DETAILED UNIT PRICE ANALYSES

PROJECT NAME : CONST. OF MPB @ VSMMC, CEBU CITY

Item No. : 1002(8)
Description : Plumbing Fixtures
Quantity : 1.00
Output per hour : 1.00
Unit per Measurement : L.S.

1 DESIGNATION NO. OF NO. OF Amount

A PERSON Days DAILY RATE
LABOR
A FORMAN 1 30.00 P 850.00 P 25,500.00
B SKILLED 15 30.00 P 600.00 P 270,000.00
C UNSKILLED 20 30.00 P 450.00 P 270,000.00
Total man to days 110
sub- total for 1 565,500.00
B 2 EQUIPMENT
minor tools (10% of total labor cost) P 56,550.00
P 56,550.00
C TOTAL ( 1 + 2) P 622,050.00
D OUTPUT PER HOUR = 1 L.S.
E UNIT COST P 622,050.00
Name and Specification Unit Quantity Unit Cost Amount
F 3 MATERIALS
water closet set 23.00 P 14,271.75 P 328,250.32
lavatory set 27.00 P 13,320.30 P 359,648.18
floor drain set 52.00 P 570.87 P 29,685.24
PVC solvent Cement can 40.00 P 475.73 P 19,029.00
Faucet set 32.00 P 856.31 P 27,401.76
Shower head/Shower valve set 24.00 P 3,710.66 P 89,055.74
 SUB-TOTAL for 3 P 853,070.24
G Direct Unit Cost (E+F) P 1,475,120.24
H Overhead, Contingencies, & Micellaneous 10% P 147,512.02
I Contractor's Profit 8% P 118,009.62
J Value Added Tax (VAT) 5% P 73,756.01
K Total Unit Cost P 1,814,397.90
 Plumbing fixture
Location Materials Discription Qty Unit Price total price

Ground Floor water closet 6 set 14,271.75 85,630.52

lavatory 7 set 13,320.30 93,242.12
floor drain 13 set 570.87 7,421.31
PVC solvent Cement 10 can 475.73 4,757.25
Faucet 8 set 856.31 6,850.44
Shower head/Shower valve 6 set 3,710.66 22,263.94
SUB TOTAL: 220,165.58
2nd Floor water closet 5 set 14,271.75 71,358.77
lavatory 6 set 13,320.30 79,921.82
floor drain 11 set 570.87 6,279.57
PVC solvent Cement 10 can 475.73 4,757.25
Faucet 7 set 856.31 5,994.14
Shower head/Shower valve 5 set 3,710.66 18,553.28
SUB TOTAL: 186,864.82
3rd Floor water closet 6 set 14,271.75 85,630.52
lavatory 7 set 13,320.30 93,242.12
floor drain 15 set 570.87 8,563.05
PVC solvent Cement 10 can 475.73 4,757.25
Faucet 9 set 856.31 7,706.75
Shower head/Shower valve 7 set 3,710.66 25,974.59
SUB TOTAL: 225,874.28
4th Floor water closet 6 set 14,271.75 85,630.52
lavatory 7 set 13,320.30 93,242.12
floor drain 13 set 570.87 7,421.31
PVC solvent Cement 10 can 475.73 4,757.25
Faucet 8 set 856.31 6,850.44
Shower head/Shower valve 6 set 3,710.66 22,263.94
SUB TOTAL: 220,165.58
TOTAL: 853,070.24