (Labor) C
0.00
#DIV/0! #DIV/0! #DIV/0!
0.00 0.00 0.00
p
#DIV/0! #DIV/0! #DIV/0!
#DIV/0!
EQUIPMENTS hr. hr.
Sub Total (Equipments) D
TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob./Demob. VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
#DIV/0! #DIV/0!
0.00 0.00
#DIV/0! #DIV/0!
p
#DIV/0!
p
#DIV/0!
10% 10% 2% 10%
#DIV/0! #DIV/0! #DIV/0! #DIV/0! p
#DIV/0!
form Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
#DIV/0!
form Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No. Description Unit Output/Hr.
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT CONCRETE FOUNDATION FOR LIGHTING POST EA 1
DESCRIPTION
UNIT
MATERIALS Conc. Found. w/ Formworks & Rebar Lean Concrete
Sub Total (Materials) B
LABOR Conc. Found. w/ Formworks & Rebar Lean Concrete Excavation Backfill
Sub Total (Equipments) TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
Err:508 Err:508 0.00 0.00 0.00 0.00 0.00 0.00
cum cum cum cum
cum cum cum
AMOUNT (IN PESO) 0.00 Err:508 Err:508 0.00 0.00 0.00 0.00 0.00
Err:508
0.7155 0.0845 2.6195 1.8600
Err:508 Err:508 Err:508 Err:508
p
EQUIPMENTS Conc. Found. w/ Formworks & Rebar Lean Concrete Backfill
D
0.7155 0.0845
p
Sub Total (Labor) C
cum cum
UNIT RATE
QTY.
Err:508 Err:508 Err:508 Err:508
Err:508
0.7155 0.0845 1.8600
Err:508 Err:508 Err:508
Err:508 Err:508 Err:508
p
Err:508
p
Err:508
10% 10% 2% 10.0%
Err:508 Err:508 Err:508 Err:508 p
Err:508
conc_fdn_post Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
conc_fdn_post Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No. Description Unit Output
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT A.3 PERIMETER LIGHTING AT STO. CRISTO GROUND RESERVOIR LOT 1
DESCRIPTION
UNIT
MATERIALS 250W, HPS Perimeter Lighting 8mm2 TW Wires 20mm Ø x 3m PVC Conduit Concrete Encasement for PVC Concrete Foundation for Post
set lm ea cum set
Sub Total (Materials) B
LABOR 1 Foreman 1 Skilled Laborer (Electrician) 2 Laborer
hr hr hr
hr. hr.
Sub Total (Equipments) TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
Err:508 Err:508 Err:508 Err:508 Err:508 0.00 0.00 0.00
0.00 Err:508 Err:508 Err:508 Err:508 Err:508 0.00 0.00
Err:508
40.5000 81.0000 162.0000
Err:508 Err:508 Err:508
p
EQUIPMENTS Power Tools 10% of Labor
D
5.0000 351.0000 37.3333 3.2368 5.0000
AMOUNT (IN PESO)
p
Sub Total (Labor) C
UNIT RATE
QTY.
Err:508 Err:508 Err:508
Err:508
0.0000 0.0000
0.00 0.00
Err:508 0.00
p
Err:508
p
Err:508
10% 10% 2% 10.0%
Err:508 Err:508 Err:508 Err:508 p
Err:508
peri_lighting_grdres Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
peri_lighting_grdres Rev. No.:
No. of Hrs. Total per item No. of Hrs 4 0.13 0.39
no. of Days
20 46.79 14.69
224 110 351 37.33
81 10.13 say 7 days
Err:508
20076761.xls 07/29/2009
peri_lighting_grdres Rev. No.:
20076761.xls 07/29/2009
peri_lighting_grdres Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No. Description Unit Output
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT A.3 PERIMETER LIGHTING AT CIUDAD REAL BOOSTER PUMP STATION LOT 1
DESCRIPTION
UNIT
MATERIALS 250W, HPS Perimeter Lighting 8mm2 TW Wires 20mm Ø x 3m PVC Conduit Concrete Encasement for PVC Concrete Foundation for Post
set lm ea cum set
Sub Total (Materials) B
LABOR 1 Foreman 1 Skilled Laborer (Electrician) 2 Laborer
hr hr hr
hr. hr.
Sub Total (Equipments) TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
Err:508 Err:508 Err:508 Err:508 Err:508 0.00 0.00 0.00
0.00 Err:508 Err:508 Err:508 Err:508 Err:508 0.00 0.00
Err:508
25.5000 51.0000 102.0000
Err:508 Err:508 Err:508
p
EQUIPMENTS Power Tools 10% of Labor
D
4.0000 207.0000 18.1667 1.5751 4.0000
AMOUNT (IN PESO)
p
Sub Total (Labor) C
UNIT RATE
QTY.
