DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 13 Provisional Sum for MERALCO Power Supply

Unit of Measurement : ls
Output per hour : 1.00
Quantity : 1.00

Designation Unit Quantity Unit Cost Amount

A. Labor

a. Construction Leadman 1 40.00 197.00 7,880.00

b. Skilled Laborer 1 40.00 148.00 5,920.00
c. Laborer 2 40.00 101.00 8,080.00

Sub-Total for A 21,880.00

Name and Capacity No of Units No. of Hours Rate Amount
B. Equipment

Sub-Total for B -
C. Total (A + B) 21,880.00
D. Output per hour 1.00
E. Direct Unit Cost (C÷D) 21,880.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
Provision of Meralco Power Supply and ls 1.00 500,000.00 500,000.00
Installation of Drainage Works

Sub-Total for F 500,000.00

Direct Unit Cost (F) 500,000.00
G. Direct Unit Cost ( E+F) 521,880.00
H. Overhead, Contingencies and Miscellaneous (OCM) 41,750.40
I. Contractor's Profit (CP) 41,750.40
J. Value Added Tax (VAT) 30,269.04
K. Total Unit Cost 635,649.84
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 14 Installation Works

Unit of Measurement : LS
Output per hour : 1.00
Quantity : 1.00

Designation Unit Quantity Unit Cost Amount

A. Labor

a. Construction Leadman 2 468.00 197.00 184,392.00

b. Skilled Laborer 4 468.00 148.00 277,056.00
c. Laborer 6 468.00 101.00 283,608.00

Sub-Total for A 745,056.00

Name and Capacity No of Units No. of Hours Rate Amount
B. Equipment

Boom Truck 1 468.00 1,324.96 620,081.28

Deck Barge 1 468.00 411.60 192,628.80

Sub-Total for B 812,710.08

C. Total (A + B) 1,557,766.08
D. Output per hour 1.00
E. Direct Unit Cost (C÷D) 1,557,766.08
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Miscellaneous / Minor Tools ls 1.00 2,000,000.00 2,000,000.00

Sub-Total for F 2,000,000.00

Direct Unit Cost (F) 2,000,000.00
G. Direct Unit Cost (E+F) 3,557,766.08
H. Overhead, Contingencies and Miscellaneous (OCM) 284,621.29
I. Contractor's Profit (CP) 284,621.29
J. Value Added Tax (VAT) 206,350.43
K. Total Unit Cost 4,333,359.09
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 16 Insurance

