Documente Academic
Documente Profesional
Documente Cultură
Name
Position
Company
BILLING ADDRESS:
INSTALLATION ADDRESS:
SUBJECT:
Total lump sum price for the Supply and Installation of Video surveillance in accordance with the plans, specifications, and related contract documents
SUMMARY COST:
IMPORTED MATERIAL COST ₱0.00
LOCAL MATERIAL COST: ₱0.00
LABOR COST: ₱178,900.00
TOTAL PROJECT COST ₱178,900.00
LOCAL MATERIALS
1 LOCAL MATERIALS : Metal Flexible, Uni Strut Clamp & Channel,Staright connector, Junction Box, LOT ₱0.00
THHN wIres, TF wires, STP wires, CAT-5 Wires, Full Threaded Rod, Civil works materials and other
materials necessary to complete system installation. 1
LABOR COST
1 Total Labor Cost of Technical Installer-Senior Technician for Installation of equipment/devices, testing days ₱115,200.00 ₱115,200.00
and commissioning of devices (Man Hour and Allowances)
16
2 Total Labor Cost of Software/Systems/Solution Engineer for System set-up, configuration both on days ₱17,150.00 ₱17,150.00
premise and on-cloud and training of end-user 4
3 Total Labor Cost of Project Manager for Project Management, Prepation of documents and plans days ₱39,200.00 ₱39,200.00
16
4 Preliminaries: Cost of Solution Engineer for Survey, Estimate preparation of solution and mobilization. days ₱7,350.00 ₱7,350.00
Including Temporary Facilities 0
# Camera Name
Meters -
Home Run Room-Floor Camera To IDF
Room-Floor
(Room: ELV-IDF-MDF) (PoE Switch /
NVR)
1 Cam1 44
2 Cam2 28
3 Cam3 33
4 Cam4 45
5 Cam5 53
6 Cam6 43
7 Cam7 31
8 Cam8 21
9 Cam9 37
10 Cam10 28
11 Cam11 17
12 Cam12 10
13 Cam13 10
14 Cam14 10
15 Cam15 27
16 Cam16 42
17 Cam17 26
18 Cam18 44
19 Cam19 52
20 Cam20 41
21 Cam21 29
22 Cam22 29
23 Cam23 29
24 Cam24 31
25 Cam25 25
26 Cam26 32
27 Cam27 25
28 Cam28 27
29 Cam29 18
30 Cam30 10
31 Cam31 15
32
33
34
35
53 Data Center Devices
54 Security Room Devices
* TOTAL 912
#
Location Information Distance in Meter
ACS Door Name
31
n/a 31 0 0 0 0 0 0 0 0
Camera Type
Distance in Meter
Indoor Outdoor Special Type
IDF to THERMAL
Fixed Fixed Fixed Fixed THERMAL
Command PTZ PTZ FishEye
Center
Dome Bullet Dome Bullet PTZ FIXED
Camera Accessories
31
0 0 0 0 31 0 0 0 0
Camera Accessories
2
0 0 0 0 2 0 0 0 0 0 0 0 0 0 0
Server
Directory, Expantion
Lightning NVR - Poe
3m 6m 10m 15m Media Server - Workstation Mobile
Rod Ready
Router and Archiever
Archiever
NVR Appliance Monitor and Cables Data Rack and Enclosures UPS
1 1 1 1 1
1 1 1 1 0 0 0 0 0 1
Client
Camera Mobile
2KVA Software Camera MA Workstation Analytics SDK
License License
License
0 0 0 0 0 0 0 0 ###
Software
SMA Client
SC - Camera Mobile
2KVA Camera Workstation Analytics SDK
Omnicast License License
License License
With Civil With Civil
works works On
Chipping for Poles
0 0
With Civil With Civil
works works On
Chipping for Poles
#
Location Information
Room-Floor
#
Location Information
Room-Floor
IDF to
Home Run Room-Floor Meters - Door
Command In Out In Out In Out In
(Controller Location) To Controller
Center
0 0 0 0 0 0 0 0 0
Access to Door
Location Information Distance in Meter
Reader w/ Keypad Biometrics LongRange
IDF to
Home Run Room-Floor Meters - Door
Command In Out In Out In Out In
(Controller Location) To Controller
Center
Request
Single Double Boom One way Two way
Out to Exit Turnstile Wood Glass Metal
Door Door Barrier access access
