DETAILED UNIT PRICE ANALYSIS

Item No./ Description : 1001 (8) Sewer Line Works

Unit of Measurement : l.s.
Output : 1
Designation No. of No. of Hourly Rate Amount (PhP)
A. Person/s Hour/s
Labor

a. Construction Foreman 1 32.00 85.622 2,739.84

b. Skilled Laborer 2 32.00 62.00 1,984.00
c. Unskilled Laborer 2 32.00 47.78 3, 057.92

Sub- Total for A 7,781.76

Name and Capacity No. of No. of Hourly Rate Amount (PhP)
B. Unit/s Hour/s
Equipment

Minor Tools (10% of labor cost) 778.18

Sub – Total for B 778.18

C. Total (A+B)
D. Output = 1 l.s
E. Direct Unit Cost (C+D)
Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. uPVC pipe, 150mmØ x3m, S-1000 Lengths 1.00 1,950.00 1,950.00

b. uPVC pipe, 100mmØ x3m, S-1000 Lengths 6.00 700.00 4,200.00
c. uPVC 50mmØ x3m, S-1000 Lengths 17.00 328.00 5,576.00
d. Elbow, `100mmØ-90 deg bend Pcs 6.00 95.00 570.00
e. Elbow, 50mmØ -90 deg bend Pcs 16.00 36.00 576.00
f. uPVC Tee, 100mmØ x 50mmØ(vent) pcs 4.00 212.00 848.00
g. uPVC Wye Reducer, 100mmØ x pcs 4.00 125.00 500.00
50mmØ
h. uPVC Wye 100mmØ x 100mmØ pcs 10.00 155.00 1,550.00
i. uPVC wye 50mmØ x 50mmØ pcs 8.00 155.00 1,240.00
 j. Clean out with cover, 100mmØ pcs 2.00 65.00 130.00
k. Clean out cover, 50mmØ pcs 4.00 50.00 200.00
l. uPVC P-trap, 100mmØ pcs 3.00 250.00 750.00
m. uPVC P-trap 50mmØ pcs 8.00 120.00 960.00
n. PVC cement cans 5.00 219.00 1,095.00
o. Consumables (5% of Materials) 586.30
Sub-Total for F 20,731.30
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G
I. Contractor’s Profit (CP) 8% of G
J. Value Added Tax (VAT) 5% of (G + H + I)
K. Total Unit Cost (G + H + I + J)

DETAILED UNIT PRICE ANALYSIS

Item No./ Description : 1002 (28) Cold Water Lines

Unit of Measurement : l.s.
Output : 1
Designation No. of No. of Hourly Rate Amount (PhP)
A. Person/s Hour/s
 Labor

d. Construction Foreman 1 9.85

e. Skilled Laborer 2 9.85
f. Unskilled Laborer 2 9.85

Sub- Total for A

Name and Capacity No. of No. of Hourly Rate Amount (PhP)
B. Unit/s Hour/s
Equipment

Minor Tools (10% of labor cost) 239.53

Sub – Total for B 239.53

C. Total (A+B)
D. Output = 1 l.s
E. Direct Unit Cost (C+D)
Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. PPRC Pipe, 25mm doa. X 4m, PN 16 Lengths 8.00 425.92 3,407.36

b. PPRC Pipe, 20mm dia. X 4m, PN 167 Lengths 5.00 275.50 1,377.50
c. PP-R Coupling 25mmx25mm dia. Pcs 4.00 15.80 63.20
d. PP-R Elbow Reducer 25x20mm dia. Pcs 2.00 14.00 28.00
e. PP-R Tee Reducer 25x20mm dia. pcs 2.00 14.00 28.00
f. PP-R Elbow 25mm dia, -90 deg pcs 1.00 20.54 20.54
g. PP-R Elbow 20mm dia, 90 deg pcs 4.00 12.64 50.56
h. PP-R Tee 25mm dia. pcs 1.00 20.54 20.54
i. PPR-Elbow Female 20mm dia. pcs 6.00 55.00 330.00
j. PPR-Tee Female 20mm dia. pcs 12.00 65.00 780.00
k. Consumables (5% of Materials pcs 239.24

Sub-Total for F 6,344.94

G. Direct Unit Cost (E+F)
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G
I. Contractor’s Profit (CP) 8% of G
J. Value Added Tax (VAT) 5% of (G + H + I)
 K. Total Unit Cost (G + H + I + J)

DETAILED UNIT PRICE ANALYSIS

Item No./ Description : 1001 (8) Storm Drainage and Downspout

Unit of Measurement : l.s.
Output : 1
Designation No. of No. of Hourly Rate Amount (PhP)
A. Person/s Hour/s
Labor

g. Construction Foreman 1 40.00 85.62

h. Skilled Laborer 2 40.00 62.00
i. Unskilled Laborer 4 40.00 47.78

Sub- Total for A

Name and Capacity No. of No. of Hourly Rate Amount (PhP)
B. Unit/s Hour/s
Equipment