Unit of Measurement : ls
Output per hour : 1.00

Designation Unit Quantity Unit Cost Amount

A. Labor

Insurance ls 1.0 1,000,000.00 1,000,000.00

Sub-Total for A 1,000,000.00

Name and Capacity No of Units No. of Months Rate Amount
B. Equipment

Sub-Total for B -
C. Total (A + B) 1,000,000.00
D. Output per hour 1.00
E. Direct Unit Cost (C÷D) 1,000,000.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub-Total for F -
Direct Unit Cost (F) -
G. Direct Unit Cost (E+F) 1,000,000.00
H. Overhead, Contingencies and Miscellaneous (OCM) 80,000.00
I. Contractor's Profit (CP) 80,000.00
J. Value Added Tax (VAT) 58,000.00
K. Total Unit Cost 1,218,000.00
MARK-UP
No. Description Value Remarks
Direct Cost
A Labor 100% ML
B Equipment 100% ME
C Materials 100% MM
Indirect Cost
1 Overhead/Contingencies/Miscellaneous 8% OCM
2 Contractor's Profit 8% CP
3 Offices, Stores, Accomodation, OHSP, TM OHSP
4 Value Added Tax 5% VAT
Theoretical Dist
30%
10%
60%
DATA BASE
Unit Price (Php) with
No. Description Unit Remarks
Percentage
Hourly w/ Mark-up
Labor Database #REF!
1 Foreman man-hour 197.00 197.00 #REF!
2 Skilled Laborer man-hour 148.00 148.00 #REF!
Skilled Laborer - Special for Riprap man-hour 177.60 #REF!
3 Common Laborer man-hour 101.00 101.00 #REF!
4 HE Operator man-hour 140.00 140.00 #REF!
5 SV Driver man-hour 113.00 113.00 #REF!
6 Medical Practitioner man-hour 200.00 200.00 #REF!
7 Pollution Control Officer man-hour 60.00 60.00 #REF!
8 Safety Officer man-hour 125.00 125.00 #REF!
9 Surveyor/Instrumentman man-hour 225.00 225.00 #REF!
10 Safety Promotion ls 20,000.00 20,000.00 #REF!
11 Mechanic 376.00 376.00 #REF!
12 Helper Mechanic 151.00 151.00 #REF!
13 Auto Electrician 226.00 226.00 #REF!
14 Welder 188.00 188.00 #REF!
15 Flagman man-hour 100.00 100.00 #REF!
16 Utilityman/Janitor man-hour 101.00 101.00 #REF!
17 Environmental Specialist man-hour 60.00 60.00 Based on Comm #REF!
18 Aide man-hour 101.00 101.00 #REF!
▣ Labour Database in Detail

On Week (26 Day/Month) Holiday SSS HDMF PHIC

(2 Day/Month) Monthly Average
Month Retire Ave. Wage
No. Description COLA Total Wage Remarks
Total (F=(D+E) per Hour
(E) Wage (G= per Day
Basic Wage Over Month Holiday Month (D=B+C) /12) (H/10)
Daily D+E+F) 7.15% 2.00% 1.25% (H=G/28)
(A) Increase Time (B) Basic (C )

1 Foreman 1,000 61 593 1,654 43,004 1,379 2,758 45,762 260 3,835 49,857 3,565 997 623 1,966.00 197.00

2 Carpenter 750 46 445 1,241 32,266 1,035 2,070 34,336 260 2,883 37,479 2,680 750 468 1,478.00 148.00

3 Skilled Labor 750 46 445 1,241 32,266 1,035 2,070 34,336 260 2,883 37,479 2,680 750 468 1,478.00 148.00

4 Common Labor 512 31 303 846 21,996 706 1,412 23,408 260 1,972 25,640 1,833 513 321 1,011.00 101.00

5 Steelman 750 46 445 1,241 32,266 1,035 2,070 34,336 260 2,883 37,479 2,680 750 468 1,478.00 148.00

6 Plant Operator 700 43 415 1,158 30,108 966 1,932 32,040 260 2,692 34,992 2,502 700 437 1,380.00 138.00

7 H/E Operator 712 43 422 1,177 30,602 982 1,964 32,566 260 2,736 35,562 2,543 711 445 1,402.00 140.00

8 Driver 572 35 339 946 24,596 789 1,578 26,174 260 2,203 28,637 2,048 573 358 1,129.00 113.00

9 Crew 652 40 387 1,079 28,054 900 1,800 29,854 260 2,510 32,624 2,333 652 408 1,286.00 129.00

10 Medical Practitioner 2,300 140 1,364 3,804 98,904 3,172 6,344 105,248 260 8,792 114,300 8,172 2,286 1,429 4,507.00 451.00

11 Pollution Control Officer 1,150 70 682 1,902 49,452 1,586 3,172 52,624 260 4,407 57,291 4,096 1,146 716 2,259.00 226.00

