Scribd Logo
Upload

Welcome to Scribd!

  • 62 views

    Umiray-Angat Transbasin Tunnel Rehabilitation Project Phase Ii Unit Price Analysis

    Uploaded by

    Raymund Siana
    The document provides a unit price analysis for rehabilitating a 13.8kV fusible disconnect switch. It includes costs for materials, equipment, and labor. The total direct cost is PHP65,800. Adding 20% for indirect costs, 10% VAT, and rounding the unit cost gives a final adjusted unit cost of PHP80,540 for rehabilitating the 13.8kV fusible disconnect switch.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd

    Umiray-Angat Transbasin Tunnel Rehabilitation Project Phase Ii Unit Price Analysis

    Uploaded by

    Raymund Siana
    62 views5 pages
    The document provides a unit price analysis for rehabilitating a 13.8kV fusible disconnect switch. It includes costs for materials, equipment, and labor. The total direct cost is PHP65,800. Adding 20% for indirect costs, 10% VAT, and rounding the unit cost gives a final adjusted unit cost of PHP80,540 for rehabilitating the 13.8kV fusible disconnect switch.

    Original Description:

    unit price analysis

    Original Title

    Umiray Transformer UPA1

    Copyright

    © © All Rights Reserved

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    The document provides a unit price analysis for rehabilitating a 13.8kV fusible disconnect switch. It includes costs for materials, equipment, and labor. The total direct cost is PHP65,800. Adding 20% for indirect costs, 10% VAT, and rounding the unit cost gives a final adjusted unit cost of PHP80,540 for rehabilitating the 13.8kV fusible disconnect switch.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Download as xls, pdf, or txt
    62 views5 pages

    Umiray-Angat Transbasin Tunnel Rehabilitation Project Phase Ii Unit Price Analysis

    Uploaded by

    Raymund Siana
    The document provides a unit price analysis for rehabilitating a 13.8kV fusible disconnect switch. It includes costs for materials, equipment, and labor. The total direct cost is PHP65,800. Adding 20% for indirect costs, 10% VAT, and rounding the unit cost gives a final adjusted unit cost of PHP80,540 for rehabilitating the 13.8kV fusible disconnect switch.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Download as xls, pdf, or txt
    You are on page 1of 5

    UMIRAY-ANGAT TRANSBASIN TUNNEL REHABILITATION PROJECT PHASE II

    UNIT PRICE ANALYSIS


    ITEM No.
    500(13)

    M
    A
    T
    E
    R
    I
    A
    L

    QUANTITY
    225 kVA Transformer, 13.8kV-.46kV/.23kV, 3Phase
    NAME & SPECIFICATION
    QUANTITY

    UNIT

    UNIT COST

    Crane/Boom Truck
    Minor tools (5% of labor)

    Total for MATERIALS


    # OF UNITS
    # OF HRS.
    1
    1

    4
    16

    RATE/HR.

    Foreman
    Electrician
    Laborer

    675,000.00
    COST

    2,000.00
    150.00

    Total for EQUIPMENT


    DESIGNATION

    COST

    675,000.00

    Transformer
    225kVA, 13.8kV-.46/.23kV, 3-Phase

    NAME & CAPACITY


    E
    Q
    U
    I
    P
    M
    E
    N
    T

    1.00 Unit

    8,000.00
    2,400.00

    10,400.00

    # PERSONNEL

    # OF HRS

    1
    2
    3

    8
    24
    24

    RATE/HR.

    113.09
    94.31
    83.48

    COST

    904.73
    4,527.00
    6,010.55

    L
    A
    B
    O
    R

    Total for LABOR


    TOTAL DIRECT COST
    DIRECT UNIT COST
    V.A.T. (12% of Equipment & Labor)
    OCM & PROFIT(20% of Direct Unit Cost)

    11,442.28
    696,842.28
    696,842.28
    2,621.07
    139,368.46

    UNIT COST
    ADJUSTED UNIT COST

    838,831.81
    838,832.00

    SAY

    UNIT PRICE ANALYSIS


    ITEM
    NO.

    DESCRIPTION OF ITEM

    TOTAL
    QUANTITY

    UNIT

    1a.

    225kVA Transformer, 13.8kV-.46kV/.23kV, 3-Phase

    1.00

    UNIT

    (A)
    M
    A
    T
    E
    R
    I
    A
    L
    S

    NAME AND SPECIFICATION


    Transformer, 225kVA, 13.8kV-.46/.23kV, 3-Phase

    QUANTITY
    1

    UNIT
    unit

    UNIT COST
    675,000.00

    675,000.00

    TOTAL COST OF MATERIALS


    (B)
    E
    Q
    U
    I
    P
    M
    E
    N
    T

    NAME & CAPACITY


    Crane/Boom Truck
    Minor Tools

    NO. OF UNIT

    NO. OF
    HOURS

    HOURLY
    RATE

    1
    1

    4.00
    16.00

    2,000.00
    150.00

    NO. OF
    PERSONNEL

    NO. OF
    HOURS

    HOURLY
    RATE

    L
    A
    B
    O
    R

    DESIGNATION
    Foreman
    Electrician
    Laborer

    1
    2
    3

    8.00
    24.00
    24.00

    57.44
    37.50
    29.09

    8,000.00
    2,400.00

    (D)

    TOTAL DIRECT COST (A + B + C)