Button
0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 8
Other Peripherals
1
1 1
1
1 1
1
1 1
1
1 1
0 0 0 8 0 0 ### 1 4
Input Output
5amps 10amps 1x2 2x4 8 16 24 8
Module Module
1 1
1 1 2
0 1 2 0 3 0 0 0 0 0
2 0 0 0 0 0 0 0 0 0 0 0 0 0
Server
Lightning Expantion VGA /
15m SERVER
Server
Workstation Mobile Appliance Monitor
Rod HDMI
1 1 1
0 0 0 0 1 0 0 1 1
Appliance
Physical Server Monitor and Cables
Server
Lightning Expantion VGA /
15m SERVER Workstation Mobile Appliance Monitor
Rod Server HDMI
Server
Lightning Expantion VGA /
15m SERVER Workstation Mobile Appliance Monitor
Rod Server HDMI
Data Rack and Enclosures UPS Softw
1 1
1 0 0 0 0 0 1 0 0 0
Client
Mobile
Reader MA Workstation SDK
License
License
1
1
1
1
1
1
1
1
0 0 0 0 ### 8 0
With Civil With Civil
Software works works On
Chipping for Poles
Client
Mobile
Reader MA Workstation SDK
License
License
Client
Mobile
Reader MA Workstation SDK
License
License
EQUIPMENT LABOR COSTING CALCULATOR
Instruction:
1. Kindly input necessary information on the blue boxes below:
2. Refer to the following tables for the necessary rates
Designation Salary - Daily Rate No of Workers Needed No. Of Days Work Labor Charges
Designation Food Allowance - Daily Rate No of Workers Needed No. Of Days Work Food Allowance
Visayas 1,200.00 -
Mindanao 1,200.00 -
step5. SUMMARY
Total Labor Cost of Technical Installer-Senior Technician for Installation of equipment/devices, PHP 115,200.00
testing and commissioning of devices (Man Hour and Allowances)
Total Labor Cost of Software/Systems/Solution Engineer for System set-up, configuration both PHP 17,150.00
on premise and on-cloud and training of end-user
Total Labor Cost of Project Manager for Project Management, Prepation of documents and
PHP 39,200.00
plans
Preliminaries: Cost of Solution Engineer for Survey, Estimate preparation of solution and
mobilization. Including Temporary Facilities PHP 7,350.00
1-4 Cameras 5-8 Cameras 9-16 Cameras 17- 24 Cameras 25-32 Cameras
Designation Task/Scope of Work CAMERAS (INDOOR INSTALLATION) 33-40 Cameras 41-56 Cameras 57-72Cameras 73-88 Cameras 89-104 Cameras 105-120 Cameras 121-136 Cameras 137-152 Cameras 153-168 Cameras 154-170 Cameras
Software Engineer System set-up, configuration both on premise and on-cloud 1 pax x 1 day 1 pax x 2 days 1 pax x 2 days 1 pax x 3 days 1 pax x 4 days 1 pax x 5 days 1 pax x 6 days 1 pax x 7 days 1 pax x 8 days 1 pax x 9days 1 pax x 12days 1 pax x 14days 1 pax x 16days 1 pax x 18days 1 pax x 20 days
Project Manager Project Management, Prepation of documents and plans 1 pax x 2 day 1 pax x 4 days 1 pax x 8 days 1 pax x 12 days 1 pax x 16days 1 pax x 20 days 1 pax x 24 days 1 pax x 28 days 1 pax x 32 days 1 pax x 36 days 1 pax x 40 days 1 pax x 44 days 1 pax x 48 days 1 pax x 52 days 1 pax x 52 days
Solution Engineer Survey, Estimate and preparation of solution and training of end-user 1 pax x 1 day 1 pax x 3 days 1 pax x 6 days 1 pax x 9 days 1 pax x 12 days
Software Engineer System set-up, configuration both on premise and on-cloud 1 pax x 1 day 1 pax x 2 days 1 pax x 2 days 1 pax x 3 days 1 pax x 4 days 1 pax x 5 days 1 pax x 6 days 1 pax x 7 days 1 pax x 8 days 1 pax x 9days 1 pax x 12days 1 pax x 14days 1 pax x 16days 1 pax x 18days 1 pax x 20 days
