CONTRACT ID: 16JA0108

PROJECT TITLE: CONSTRUCTION OF 4 STOREY 20 CLASSROOM SCHOOL BUILDING AT TALON-TALON NATIONAL HIGH SCHOOL
LOCATION: ZAMBOANGA CITY

Unit Cost Derivation Form

B.5

Description
Unit
Assumed Quantity
1. