DETAILED UNIT PRICE ANALYSIS (DUPA)

Project Name: : Construction of Three-Storey (12 Classroom) School Building

Location : Juan Pamplona National High School, Tabuelan Cebu
Item No. : 1201(1)
Description ` Water Pumping System (With Cistern and Overhead Tank)
Unit of Measurement : l.s.
Quantity : 1.00
Output : 1.00
Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 700.00 P 91.03 P 63,721.00
b. Skilled Laborer 2 700.00 P 65.94 P 92,316.00
c. Unskilled Laborer 4 700.00 P 50.70 P 141,960.00
Sub - Total for A P 297,997.00
Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount

B. Equipment
Minor Tools (10% of labor cost) P 29,799.70
Sub - Total for B P 29,799.70
C. Total (A + B) P 327,796.70
D. Output per Hour = 1 ea
E. Direct Unit Cost (C ÷ D) P 327,796.70
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. B.I. Pipe 100mm dia lm 20 1,889.00 37,780.00
b. B.I. Pipe 75mm dia lm 12.00 984.00 11,808.00
c. B.I. Pipe 65mm dia lm 48.00 708.00 33,984.00
d. B.I. Pipe 50mm dia lm 20.00 425.00 8,500.00
e. B.I. Pipe 40mm dia lm 252.00 317.00 79,884.00
f. B.I. Pipe 25mm dia lm 42.00 192.00 8,064.00
g. Fittings (Elbow, Tee, Reducer, etc) l.s. 1.00 108,012.00 108,012.00
h. Pendent 12mm dia pc 78.00 503.00 39,234.00
i. Side Wall 12mm dia pc 6.00 518.00 3,108.00
l. FP-1, Horizontal Split Case Centrifugal Pump
with A.C. Motor & Controller, UL/FM Approved, 350 assy 1.00 887,692.31 887,692.31
GPM, 100psi, 30 HP, 230/3/60
m. JP-1 Vertical In-Line Centrifugal Pump with AC
Motor & Controller, UL/FM Approved, 10GPM, assy 1.00 180,000.00 180,000.00
3HP, 100psi, 230, 3/60
n. Gate Valve (OS & Y), 100mm dia unit 1.00 38,016.00 38,016.00
o. Y-Strainer unit 1.00 36,118.45 36,118.45
p.Check Valve unit 1.00 21,000.00 21,000.00
q. Alarm Check Valve Assembly unit 1.00 76,032.00 76,032.00
r. Globe Valve unit 1.00 9,114.00 9,114.00
s. Pressure Reducing Valve unit 1.00 104,099.33 104,099.33
t. Float Valve unit 1.00 92,876.02 92,876.02
u. Water Flow Switch unit 1.00 6,468.00 6,468.00
v.Floor Control Valve unit 1.00 8,303.00 8,303.00
w. Pressure Gauge unit 1.00 971.13 971.13
x. FDC Siamese Twin: Two-Way unit 1.00 6,500.00 6,500.00
y. Isolation Valve unit 1.00 18,000.00 18,000.00
z. Water Flow Meter unit 1.00 58,084.99 58,084.99
aa. Drain Off Valve unit 1.00 19,557.51 19,557.51
bb. Roof Manifold unit 1.00 19,438.97 19,438.97
cc. Hangers and Support l.s. 1.00 27,003.00 27,003.00
dd. Electrical Works for Pumps from Main Breaker l.s. 1.00 22,500.00 22,500.00
ee. Miscellaneous and Consumables l.s. 1.00 8,000.00 8,000.00
ff. Testing and Commissioning l.s. 1.00 68,475.14 68,475.14
gg. Overhead Water Tank 2000 US Gal unit 2.00 167,000.00 334,000.00
jj. Concrete (Fire Reserve / Cistern ) m³ 20.45 4,400.00 89,980.00
kk. Rebar (Fire Reserve / Cistern ) kg 648.90 52.00 33,742.80
ll. Plaster Finish (Fire Reserve / Cistern )
Cement bags 33.00 235.00 7,755.00
Sand m3 19.80 1,450.00 28,710.00
mm. Cement Based Waterproofing bag 159.00 46.00 7,314.00
nn. .60 x .60 Manhole ea 2.00 5,000.00 10,000.00
oo. End-Suction Centrifugal Water Pump, TDH
unit 2.00 54,807.25 109,614.51
22m, 2.0HP, 60GPM
Sub - Total for F P 2,659,740.16
G. Direct Unit Cost (E + F) P 2,987,536.86
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 9% of G P 268,878.32
I. Contractor's Profit (CP) 7% of G P 209,127.58
J. Value Added Tax (VAT) 5% of (G + H + I) P 173,277.14
K. Total Unit Cost (G + H + I + J) P 3,638,819.89