Detailed Unit Price Analysis: THW Stranded Wire

DETAILED UNIT PRICE ANALYSIS
PROJECT NAME
: ZCWD THIRD FLOOR OFFICE RENOVATION
Item No./Description:
SPL - 21 ELECTRICAL WORKS
Unit of Measurement:
Output per day:
Quantity:
lot
1.00
lot
Designation
A.
Labor
a.
Master Electrician
b. Laborer
No. Person
2
5
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
a.
Crimping Tools for RJ-45 Connect0r
b.
Electric Drill
Output per day
1
1
Sub-Total for B
Total (A+B)
=
Name and Specifications
E.
No. of Units
Materials
1. Lighting Installation:
Silver Downlight w/ 12 Watts Led Bulb
Toggle Switch 3-Gang Switch w/ plate
3.5mm2 THW Stranded Wire
2" x 4" x 2" PVC Utility box (H.D)
4" x 4" PVC Junction Box ( H.D.) w/ Cover
3U CFL, Cool Daylight, 23W
Ceiling Socket with screw
20mm x 3.00m PVC Electrical Conduit
20mm PVC Flexible Electrical Conduit
20mm x 90 PVC Electrical Conduit Elbow Long Sweep
Quantity
199
20mm Female Pipe & Flex Adaptor w/ Bushing

Recessed Type Reflectorized Fluorescent Luminaire 1-40W
0.8mm x 19mm x 8m Polytype Electrical Tape
#16 G.I. Tie Wire
15 Amps. Branch Circuit Breaker Plug-In
2. Convenience Outlet Installation:
Duplex Conveniece Outlet w/ plate
20mm x 90 PVC Electrical Conduit Elbow Long Sweep
30 Amps. Branch Circuit Breaker Plug-In
#16 G.I. Tie Wire
3. Local Area Network Installation:
Unshielded Twisted Pair (UTP)Cat 5e Cable
LAN Outlet w/ Plate 1-Gang
LAN Outlet w/ Plate 1-Gang
RJ-45 Connector
PVC Slotted Wire Duct 50mm x 50mm x 2M
Gigabit Switch 24 Port
4. Air Conditioning Unit Installation:
100 Amperes TQD Molded Case Main Circuit Breaker, 3 Phase Main,
240 volts enclosed in Powder Coated Finished
Panel Board with 10 Single Phase Branches of:
3-30 Amps, 250 Volt, 2P, Branch Circuit Breaker
5-50 Amps, 250 Volt, 2P, Branch Circuit Breaker
1 Hp Window Type Air Condition Unit
Air Condition Unit Outlet
30 Amps. Safety Breaker

#16 G.I. Tie Wire
5. Telephone Line Installation:
Telephone Outlet w/ Plate 1-Gang
6. CCTV & Buzzer Installation:
RJ-45 Connector
Buzzer
Buzzer Switch w/ Plate
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Overhead, Contingencies & Miscellaneous
Contractor's Profit (CP)
Value Added Tax (VAT)
Total Cost
Total Unit Cost
CE ANALYSIS
No. Person
No. of Days
Daily Rate
2
5
25
25
366.00
317.00
Amount
18,300.00
39,625.00
P
No. of Units
No. of Days
Daily Rate
1
1
8
8
250.00
300.00
57,925.00
Amount
2,000.00
2,400.00
4,400.00
62,325.00
Quantity
Unit
Unit Cost
Amount
199
9
10
2
7
21
25
2
2
50
2
20
units
pcs.
pcs.
pcs.
rolls
pcs.
pcs.
pcs.
pcs.
pcs.
rolls
pcs.
575.00
250.00
190.00
130.00
5,800.00
20.00
25.00
170.00
32.00
70.00
715.00
35.00
114,425.00
2,250.00
1,900.00
260.00
40,600.00
420.00
625.00
340.00
64.00
3,500.00
1,430.00
700.00
45
7
4
1
10
pcs.
sets
rolls
kgs.
pcs.
20.00
1,250.00
25.00
66
6
66
20
40
1
15
20
8
4
1
sets
rolls
pcs.
pcs.
pcs.
rolls
pcs.
pcs.
pcs.
rolls
kgs.
240.00
6,200.00
20.00
25.00
70.00
715.00
35.00
20.00
400.00
25.00
60.00
15,840.00
37,200.00
1,320.00
500.00
2,800.00
715.00
525.00
400.00
3,200.00
100.00
60.00
10
45
20
130
70
30
65
3
65
1
65
15
1
15
rolls
sets
sets
pcs.
pcs.
pcs.
pcs.
sets
pcs.
roll
pcs.
pcs.
roll
pcs.
6,900.00
180.00
330.00
12.00
490.00
25.00
20.00
4,500.00
70.00
715.00
25.00
70.00
715.00
25.00
69,000.00
8,100.00
6,600.00
1,560.00
34,300.00
750.00
1,300.00
13,500.00
4,550.00
715.00
1,625.00
1,050.00
715.00
375.00
1
3
3
3
sets
units
pcs.
sets
14,600.00
16,500.00
70.00
560.00
14,600.00
49,500.00
210.00
1,680.00
60.00
400.00
900.00
8,750.00
100.00
60.00
4,000.00
1
130
50
45
10
10
4
1
roll
mtrs.
pcs.
pcs.
pcs.
pcs.
rolls
kgs.
63,000.00
75.00
70.00
88.00
20.00
25.00
25.00
63,000.00
9,750.00
3,500.00
3,960.00
200.00
250.00
100.00
60.00
1
15
25
15
10
roll
sets
pcs.
pcs.
pcs.
6,900.00
180.00
70.00
20.00
25.00
6,900.00
2,700.00
1,750.00
300.00
250.00
75
4
30
35
1
2
1
1
mts.
pcs.
pcs.
mts.
pc.
pcs.
pc.
pc.
30.00
12.00
70.00
32.00
130.00
20.00
235.00
330.00
2,250.00
48.00
2,100.00
1,120.00
130.00
40.00
235.00
330.00
60.00
P
6% per D.O. 29 s 2011
10% per D.O. 29 s 2011
12% per D.O. 29 s 2011
552,087.00
614,412.00
36,864.72
61,441.20
85,526.15
798,244.07
798,244.07

Detailed Unit Price Analysis: THW Stranded Wire

Uploaded by

Copyright:

Available Formats

Detailed Unit Price Analysis: THW Stranded Wire

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Detailed Unit Price Analysis: THW Stranded Wire

Uploaded by

Copyright:

Available Formats

DETAILED UNIT PRICE ANALYSIS

Output per day

20mm Female Pipe & Flex Adaptor w/ Bushing

5.5mm2 THW Stranded Wire

Direct Cost (C+E)

You might also like