Scribd
Upload
13 views3 pages

Electrical Esimate Water Supplier Facility

The document provides a detailed unit price analysis for the Hibunawan Water Pump & Machinery project, including materials, labor, and equipment costs. It outlines three main items: conduits, wires and wiring devices, and power load center, with total material costs of 691,830.82 PhP and total labor costs of 207,600.00 PhP. The overall estimated cost for the project is 971,385.29 PhP.

Uploaded by

CLINT SARVIDA
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
13 views3 pages

Electrical Esimate Water Supplier Facility

The document provides a detailed unit price analysis for the Hibunawan Water Pump & Machinery project, including materials, labor, and equipment costs. It outlines three main items: conduits, wires and wiring devices, and power load center, with total material costs of 691,830.82 PhP and total labor costs of 207,600.00 PhP. The overall estimated cost for the project is 971,385.29 PhP.

Uploaded by

CLINT SARVIDA
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 3

DETAILED UNIT PRICE ANALYSIS

Project Name:
HIBUNAWAN WATER PUMP & MACHINERY
Location: DIVERSION ROAD, HIBUNAWAN, BAYBAY CITY, LEYTE

ITEM: 1
DESCRIPTION: Conduits, Boxes & Fittings
1) QUANTITY 1.00 Lumpsum
OUTPUT

2) Name and Specification Quantity Unit Unit Price (PhP) Total Cost (PhP)

Electrical Rough-ins
20 mm.DIA. SCHEDULE 40, CONDUIT(PVC) PIPE 31.00 L 108.00 3,348.00
25 mm.DIA. SCHEDULE 40, CONDUIT(PVC) PIPE 77.00 L 163.00 12,551.00
75 mm.DIA. SCHEDULE 80, CONDUIT(PVC) PIPE 28.00 L 670.00 18,760.00
25 mm.DIA. SCHEDULE 40, LONG ELBOW (PVC) 34.00 PCS 27.00 918.00
75 mm.DIA. SCHEDULE 80, LONG ELBOW (PVC) 13.00 PCS 85.00 1,105.00
M 20 mm.DIA. LOCKNUT AND BUSHING (PVC) 32.00 PCS 10.00 320.00
A
T 25 mm.DIA. LOCKNUT AND BUSHING (PVC) 30.00 PCS 15.00 450.00
E
R 75 mm.DIA. LOCKNUT AND BUSHING (PVC) 2.00 PCS 65.00 130.00
I
A PVC SOLVENT 3.00 PCS 56.00 168.00
L
S
PULL BOX, TIE WIRE, SUPPORT AND HANGERS, PVC CUP 1.00 LOT 5,000.00 5,000.00
-
-
-
-
-
Total Materials Cost 42,750.00

3) Name and Capacity No. of Units No. of Hours Hourly Rate Total Cost (PhP)
E
Q
U
I
P
M
E
N
T Total Equipment Cost -

4) Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (PhP)

-
L
A Electrician 2 40 81.25 6,500.00
B Unskilled Laborer 2 40 68.75 5,500.00
O
R

Total Labor Cost 12,000.00


DETAILED UNIT PRICE ANALYSIS
Project Name:
HIBUNAWAN WATER PUMP & MACHINERY
Location: DIVERSION ROAD, HIBUNAWAN, BAYBAY CITY, LEYTE

ITEM: 2
DESCRIPTION: Wires and Wiring Devices
1) QUANTITY 1.00 Lumpsum
OUTPUT

2) Name and Specification Quantity Unit Unit Price (PhP) Total Cost (PhP)

