Unit Cost Analysis

as of April 2003

Project : PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
Owner : SAN JOSE DEL MONTE WATER DISTRICT
Item No. :
Description :
Unit : m
Output/Hr. :

UNIT AMOUNT
NO. DESCRIPTION UNIT QTY.
RATE (IN PESO)
A 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) p 0.00

B LABOR
Foreman hr #DIV/0! 0.00 #DIV/0!
Skilled Laborer hr #DIV/0! 0.00 #DIV/0!
Laborer hr #DIV/0! 0.00 #DIV/0!

Sub Total (Labor) p #DIV/0!

C EQUIPMENTS
hr. #DIV/0! 0.00 #DIV/0!
hr. #DIV/0! 0.00 #DIV/0!

Sub Total (Equipments) p #DIV/0!

D TOTAL DIRECT COST p #DIV/0!

E OCM 10% #DIV/0!

F Contractor's Profit 10% #DIV/0!
G Mob./Demob. 2% #DIV/0!
H VAT 10% #DIV/0!

I TOTAL INDIRECT COST p #DIV/0!

20076761.xls form
07/29/2009 Rev. No.:
 TOTAL UNIT COST p #DIV/0!

20076761.xls form
07/29/2009 Rev. No.:
 Unit Cost Analysis
as of April 2003

Project : PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
Owner : SAN JOSE DEL MONTE WATER DISTRICT
Item No. :
Description : CONCRETE FOUNDATION FOR LIGHTING POST
Unit : EA
Output/Hr. : 1

UNIT AMOUNT
NO. DESCRIPTION UNIT QTY.
RATE (IN PESO)
A MATERIALS 0.00
Conc. Found. w/ Formworks & Rebar cum 0.7155 Err:508 Err:508
Lean Concrete cum 0.0845 Err:508 Err:508
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) p Err:508

B LABOR
Conc. Found. w/ Formworks & Rebar cum 0.7155 Err:508 Err:508
Lean Concrete cum 0.0845 Err:508 Err:508
Excavation cum 2.6195 Err:508 Err:508
Backfill cum 1.8600 Err:508 Err:508

Sub Total (Labor) p Err:508

C EQUIPMENTS
Conc. Found. w/ Formworks & Rebar cum 0.7155 Err:508 Err:508
Lean Concrete cum 0.0845 Err:508 Err:508
Backfill cum 1.8600 Err:508 Err:508

Sub Total (Equipments) p Err:508

D TOTAL DIRECT COST p Err:508

E OCM 10% Err:508

F Contractor's Profit 10% Err:508
G Mob/Demob 2% Err:508
H VAT 10.0% Err:508

I TOTAL INDIRECT COST p Err:508

20076761.xls conc_fdn_post
07/29/2009 Rev. No.:
 TOTAL UNIT COST p Err:508

20076761.xls conc_fdn_post
07/29/2009 Rev. No.:
 Unit Cost Analysis
as of April 2003

Project : PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
Owner : SAN JOSE DEL MONTE WATER DISTRICT
Item No. : A.3
Description : PERIMETER LIGHTING AT STO. CRISTO GROUND RESERVOIR
Unit : LOT
Output : 1

UNIT AMOUNT
NO. DESCRIPTION UNIT QTY.
RATE (IN PESO)
A MATERIALS 0.00
250W, HPS Perimeter Lighting set 5.0000 Err:508 Err:508
8mm2 TW Wires lm 351.0000 Err:508 Err:508
20mm Ø x 3m PVC Conduit ea 37.3333 Err:508 Err:508
Concrete Encasement for PVC cum 3.2368 Err:508 Err:508
Concrete Foundation for Post set 5.0000 Err:508 Err:508
0.00 0.00
0.00 0.00
0.00

Sub Total (Materials) p Err:508

B LABOR
1 Foreman hr 40.5000 Err:508 Err:508
1 Skilled Laborer (Electrician) hr 81.0000 Err:508 Err:508
2 Laborer hr 162.0000 Err:508 Err:508

Sub Total (Labor) p Err:508

C EQUIPMENTS
Power Tools 10% of Labor hr. 0.0000 0.00 Err:508
hr. 0.0000 0.00 0.00

Sub Total (Equipments) p Err:508

D TOTAL DIRECT COST p Err:508

E OCM 10% Err:508

F Contractor's Profit 10% Err:508
G Mob/Demob 2% Err:508
H VAT 10.0% Err:508

I TOTAL INDIRECT COST p Err:508

20076761.xls peri_lighting_grdres
07/29/2009 Rev. No.:
 TOTAL UNIT COST p Err:508

20076761.xls peri_lighting_grdres
07/29/2009 Rev. No.:
 No. of Hrs. Total
per item No. of Hrs

4 20 224
0.13 46.79 110
0.39 14.69 351
37.33

81
no. of Days 10.13 say 7 days

Err:508

20076761.xls peri_lighting_grdres
07/29/2009 Rev. No.:
20076761.xls peri_lighting_grdres
07/29/2009 Rev. No.:
 Unit Cost Analysis
as of April 2003

Project : PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
Owner : SAN JOSE DEL MONTE WATER DISTRICT
Item No. : A.3
Description : PERIMETER LIGHTING AT CIUDAD REAL BOOSTER PUMP STATION
Unit : LOT
Output : 1

UNIT AMOUNT
NO. DESCRIPTION UNIT QTY.
RATE (IN PESO)
A MATERIALS 0.00
250W, HPS Perimeter Lighting set 4.0000 Err:508 Err:508
8mm2 TW Wires lm 207.0000 Err:508 Err:508
20mm Ø x 3m PVC Conduit ea 18.1667 Err:508 Err:508
Concrete Encasement for PVC cum 1.5751 Err:508 Err:508
Concrete Foundation for Post set 4.0000 Err:508 Err:508
0.00 0.00
0.00 0.00
0.00

Sub Total (Materials) p Err:508

B LABOR
1 Foreman hr 25.5000 Err:508 Err:508
1 Skilled Laborer (Electrician) hr 51.0000 Err:508 Err:508
2 Laborer hr 102.0000 Err:508 Err:508

Sub Total (Labor) p Err:508

C EQUIPMENTS
Power Tools 10% of Labor hr. 0.0000 0.00 Err:508
hr. 0.0000 0.00 0.00

Sub Total (Equipments) p Err:508

D TOTAL DIRECT COST p Err:508

E OCM 10% Err:508

F Contractor's Profit 10% Err:508
G Mob/Demob 2% Err:508
H VAT 10.0% Err:508

I TOTAL INDIRECT COST p Err:508

20076761.xls peri_lighting_bps
07/29/2009 Rev. No.:
 TOTAL UNIT COST p Err:508

20076761.xls peri_lighting_bps
07/29/2009 Rev. No.:
 No. of Hrs. Total
per item No. of Hrs

4 16 109
0.13 27.59 88
0.39 7.15 207
18.17

51
no. of Days 6.38 say 7 days

Err:508

20076761.xls peri_lighting_bps
07/29/2009 Rev. No.:
20076761.xls peri_lighting_bps
07/29/2009 Rev. No.:
 Unit Cost Analysis
as of April 2003

Project : PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
Owner : SAN JOSE DEL MONTE WATER DISTRICT
Item No. : F.8.5
Description : POWER SUPPLY SYSTEM (TAPPING)
Unit : LOT
Output : 1

UNIT AMOUNT
NO. DESCRIPTION UNIT QTY.
RATE (IN PESO)
A MATERIALS 0.00
20AT/50AF, 2P, ACB, Nema 3R
Enclosed set 1.0000 Err:508 Err:508
20mm Ø x 3m RSC ea 2.0000 Err:508 Err:508
20mm Ø RSC Elbow ea 1.0000 Err:508 Err:508
Entrance Cap ea 1.0000 Err:508 Err:508
Concrete Pedestal ea 1.0000 Err:508 Err:508
Kilowatt-hr Meter ea 1.0000 Err:508 Err:508

Sub Total (Materials) p Err:508

B LABOR
1 Foreman hr 20.0000 Err:508 Err:508
1 Skilled Laborer (Electrician) hr 40.0000 Err:508 Err:508
2 Laborer hr 80.0000 Err:508 Err:508

Sub Total (Labor) p Err:508

C EQUIPMENTS
Power Tools, 10% of Labor hr. 0.0000 0.00 Err:508
hr. 0.0000 0.00 0.00

Sub Total (Equipments) p Err:508

D TOTAL DIRECT COST p Err:508

E OCM 10% Err:508

F Contractor's Profit 10% Err:508
G Mob/Demob 2% Err:508
H VAT 10.0% Err:508

I TOTAL INDIRECT COST p Err:508

20076761.xls powersupply_tapping_
07/29/2009 Rev. No.:
 TOTAL UNIT COST p Err:508

20076761.xls powersupply_tapping_
07/29/2009 Rev. No.:
 1.58 3.15
0.25 0.25

Err:508

Err:508 Err:508

20076761.xls powersupply_tapping_
07/29/2009 Rev. No.:
20076761.xls powersupply_tapping_
07/29/2009 Rev. No.:
 Unit Cost Analysis
as of April 2003

Project : PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
Owner : SAN JOSE DEL MONTE WATER DISTRICT
Item No. : F.8.2
Description : LEVEL ELECTRODES
Unit : SET
Output/Hr. : 0.38

UNIT AMOUNT
NO. DESCRIPTION UNIT QTY.
RATE (IN PESO)
A MATERIALS 0.00
Level Electrodes set 1.0000 Err:508 Err:508
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) p Err:508

B LABOR
1 Skilled Laborer hr 2.6667 Err:508 Err:508
1 Laborer hr 2.6667 Err:508 Err:508

Sub Total (Labor) p Err:508

C EQUIPMENTS
hr. 0.0000 0.00 0.00
hr. 0.0000 0.00 0.00

Sub Total (Equipments) p 0.00

D TOTAL DIRECT COST p Err:508

E OCM 10% Err:508

F Contractor's Profit 10% Err:508
G Mob/Demob 2% Err:508
H VAT 10.0% Err:508

I TOTAL INDIRECT COST p Err:508

20076761.xls lev_electrodes
07/29/2009 Rev. No.:
 TOTAL UNIT COST p Err:508

20076761.xls lev_electrodes
07/29/2009 Rev. No.:
20076761.xls lev_electrodes
07/29/2009 Rev. No.:
 say 2000

20076761.xls lev_electrodes
07/29/2009 Rev. No.:
 Unit Cost Analysis
as of April 2003

Project : PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
Owner : SAN JOSE DEL MONTE WATER DISTRICT
Item No. : F.8.4
Description : GENERATOR SET AT CIUDAD REAL BOOSTER PUMP STATION (75 KVA)
Unit : SET
Output/Hr. : 0.0350

UNIT AMOUNT
NO. DESCRIPTION UNIT QTY.
RATE (IN PESO)
A MATERIALS 0.00
75KVA, 3-Phase, 230V Gen-set set 1.0000 Err:508 Err:508
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) p Err:508

B LABOR
1 Foreman hr 14.2857 Err:508 Err:508
1 Skilled Laborer (Electrician) hr 28.5714 Err:508 Err:508
1 Laborer hr 28.5714 Err:508 Err:508

Sub Total (Labor) p Err:508

C EQUIPMENTS
Power Tools (if any) 10% of Labor 0.0000 0.00 Err:508
1 Truck-mounted Hydraulic Crane, 45mtons hr 7.1429 Err:508 Err:508

Sub Total (Equipments) p Err:508

D TOTAL DIRECT COST p Err:508

E OCM 10% Err:508

F Contractor's Profit 10% Err:508
G Mob/Demob 2% Err:508
H VAT 10.0% Err:508

I TOTAL INDIRECT COST p Err:508

20076761.xls genset_bps
07/29/2009 Rev. No.:
 TOTAL UNIT COST p Err:508

20076761.xls genset_bps
07/29/2009 Rev. No.:
 Unit Cost Analysis
as of April 2003

Project : PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
Owner : SAN JOSE DEL MONTE WATER DISTRICT
Item No. : F.8.1 BOARD & TRANSFER SWITCH AT CIUDAD REAL BOOSTER PUMP
PANEL
Description : STATIONS
Unit : set
Output/Hr. : 0.2

UNIT AMOUNT
NO. DESCRIPTION UNIT QTY.
RATE (IN PESO)
A MATERIALS 0.00
MCP Panel Board : 200AT/225AF, 3P, 240V set 1.0000 Err:508 Err:508
Branches : 2 - 150AT/225AF, 3P
1 - 30AT/100AF, 3P
LP Main : Lugs only set 1.0000 Err:508 Err:508
Branches : 6 - 20AT/50AF,2P
Manual Transfer Switch, 225A, 230V ser 1.0000 Err:508 Err:508
3PDT, 60Hz 0.00 0.00
0.00 0.00