Project Manager Project Management, Prepation of documents and plans 1 pax x 2 day 1 pax x 4 days 1 pax x 8 days 1 pax x 12 days 1 pax x 16days 1 pax x 20 days 1 pax x 24 days 1 pax x 28 days 1 pax x 32 days 1 pax x 36 days 1 pax x 40 days 1 pax x 44 days 1 pax x 48 days 1 pax x 52 days 1 pax x 52 days
Solution Engineer Survey, Estimate and preparation of solution and training of end-user 1 pax x 1 day 1 pax x 3 days 1 pax x 6 days 1 pax x 9 days 1 pax x 12 days
Designation Task/Scope of Work (DOOR INSTALLATION) 1-4 Doors 5-8 Doors 9-16 Doors 17- 24 Doors 25-32 Doors 33-40 Doors 41-56 Doors 57-72 Doors 73-88 Doors 89-104 Doors 105-120 Doors 121-136 Doors 137-152 Doors 153-168 Doors 154-170 Doors
Software Engineer System set-up, configuration both on premise and on-cloud 1 pax x 1 day 1 pax x 2 days 1 pax x 2 days 1 pax x 3 days 1 pax x 4 days 1 pax x 5 days 1 pax x 6 days 1 pax x 7 days 1 pax x 8 days 1 pax x 9days 1 pax x 12days 1 pax x 14days 1 pax x 16days 1 pax x 18days 1 pax x 20 days
Project Manager Project Management, Prepation of documents and plans 1 pax x 2 day 1 pax x 4 days 1 pax x 8 days 1 pax x 12 days 1 pax x 16days 1 pax x 20 days 1 pax x 24 days 1 pax x 28 days 1 pax x 32 days 1 pax x 36 days 1 pax x 40 days 1 pax x 44 days 1 pax x 48 days 1 pax x 52 days 1 pax x 52 days
Solution Engineer Survey, Estimate and preparation of solution and training of end-user 1 pax x 1 day 1 pax x 3 days 1 pax x 6 days 1 pax x 9 days 1 pax x 12 days
System Engineer 1 pax x 2 day 1 pax x 4 days 1 pax x 6 days 1 pax x 8 days 1 pax x 10 days
Visayas 8,000.00
Visayas 8,000.00
Mindanao 10,000.00
Fill-up all fields in color :
1 Pipes (EMT) 48 14 22 12
2 Bushing (EMT) 48 14 22 12
3 Locknut (EMT) 96 29 43 24
4 Unistrut Channel 19
5 Unistrut Clamp 120 36 54 30
6 Full Threaded Rod 24 24
7 Anchor Grip 96 96
8 Nuts 96 96
9 Pull Box 3
10 Utility Box
11 Square Box with Cover 2
12 Junction Box with Cover 2
13 Metal Flexible (30m/box) 4 4
14 Straight Connector 109 109
15 C-clamp 43 13 19 11
16 Black Screw (1") 65
17 Hole Saw Blade(each size) 6 √ √
18 Hack Saw Blade 6
19 Tox & Screw #8 94
20 Drill Bit (Masonry) 5 #8, #12
21 Drill Bit (Metal) 5 #3, #6 #12
22 Gypsum Screw 322
23 G. I. Wire (meters) 35
24 Electrical Tape 3
25 Masking Tape 3
26 RJ45 96
27 Cable Tie 72
Wire
1 TF Wire (150m) Red
2 TF Wire (150m) Black
3 TF Wire (150m) Blue
4 TF Wire (150m) White
5 Cat6e (305m) 5
6 STP 4c+1 (305m)
7 THHN 3.5 (150m) Red/Black
8 THHN 3.5 (150m) White
9 THHN 3.5 (150m) Green
Mandays
1 Labor 17
1 Pipes (EMT) 0 0 0 0
2 Bushing (EMT) 0 0 0 0
3 Locknut (EMT) 0 0 0 0
4 Unistrut Channel 0
5 Unistrut Clamp 0 0 0 0
6 Full Threaded Rod 0 0
7 Anchor Grip 0 0
8 Nuts 0 0
9 Pull Box 0
10 Utility Box 0
11 Square Box with Cover 0
12 Junction Box with Cover 0
13 Metal Flexible (30m/box) 0 0
14 Straight Connector 0 0
15 C-clamp 0 0 0 0
16 Black Screw (1") 0
17 Hole Saw Blade(each size) 0 √ √
18 Hack Saw Blade 0
19 Tox & Screw #8 0
20 Drill Bit (Masonry) 0 #8, #12
21 Drill Bit (Metal) 0 #3, #6 #12
22 Gypsum Screw 0
23 G. I. Wire (meters) 0
24 Electrical Tape 0
25 Masking Tape 0
26 RJ45 60
27 Cable Tie 0
Wire
1 TF Wire (150m) Red 0
2 TF Wire (150m) Black 0
3 TF Wire (150m) Blue 0
4 TF Wire (150m) White 0
5 Cat6e (305m) 4
6 STP 4c+1 (305m) 0
7 THHN 3.5 (150m) Red/Black 0
8 THHN 3.5 (150m) White 0
9 THHN 3.5 (150m) Green 0
Mandays
1 Labor 9