6604590377

w FPI - BoM.xlsx - Microsoft Excel 

"fł	t W ^Pa°W^0Ut F01BT	^f- ^R	S" ^pWrap Text	^AW“ g							m
	iJ lizJ UU IMi
*-r> jT 3 i Pastę y								_____ _ .-t—			utoSum * II ” lear *		i &
	Cambha - 14 * A* a' *	- -		Custom		ii	1 M ii onal Format	5* gT :ell Insert	» OH —i Tl c			)J £ ort& Fmd
	B / u - _ * <2»- A’ *	S 3 Merge & Center *j $ - % ♦				oo -;°o 5^onditi			r Delete Format ^
Clipboard ^r*	Font ___[	Alignment		Number		r.	Styles		Cells		Editing
Cl - C?_Unit Costs
A	B	c	D	E	F	G	H	1	J	K	L	M
i		Unit Costs				Calculated Cost		HP/HA
2		Materiał Cost	Labour Cost	Total		Volume	Total Cost
3 PublicTrenching
4	Trench: BURIED	$0.00	$40.00	$40.00		11966.5	$478,661.62	HP
5	Trench: BURIED (Crossing)	$0.00	$50.00	$50.00		808.9	$40,443.00	HP
6	Trench: Central Office Private Trench	$0.00	$20.00	$20.00		17.8	$355.13	HP
7
8 Home
9	CPE P2P	$20.00	$50.00	$70.00		78.0	$5,460.00	HA
10	CPE_PON	$70.00	$40.00	$110.00		763.0	$83,930.00	HA
11	Extra connection cost per Building (MC	$0.00	$100.00	$100.00		11.0	$1,100.00	HA
12	Extra connection cost per Building (Std	$0.00	$50.00	$50.00		708.0	$35,400.00	HA
13	Extra connection cost per Home (MDU)	$10.00	$50.00	$60.00		128.0	$7,680.00	HA
14	Extra connection cost per Home (Std)	$30.00	$100.00	$130.00		713.0	$92,690.00	HA
15	Splice	$0.00	$5.00	$5.00		224.0	$1,120.00	HA
16	SplitterS	$80.00	$50.00	$130.00		17.0	$2,210.00	HA
17
18 Drop
19	Cable 2F	$0.50	$1.00	$1.50		13503.4	$20,255.15	HA
20	DropBox	$50.00	$50.00	$100.00		385.0	$38,500.00	HP
21	Duet: Microduct Bundle (size 2)	$0.30	$1.00	$1.30		13400.9	$17,421.22	HA
23	Splice	$0.00	$5.00	$5.00		746.0	$3,730.00	HA
24	Trench: Customer Private Trench	$0.00	$20.00	$20.00		13383.3	$267,665.84	HA
25
26 Distribution
27	Cabinet	$1,750.00	$1,100.00	$2,850.00		13.0	$37,050.00	HP
28	Cable 2F	$0.50	$1.00	$1.50		54487.3	$81,731.00	HP
29	Cable 4F	$0.60	$1.00	$1.60		2098.5	$3,357.63	HP
30	Duet: Microduct Bundle (size 11)	$1.00	$1.25	$2.25		11211.4	$25,225.73	HP
31	Duet: Microduct Bundle (size 24)	$2.00	$1.50	$3.50		1214.8	$4,251.81	HP
33	HandHole	$100.00 angePrice Sheet	$100.00 $200.00 BOM per DP (1-13)			1.0	$200.00	HP
H < ► M	Overview Sheet Overview ^ BOM 0				a m		<
									. di	uj) tai i
Ready											jo* yzj _