Sub Total (Materials) p Err:508

B LABOR
1 Skilled Laborer (Electrician) hr 5.0000 Err:508 Err:508
1 Laborer hr 5.0000 Err:508 Err:508

Sub Total (Labor) p Err:508

C EQUIPMENTS
hr. 0.0000 0.00 0.00
0.0000 0.00 0.00

Sub Total (Equipments) p 0.00

D TOTAL DIRECT COST p Err:508

E OCM 10% Err:508

F Contractor's Profit 10% Err:508
G Mob/Demob 2% Err:508
H VAT 10.0% Err:508

I TOTAL INDIRECT COST p Err:508

20076761.xls panelbrd_bps
07/29/2009 Rev. No.:
 TOTAL UNIT COST p Err:508

20076761.xls panelbrd_bps
07/29/2009 Rev. No.:
 Unit Cost Analysis
as of April 2003

Project : PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
Owner : SAN JOSE DEL MONTE WATER DISTRICT
Item No. : F.8.3
CONDUITS, WIRES & CABLES, LIGHTING FIXTURES, OUTLETS, BOXES, RELAYS &
Description : ETC. (CIUDAD REAL BOOSTER PUMP STATION)
Unit : LS
Output : 1

UNIT AMOUNT No. of Hrs.

NO. DESCRIPTION UNIT QTY.
RATE (IN PESO) per item
A MATERIALS 0.00
Magnetic Starter, NEMA Size 1 set 2.0000 Err:508 Err:508 3
3.5mm2 TW Wires lm 300.0000 Err:508 Err:508 0.13
8.0mm2 TW Wires lm 228.0000 Err:508 Err:508 0.13
14mm2 THW Wires lm 20.0000 Err:508 Err:508 0.13
30mm2 THW Wires lm 60.0000 Err:508 Err:508 0.13
80mm2 THW Wires lm 50.0000 Err:508 Err:508 0.13
8mm2 Bare Copper Wires lm 15.0000 Err:508 Err:508 0.13
14mm2 Bare Copper Wires lm 15.0000 Err:508 Err:508 0.13
25mm Ø x 3m RSC ea 38.0000 Err:508 Err:508 1.58
32mm Ø x 3m RSC ea 10.0000 Err:508 Err:508 1.58
50mm Ø x 3m RSC ea 6.0000 Err:508 Err:508 1.58
32mm Ø RSC Elbow ea 4.0000 Err:508 Err:508 1.58
50mm Ø RSC Elbow ea 2.0000 Err:508 Err:508 1.58
20mm Ø x 3m PVC ea 18.0000 Err:508 Err:508 1.2
4" Octagonal Junction Box pc 4.0000 Err:508 Err:508 0.5
2" x 4" Utility Box pc 5.0000 Err:508 Err:508 0.5
4" Square junction Box pc 2.0000 Err:508 Err:508 0.5
Toggle Switch, 3-Gang pc 1.0000 Err:508 Err:508 0.5
Duplex C.O. pc 4.0000 Err:508 Err:508 1
Weatherproof C.O. pc 1.0000 Err:508 Err:508 1
2-40W Industrial Type Fluorescent set 2.0000 Err:508 Err:508 2
50W Incandescent Bulb w/ Guard set 2.0000 Err:508 Err:508 1.5
Ground Rod, 20mm Ø x 3m ea 1.0000 Err:508 Err:508 1
Miscellaneous Item (pullwire, etc.) lot 1.0000 5,000.00 5,000.00

Sub Total (Materials) p Err:508 Total

B LABOR
1 Skilled Laborer (Electrician) hr 233.0000 Err:508 Err:508
2 Laborer hr 466.0000 Err:508 Err:508

Sub Total (Labor) p Err:508

C EQUIPMENTS
Power Tools (if any) 10% of Labor hr. 0.0000 0.00 Err:508

Sub Total (Equipments) p Err:508

D TOTAL DIRECT COST p Err:508

E OCM 10% Err:508

F Contractor's Profit 10% Err:508
G Mob/Demob 2% Err:508
H VAT 10.0% Err:508

I TOTAL INDIRECT COST p Err:508

20076761.xls wiringitem_bps
07/29/2009 Rev. No.:
 TOTAL UNIT COST p Err:508

20076761.xls wiringitem_bps
07/29/2009 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 wiringitem_bps
07/29/2009 Rev. No.:
20076761.xls wiringitem_bps
07/29/2009 Rev. No.:
 Unit Cost Analysis
as of April 2003