Err:508 Err:508 Err:508
Err:508
0.0000 0.0000
0.00 0.00
Err:508 0.00
p
Err:508
p
Err:508
10% 10% 2% 10.0%
Err:508 Err:508 Err:508 Err:508 p
Err:508
peri_lighting_bps Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
peri_lighting_bps Rev. No.:
No. of Hrs. Total per item No. of Hrs 4 0.13 0.39
no. of Days
16 27.59 7.15
109 88 207 18.17
51 6.38 say 7 days
Err:508
20076761.xls 07/29/2009
peri_lighting_bps Rev. No.:
20076761.xls 07/29/2009
peri_lighting_bps Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No. Description Unit Output
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT F.8.5 POWER SUPPLY SYSTEM (TAPPING) LOT 1
DESCRIPTION
UNIT
MATERIALS 20AT/50AF, 2P, ACB, Nema 3R Enclosed 20mm Ø x 3m RSC 20mm Ø RSC Elbow Entrance Cap Concrete Pedestal Kilowatt-hr Meter
Sub Total (Materials) B
LABOR 1 Foreman 1 Skilled Laborer (Electrician) 2 Laborer
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
set ea ea ea ea ea
1.0000 2.0000 1.0000 1.0000 1.0000 1.0000
Err:508 Err:508 Err:508 Err:508 Err:508 Err:508
hr. hr.
Err:508 Err:508 Err:508 Err:508 Err:508 Err:508
Err:508
20.0000 40.0000 80.0000
Err:508 Err:508 Err:508
p
Sub Total (Equipments) TOTAL DIRECT COST
0.00
hr hr hr
EQUIPMENTS Power Tools, 10% of Labor
D
AMOUNT (IN PESO)
p
Sub Total (Labor) C
UNIT RATE
QTY.
Err:508 Err:508 Err:508
Err:508
0.0000 0.0000
0.00 0.00
Err:508 0.00
p
Err:508
p
Err:508
10% 10% 2% 10.0%
Err:508 Err:508 Err:508 Err:508 p
Err:508
powersupply_tapping_ Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
powersupply_tapping_ Rev. No.:
1.58 0.25
3.15 0.25
Err:508
Err:508
20076761.xls 07/29/2009
Err:508
powersupply_tapping_ Rev. No.:
20076761.xls 07/29/2009
powersupply_tapping_ Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No. Description Unit Output/Hr.
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT F.8.2 LEVEL ELECTRODES SET 0.38
DESCRIPTION
UNIT
MATERIALS Level Electrodes
set
Sub Total (Materials) B
1.0000
AMOUNT (IN PESO)
Err:508 0.00 0.00 0.00 0.00 0.00 0.00 0.00
p
LABOR 1 Skilled Laborer 1 Laborer
hr hr
Sub Total (Labor) C
UNIT RATE
QTY.
0.00 Err:508 0.00 0.00 0.00 0.00 0.00 0.00
Err:508
2.6667 2.6667
Err:508 Err:508
p
Err:508 Err:508
Err:508
EQUIPMENTS hr. hr.
Sub Total (Equipments) D
TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
0.0000 0.0000
0.00 0.00
0.00 0.00
p
0.00
p
Err:508
10% 10% 2% 10.0%
Err:508 Err:508 Err:508 Err:508 p
Err:508
lev_electrodes Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
lev_electrodes Rev. No.:
20076761.xls 07/29/2009
lev_electrodes Rev. No.:
say 2000
20076761.xls 07/29/2009
lev_electrodes Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No. Description Unit Output/Hr.
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT F.8.4 GENERATOR SET AT CIUDAD REAL BOOSTER PUMP STATION (75 KVA) SET 0.0350
DESCRIPTION
UNIT
MATERIALS 75KVA, 3-Phase, 230V Gen-set
set
Sub Total (Materials) B
LABOR 1 Foreman 1 Skilled Laborer (Electrician) 1 Laborer
hr hr hr
Sub Total (Equipments) TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
Err:508 0.00 0.00 0.00 0.00 0.00 0.00 0.00
hr
AMOUNT (IN PESO) 0.00 Err:508 0.00 0.00 0.00 0.00 0.00 0.00
Err:508
14.2857 28.5714 28.5714
Err:508 Err:508 Err:508
p
EQUIPMENTS Power Tools (if any) 10% of Labor 1 Truck-mounted Hydraulic Crane, 45mtons
D
1.0000
p
Sub Total (Labor) C
UNIT RATE
QTY.
Err:508 Err:508 Err:508
Err:508
0.0000 7.1429
0.00 Err:508
Err:508 Err:508
p
Err:508
p
Err:508
10% 10% 2% 10.0%
Err:508 Err:508 Err:508 Err:508 p
Err:508
genset_bps Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
genset_bps Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No. Description Unit Output/Hr.
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT F.8.1 BOARD & TRANSFER SWITCH AT CIUDAD REAL BOOSTER PUMP PANEL STATIONS set 0.2
DESCRIPTION
UNIT
MATERIALS MCP Panel Board : 200AT/225AF, 3P, 240V Branches : 2 - 150AT/225AF, 3P 1 - 30AT/100AF, 3P LP Main : Lugs only Branches : 6 - 20AT/50AF,2P Manual Transfer Switch, 225A, 230V 3PDT, 60Hz
Sub Total (Materials) B
AMOUNT (IN PESO)
set
1.0000
Err:508
0.00 Err:508
set
1.0000
Err:508
Err:508
ser
1.0000
Err:508 0.00 0.00
Err:508 0.00 0.00
p
LABOR 1 Skilled Laborer (Electrician) 1 Laborer
hr hr
Sub Total (Labor) C
UNIT RATE
QTY.
Err:508
5.0000 5.0000
Err:508 Err:508
p
Err:508 Err:508
Err:508
EQUIPMENTS hr.