5.5 mm2 THHN/THW STRANDED COPPER WIRE 1.00 BOX 7,650.00 7,650.00
14 mm2 THHN/THW STRANDED COPPER WIRE 4.00 BOXES 19,350.00 77,400.00
250 mm2 THHN/THW STRANDED COPPER WIRE 168.00 METERS 2,248.00 377,664.00
2.0 mm2 THHN/THW(G) STRANDED COPPER WIRE 1.00 BOX 3,000.00 3,000.00
3.5 mm2 THHN/THW(G) STRANDED COPPER WIRE 1.00 BOX 4,950.00 4,950.00
5.5 mm2 THHN/THW(G) STRANDED COPPER WIRE 2.00 BOXES 7,650.00 15,300.00
2 POLE SAFETY BREAKER -30A 6.00 PCS 326.00 1,956.00
2 POLE SAFETY BREAKER -40A 16.00 PCS 339.00 5,424.00
UTILITY BOX 30.00 PCS 35.00 1,050.00
SQUARE BOX 3.00 PCS 35.00 105.00
ELECTRICAL TAPE 2.00 PCS 35.00 70.00
GROUNDING ROD 5/8 x 5FT WITH CLAMP 4.00 PCS 850.00 3,400.00
-
-
-
-
-
-
-
Total Materials Cost 412,919.00

3) Name and Capacity No. of Units No. of Hours Hourly Rate Total Cost (PhP)
E
Q -
U
I
P
M
E
N
T Total Equipment Cost -

4) Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (PhP)

L
A Electrician 2 412 81.25 66,950.00
B Unskilled Laborer 2 412 68.75 56,650.00
O
R

Total Labor Cost 123,600.00


DETAILED UNIT PRICE ANALYSIS
Project Name:
HIBUNAWAN WATER PUMP & MACHINERY
Location: DIVERSION ROAD, HIBUNAWAN, BAYBAY CITY, LEYTE

ITEM: 3
DESCRIPTION: Power Load Center, Switchgear and Panelboards
1) QUANTITY 1.00 Lumpsum
OUTPUT

2) Name and Specification Quantity Unit Unit Price (PhP) Total Cost (PhP)
C.01 PANEL MDP: SINGLE PHASE PANEL WITH GROUND TERMINATION, BOLT-
1.00 SET 67,907.94 67,907.94
ON TYPE
, SURFACE MOUNTED, ENCLOSED IN NEMA 1 ENCLOSURE WITH 24 HOL -
MAIN: 300AT/300AF,2P,22KAIC,MCCB -
BRANCHES: -
14-60AT/100AF,2P,12KAIC,MCCB -
1-30AT/50AF,2P,12KAIC,MCCB -
5-30AT/50AF,2P,8KAIC,MCCB -
1-20AT/100AF,2P,12KAIC,MCCB -
1-20AT/100AF,2P,15KAIC,MCCB -
C.02 PANEL PP1: SINGLE PHASE PANEL WITH GROUND TERMINATION, PLUG-
IN TYPE 1.00 SET 13,253.88 13,253.88

, SURFACE MOUNTED, ENCLOSED IN NEMA 1 ENCLOSURE WITH 7 HOLE -


MAIN: 60AT/100AF,2P,12KAIC,MCCB -
BRANCHES: -
1-15AT/50AF,2P,8KAIC,MCCB -
3-20AT/50AF,2P,8KAIC,MCCB -
1-30AT/50AF,2P,8KAIC,MCCB -
50KVA, 1Ø, OIL IMMERSED TYPE, DISTRIBUTION TRANSFORMER, WITH CUT 1.00 PC 155,000.00 155,000.00
Total Materials Cost OUT FUSE 236,161.82

3) Name and Capacity No. of Units No. of Hours Hourly Rate Total Cost (PhP)

E
Q
U
I
P
M
E
N
T
Total Equipment Cost -

4) Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (PhP)

L -
A
Electrician 2 240 81.25 39,000.00
B
O
Unskilled Laborer 2 240 68.75 33,000.00
R .
Total Labor Cost 72,000.00
5)
6) TOTAL MATERIAL COST 691,830.82
7) TOTAL LABOR COST 207,600.00
8) SUBTOTAL 899,430.82
9) MARKED UP 71,954.47
10) TOTAL ESTIMATED COST 971,385.29

PREPARED BY : APPROVED BY :

PEE OWNER

You might also like