DETAILED UNIT PRICE ANALYSIS (DUPA)
Project Name : Construction of Purok 7 Brgy. Lavigan Water System, Governor Genoroso, Davao Oriental
Item No./Description : 1201 (a) Water Pumping System (Well Driiling - Percussion Method)
Unit of Measurement : ls
Output per hour : 1.00
Quantity : 1.00
Designation No. of Person/s No. of Hour/s Rate Amount (PhP)
A. Labor
Labor for Drilling of 4" G.I Pipe Casing for 24.38 m 24.38 5,000.00 121,900.00
meter depth
Sub - Total for A 121,900.00
Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment
Generator Set 1.00 24.00 872.87 20,948.88
Welding Machine 1.00 24.00 371.00 8,904.00
Electric Edger 1.00 24.00 32.64 783.36
Sub - Total for B 30,636.24
C. Total (A + B) 152,536.24
D. Output per Hour = 2.10 m2
E. Direct Unit Cost (C ÷ D) 152,536.24
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials
4"Ø x 20' (S-40) G.I. Pipe Casing length 4.00 5,434.00 21,736.00
¼" x 1 20' Flatbar length 1.00 210.00 210.00
Welding Rod (Special) kls 15.00 120.00 1,800.00
4"Ø Cutting Disc pcs 20.00 60.00 1,200.00
Sub - Total for F 24,946.00
G. Direct Unit Cost (E + F) 177,482.24
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 26,622.34
I. Contractor's Profit (CP) 10% of G 17,748.22
J. Value Added Tax (VAT) 5% of (G + H + I) 11,092.64
K. Total Unit Cost (G + H + I + J) 232,945.44
Prepared by: Evaluated/Checked by:
CRISJOHN T. SUNGAHID REYNAN C. COSTELO
Engineer II Engineer II
Page 1 of 4
DETAILED UNIT PRICE ANALYSIS (DUPA)
Project Name : Construction of Purok 7 Brgy. Lavigan Water System, Governor Genoroso, Davao Oriental
Item No./Description : 1201 (b) Submersible Pump w/ Control
Unit of Measurement : ls
Output per hour : 1.00
Quantity : 1.00
Designation No. of Person/s No. of Hour/s Rate Amount (PhP)
A. Labor
b.) PUMPS & MOTOR
Foreman 1.00 16.00 118.46 1,895.36
Skilled Well Driller 1.00 16.00 85.65 1,370.40
Unskilled Laborer 1.00 16.00 65.94 1,055.04
Sub - Total for A 4,320.80
Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment
b.) PUMPS & MOTOR
Minor Tools 10% of Labor Cost 432.08
Sub - Total for B 432.08
C. Total (A + B) 4,752.88
D. Output per Hour = 2.10 m2
E. Direct Unit Cost (C ÷ D) 4,752.88
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials
2HP, 25GPM Submersible Pump ls 1.00 59,400.00 59,400.00
Pump w/ control box (Heavy duty)
Panel Board, 2HP w/ Amper
Meter, Volt meter, timer & Tracker ls 1.00 29,600.00 29,600.00
Splicing Kit ls 1.00 2,950.00 2,950.00
Electrical Tape ls 1.00 35.00 35.00
Rubber Tape ls 1.00 350.00 350.00
Well Seal ls 1.00 3,675.00 3,675.00
Panel Board 4-branches 2-20 Amps CB set 1.00 1,732.00 1,732.00
1 ½"Ø x 20' (S-40) G.I. Pipe (Suction) length 4.00 1,740.00 6,960.00
1 ½"Ø Coupling France pc 8.00 540.00 4,320.00
1 ½"Ø x 90° G.I. Elbow pc 3.00 64.00 192.00
1 ½"Ø x 45° G.I. Elbow pc 2.00 64.00 128.00
Teflon tape (Jumbo) roll 4.00 8.00 32.00
Rubber tie pc 6.00 20.00 120.00
Submersible Cable #12 m 30.00 354.00 10,620.00
Sub - Total for F 120,114.00
G. Direct Unit Cost (E + F) 124,866.88
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 18,730.03
I. Contractor's Profit (CP) 10% of G 12,486.69
J. Value Added Tax (VAT) 5% of (G + H + I) 7,804.18
K. Total Unit Cost (G + H + I + J) 163,887.78
Prepared by: Evaluated/Checked by:
CRISJOHN T. SUNGAHID REYNAN C. COSTELO
Engineer II Engineer II
Page 2 of 4
DETAILED UNIT PRICE ANALYSIS (DUPA)
Project Name : Construction of Purok 7 Brgy. Lavigan Water System, Governor Genoroso, Davao Oriental
Item No./Description : 1201(8) Water Tank
Unit of Measurement : l.s.