12 Safety Officer 1,150 70 682 1,902 49,452 1,586 3,172 52,624 260 4,407 57,291 4,096 1,146 716 2,259.00 226.00

13 Mechanic 1,917 117 1,137 3,171 82,446 2,644 5,288 87,734 260 7,333 95,327 6,816 1,907 1,192 3,759.00 376.00

14 Helper Mechanic 767 47 455 1,269 32,994 1,058 2,116 35,110 260 2,948 38,318 2,740 766 479 1,511.00 151.00

15 Auto Electrician 1,150 70 682 1,902 49,452 1,586 3,172 52,624 260 4,407 57,291 4,096 1,146 716 2,259.00 226.00

16 Welder 958 58 568 1,584 41,184 1,321 2,642 43,826 260 3,674 47,760 3,415 955 597 1,883.00 188.00

17 Survey Aide 572 35 339 946 24,596 789 1,578 26,174 260 2,203 28,637 2,048 573 358 1,129.00 113.00

18 Surveyor 1,150 70 682 1,902 49,452 1,586 3,172 52,624 4,385 57,009 4,076 1,140 713 2,248.00 225.00

19 Flagman 512 31 303 846 21,996 706 1,412 23,408 1,951 25,359 1,813 507 317 1,000.00 100.00

※ Remark

1) Wage Increase : 3.0% / Year

2) Daytime (On Week) : 8 hr (07:00~12:00, 13:00~16:00)

3) Overtime (On Week) : Basic 2 hr (16:00~18:00), Baic Rate(A) × 1.25 times

4) Overtime Additional (On Week) : 10 Days Overtime Until 22:00 → 30 hr / 26 Day

→ Additional Overtime : 30 hr (Additional 3 hr x 10 Day), Total Working Day : 26 Day

5) Overtime Night Premiums (On Week) : 5 Days Overtime Until 24:00 → 10 hr / 26 Day

→ Night Premiums Overtime : 10 hr (Additional 2 hr x 5 Day), Total Working Day : 26 Day

6) Daytime (Holiday) : 8 hr (07:00~12:00, 13:00~16:00), Baic Rate(A) × 1.30 times

DATA BASE

Unit Price
No. Description Unit ACEL Rate (26th Edition © 2020) ABC
Dry Operated
Equipment Database
Backhoe LR on Barge
1 E-hour 3,915.00 4,080.00 2,719.00
20T
2 Bagger Mixer E-hour 250.00 250.00 172.00
3 Bar Bending Machine 32mm max G40 E-hour 439.50 440.00 351.50
4 Bar Cutting Machine 32mm max G40 E-hour 316.38 316.00 219.75
5 Barge E-hour 420.00 420.00 590.00
6 Service Boat E-hour 150.00 150.00 250.00
7 Boom Truck E-hour 1,352.00 1,352.00
8 Bulldozer D65PX E-hour 5,238.00 5,545.00 3,379.00
9 Cargo Truck 10-15Tons E-hour 2,427.00 2,427.00 1,212.00
10 Crane, Crawler 40-80Tons E-hour 2,300.00 2,300.00 3,595.00
11 Crane, Rough 25Tons E-hour 3,200.00 3,200.00 2,606.00
12 Cutting Outfit E-hour 41.00 41.00 45.45
13 Dump Truck 30Tons E-hour 2,427.00 2,897.40 1,716.00
Excavator 0.90m3 2,310.00
14 Excavator 2.0m3 E-hour 3,928.50 3,929.00 4,172.00
15 Excavator 30Tons, Vibrohammer E-hour 5,161.50 5,162.00 3,069.00
16 Excavator 20T LR 0.5m3 E-hour 3,030.00 3,306.00 2,129.00
17 Excavator (Amphibious) DX225 E-hour 6,838.00 6,838.00 5,271.00
Excavator LR 2.6m3, EC480 E-hour 7,832.00 8,288.00
Excavator LR on barge 2.6m3, EC480 E-hour 8,002.00 10,100.00
Excavator DX300 E-hour 4,283.00 4,283.00
18 Fuel Truck E-hour 1,573.00 1,573.00
Fuel Boat E-hour 280.00 280.00
19 Generator 25kva E-hour 249.42 249.00 2,147.27
20 Low Bed Trailer E-hour 3,500.00 3,500.00 34,048.00
21 Motor Grader E-hour 2,400.00 2,400.00 2,446.00
22 Plate Compactor E-hour 120.00 120.00 123.00
23 Submersible Pump 3in E-hour 186.00 186.00 217.00
24 Tugboat E-hour 4,072.00 4,072.00 1,603.00
25 Conc Vibrator 3.5hp with 1" shaft E-hour 293.00 293.00 91.25
26 Vibratory Roller 1Tons E-hour 350.00 350.00 1,846.00
27 Water Truck 1000gal E-hour 2,280.00 2,450.00 2,450.00
28 Welding Machine E-hour 51.00 51.00 391.00
29 Wheel Loader 3.0m3 E-hour 3,031.00 1,733.00
30 Tugboat 850HP E-hour 2,990.00 3,350.00 1,733.00
31 Tugboat 400HP E-hour 1,811.00 1,845.00 1,733.00
32 Scow Barge 300m3 E-hour 2,730.00 2,730.00 1,733.00
33 Road Roller 10T E-hour 2,123.00 2,498.00
Service Pick-up 199.53 200.00
Concrete Mixer 1.0m3 E-hour 83.14 83.00
Barge for Backhoe 50T E-hour 1,770.00 1,770.00
org DUPA Remarks

3,570.00
250.00

420.00

1,352.00
3,327.00

2,300.00
3,200.00

2,614.00

3,419.00
4,652.00
2,364.00
6,838.00

1,352.00

1,247.10
3,500.00

37.50
350.00
2,614.00
251.00
DATA BASE
Unit Price (Php) Remarks
No. Description Unit
Direct w/ Mark-up
Material Database
1 Auto-level 100.00 100.00
2 Bamboo Pegs pcs 20.00 20.00
3 Boulders cu.m. 1,200.00 1,200.00
4 Boulders (15-25kg) cu.m. 1,200.00 1,200.00
5 Cement bag 230.00 230.00
6 Cloth yrd 26.00 26.00
Crushed Rock (Apple Size) cu.m. 1,584.00
7 Curing Compound cu.m. 100.00 100.00
8 Cutting Outfit 25.00 25.00
9 Detour Road ls ### ###
Escombro cu.m. 1,100.00
10 Filter Cloth sq.m. 185.00 185.00
11 Filter Cloth sq.m. 180.00 180.00
12 First Aid Kit 1,000.00 1,000.00
13 First Aid Kit, Others ls 35,500.00 35,500.00
14 Formworks sq.m. 562.50 563.00
15 Formworks and Shoring cu.m. 1,125.00 1,125.00
16 Foundation Investigation ls 210,000.00 210,000.00
17 Furnitures, Fixtures, Office Equipment ls 850,000.00 850,000.00
Good Lumber bdft 120.00 120.00
18 Granular Materials cu m 500.00 500.00
19 Grass Sodding m2 110.00 110.00
20 Gravel cu.m. 950.00 950.00
Lahar cu.m. 450.00
21 Mattress ea 3,200.00 3,200.00
22 Medical Room 10,000.00 10,000.00
23 Net Gabion 4T ea 3,800.00 3,800.00
24 Office and Barracks m2 11,000.00 11,000.00
25 Operation and Maintenance mo 80,000.00 80,000.00
26 Operation, Maintenance of Field Office mo 45,000.00 45,000.00
27 Oxyacetylene Gas lot 41.00 41.00
28 Permits and Fees ls 3,000,000.00 3,000,000.00
29 Photographs ea 300.00 300.00
30 PPE 10,000.00 10,000.00
31 Provisional Sum ls ### ###
32 Reinforcing Steel Bars, G40 kg 40.00 40.00
33 Reinforcing Steel Bars, G60 kg 52.00 52.00
34 RMC 3000psi at 28d cu.m. 4,660.00 4,660.00
35 RMC 4000psi cu.m. 4,100.00 4,100.00
36 RMC Class F cu.m. 2,800.00 2,800.00
37 Road/Traffic Warden 100.00 100.00
38 Safety Signages 5,000.00 5,000.00
39 Sand cu.m. 750.00 750.00
40 Signboard ea 20,000.00 20,000.00
41 Structural Steel Sheet Pile, Furnished m 4,076.00 4,076.00
42 Structural Steel Sheet Pile, Furnished m 5,105.00 5,105.00
43 Tie Wires, #16 kg 60.00 60.00
44 Total Station 450.00 450.00
45 Various Materials ls 500.00 500.00
 Unit Price (Php) Remarks
No. Description Unit
46 Weepholes m 330.00 330.00
47 Welding Rod kg 100.00 100.00
PVC Pipe 50 m 116.67
PVC Pipe 100 m 333.33
PVC Pipe 150 m 658.33
PVC Pipe 200 m 1,009.67
PVC Pipe 300 m 2,833.33
Flat Bar pcs 950.00
6mm dia x 975mmTwisted Cross Rod pcs 500.00
75mm x 75mm x9mm Angle Bar pcs 1,250.00
Welding Rod (1kg/2000kg of steel) kg 150.00
Eco Board, 3/4" pcs 950.00
Black Screw, 1-1/4" pcs 5.00
100mm dia PVC pipes S1000 pcs 750.00
75mm dia PVC pipes S1000 pcs 550.00
50mm dia PVC pipes S1000 pcs 350.00
100mm dia 1/8 Bend pcs 100.00
75mm dia 1/8 Bend pcs 70.00
50mm dia 1/8 Bend pcs 40.00
100mmx100mm single branch 45 deg (Wye) pcs 165.00
75mm x 75mm single branch 45 deg (Wye) pcs 120.00
50mm x 50mm single branch 45 deg (Wye) pcs 100.00
100mmx75mm single branch 45 deg (Wye) pcs 200.00
100mm x 50mm single branch 45 deg (Wye) pcs 150.00
75mm dia P-Trap pcs 250.00
100mm x 50mm dia PVC Tee (4"x2") pcs 145.00
50mm x 50mm dia PVC Tee (2"x2") pcs 50.00
50mm 1/4 bend pcs 30.00
100mm dia cleanout pcs 85.00
150mm dia PVC pipes S1000 pcs 2,000.00
150mm dia 1/8 Bend pcs 550.00
150mm x 150mm single branch 45 deg (Wye) pcs 200.00
Dome-Type Roof Drain with Strainer pcs 1,500.00
100mm PVC elbow1/4 Bend pcs 80.00
100mm x 75mm PVC Tee pcs 160.00
Embankment/Filling Materials cu.m. 550.00
CHB, 4" pcs 20.00
Water Closet with Complete Accessories set 15,000.00
Urinal with Complete Accessories set 10,000.00
Floor Drain with strainer set 500.00
Lavatory with P-trap and Accessories set 3,500.00
Faucet set 100.00
Mirror set 250.00
38mm dia PPR Pipe pcs 1,050.00
25.4mm dia PPR Pipe pcs 1,000.00
25.4mm dia PPR Tee pcs 150.00
38x25.4mm dia PPR Tee Reducer (PN20) pcs 200.00
25.4x12.8mm dia PPR Female Tee Reducer pcs 150.00
38x25.4mm dia PPR Elbow Reducer (1/4 Be pcs 200.00
25.4x12.8mm dia PPR Female Elbow Reduce pcs 150.00
38mm dia Stop Valve with round hand whee pcs 500.00
Steel Doors and Frame (1000mm x 2100mm set 20,000.00
 Unit Price (Php) Remarks
No. Description Unit
Hinges pcs 150.00
Aluminum Glass Windows sq.m. 6,600.00
Lockset set 200.00
Rollup Doors set 30,000.00
PVC Door with Frame (800x2100) set 8,000.00
Waterproofing gal 780.00
Glazed Tile pcs 550.00
Tile Grout bag 150.00
Tile Adhesive bag 300.00
Non-slip Epoxy Paint gal 5,000.00
Concrete Neutralizer gal 450.00
Concrete Sealer/Primer gal 650.00
Patching Compound gal 650.00
Semi Gloss Latex gal 700.00
Gypsum Board, 12mm thk pcs 1,500.00
Metal furring pcs 90.00
Carrying Channel pcs 120.00
Hanger Bars/Rod pcs 60.00
Channel Clip pcs 30.00
Wall angle pcs 150.00
Rivets pcs 2.00
1" Metal screws pcs 5.00
CHB 6" pcs 30.00
Anchor Bolt (0.95 kg per 1pc - 600mm) pcs 45.00
Anchor Bolt (0.47 kg per 1pc - 300mm) pcs 25.00
Sagrod (0.50 pcs 25.00
Cross Bracing pcs 1,900.00
Standard Turnbuckle pcs 170.00
Steel Plates pcs 50.00
RCPC, 910 dia pcs 3,000.00
Cyclone Welded Wire (6'x12m) roll 1,600.00
Steel Sheet Pile, 9m pcs 1,500.00
Steel Casing m 2,500.00
Grinding Dics pcs 50.00
75mm dia. GI Pipe, Schedule 40 pcs 3,160.00
3'' x 1 1/2'' Stainlessn Steel Tubular pcs 620.00
1'' x 1'' Stainless Steel Tubular pcs 200.00
2'' x 2'' Stainless Steel Tubular pcs 450.00
3'' x 2 1/2'' Stainless Steel Tubular pcs 620.00
2'' x 2 1/2'' Stainless Steel Tubular pcs 450.00
1'' x 2'' Stainless Steel Tubular pcs 320.00
50mm dia. Stainless Steel pcs 1,500.00
150 mm2 THW/THHN m 1,144.50
80 mm2 THW/THHN m 546.00
22 mm2 THW/THHN m 153.00
14 mm2 THW/THHN m 104.00
8.0 mm2 THW/THHN m 63.50
5.5 mm2 THW/THHN m 38.00
3.5 mm2 THW/THHN m 24.00
2.0 mm2 THW/THHN m 29.00
One Gang Switch set 96.00
Two gang Switch set 132.00
 Unit Price (Php) Remarks
No. Description Unit
Three gang Switch set 178.00
Duplex Convenient Outlet set 170.00
Duplex Convenience Outlet(ground Fault Circ set 657.00
Weatherproof Outlet set 367.00
Floor Outlet (Pop-Up) set 3,780.00
Telephone Outlet set 208.00
Intercom Outlet set 208.00
Voice Data Outlet set 208
Special Purpose Outlet, 3 prong set 472
Electroical Tape roll 31
Kilowatt Hour Meter unit 1500
Rubber Tape roll 110
33 Watts Smartpanel LED Luminaire set 2500
Lux Space GEN III, 8.5 watts LED Downlig set 430
Lux Space GEN III, 12 watts LED Downligh set 760
SURFACE
ESSENTial MOUNTED, 13 watts,
Smartbright LED LED Dow set
Downlights, 980
15 watts square set 1060
15 Watts
14.4 Watts
LED LED wall Lighting
perDecorative
Outdoor meter RGBLighting/
Color Strip set 1060
Light with Controller
Spotlights, 26.4 watts architectural set 1350
floodlighting set 1560
14 watts pentura mini LED, Ultra Slim Patte set 1060
14 watts LED Mini batten lighting fixtures set 1060
Emergency Light set 1477
Exhaust Fan
3 ton Airconditiong Unit 9 SplitType, Floor set 1500
Mounted)
2 HP Airconditioning Unit ( Split Type, set 75,000.00
wall Mount) set 30,000.00