    (E)

    INDIRECT UNIT COST ( 20.00 % ) Total % of D


    E1. Overhead, Contingencies and Miscellaneous Expenses (OCM)
    E2. Profit
    VALUE ADDED TAX ( 10% of Labor & Equipment)
    TOTAL COST OF ITEM ( D + E + F )
    UNIT COST OF ITEM ( G/Qty)

    AMOUNT (P)
    459.52
    1,800.00
    2,094.48

    4,354.00

    TOTAL FOR LABOR

    (F)
    (G)
    (H)

    AMOUNT (P)

    10,400.00

    TOTAL FOR EQUIPMENT


    (C)

    AMOUNT (P)
    675,000.00

    10.00%
    10.00%

    689,754.00
    137,950.80
    68,975.40
    68,975.40
    1,475.40
    829,180.20
    829,180.20

    (I)

    ADJUSTED TOTAL COST (H x Qty)

    say

    829,181.00

    UNIT PRICE ANALYSIS


    ITEM
    NO.
    1a.
    (A)
    M
    A
    T
    E
    R
    I
    A
    L
    S

    TOTAL
    QUANTITY

    DESCRIPTION OF ITEM
    Transformer Foundation
    NAME AND SPECIFICATION
    QUANTITY
    Cement
    10
    Sand
    0.75
    Gravel
    0.75
    Rebars
    200
    Formworks
    2

    UNIT
    bag
    cu.m.
    cu.m.
    kg
    sq.m.

    1.00
    UNIT COST
    175.00
    500.00
    500.00
    75.00
    600.00

    E
    Q
    U
    I
    P
    M
    E
    N
    T

    NAME & CAPACITY


    1-bagger mixer

    NO. OF UNIT

    NO. OF
    HOURS

    HOURLY
    RATE

    4.00

    175.00

    NO. OF
    PERSONNEL

    NO. OF
    HOURS

    HOURLY
    RATE

    L
    A
    B
    O
    R

    (D)
    (E)

    (F)
    (G)
    (H)

    DESIGNATION
    Foreman
    Skilled labor
    Electrician
    Laborer

    1
    2
    1
    3

    6.00
    8.00
    8.00
    8.00

    57.44
    37.50
    37.50
    29.09

    AMOUNT (P)
    700.00

    700.00

    TOTAL FOR EQUIPMENT


    (C)

    UNIT
    AMOUNT (P)
    1,750.00
    375.00
    375.00
    15,000.00
    1,200.00

    18,700.00

    TOTAL COST OF MATERIALS


    (B)

    UNIT

    TOTAL FOR LABOR


    TOTAL DIRECT COST (A + B + C)
    INDIRECT UNIT COST ( 20.00 % ) Total % of D
    E1. Overhead, Contingencies and Miscellaneous Expenses (OCM)
    E2. Profit
    VALUE ADDED TAX ( 10% of Labor & Equipment)
    TOTAL COST OF ITEM ( D + E + F )
    UNIT COST OF ITEM ( G/Qty)

    10.00%
    10.00%

    AMOUNT (P)
    344.64
    600.00
    300.00
    698.16

    1,942.80
    21,342.80
    4,268.56
    2,134.28
    2,134.28
    264.28
    25,875.64
    25,875.64

    (I)

    ADJUSTED TOTAL COST (H x Qty)

    say

    25,876.00

    UNIT PRICE ANALYSIS


    ITEM
    NO.
    1a.
    (A)
    M
    A
    T
    E
    R
    I
    A
    L
    S

    TOTAL
    QUANTITY

    DESCRIPTION OF ITEM
    Rehab of 13.8kV Fusible Disconnect Switch
    NAME AND SPECIFICATION
    QUANTITY
    Miscellaneous Materials
    1

    UNIT
    lot

    1.00
    UNIT COST
    50,000.00

    NO. OF UNIT

    NO. OF
    HOURS

    HOURLY
    RATE

    E
    Q
    U
    I
    P
    M
    E
    N
    T

    NAME & CAPACITY


    Minor Tools

    8.00

    100.00

    L
    A
    B
    O
    R

    (D)
    (E)

    (F)
    (G)
    (H)
    (I)

    DESIGNATION

    AMOUNT (P)
    800.00

    800.00

    TOTAL FOR EQUIPMENT


    (C)

    UNIT
    AMOUNT (P)
    50,000.00

    50,000.00

    TOTAL COST OF MATERIALS


    (B)

    UNIT

    NO. OF
    PERSONNEL

    NO. OF
    HOURS

    HOURLY
    RATE

    AMOUNT (P)

    30% of Material Cost

    15,000.00

    TOTAL FOR LABOR


    TOTAL DIRECT COST (A + B + C)

    15,000.00
    65,800.00
    13,160.00
    6,580.00
    6,580.00
    1,580.00
    80,540.00
    80,540.00
    80,540.00

    INDIRECT UNIT COST ( 20.00 % ) Total % of D


    E1. Overhead, Contingencies and Miscellaneous Expenses (OCM)
    E2. Profit
    VALUE ADDED TAX ( 10% of Labor & Equipment)
    TOTAL COST OF ITEM ( D + E + F )
    UNIT COST OF ITEM ( G/Qty)
    ADJUSTED TOTAL COST (H x Qty)
    say

    10.00%
    10.00%

    You might also like