Quantified Schedule (Cost)
| Unassigned Section | ||||||||||
| Description | Quantity | Labour Hours | Labour Cost Each | Total Labour Cost | Materials Cost Each | Total Materials Total | Sub Contract Each | Total Sub Contract | Total Cost | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| XLS-4000_Network_Remote_Annunciator | 1 | 0 | 0.00 | 0.00 | 60.00 | 60.00 | 0.00 | 0.00 | 60.00 | |
| XLS-4000_RS485_Remote_Annunciator | 1 | 0 | 0.00 | 0.00 | 80.00 | 80.00 | 0.00 | 0.00 | 80.00 | |
| 2 | ||||||||||
| 0.00 | 0.00 | 0.00 | 0.00 | |||||||
| New Section | ||||||||||
| Description | Quantity | Labour Hours | Labour Cost Each | Total Labour Cost | Materials Cost Each | Total Materials Total | Sub Contract Each | Total Sub Contract | Total Cost | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| 4,222.00 | 3,400.00 | 0.00 | 7,622.00 | |||||||
| New Section1 | ||||||||||
| Description | Quantity | Labour Hours | Labour Cost Each | Total Labour Cost | Materials Cost Each | Total Materials Total | Sub Contract Each | Total Sub Contract | Total Cost | |
| Multiview_Camera_Indoor | 10 | 0 | 0.00 | 0.00 | 80.00 | 800.00 | 0.00 | 0.00 | 800.00 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| 50,664.00 | 41,600.00 | 0.00 | 92,264.00 | |||||||
| New Section2 | ||||||||||
| Description | Quantity | Labour Hours | Labour Cost Each | Total Labour Cost | Materials Cost Each | Total Materials Total | Sub Contract Each | Total Sub Contract | Total Cost | |
| 1.5MM 6243B 3CORE & EARTH | 1 | 0.03 | 3.17 | 3.17 | 20.00 | 20.00 | 0.00 | 0.00 | 23.17 | |
| GRAPHICS ENGINEER_(LOCAL) | 1 | 0 | 0.00 | 0.00 | 30.00 | 30.00 | 0.00 | 0.00 | 30.00 | |
| HARDWARE ENGINEER_(LOCAL) | 1 | 0 | 0.00 | 0.00 | 50.00 | 50.00 | 0.00 | 0.00 | 50.00 | |
| SOFTWARE ENGINEER_(LOCAL) | 1 | 0 | 0.00 | 0.00 | 60.00 | 60.00 | 0.00 | 0.00 | 60.00 | |
| 3.17 | 160.00 | 0.00 | 163.17 | |||||||
| Subtotal : 97,109.17 | Subtotal : 79,300.00 | Subtotal : 0.00 | Subtotal : 176,409.17 | |||||||
| Quantity : 2 | ||||||||||
| Total : 139,329.17 | Total : 113,440.00 | Total : 0.00 | Total : 252,769.17 | |||||||
Quantified Schedule (Sell)
| Unassigned Section | ||||||||||
| Description | Quantity | Labour Hours | Labour Cost Each | Total Labour Cost | Materials Cost Each | Total Materials Total | Sub Contract Each | Total Sub Contract | Total Cost | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| XLS-4000_Network_Remote_Annunciator | 1 | 0 | 0.00 | 0.00 | 60.00 | 60.00 | 0.00 | 0.00 | 60.00 | |
| XLS-4000_RS485_Remote_Annunciator | 1 | 0 | 0.00 | 0.00 | 80.00 | 80.00 | 0.00 | 0.00 | 80.00 | |
| 2 | ||||||||||
| 0.00 | 0.00 | 0.00 | 0.00 | |||||||
| New Section | ||||||||||
| Description | Quantity | Labour Hours | Labour Cost Each | Total Labour Cost | Materials Cost Each | Total Materials Total | Sub Contract Each | Total Sub Contract | Total Cost | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| 4,222.00 | 3,400.00 | 0.00 | 7,622.00 | |||||||
| New Section1 | ||||||||||
| Description | Quantity | Labour Hours | Labour Cost Each | Total Labour Cost | Materials Cost Each | Total Materials Total | Sub Contract Each | Total Sub Contract | Total Cost | |
| Multiview_Camera_Indoor | 10 | 0 | 0.00 | 0.00 | 80.00 | 800.00 | 0.00 | 0.00 | 800.00 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| TRAY 150MM 4-WAY | 20 | 0.50 | 52.78 | 1,055.50 | 20.00 | 400.00 | 0.00 | 0.00 | 1,455.50 | |
| TRAY 150MM ADJUSTABLE BEND | 60 | 0.50 | 52.78 | 3,166.50 | 50.00 | 3,000.00 | 0.00 | 0.00 | 6,166.50 | |
| 50,664.00 | 41,600.00 | 0.00 | 92,264.00 | |||||||
| New Section2 | ||||||||||
| Description | Quantity | Labour Hours | Labour Cost Each | Total Labour Cost | Materials Cost Each | Total Materials Total | Sub Contract Each | Total Sub Contract | Total Cost | |
| 1.5MM 6243B 3CORE & EARTH | 1 | 0.03 | 3.17 | 3.17 | 20.00 | 20.00 | 0.00 | 0.00 | 23.17 | |
| GRAPHICS ENGINEER_(LOCAL) | 1 | 0 | 0.00 | 0.00 | 30.00 | 30.00 | 0.00 | 0.00 | 30.00 | |
| HARDWARE ENGINEER_(LOCAL) | 1 | 0 | 0.00 | 0.00 | 50.00 | 50.00 | 0.00 | 0.00 | 50.00 | |
| SOFTWARE ENGINEER_(LOCAL) | 1 | 0 | 0.00 | 0.00 | 60.00 | 60.00 | 0.00 | 0.00 | 60.00 | |
| 3.17 | 160.00 | 0.00 | 163.17 | |||||||
| Subtotal : 97,109.17 | Subtotal : 79,300.00 | Subtotal : 0.00 | Subtotal : 176,409.17 | |||||||
| Quantity : 2 | ||||||||||
| Total : 139,329.17 | Total : 113,440.00 | Total : 0.00 | Total : 252,769.17 | |||||||