Project : PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
Owner : SAN JOSE DEL MONTE WATER DISTRICT
Item No. : F.8.7
Description : OBSTRUCTION LIGHT COMPLETE WITH CONNECTION AND CIRCUIT
Unit : LOT
Output : 1

UNIT AMOUNT
NO. DESCRIPTION UNIT QTY.
RATE (IN PESO)
A MATERIALS 0.00
3.5mm2 TW Wires lm 175.0000 Err:508 Err:508
15mm Ø x 3m PVC Conduit ea 29.0000 Err:508 Err:508
Obstruction Light ea 1.0000 Err:508 Err:508

Sub Total (Materials) p Err:508

B LABOR
1 Skilled Laborer (Electrician) hr 35.0000 Err:508 Err:508
2 Laborer hr 70.0000 Err:508 Err:508

Sub Total (Labor) p Err:508

C EQUIPMENTS
Power Tools (if any) 10% of Labor hr. 0.0000 0.00 Err:508

Sub Total (Equipments) p Err:508

D TOTAL DIRECT COST p Err:508

E OCM 10% Err:508

F Contractor's Profit 10% Err:508
G Mob/Demob 2% Err:508
H VAT 10.0% Err:508

I TOTAL INDIRECT COST p Err:508

20076761.xls obstructionlight_elevres
07/29/2009 Rev. No.:
 TOTAL UNIT COST p Err:508

20076761.xls obstructionlight_elevres
07/29/2009 Rev. No.:
 No. of Hrs. Total
per item No. of Hrs

0.13 23.33
0.39 11.41
1

Total 35
4.38

20076761.xls obstructionlight_elevres
07/29/2009 Rev. No.:
20076761.xls obstructionlight_elevres
07/29/2009 Rev. No.:
 Unit Cost Analysis
as of April 2003

Project : PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
Owner : SAN JOSE DEL MONTE WATER DISTRICT
Item No. :
Description : RIGID STEEL CONDUIT (RSC), 15MM Ø X 3M
Unit : PC
Output/Hr. : 1

UNIT AMOUNT
NO. DESCRIPTION UNIT QTY.
RATE (IN PESO)
A MATERIALS 0.00
Rigid Steel Conduit, 15mm Ø x 3m pc 1.0000 Err:508 Err:508
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) p Err:508

B LABOR
1 Skilled Laborer (Electrician) hr 1.0000 Err:508 Err:508
1 Laborer hr 1.0000 Err:508 Err:508

Sub Total (Labor) p Err:508

C EQUIPMENTS
hr. 0.0000 0.00 0.00
hr. 0.0000 0.00 0.00

Sub Total (Equipments) p 0.00

D TOTAL DIRECT COST p Err:508

E OCM 10% Err:508

F Contractor's Profit 10% Err:508
G Mob/Demob 2% Err:508
H VAT 10.0% Err:508

I TOTAL INDIRECT COST p Err:508

20076761.xls rsc_15mmØ
07/29/2009 Rev. No.:
 TOTAL UNIT COST p Err:508

20076761.xls rsc_15mmØ
07/29/2009 Rev. No.:
 Unit Cost Analysis
as of April 2003

Project : PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
Owner : SAN JOSE DEL MONTE WATER DISTRICT
Item No. :
Description : RIGID STEEL CONDUIT (RSC), 25MM Ø X 3M
Unit : PC
Output/Hr. : 0.73

UNIT AMOUNT
NO. DESCRIPTION UNIT QTY.
RATE (IN PESO)
A MATERIALS 0.00
Rigid Steel Conduit, 25mm Ø x 3m pc 1.0000 Err:508 Err:508
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) p Err:508

B LABOR
1 Skilled Laborer (Electrician) hr 1.3774 Err:508 Err:508
1 Laborer hr 1.3774 Err:508 Err:508

