Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                

Detail Cost Analysis-Electrical Works

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

BREAKDOWN OF MATERIALS

ITEM NO.: 1100 Electrical Works


QUANTITY: 1.0 L.S.

I. MATERIALS
ITEM/DESCRIPTION UNIT QUANTITY UNIT COST TOTAL COST
T.W. # 10/7 PD (stranded) roll 12 4,200.00 50,400.00
T.W. # 12/7 PD (stranded) roll 12 3,980.00 47,760.00
T.W. 3 22mm PD (stranded) roll 12 3,450.00 41,400.00
Moldiflex 3/4 dia. roll 10 800.00 8,000.00
Junction box pc. 50 35.00 1,750.00
Utility box pc. 50 35.00 1,750.00
Convenience outlet set 36 265.00 9,540.00
single pole switch set 11 245.00 2,695.00
Receptacle. Incandescent set 7 245.00 1,715.00
Electrical tape pc. 12 30.00 360.00
Floodlights 500 watts pc. 20 35.00 700.00
Square box/ safety switch 800 amp. pc. 36 2,350.00 84,600.00
G.I. Wire # 18 pc. 1 220.00 220.00
Vulcaseal kg. 10 55.00 550.00
Elbow RSC 1.5 pc. 1 200.00 200.00
PVC Coupling 1.5" pc. 2 105.00 210.00
Entrance cap pc. 2 65.00 130.00
500 amp., main w/ 12 branches plug-in pc. 1 85.00 85.00
Panel board, 8-20 amp, 3-3- Amp. set 1 25,000.00 25,000.00
Sub-Total 277,065.00
II. EQUIPMENT RENTAL
EQUIPMENT NUMBER RENTAL RATE NO. OF DAYS TOTAL COST

Sub-Total

III. FUEL, LUBRICANT AND SPARE PARTS INCLUDING MAINTENANCE


EQUIPMENT NUMBER FUEL CONS. NO. OF DAYS TOTAL COST

Sub-Total

IV. LABOR
POSITION NUMBER RATE/DAY NO. OF DAYS TOTAL COST
Foreman 1 460.80 20 9,216.00
Skilled Laborer 2 332.80 20 13,312.00
Laborer 2 256.00 20 10,240.00

Sub-Total 32,768.00

ESTIMATED DIRECT COST 309,833.00


Mobilization (1%) 3,098.33
Overrhead Cont. Misc. (13%) 37,179.96
UNIT COST = P 440,706.46 Contrator's Profit (14%) 43,376.62
VAT (EDC, Mob. OCM., Profit) 2% 47,218.55
TOTAL ESTIMATED COST 440,706.46

You might also like