Minor Tools (10% of labor cost) 1,602.96

Sub – Total for B 1,602.96

C. Total (A+B)
D. Output = 1 l.s
E. Direct Unit Cost (C+D)
Unit Quantity Unit Cost Amount (PhP)
 F. Materials

a. uPVC Storm Drain Pipe, 150mmØ x Pcs 6.00 1950.00 11,700.00

3m Pcs
b. uPVC Pipe downspout, 100mmØ pcs 40.00 700.00 28,000.00
x3m, S-1000 pcs
c. uPVC Elbow, 100mmØ -45 deg bend pcs 20.00 95.00 1,900.00
d. PVC solvent, 400cc pcs 5.00 219.00 1,095.00
e. Consumables 5% 1,985.00

Sub-Total for F 44,680.00

G. Direct Unit Cost (E+F)
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G
I. Contractor’s Profit (CP) 8% of G
J. Value Added Tax (VAT) 5% of (G + H + I)
K. Total Unit Cost (G + H + I + J)

DETAILED UNIT PRICE ANALYSIS

Item No./ Description : 1002 (8) Plumbing Fixtures

Unit of Measurement : l.s.
Output : 1
Designation No. of No. of Hourly Rate Amount (PhP)
A. Person/s Hour/s
 Labor

j. Construction Foreman 1 70.00 85.62

k. Skilled Laborer 2 70.00 62.00
l. Unskilled Laborer 4 70.00 47.78

Sub- Total for A

Name and Capacity No. of No. of Hourly Rate Amount (PhP)
B. Unit/s Hour/s
Equipment

Minor Tools (10% of labor cost) 2,805.18

Sub – Total for B 2,805.18

C. Total (A+B)
D. Output = 1 l.s
E. Direct Unit Cost (C+D)
Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Water Closet complete w/ fittings & Sets 3.00 6,000.00 18,000.00

accs.
b. Lavatory, complete w/ fittings & accs. Sets 3.00 6,650.00 19,950.00
c. Gate Valve, 25mmØ Pcs 1.00 340.00 340.00
d. Check Valve, 25mmØ Pcs 1.00 637.00 637.00
e. S.S. Floor Drain 4’x4’’ pcs 3.00 378.00 1,134.00
f. S.S. Sink Drain 4’x4’’ pcs 8.00 378.00 3,024.00
g. 38mmØ S.S. Grab Bar Sets 3.00 4,500.00 13,500.00
h. 38mmØ S.S. (flip-up/dropn-down) Sets 3.00 6,500.00 19,500.00
Grab bar
i. Faucet, hose bibb, brass 12mmØ pcs 22.00 185.00 4,070.00
j. Roof Drain Dome Type, Brass pcs 7.00 1,500.00 10,500.00
k. Consumables 5% 1,897.50

Sub-Total for F 92,552.50

G Direct Unit Cost (E+F)
.
 H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G
I. Contractor’s Profit (CP) 8% of G
J. Value Added Tax (VAT) 5% of (G + H + I)
K. Total Unit Cost (G + H + I + J)

DETAILED UNIT PRICE ANALYSIS

Item No./ Description : 1001 (5)b Catch Basin, CHB

Unit of Measurement : ea
Output : 1
Designation No. of No. of Hourly Rate Amount (PhP)
A. Person/s Hour/s
Labor

a. Construction Foreman 1 7.00 85.62

b. Skilled Laborer 1 7.00 62.00
c. Unskilled Laborer 1 7.00 47.78

Sub- Total for A

 Name and Capacity No. of No. of Hourly Rate Amount (PhP)
B. Unit/s Hour/s
Equipment

Minor Tools (10% of labor cost) 136.78

Sub – Total for B 136.78

C. Total (A+B)
D. Output = 1 l.s
E. Direct Unit Cost (C+D)
Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Sand cu.m. 0.176 900.00 158.40

b. Gravel cu.m. 0.352 950.00 334.40
c. Cement bags 2.00 270.00 540.00
d. Reinforcing Steel Bars (Grade 40) kgs 16.77 54.00 905.58
e. Ast. CWN kgs 2.50 65.00 65.00
f. 4”CHB m2 156.00 390.00

Sub-Total for F 2,393.38

G Direct Unit Cost (E+F) 3,897.96
.
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 467.76
I. Contractor’s Profit (CP) 8% of G 311.84
J. Value Added Tax (VAT) 5% of (G + H + I) 233.88
K. Total Unit Cost (G + H + I + J) 4,911.43