Sub Total (Equipments) D
TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
0.0000 0.0000
0.00 0.00
0.00 0.00
p
0.00
p
Err:508
10% 10% 2% 10.0%
Err:508 Err:508 Err:508 Err:508 p
Err:508
panelbrd_bps Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
panelbrd_bps Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No.
: : :
Description Unit Output
: : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT F.8.3 CONDUITS, WIRES & CABLES, LIGHTING FIXTURES, OUTLETS, BOXES, RELAYS & ETC. (CIUDAD REAL BOOSTER PUMP STATION) LS 1
DESCRIPTION
UNIT
MATERIALS Magnetic Starter, NEMA Size 1 3.5mm2 TW Wires 8.0mm2 TW Wires 14mm2 THW Wires 30mm2 THW Wires 80mm2 THW Wires 8mm2 Bare Copper Wires 14mm2 Bare Copper Wires 25mm Ø x 3m RSC 32mm Ø x 3m RSC 50mm Ø x 3m RSC 32mm Ø RSC Elbow 50mm Ø RSC Elbow 20mm Ø x 3m PVC 4" Octagonal Junction Box 2" x 4" Utility Box 4" Square junction Box Toggle Switch, 3-Gang Duplex C.O. Weatherproof C.O. 2-40W Industrial Type Fluorescent 50W Incandescent Bulb w/ Guard Ground Rod, 20mm Ø x 3m Miscellaneous Item (pullwire, etc.) Sub Total (Materials)
B
LABOR 1 Skilled Laborer (Electrician) 2 Laborer
hr hr
Sub Total (Equipments) TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 5,000.00
hr.
0.00 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 5,000.00
233.0000 466.0000
Err:508 Err:508
Err:508 Err:508
Err:508
0.0000
0.00
Err:508
p
Err:508
p
Err:508
10% 10% 2% 10.0%
No. of Hrs. per item
Err:508 Total
p
EQUIPMENTS Power Tools (if any) 10% of Labor
D
2.0000 300.0000 228.0000 20.0000 60.0000 50.0000 15.0000 15.0000 38.0000 10.0000 6.0000 4.0000 2.0000 18.0000 4.0000 5.0000 2.0000 1.0000 4.0000 1.0000 2.0000 2.0000 1.0000 1.0000
AMOUNT (IN PESO)
p
Sub Total (Labor) C
set lm lm lm lm lm lm lm ea ea ea ea ea ea pc pc pc pc pc pc set set ea lot
UNIT RATE
QTY.
Err:508 Err:508 Err:508 Err:508 p
Err:508
wiringitem_bps Rev. No.:
3 0.13 0.13 0.13 0.13 0.13 0.13 0.13 1.58 1.58 1.58 1.58 1.58 1.2 0.5 0.5 0.5 0.5 1 1 2 1.5 1
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
wiringitem_bps Rev. No.:
Total No. of Hrs 6 39.99 30.39 2.67 8 6.67 2 2 59.85 15.75 9.45 6.3 3.15 21.6 2 2.5 1 0.5 4 1 4 3 1 0 233 29.13
20076761.xls 07/29/2009
wiringitem_bps Rev. No.:
20076761.xls 07/29/2009
wiringitem_bps Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No. Description Unit Output
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT F.8.7 OBSTRUCTION LIGHT COMPLETE WITH CONNECTION AND CIRCUIT LOT 1
DESCRIPTION
UNIT
MATERIALS 3.5mm2 TW Wires 15mm Ø x 3m PVC Conduit Obstruction Light
lm ea ea
Sub Total (Materials) B
LABOR 1 Skilled Laborer (Electrician) 2 Laborer
hr hr
Sub Total (Equipments) TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
Err:508 Err:508 Err:508
hr.
0.00 Err:508 Err:508 Err:508
Err:508
35.0000 70.0000
Err:508 Err:508
p
EQUIPMENTS Power Tools (if any) 10% of Labor
D
175.0000 29.0000 1.0000
AMOUNT (IN PESO)
p
Sub Total (Labor) C
UNIT RATE
QTY.
Err:508 Err:508
Err:508
0.0000
0.00
Err:508
p
Err:508
p
Err:508
10% 10% 2% 10.0%
Err:508 Err:508 Err:508 Err:508 p
Err:508
obstructionlight_elevres Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
obstructionlight_elevres Rev. No.:
No. of Hrs. Total per item No. of Hrs 0.13 0.39 1
Total
20076761.xls 07/29/2009
23.33 11.41
35 4.38
obstructionlight_elevres Rev. No.:
20076761.xls 07/29/2009
obstructionlight_elevres Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No. Description Unit Output/Hr.
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT RIGID STEEL CONDUIT (RSC), 15MM Ø X 3M PC 1
DESCRIPTION
UNIT
MATERIALS Rigid Steel Conduit, 15mm Ø x 3m
Sub Total (Materials) B
1.0000
AMOUNT (IN PESO)
Err:508 0.00 0.00 0.00 0.00 0.00 0.00 0.00
p
LABOR 1 Skilled Laborer (Electrician) 1 Laborer
hr hr
Sub Total (Labor) C
pc
UNIT RATE
QTY.
0.00 Err:508 0.00 0.00 0.00 0.00 0.00 0.00
Err:508
1.0000 1.0000
Err:508 Err:508
p
Err:508 Err:508
Err:508
EQUIPMENTS hr. hr.
Sub Total (Equipments) D
TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
0.0000 0.0000
0.00 0.00
0.00 0.00
p
0.00
p
Err:508
10% 10% 2% 10.0%
Err:508 Err:508 Err:508 Err:508 p
Err:508
rsc_15mmØ Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
rsc_15mmØ Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No. Description Unit Output/Hr.
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT RIGID STEEL CONDUIT (RSC), 25MM Ø X 3M PC 0.73
DESCRIPTION
UNIT
MATERIALS Rigid Steel Conduit, 25mm Ø x 3m
Sub Total (Materials) B
1.0000
AMOUNT (IN PESO)
Err:508 0.00 0.00 0.00 0.00 0.00 0.00 0.00
p
LABOR 1 Skilled Laborer (Electrician) 1 Laborer
hr hr
Sub Total (Labor) C
pc
UNIT RATE
QTY.
0.00 Err:508 0.00 0.00 0.00 0.00 0.00 0.00
Err:508
1.3774 1.3774
Err:508 Err:508
p
Err:508 Err:508
Err:508
EQUIPMENTS hr. hr.
Sub Total (Equipments) D
TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
0.0000 0.0000
0.00 0.00
0.00 0.00
p
0.00
p
Err:508
10% 10% 2% 10.0%
Err:508 Err:508 Err:508 Err:508 p
Err:508
rsc_25mmØ Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
rsc_25mmØ Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No. Description Unit Output/Hr.
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT RIGID STEEL CONDUIT (RSC), 32MM Ø X 3M PC 0.64
DESCRIPTION
UNIT
MATERIALS Rigid Steel Conduit, 32mm Ø x 3m
Sub Total (Materials) B
1.0000
AMOUNT (IN PESO)
Err:508 0.00 0.00 0.00 0.00 0.00 0.00 0.00
p
LABOR 1 Skilled Laborer (Electrician) 1 Laborer
hr hr
Sub Total (Labor) C
pc
UNIT RATE
QTY.
0.00 Err:508 0.00 0.00 0.00 0.00 0.00 0.00
Err:508
1.5748 1.5748
Err:508 Err:508
p
Err:508 Err:508
Err:508
EQUIPMENTS hr. hr.
Sub Total (Equipments) D
TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
0.0000 0.0000
0.00 0.00
0.00 0.00
p
0.00
p
Err:508
10% 10% 2% 10.0%
Err:508 Err:508 Err:508 Err:508 p
Err:508
rsc_32mmØ Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
rsc_32mmØ Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No. Description Unit Output/Hr.
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT RIGID STEEL CONDUIT (RSC), 40MM Ø X 3M PC 0.57
DESCRIPTION
UNIT
MATERIALS Rigid Steel Conduit, 40mm Ø x 3m
Sub Total (Materials) B
1.0000
AMOUNT (IN PESO)
Err:508 0.00 0.00 0.00 0.00 0.00 0.00 0.00
p
LABOR 1 Skilled Laborer (Electrician) 1 Laborer
hr hr
Sub Total (Labor) C
pc
UNIT RATE
QTY.
0.00 Err:508 0.00 0.00 0.00 0.00 0.00 0.00
Err:508
1.7699 1.7699
Err:508 Err:508
p
Err:508 Err:508
Err:508
EQUIPMENTS hr. hr.
Sub Total (Equipments) D
TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
0.0000 0.0000
0.00 0.00
0.00 0.00
p
0.00
p
Err:508
10% 10% 2% 10.0%
Err:508 Err:508 Err:508 Err:508 p
Err:508
rsc_40mmØ Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
rsc_40mmØ Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No. Description Unit Output/Hr.
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT RIGID STEEL CONDUIT (RSC), 50MM Ø X 3M PC 0.51
DESCRIPTION
UNIT
MATERIALS Rigid Steel Conduit, 50mm Ø x 3m
Sub Total (Materials) B
1.0000
AMOUNT (IN PESO)
Err:508 0.00 0.00 0.00 0.00 0.00 0.00 0.00
p
LABOR 1 Skilled Laborer (Electrician) 1 Laborer
hr hr
Sub Total (Labor) C
pc
UNIT RATE
QTY.
0.00 Err:508 0.00 0.00 0.00 0.00 0.00 0.00
Err:508
1.9685 1.9685
Err:508 Err:508
p
Err:508 Err:508
Err:508
EQUIPMENTS hr. hr.
Sub Total (Equipments) D
TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
0.0000 0.0000
0.00 0.00
0.00 0.00
p
0.00
p
Err:508
10% 10% 2% 10%
Err:508 Err:508 Err:508 Err:508 p
Err:508
rsc_50mmØ Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
rsc_50mmØ Rev. No.:
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT
m
DESCRIPTION
UNIT
UNIT RATE
QTY.
AMOUNT (IN PESO)
MATERIALS
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sub Total (Materials) B
p
LABOR Foreman Skilled Laborer Laborer
hr hr hr
Sub Total (Labor) C
0.00
#DIV/0! #DIV/0! #DIV/0!
0.00 0.00 0.00
p
#DIV/0! #DIV/0! #DIV/0!
