DETAILED UNIT PRICE ANALYSIS (DUPA)

Project Name: : Construction of 3 storey 6 Classroom School Building

Location : Kawit National High School, Kawit, Medellin 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 1 119.25 P 91.03 P 10,855.33
b. Skilled Laborer 2 119.25 P 65.94 P 15,726.69
c. Unskilled Laborer 4 119.25 P 50.70 P 24,183.90
Sub - Total for A P 50,765.92
Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount

B. Equipment
Minor Tools (10% of labor cost) P 5,076.59
Sub - Total for B P 5,076.59
C. Total (A + B) P 55,842.51
D. Output per Hour = 1 ea
E. Direct Unit Cost (C ÷ D) P 55,842.51
Name and Specification Unit Quantity Unit Cost Amount

F. Materials
b. B.I. Pipe 75mm dia lm 15.00 984.00 14,760.00
c. B.I. Pipe 65mm dia lm 24.00 708.00 16,992.00
g. Fittings (Elbow, Tee, Reducer, etc) l.s. 1.00 3,175.00 3,175.00
x. FDC Siamese Twin: Two-Way unit 1.00 6,500.00 6,500.00
gg. Overhead Water Tank 2000 US Gal unit 1.00 167,000.00 167,000.00
jj. Concrete m³ 10.00 4,400.00 44,000.00
kk. Rebar kg 648.90 52.00 33,742.80
ll. Plaster Finish
Cement bags 21.78 235.00 5,118.30
Sand m3 1.78 1,450.00 2,583.90
mm. Cement Based Waterproofing bag 159.00 46.00 7,314.00
Cistern Tank Accessories l.s. 1.00 5,000.00 5,000.00
nn. .60 x .60 Manhole ea 2.00 5,000.00 10,000.00
oo. End-Suction Centrifugal Water Pump, TDH
unit 2.00 29,424.00 58,848.00
22m, 2.0HP, 60GPM
o. Booster Pump, TDH 25m, 3HP, 80GPM
unit 1.00 25,040.00 25,040.00

P 400,074.00
Sub - Total for F
G. Direct Unit Cost (E + F) P 455,916.51
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G P 36,473.32
I. Contractor's Profit (CP) 7% of G P 31,914.16
J. Value Added Tax (VAT) 5% of (G + H + I) P 26,215.20
K. Total Unit Cost (G + H + I + J) P 550,519.20