DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1103(1) Lighting Fixtures

Unit of Measurement : l.s.
Output per hour : 1 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 168.00 157.23 26,414.01

b. Skilled Laborer 5 172.00 114.31 98,309.83
c. Unskilled Laborer 3 172.00 88.08 45,447.99

Sub - Total for A 170,171.83

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

Minor Tools (10% of Labor Cost) 17,017.18

Sub - Total for B 17,017.18

C. Total (A + B) 187,189.01
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 187,189.01

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 2 x 40W T8 LED Flourescent Lamp Recessed

set 315.00 1,500.00 472,500.00
with Aluminum Reflector
b. Exit LED Sign w/ Battery Back-up pcs 13.00 2,650.00 34,450.00
c. Twin Head Emergency Light pcs 14.00 1,950.00 27,300.00

Consumables (3% of material Cost) 16,027.50

Sub - Total for F 550,277.50

G. Direct Unit Cost (E + F) 737,466.51
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 88,495.98
I. Contractor's Profit (CP) 8% of G 58,997.32
J. Value Added Tax (VAT) 5% of (G + H + I) 44,247.99
K. Total Unit Cost (G + H + I + J) 929,207.80
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1100 Junction/ Utility/ Pull/ Square Box

Unit of Measurement : pc
Output per hour : 1 pc

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 0.40 157.23 62.89

b. Skilled Laborer 1 0.40 114.31 45.73
c. Unskilled Laborer 1 0.40 88.08 35.23

Sub - Total for A 143.85

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

Minor Tools (10% of Labor Cost) 14.38

Sub - Total for B 14.38

C. Total (A + B) 158.23
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 158.23
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

3
a. Utility box, deep type pc 41 36.25 1,486.25
b. Junction box, deep type pc 355 23.75 8,431.25
c. 6"x6"x4" Pullbox pc 4 500.00 2,000.00
c. Pullbox 300mmx300mmx400mm set 7 2,000.00 14,000.00
c. Wire Gutter 10mx300mmx300mm lot 1.00 20,000.00 20,000.00
Consumables (3% of material Cost) 1,377.53

Sub - Total for F 47,295.03

G. Direct Unit Cost (E + F) 47,453.26
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 5,694.39
I. Contractor's Profit (CP) 8% of G 3,796.26
J. Value Added Tax (VAT) 5% of (G + H + I) 2,847.20
K. Total Unit Cost (G + H + I + J) 59,791.10
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1100(19) Conduit, Boxes, and Fittings

Unit of Measurement : l.s.
Output per hour : 1

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 320.00 157.23 50,312.40

b. Skilled Laborer 5 368.00 114.31 210,337.30
c. Unskilled Laborer 5 368.00 88.08 162,062.60

Sub - Total for A 422,712.30

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

Minor Tools (10% of Labor Cost) 42,271.23

Sub - Total for B 42,271.23

C. Total (A + B) 464,983.53
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 464,983.53
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. 15mmØ IMC conduit length 861 372.00 320,172.96

b. 20mmØ IMC conduit length 174 527.00 91,787.59
c. 32mmØ IMC conduit length 381 558.00 212,452.92
d. 40mmØ IMC conduit length 0 246.58 -
e. 90mmØ IMC conduit length 5 3,640.00 19,474.00
f. 50mmØ IMC conduit length 141 730.00 103,170.90
g. 100mmØ PVC conduit length 105 849.40 89,187.00
h. 50mmØ PVC conduit length 319 762.50 242,856.25
i. Aluminum Angle bar, 25MMX25MM length 68 1,350.00 91,800.00
j. 15mm dia IMC Elbow pcs 80 100.00 8,000.00
k. 20mm dia IMC Elbow pcs 6 107.00 642.00
l. 50mm dia IMC Elbow pcs 12 560.00 6,720.00
m. 40mm dia IMC Elbow pcs 390.00 -
n. 100mm dia PVC Elbow pcs 105 376.87 39,571.35
o.20mm dia PVC Flexible Pipe m 420 20.00 8,400.00
p. 50mm dia PVC Elbow m 9 400.00 3,600.00
Misc Accessories, Consumables, 5% 61,711.75

Sub - Total for F 1,299,546.72

G. Direct Unit Cost (E + F) 1,764,530.25
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 211,743.63
I. Contractor's Profit (CP) 8% of G 141,162.42
J. Value Added Tax (VAT) 5% of (G + H + I) 105,871.81
K. Total Unit Cost (G + H + I + J) 2,223,308.11
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1101(2) 1.6mm2 - 5.5mm2 Electric Wire (TW/THHN/THWN2)

Unit of Measurement : m
Output per hour : 25 m

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 157.23 157.23

b. Skilled Laborer 1 1.00 114.31 114.31
c. Unskilled Laborer 1 1.00 88.08 88.08

Sub - Total for A 359.62

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

Minor Tools (10% of Labor Cost) 35.96

Sub - Total for B 35.96

C. Total (A + B) 395.58
D. Output = 25 m
E. Direct Unit Cost (C ÷ D) 395.58
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

1.6 mm2 - 5.5mm2 Electric Wire m 1.00

(TW/THHN/THWN2) -

a. 3.5mm2 THHN wire,stranded box 94.70 3,450.00 326,715.00

b. 5.5mm2 THHN wire,stranded box 16.31 3,600.00 58,716.00
c. Consumables, (3% of Material Cost) 19,271.55

Sub - Total for F 404,702.55

G. Direct Unit Cost (E + F) 405,098.13
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 48,611.78
I. Contractor's Profit (CP) 8% of G 32,407.85
J. Value Added Tax (VAT) 5% of (G + H + I) 24,305.89
K. Total Unit Cost (G + H + I + J) 510,423.64
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1101(2) 8.0mm2 - 22mm2 Electric Wire (TW/THHN/THWN2)

Unit of Measurement : m
Output per hour : 14.286 m

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 157.23 157.23

b. Skilled Laborer 1 1.00 114.31 114.31
c. Unskilled Laborer 1 1.00 88.08 88.08

Sub - Total for A 359.62

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

Minor Tools (10% of Labor Cost) 35.96

Sub - Total for B 35.96

C. Total (A + B) 395.58
D. Output = 14.286 m
E. Direct Unit Cost (C ÷ D) 395.58
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

8.00 mm2 - 22mm2 Electric Wire m 1.00

(TW/THHN/THWN2)
a. 8.00 mm2 THHN Electric Wire m 2861.63 65.00 186,005.95
b. 22.00 mm2 THHN Electric Wire m 1379.50 156.00 215,202.00
Consumables, (3% of Material Cost) 12,036.24

Sub - Total for F 413,244.19

G. Direct Unit Cost (E + F) 413,639.77
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 49,636.77
I. Contractor's Profit (CP) 8% of G 33,091.18
J. Value Added Tax (VAT) 5% of (G + H + I) 24,818.39
K. Total Unit Cost (G + H + I + J) 521,186.11
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1101(2) 30mm2 - 38mm2 Electric Wire (TW/THHN/THWN2)

Unit of Measurement : m
Output per hour : 5.714 m

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 157.23 157.23

b. Skilled Laborer 2 1.00 114.31 228.63
c. Unskilled Laborer 2 1.00 88.08 176.16

Sub - Total for A 562.01

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

Minor Tools (10% of Labor Cost) 56.20

Sub - Total for B 56.20

C. Total (A + B) 618.21
D. Output = 14.286 m
E. Direct Unit Cost (C ÷ D) 618.21
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

30 mm2 - 38mm2 Electric Wire m 1.00 -

(TW/THHN/THWN2)
a. 30 mm2 THHN Electric Wire m 0.00 210.00 -
b. Consumables, (3% of Material Cost) -

Sub - Total for F -

G. Direct Unit Cost (E + F) 618.21
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 74.19
I. Contractor's Profit (CP) 8% of G 49.46
J. Value Added Tax (VAT) 5% of (G + H + I) 37.09
K. Total Unit Cost (G + H + I + J) 778.94
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1101(2) 50mm2 - 60mm2 Electric Wire (TW/THHN/THWN2)

Unit of Measurement : m
Output per hour : 4.615 m

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 157.23 157.23

b. Skilled Laborer 2 1.00 114.31 228.63
c. Unskilled Laborer 2 1.00 88.08 176.16

Sub - Total for A 562.01

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

Minor Tools (10% of Labor Cost) 56.20

Sub - Total for B 56.20

C. Total (A + B) 618.21
D. Output = 4.615 m
E. Direct Unit Cost (C ÷ D) 618.21
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

50 mm2 - 60mm2 Electric Wire m 1.00 -

(TW/THHN/THWN2)
a. 50 mm2 THHN Electric Wire m 347.10 633.12 219,755.95
b. Consumables, (3% of Material Cost) 6,592.68

Sub - Total for F 226,348.63

G. Direct Unit Cost (E + F) 226,966.84
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 27,236.02
I. Contractor's Profit (CP) 8% of G 18,157.35
J. Value Added Tax (VAT) 5% of (G + H + I) 13,618.01
K. Total Unit Cost (G + H + I + J) 285,978.22
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1101(2) 150mm2 -250mm2 Electric Wire (TW/THHN/THWN2)

Unit of Measurement : m
Output per hour : 1.875 m

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 157.23 157.23

b. Skilled Laborer 4 1.00 114.31 457.26
c. Unskilled Laborer 4 1.00 88.08 352.31

Sub - Total for A 966.79

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

Minor Tools (10% of Labor Cost) 96.68

Sub - Total for B 96.68

C. Total (A + B) 1,063.47
D. Output = 2.857 m
E. Direct Unit Cost (C ÷ D) 1,063.47
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

150mm2 - 250mm2 Electric Wire m 1.00 -

(TW/THHN/THWN2)

a. 250mm2 THHN, wire, stranded m 993 2,248.00 2,232,601.20

b. Consumables, (3% of Material Cost) 66,978.04

Sub - Total for F 2,299,579.24

G. Direct Unit Cost (E + F) 2,300,642.71
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 276,077.12
I. Contractor's Profit (CP) 8% of G 184,051.42
J. Value Added Tax (VAT) 5% of (G + H + I) 138,038.56
K. Total Unit Cost (G + H + I + J) 2,898,809.81
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1101(2) 80mm2 - 1250mm2 Electric Wire (TW/THHN/THWN2)

Unit of Measurement : m
Output per hour : 2.857 m

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 157.23 157.23

b. Skilled Laborer 2 1.00 114.31 228.63
c. Unskilled Laborer 2 1.00 88.08 176.16

Sub - Total for A 562.01

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

Minor Tools (10% of Labor Cost) 56.20

Sub - Total for B 56.20

C. Total (A + B) 618.21
D. Output = 2.857 m
E. Direct Unit Cost (C ÷ D) 618.21
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

80mm2 - 125mm2 Electric Wire m 1.00 -

(TW/THHN/THWN2)

a. 80mm2 THHN, wire, stranded m 4139 549.89 2,275,699.07

b. Consumables, (3% of Material Cost) 68,270.97

Sub - Total for F 2,343,970.04

G. Direct Unit Cost (E + F) 2,344,588.25
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 281,350.59
I. Contractor's Profit (CP) 8% of G 187,567.06
J. Value Added Tax (VAT) 5% of (G + H + I) 140,675.30
K. Total Unit Cost (G + H + I + J) 2,954,181.20
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1101 Switches

Unit of Measurement : set
Output per hour : 1 set

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 157.23 157.23

c. Unskilled Laborer 1 1.00 88.08 88.08

Sub - Total for A 245.30

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

Minor Tools (10% of Labor Cost) 24.53

Sub - Total for B 24.53

C. Total (A + B) 269.83
D. Output = 1 set
E. Direct Unit Cost (C ÷ D) 269.83
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

3
Switches -

a. Single Gang Lighting Switch w/ LED set set 20 92.00 1,840.00

b. Three way, Two Gang Lighting Switch w/ LED set 15 221.00 3,315.00
set
c. Two Gang Lighting Swithch set 10 126.00 1,260.00
d. Three Way Three Gang Lighting Switch set 5.00 145.00 725.00
e. Three Way Switch set 7.00 135.50 948.50
242.66

Sub - Total for F 8,331.16

G. Direct Unit Cost (E + F) 8,600.99
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 1,032.12
I. Contractor's Profit (CP) 8% of G 688.08
J. Value Added Tax (VAT) 5% of (G + H + I) 516.06
K. Total Unit Cost (G + H + I + J) 10,837.25
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1101 Duplex Convinience Outlet

Unit of Measurement : set
Output per hour : 1 set

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 0.30 157.23 47.17

c. Unskilled Laborer 1 0.30 88.08 26.42

Sub - Total for A 73.59

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

Minor Tools (10% of Labor Cost) 7.36

Sub - Total for B 7.36

C. Total (A + B) 80.95
D. Output = 1 set
E. Direct Unit Cost (C ÷ D) 80.95
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Duplex Universal outlet set 117.00 191.25 22,376.25

Sub - Total for F 22,376.25

G. Direct Unit Cost (E + F) 22,457.20
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 2,694.86
I. Contractor's Profit (CP) 8% of G 1,796.58
J. Value Added Tax (VAT) 5% of (G + H + I) 1,347.43
K. Total Unit Cost (G + H + I + J) 28,296.07
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1102(21) Power Load Center, Switchgear, and Panel Boards
Unit of Measurement : l.s.
Output per hour : 1 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 160.00 157.23 25,156.20

b. Skilled Laborer 3 328.00 114.31 112,484.73
c. Unskilled Laborer 3 328.00 88.08 86,668.26

Sub - Total for A 224,309.19

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

Minor Tools (10% of Labor Cost) 22,430.92

Sub - Total for B 22,430.92

C. Total (A + B) 246,740.11
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 246,740.11
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Main: 400AT,400AF, 3P, 230V 60Hz Bolt-on

MCCB w/ branches Industrial Type Nema1 assy 1 91,829.00 91,829.00
Enclosure grounding terminal block
b. Main: 300AT,400AF, 3P, 230V 60Hz Bolt-on
MCCB w/ branches Industrial Type Nema1 assy 1 95,299.00 95,299.00
Enclosure grounding terminal block
c. kwhour Meter KV2C Form 9s CT rated w/
set 1 20,000.00
Meter base for 800AT 20,000.00
d. kwhour Meter KV2C Form 9s CT rated w/
set 3 2,200.00
Meter base 6,600.00
e. Main: 300AT,250AF, 3P, 230V 60Hz Bolt-on
MCCB w/ branches Industrial Type Nema1 set 1 95,299.00
Enclosure grounding terminal block 95,299.00
f. Main: 800AT,800AF, 3P, 230V 60Hz,MCCB w/
branches Industrial Type Nema1 Enclosure set 1 131,553.00 131,553.00
grounding
g. terminal
Enclosed Circuit block
Breaker, 800AT, 3P, 230V,
MCCB, Industrial Type w/ N4X Enclosure, set 1 75,037.00 75,037.00
grounding terminal block
h. 60AT, 3P, 230V, 60HZ, in Nema 3R set 12 1,200.00 14,400.00
i. 40AT, 3P, 230V, 60HZ, in Nema 3R set 2 1,200.00 2,400.00
j. 30AT, 3P, 230V, 60HZ, in Nema 3R set 2 1,200.00 2,400.00
l. 200AT, 3P, 230V, 60HZ, in Nema 3R set 6 1,200.00 7,200.00
m. 50AT, 3P, 230V, 60HZ, in Nema 3R set 1 1,200.00 1,200.00
n. 20AT, 2P, 230V, 60HZ, in Nema 3R set 2 1,200.00 2,400.00
o. 60AT, 2P, 230V, 60HZ, in Nema 3R set 1 1,200.00 1,200.00
p. 50AT, 2P, 230V, 60HZ, in Nema 3R set 4 1,200.00 4,800.00
q. 70AT, 2P, 230V, 60HZ, in Nema 3R set 9 1,200.00 10,800.00
r. 30AT, 2P, 230V, 60HZ, in Nema 3R set 2 1,200.00 2,400.00
s. Grounding Rod 20mmx3m pc 2 1,500.00 3,000.00
t. Ground Clamp pc 2 750.00 1,500.00
u. Bare Copper Wire, 100mm2 m 10 895.00 8,950.00

Sub - Total for F 578,267.00

G. Direct Unit Cost (E + F) 825,007.11
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 99,000.85
I. Contractor's Profit (CP) 8% of G 66,000.57
J. Value Added Tax (VAT) 5% of (G + H + I) 49,500.43
K. Total Unit Cost (G + H + I + J) 1,039,508.96