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
Toggle Switch 2-Gang Switch w/ plate
Toggle Switch 1-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
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
20mm x 3.00m PVC Electrical Conduit
20mm PVC Flexible Electrical Conduit
20mm x 90 PVC Electrical Conduit Elbow Long Sweep
20mm Female Pipe & Flex Adaptor w/ Bushing
30 Amps. Branch Circuit Breaker Plug-In
0.8mm x 19mm x 8m Polytype Electrical Tape
#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
4" x 4" PVC Junction Box ( H.D.) w/ Cover
2" x 4" x 2" PVC Utility box (H.D)
Gigabit Switch 24 Port
20mm x 3.00m PVC Electrical Conduit
20mm PVC Flexible Electrical Conduit
20mm Female Pipe & Flex Adaptor w/ Bushing
25mm x 3.00m PVC Electrical Conduit
25mm PVC Flexible Electrical Conduit
25mm Female Pipe & Flex Adaptor w/ Bushing
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

5.5mm2 THW Stranded Wire

8.0mm2 THW Stranded Wire
20mm x 3.00m PVC Electrical Conduit
25mm x 3.00m PVC Electrical Conduit
2" x 4" x 2" PVC Utility box (H.D)
4" x 4" PVC Junction Box ( H.D.) w/ Cover
0.8mm x 19mm x 8m Polytype Electrical Tape
#16 G.I. Tie Wire
5. Telephone Line Installation:
Unshielded Twisted Pair (UTP)Cat 5e Cable
Telephone Outlet w/ Plate 1-Gang
20mm x 3.00m PVC Electrical Conduit
2" x 4" x 2" PVC Utility box (H.D)
4" x 4" PVC Junction Box ( H.D.) w/ Cover
6. CCTV & Buzzer Installation:
Unshielded Twisted Pair (UTP)Cat 5e Cable
RJ-45 Connector
20mm x 3.00m PVC Electrical Conduit
3.5mm2 THW Stranded Wire
Toggle Switch 1-Gang Switch w/ plate
2" x 4" x 2" PVC Utility box (H.D)
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