Output per hour : 1.00
Quantity : 1.00
Installation of Pipeline
Designation No. of Person/s No. of Hour/s Rate Amount (PhP)
A. Labor
Foreman 1.00 4.00 118.46 473.84
Skilled Well Driller 1.00 4.00 85.65 342.60
Unskilled Laborer 4.00 4.00 65.94 263.76
Sub - Total for A 1,080.20
Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment
Minor Tools 10% of Labor Cost 108.02
Sub - Total for B 108.02
C. Total (A + B) 1,188.22
D. Output per Hour = 2.10 m2
E. Direct Unit Cost (C ÷ D) 1,188.22
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials
3000ltrs Polyethylene Water Tank w/ Complete Access set 2.00 52,000.00 104,000.00
Fittings & Accessories lot 1.00 3,000.00 3,000.00
Sub - Total for F 107,000.00
G. Direct Unit Cost (E + F) 108,188.22
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 16,228.23
I. Contractor's Profit (CP) 10% of G 10,818.82
J. Value Added Tax (VAT) 5% of (G + H + I) 6,761.76
K. Total Unit Cost (G + H + I + J) 141,997.04
Prepared by: Evaluated/Checked by:
CRISJOHN T. SUNGAHID REYNAN C. COSTELO
Engineer II Engineer II
Page 3 of 4
DETAILED UNIT PRICE ANALYSIS (DUPA)
Project Name : Construction of Purok 7 Brgy. Lavigan Water System, Governor Genoroso, Davao Oriental
Item No./Description : 1602(5) Polyethylene (PE) Plastic Pipe
Unit of Measurement : l.s.
Output per hour : 1.00
Quantity : 1.00
Distribution Line
Designation No. of Person/s No. of Hour/s Rate Amount (PhP)
A. Labor
Foreman 1.00 40.00 118.46 4,738.40
Skilled Well Driller 1.00 40.00 85.65 3,426.00
Unskilled Laborer 1.00 40.00 65.94 2,637.60
Sub - Total for A 10,802.00
Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment
Minor Tools 10% of Labor Cost 1,080.20
Sub - Total for B 1,080.20
C. Total (A + B) 11,882.20
D. Output per Hour = 2.10 m2
E. Direct Unit Cost (C ÷ D) 11,882.20
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials
1½ Ø" SDR-11 Polyethylene Pipe m 450.00 158.00 71,100.00
½ Ø" SDR-11 Polyethylene Pipe m 360.00 28.00 10,080.00
SDR Fitting & Accessories lot 1.00 2,000.00 2,000.00
Sub - Total for F 83,180.00
G. Direct Unit Cost (E + F) 95,062.20
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 14,259.33
I. Contractor's Profit (CP) 10% of G 9,506.22
J. Value Added Tax (VAT) 5% of (G + H + I) 5,941.39
K. Total Unit Cost (G + H + I + J) 124,769.14
Prepared by: Evaluated/Checked by:
CRISJOHN T. SUNGAHID REYNAN C. COSTELO
Engineer II Engineer II
Page 4 of 4