#DIV/0!
EQUIPMENTS hr. hr.
Sub Total (Equipments) D
TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob./Demob. VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
#DIV/0! #DIV/0!
0.00 0.00
#DIV/0! #DIV/0!
p
#DIV/0!
p
#DIV/0!
10% 10% 2% 10%
#DIV/0! #DIV/0! #DIV/0! #DIV/0! p
#DIV/0!
form Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
#DIV/0!
form Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No. Description Unit Output/Hr.
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT CONCRETE FOUNDATION FOR LIGHTING POST EA 1
DESCRIPTION
UNIT
MATERIALS Conc. Found. w/ Formworks & Rebar Lean Concrete
Sub Total (Materials) B
LABOR Conc. Found. w/ Formworks & Rebar Lean Concrete Excavation Backfill
Sub Total (Equipments) TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
Err:508 Err:508 0.00 0.00 0.00 0.00 0.00 0.00
cum cum cum cum
cum cum cum
AMOUNT (IN PESO) 0.00 Err:508 Err:508 0.00 0.00 0.00 0.00 0.00
Err:508
0.7155 0.0845 2.6195 1.8600
Err:508 Err:508 Err:508 Err:508
p
EQUIPMENTS Conc. Found. w/ Formworks & Rebar Lean Concrete Backfill
D
0.7155 0.0845
p
Sub Total (Labor) C
cum cum
UNIT RATE
QTY.
Err:508 Err:508 Err:508 Err:508
Err:508
0.7155 0.0845 1.8600
Err:508 Err:508 Err:508
Err:508 Err:508 Err:508
p
Err:508
p
Err:508
10% 10% 2% 10.0%
Err:508 Err:508 Err:508 Err:508 p
Err:508
conc_fdn_post Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
conc_fdn_post Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No. Description Unit Output
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT A.3 PERIMETER LIGHTING AT STO. CRISTO GROUND RESERVOIR LOT 1
DESCRIPTION
UNIT
MATERIALS 250W, HPS Perimeter Lighting 8mm2 TW Wires 20mm Ø x 3m PVC Conduit Concrete Encasement for PVC Concrete Foundation for Post
set lm ea cum set
Sub Total (Materials) B
LABOR 1 Foreman 1 Skilled Laborer (Electrician) 2 Laborer
hr hr hr
hr. hr.
Sub Total (Equipments) TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
Err:508 Err:508 Err:508 Err:508 Err:508 0.00 0.00 0.00
0.00 Err:508 Err:508 Err:508 Err:508 Err:508 0.00 0.00
Err:508
40.5000 81.0000 162.0000
Err:508 Err:508 Err:508
p
EQUIPMENTS Power Tools 10% of Labor
D
5.0000 351.0000 37.3333 3.2368 5.0000
AMOUNT (IN PESO)
p
Sub Total (Labor) C
UNIT RATE
QTY.
Err:508 Err:508 Err:508
Err:508
0.0000 0.0000
0.00 0.00
Err:508 0.00
p
Err:508
p
Err:508
10% 10% 2% 10.0%
Err:508 Err:508 Err:508 Err:508 p
Err:508
peri_lighting_grdres Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
peri_lighting_grdres Rev. No.:
No. of Hrs. Total per item No. of Hrs 4 0.13 0.39
no. of Days
20 46.79 14.69
224 110 351 37.33
81 10.13 say 7 days
Err:508
20076761.xls 07/29/2009
peri_lighting_grdres Rev. No.:
20076761.xls 07/29/2009
peri_lighting_grdres Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No. Description Unit Output
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT A.3 PERIMETER LIGHTING AT CIUDAD REAL BOOSTER PUMP STATION LOT 1
DESCRIPTION
UNIT
MATERIALS 250W, HPS Perimeter Lighting 8mm2 TW Wires 20mm Ø x 3m PVC Conduit Concrete Encasement for PVC Concrete Foundation for Post
set lm ea cum set
Sub Total (Materials) B
LABOR 1 Foreman 1 Skilled Laborer (Electrician) 2 Laborer
hr hr hr
hr. hr.
Sub Total (Equipments) TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
Err:508 Err:508 Err:508 Err:508 Err:508 0.00 0.00 0.00
0.00 Err:508 Err:508 Err:508 Err:508 Err:508 0.00 0.00
Err:508
25.5000 51.0000 102.0000
Err:508 Err:508 Err:508
p
EQUIPMENTS Power Tools 10% of Labor
D
4.0000 207.0000 18.1667 1.5751 4.0000
AMOUNT (IN PESO)
p
Sub Total (Labor) C
UNIT RATE
QTY.
Err:508 Err:508 Err:508
Err:508
0.0000 0.0000
0.00 0.00
Err:508 0.00
p
Err:508
p
Err:508
10% 10% 2% 10.0%
Err:508 Err:508 Err:508 Err:508 p
Err:508
peri_lighting_bps Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
peri_lighting_bps Rev. No.:
No. of Hrs. Total per item No. of Hrs 4 0.13 0.39
no. of Days
16 27.59 7.15
109 88 207 18.17
51 6.38 say 7 days
Err:508
20076761.xls 07/29/2009
peri_lighting_bps Rev. No.:
20076761.xls 07/29/2009
peri_lighting_bps Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No. Description Unit Output
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT F.8.5 POWER SUPPLY SYSTEM (TAPPING) LOT 1
DESCRIPTION
UNIT
MATERIALS 20AT/50AF, 2P, ACB, Nema 3R Enclosed 20mm Ø x 3m RSC 20mm Ø RSC Elbow Entrance Cap Concrete Pedestal Kilowatt-hr Meter
Sub Total (Materials) B
LABOR 1 Foreman 1 Skilled Laborer (Electrician) 2 Laborer
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
set ea ea ea ea ea
1.0000 2.0000 1.0000 1.0000 1.0000 1.0000
Err:508 Err:508 Err:508 Err:508 Err:508 Err:508
hr. hr.
Err:508 Err:508 Err:508 Err:508 Err:508 Err:508
Err:508
20.0000 40.0000 80.0000
Err:508 Err:508 Err:508
p
Sub Total (Equipments) TOTAL DIRECT COST
0.00
hr hr hr
EQUIPMENTS Power Tools, 10% of Labor
D
AMOUNT (IN PESO)
p
Sub Total (Labor) C
UNIT RATE
QTY.
Err:508 Err:508 Err:508
Err:508
0.0000 0.0000
0.00 0.00
Err:508 0.00
p
Err:508
p
Err:508
10% 10% 2% 10.0%
Err:508 Err:508 Err:508 Err:508 p
Err:508
powersupply_tapping_ Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
powersupply_tapping_ Rev. No.:
1.58 0.25
3.15 0.25
Err:508
Err:508
20076761.xls 07/29/2009
Err:508
powersupply_tapping_ Rev. No.:
20076761.xls 07/29/2009
powersupply_tapping_ Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No. Description Unit Output/Hr.
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT F.8.2 LEVEL ELECTRODES SET 0.38
DESCRIPTION
UNIT
MATERIALS Level Electrodes
set
Sub Total (Materials) B
1.0000
AMOUNT (IN PESO)
Err:508 0.00 0.00 0.00 0.00 0.00 0.00 0.00
p
LABOR 1 Skilled Laborer 1 Laborer
hr hr
Sub Total (Labor) C
UNIT RATE
QTY.
0.00 Err:508 0.00 0.00 0.00 0.00 0.00 0.00
Err:508
2.6667 2.6667
Err:508 Err:508
p
Err:508 Err:508
Err:508
EQUIPMENTS hr. hr.
Sub Total (Equipments) D
TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
0.0000 0.0000
0.00 0.00
0.00 0.00
p
0.00
p
Err:508
10% 10% 2% 10.0%
Err:508 Err:508 Err:508 Err:508 p
Err:508
lev_electrodes Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
lev_electrodes Rev. No.:
20076761.xls 07/29/2009
lev_electrodes Rev. No.:
say 2000
20076761.xls 07/29/2009
lev_electrodes Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No. Description Unit Output/Hr.
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT F.8.4 GENERATOR SET AT CIUDAD REAL BOOSTER PUMP STATION (75 KVA) SET 0.0350
DESCRIPTION
UNIT
MATERIALS 75KVA, 3-Phase, 230V Gen-set
set
Sub Total (Materials) B
LABOR 1 Foreman 1 Skilled Laborer (Electrician) 1 Laborer
hr hr hr
Sub Total (Equipments) TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
Err:508 0.00 0.00 0.00 0.00 0.00 0.00 0.00
hr
AMOUNT (IN PESO) 0.00 Err:508 0.00 0.00 0.00 0.00 0.00 0.00
Err:508
14.2857 28.5714 28.5714
Err:508 Err:508 Err:508
p
EQUIPMENTS Power Tools (if any) 10% of Labor 1 Truck-mounted Hydraulic Crane, 45mtons
D
1.0000
p
Sub Total (Labor) C
UNIT RATE
QTY.
Err:508 Err:508 Err:508
Err:508
0.0000 7.1429
0.00 Err:508
Err:508 Err:508
p
Err:508
p
Err:508
10% 10% 2% 10.0%
Err:508 Err:508 Err:508 Err:508 p
Err:508
genset_bps Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
genset_bps Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No. Description Unit Output/Hr.
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT F.8.1 BOARD & TRANSFER SWITCH AT CIUDAD REAL BOOSTER PUMP PANEL STATIONS set 0.2
DESCRIPTION
UNIT
MATERIALS MCP Panel Board : 200AT/225AF, 3P, 240V Branches : 2 - 150AT/225AF, 3P 1 - 30AT/100AF, 3P LP Main : Lugs only Branches : 6 - 20AT/50AF,2P Manual Transfer Switch, 225A, 230V 3PDT, 60Hz
Sub Total (Materials) B
AMOUNT (IN PESO)
set
1.0000
Err:508
0.00 Err:508
set
1.0000
Err:508
Err:508
ser
1.0000
Err:508 0.00 0.00
Err:508 0.00 0.00
p
LABOR 1 Skilled Laborer (Electrician) 1 Laborer
hr hr
Sub Total (Labor) C
UNIT RATE
QTY.
Err:508
5.0000 5.0000
Err:508 Err:508
p
Err:508 Err:508
Err:508
EQUIPMENTS hr.
Sub Total (Equipments) D
TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
0.0000 0.0000
0.00 0.00
0.00 0.00
p
0.00
p
Err:508
10% 10% 2% 10.0%
Err:508 Err:508 Err:508 Err:508 p
Err:508
panelbrd_bps Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
panelbrd_bps Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No.
: : :
Description Unit Output
: : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT F.8.3 CONDUITS, WIRES & CABLES, LIGHTING FIXTURES, OUTLETS, BOXES, RELAYS & ETC. (CIUDAD REAL BOOSTER PUMP STATION) LS 1
DESCRIPTION
UNIT
MATERIALS Magnetic Starter, NEMA Size 1 3.5mm2 TW Wires 8.0mm2 TW Wires 14mm2 THW Wires 30mm2 THW Wires 80mm2 THW Wires 8mm2 Bare Copper Wires 14mm2 Bare Copper Wires 25mm Ø x 3m RSC 32mm Ø x 3m RSC 50mm Ø x 3m RSC 32mm Ø RSC Elbow 50mm Ø RSC Elbow 20mm Ø x 3m PVC 4" Octagonal Junction Box 2" x 4" Utility Box 4" Square junction Box Toggle Switch, 3-Gang Duplex C.O. Weatherproof C.O. 2-40W Industrial Type Fluorescent 50W Incandescent Bulb w/ Guard Ground Rod, 20mm Ø x 3m Miscellaneous Item (pullwire, etc.) Sub Total (Materials)
B
LABOR 1 Skilled Laborer (Electrician) 2 Laborer
hr hr
Sub Total (Equipments) TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 5,000.00
hr.
0.00 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 Err:508 5,000.00
233.0000 466.0000
Err:508 Err:508
Err:508 Err:508
Err:508
0.0000
0.00
Err:508
p
Err:508
p
Err:508
10% 10% 2% 10.0%
No. of Hrs. per item
Err:508 Total
p
EQUIPMENTS Power Tools (if any) 10% of Labor
D
2.0000 300.0000 228.0000 20.0000 60.0000 50.0000 15.0000 15.0000 38.0000 10.0000 6.0000 4.0000 2.0000 18.0000 4.0000 5.0000 2.0000 1.0000 4.0000 1.0000 2.0000 2.0000 1.0000 1.0000
AMOUNT (IN PESO)
p
Sub Total (Labor) C
set lm lm lm lm lm lm lm ea ea ea ea ea ea pc pc pc pc pc pc set set ea lot
UNIT RATE
QTY.
Err:508 Err:508 Err:508 Err:508 p
Err:508
wiringitem_bps Rev. No.:
3 0.13 0.13 0.13 0.13 0.13 0.13 0.13 1.58 1.58 1.58 1.58 1.58 1.2 0.5 0.5 0.5 0.5 1 1 2 1.5 1
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
wiringitem_bps Rev. No.:
Total No. of Hrs 6 39.99 30.39 2.67 8 6.67 2 2 59.85 15.75 9.45 6.3 3.15 21.6 2 2.5 1 0.5 4 1 4 3 1 0 233 29.13
20076761.xls 07/29/2009
wiringitem_bps Rev. No.:
20076761.xls 07/29/2009
wiringitem_bps Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No. Description Unit Output
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT F.8.7 OBSTRUCTION LIGHT COMPLETE WITH CONNECTION AND CIRCUIT LOT 1
DESCRIPTION
UNIT
MATERIALS 3.5mm2 TW Wires 15mm Ø x 3m PVC Conduit Obstruction Light
lm ea ea
Sub Total (Materials) B
LABOR 1 Skilled Laborer (Electrician) 2 Laborer
hr hr
Sub Total (Equipments) TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
Err:508 Err:508 Err:508
hr.
0.00 Err:508 Err:508 Err:508
Err:508
35.0000 70.0000
Err:508 Err:508
p
EQUIPMENTS Power Tools (if any) 10% of Labor
D
175.0000 29.0000 1.0000
AMOUNT (IN PESO)
p
Sub Total (Labor) C
UNIT RATE
QTY.
Err:508 Err:508
Err:508
0.0000
0.00
Err:508
p
Err:508
p
Err:508
10% 10% 2% 10.0%
Err:508 Err:508 Err:508 Err:508 p
Err:508
obstructionlight_elevres Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
obstructionlight_elevres Rev. No.:
No. of Hrs. Total per item No. of Hrs 0.13 0.39 1
Total
20076761.xls 07/29/2009
23.33 11.41
35 4.38
obstructionlight_elevres Rev. No.:
20076761.xls 07/29/2009
obstructionlight_elevres Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No. Description Unit Output/Hr.
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT RIGID STEEL CONDUIT (RSC), 15MM Ø X 3M PC 1
DESCRIPTION
UNIT
MATERIALS Rigid Steel Conduit, 15mm Ø x 3m
Sub Total (Materials) B
1.0000
AMOUNT (IN PESO)
Err:508 0.00 0.00 0.00 0.00 0.00 0.00 0.00
p
LABOR 1 Skilled Laborer (Electrician) 1 Laborer
hr hr
Sub Total (Labor) C
pc
UNIT RATE
QTY.
0.00 Err:508 0.00 0.00 0.00 0.00 0.00 0.00
Err:508
1.0000 1.0000
Err:508 Err:508
p
Err:508 Err:508
Err:508
EQUIPMENTS hr. hr.
Sub Total (Equipments) D
TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
0.0000 0.0000
0.00 0.00
0.00 0.00
p
0.00
p
Err:508
10% 10% 2% 10.0%
Err:508 Err:508 Err:508 Err:508 p
Err:508
rsc_15mmØ Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
rsc_15mmØ Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No. Description Unit Output/Hr.
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT RIGID STEEL CONDUIT (RSC), 25MM Ø X 3M PC 0.73
DESCRIPTION
UNIT
MATERIALS Rigid Steel Conduit, 25mm Ø x 3m
Sub Total (Materials) B
1.0000
AMOUNT (IN PESO)
Err:508 0.00 0.00 0.00 0.00 0.00 0.00 0.00
p
LABOR 1 Skilled Laborer (Electrician) 1 Laborer
hr hr
Sub Total (Labor) C
pc
UNIT RATE
QTY.
0.00 Err:508 0.00 0.00 0.00 0.00 0.00 0.00
Err:508
1.3774 1.3774
Err:508 Err:508
p
Err:508 Err:508
Err:508
EQUIPMENTS hr. hr.
Sub Total (Equipments) D
TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
0.0000 0.0000
0.00 0.00
0.00 0.00
p
0.00
p
Err:508
10% 10% 2% 10.0%
Err:508 Err:508 Err:508 Err:508 p
Err:508
rsc_25mmØ Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
rsc_25mmØ Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No. Description Unit Output/Hr.
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT RIGID STEEL CONDUIT (RSC), 32MM Ø X 3M PC 0.64
DESCRIPTION
UNIT
MATERIALS Rigid Steel Conduit, 32mm Ø x 3m
Sub Total (Materials) B
1.0000
AMOUNT (IN PESO)
Err:508 0.00 0.00 0.00 0.00 0.00 0.00 0.00
p
LABOR 1 Skilled Laborer (Electrician) 1 Laborer
hr hr
Sub Total (Labor) C
pc
UNIT RATE
QTY.
0.00 Err:508 0.00 0.00 0.00 0.00 0.00 0.00
Err:508
1.5748 1.5748
Err:508 Err:508
p
Err:508 Err:508
Err:508
EQUIPMENTS hr. hr.
Sub Total (Equipments) D
TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
0.0000 0.0000
0.00 0.00
0.00 0.00
p
0.00
p
Err:508
10% 10% 2% 10.0%
Err:508 Err:508 Err:508 Err:508 p
Err:508
rsc_32mmØ Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
rsc_32mmØ Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No. Description Unit Output/Hr.
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT RIGID STEEL CONDUIT (RSC), 40MM Ø X 3M PC 0.57
DESCRIPTION
UNIT
MATERIALS Rigid Steel Conduit, 40mm Ø x 3m
Sub Total (Materials) B
1.0000
AMOUNT (IN PESO)
Err:508 0.00 0.00 0.00 0.00 0.00 0.00 0.00
p
LABOR 1 Skilled Laborer (Electrician) 1 Laborer
hr hr
Sub Total (Labor) C
pc
UNIT RATE
QTY.
0.00 Err:508 0.00 0.00 0.00 0.00 0.00 0.00
Err:508
1.7699 1.7699
Err:508 Err:508
p
Err:508 Err:508
Err:508
EQUIPMENTS hr. hr.
Sub Total (Equipments) D
TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
0.0000 0.0000
0.00 0.00
0.00 0.00
p
0.00
p
Err:508
10% 10% 2% 10.0%
Err:508 Err:508 Err:508 Err:508 p
Err:508
rsc_40mmØ Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
rsc_40mmØ Rev. No.:
Unit Cost Analysis as of April 2003 Project Owner Item No. Description Unit Output/Hr.
: : : : : :
NO. A
PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
SAN JOSE DEL MONTE WATER DISTRICT RIGID STEEL CONDUIT (RSC), 50MM Ø X 3M PC 0.51
DESCRIPTION
UNIT
MATERIALS Rigid Steel Conduit, 50mm Ø x 3m
Sub Total (Materials) B
1.0000
AMOUNT (IN PESO)
Err:508 0.00 0.00 0.00 0.00 0.00 0.00 0.00
p
LABOR 1 Skilled Laborer (Electrician) 1 Laborer
hr hr
Sub Total (Labor) C
pc
UNIT RATE
QTY.
0.00 Err:508 0.00 0.00 0.00 0.00 0.00 0.00
Err:508
1.9685 1.9685
Err:508 Err:508
p
Err:508 Err:508
Err:508
EQUIPMENTS hr. hr.
Sub Total (Equipments) D
TOTAL DIRECT COST
E F G H
OCM Contractor's Profit Mob/Demob VAT
I
TOTAL INDIRECT COST
20076761.xls 07/29/2009
0.0000 0.0000
0.00 0.00
0.00 0.00
p
0.00
p
Err:508
10% 10% 2% 10%
Err:508 Err:508 Err:508 Err:508 p
Err:508
rsc_50mmØ Rev. No.:
TOTAL UNIT COST
20076761.xls 07/29/2009
p
Err:508
rsc_50mmØ Rev. No.:
Related Documents
Electrical Works
May 2020 11
Electrical
December 2019 75
Electrical
April 2020 61
Electrical
July 2020 46
Electrical
May 2020 57