Sub Total (Labor) p Err:508

C EQUIPMENTS
hr. 0.0000 0.00 0.00
hr. 0.0000 0.00 0.00

Sub Total (Equipments) p 0.00

D TOTAL DIRECT COST p Err:508

E OCM 10% Err:508

F Contractor's Profit 10% Err:508
G Mob/Demob 2% Err:508
H VAT 10.0% Err:508

I TOTAL INDIRECT COST p Err:508

20076761.xls rsc_25mmØ
07/29/2009 Rev. No.:
 TOTAL UNIT COST p Err:508

20076761.xls rsc_25mmØ
07/29/2009 Rev. No.:
 Unit Cost Analysis
as of April 2003

Project : PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
Owner : SAN JOSE DEL MONTE WATER DISTRICT
Item No. :
Description : RIGID STEEL CONDUIT (RSC), 32MM Ø X 3M
Unit : PC
Output/Hr. : 0.64

UNIT AMOUNT
NO. DESCRIPTION UNIT QTY.
RATE (IN PESO)
A MATERIALS 0.00
Rigid Steel Conduit, 32mm Ø x 3m pc 1.0000 Err:508 Err:508
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) p Err:508

B LABOR
1 Skilled Laborer (Electrician) hr 1.5748 Err:508 Err:508
1 Laborer hr 1.5748 Err:508 Err:508

Sub Total (Labor) p Err:508

C EQUIPMENTS
hr. 0.0000 0.00 0.00
hr. 0.0000 0.00 0.00

Sub Total (Equipments) p 0.00

D TOTAL DIRECT COST p Err:508

E OCM 10% Err:508

F Contractor's Profit 10% Err:508
G Mob/Demob 2% Err:508
H VAT 10.0% Err:508

I TOTAL INDIRECT COST p Err:508

20076761.xls rsc_32mmØ
07/29/2009 Rev. No.:
 TOTAL UNIT COST p Err:508

20076761.xls rsc_32mmØ
07/29/2009 Rev. No.:
 Unit Cost Analysis
as of April 2003

Project : PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
Owner : SAN JOSE DEL MONTE WATER DISTRICT
Item No. :
Description : RIGID STEEL CONDUIT (RSC), 40MM Ø X 3M
Unit : PC
Output/Hr. : 0.57

UNIT AMOUNT
NO. DESCRIPTION UNIT QTY.
RATE (IN PESO)
A MATERIALS 0.00
Rigid Steel Conduit, 40mm Ø x 3m pc 1.0000 Err:508 Err:508
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) p Err:508

B LABOR
1 Skilled Laborer (Electrician) hr 1.7699 Err:508 Err:508
1 Laborer hr 1.7699 Err:508 Err:508

Sub Total (Labor) p Err:508

C EQUIPMENTS
hr. 0.0000 0.00 0.00
hr. 0.0000 0.00 0.00

Sub Total (Equipments) p 0.00

D TOTAL DIRECT COST p Err:508

E OCM 10% Err:508

F Contractor's Profit 10% Err:508
G Mob/Demob 2% Err:508
H VAT 10.0% Err:508

I TOTAL INDIRECT COST p Err:508

20076761.xls rsc_40mmØ
07/29/2009 Rev. No.:
 TOTAL UNIT COST p Err:508

20076761.xls rsc_40mmØ
07/29/2009 Rev. No.:
 Unit Cost Analysis
as of April 2003

Project : PROPOSED IMPROVEMENT AND EXPANSION OF SAN JOSE DEL MONTE WATER SUPPLY SYSTEM
Owner : SAN JOSE DEL MONTE WATER DISTRICT
Item No. :
Description : RIGID STEEL CONDUIT (RSC), 50MM Ø X 3M
Unit : PC
Output/Hr. : 0.51

UNIT AMOUNT
NO. DESCRIPTION UNIT QTY.
RATE (IN PESO)
A MATERIALS 0.00
Rigid Steel Conduit, 50mm Ø x 3m pc 1.0000 Err:508 Err:508
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) p Err:508

B LABOR
1 Skilled Laborer (Electrician) hr 1.9685 Err:508 Err:508
1 Laborer hr 1.9685 Err:508 Err:508

Sub Total (Labor) p Err:508

C EQUIPMENTS
hr. 0.0000 0.00 0.00
hr. 0.0000 0.00 0.00

Sub Total (Equipments) p 0.00

D TOTAL DIRECT COST p Err:508

E OCM 10% Err:508

F Contractor's Profit 10% Err:508
G Mob/Demob 2% Err:508
H VAT 10% Err:508

I TOTAL INDIRECT COST p Err:508

20076761.xls rsc_50mmØ
07/29/2009 Rev. No.:
 TOTAL UNIT COST p Err:508

20076761.xls rsc_50mmØ
07/29/2009 Rev. No.: