DETAILED UNIT PRICE ANALYSIS (DUPA)

Project Name :
Location :
Item No./Description : SPL-1 FRP Freshwater Tank
Unit of Measurement : L.S
Quantity : 1.00 Unit Cost: 235,793.93

Item Designation No. of Person No. of Days Daily Rate Amount

A. Labor
a. Foreman 1 10.00 866.73 8,667.30
b. Welder 2 10.00 625.41 6,254.10
c. Laborer 3 10.00 482.06 4,820.60

Sub - Total for A 19,742.00

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment
a. Minor Tools (10% of Labor Cost) 1,974.20

Sub - Total for B 1,974.20

C. Total (A + B) 21,716.20
D. Output per hour =
E. Direct Unit Cost (C ÷ D)

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
Supply and Installation with Commissioning
Of FPR FRESHWATER TANK (1X1X0.5)M
a. 33mm thick FRP (2400x1000mm) sheets 3.00 33,000.00 99,000.00
b. M6 SS bolt with nut and washer Set set 80.00 84.50 6,760.00
c. Gasket sheet 1.00 9,975.00 9,975.00
d. Inspection Port pc 1.00 1,625.00 1,625.00
e. Silicon tube 1.00 2,340.00 2,340.00
f. Supply Fitting pc 1.00 884.00 884.00
g. filling fitting pc 1.00 1,105.00 1,105.00
h. Freshwater Pump set 1.00 15,000.00 15,000.00
i. Pipes and Fittings Lumpsum 1.00 3,500.00 3,500.00
j. ss angle bar 2 x 2 x3/16 length 3.00 5,850.00 17,550.00
h. Argon gas tank 1.00 3,640.00 3,640.00
i. Filler Rod kls 1.00 975.00 975.00

Sub - Total for F 162,354.00

G. Direct Unit Cost (C + F) 184,070.20
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 22,088.42
I. Contractor's Profit (CP) 10% of G 18,407.02
J. Value Added Tax (VAT) 5% of (G + H + I) 11,228.28
K. Total Item Cost (G + H + I + J) 235,793.93

DUPA BY: UBAUB, M.

 DETAILED UNIT PRICE ANALYSIS (DUPA)
Project Name :
Location :
Item No./Description : SPL-1 FRP Septic Tank
Unit of Measurement : L.S
Quantity : 1.00 Unit Cost: 566,904.37

Item Designation No. of Person No. of Days Daily Rate Amount

A. Labor
a. Foreman 1 15.00 866.73 13,000.95
b. Welder 2 15.00 625.41 9,381.15
c. Laborer 3 15.00 482.06 7,230.90

Sub - Total for A 29,613.00

Name and Capacity No of Units No. of days Hourly Rate Amount

B. Equipment
a. Minor Tools (10% of Labor Cost) 2,961.30
b.welding machine 1 2 500.00 1,000.00
c. dump truck 1 2 20,000.00 40,000.00

Sub - Total for B 43,961.30

C. Total (A + B) 73,574.30
D. Output per hour =
E. Direct Unit Cost (C ÷ D)

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
Supply and Installation with Commissioning
Of FPR SEPTIC TANK (2.5X1.6X0.5)M
a. 33mm thick FRP (2400x1000mm) sheets 8.00 33,000.00 264,000.00
b. M6 SS bolt with nut and washer Set set 80.00 84.50 6,760.00
c. Gasket sheet 1.00 9,975.00 9,975.00
d. Inspection Port pc 6.00 1,625.00 9,750.00
e. Silicon tube 1.00 2,340.00 2,340.00
f. Supply Fitting pc 1.00 884.00 884.00
g. filling fitting pc 1.00 1,105.00 1,105.00
h. Freshwater Pump set 1.00 15,000.00 15,000.00
i. Pipes and Fittings Lumpsum 1.00 3,500.00 3,500.00
j. ss angle bar 2 x 2 x3/16 length 8.00 5,850.00 46,800.00
k. Argon gas tank 1.00 3,640.00 3,640.00
l. Filler Rod kls 1.00 975.00 975.00
m. Sanitary Pipe 4" length 3.00 455.00 1,365.00
n. 4"PVC tee pcs 5.00 156.00 780.00
o. 3/4 Gravel cu.m 1.00 2,100.00 2,100.00

Sub - Total for F 368,974.00

G. Direct Unit Cost (C + F) 442,548.30
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 53,105.80
I. Contractor's Profit (CP) 10% of G 44,254.83
J. Value Added Tax (VAT) 5% of (G + H + I) 26,995.45
K. Total Item Cost (G + H + I + J) 566,904.37

DUPA BY: UBAUB, M.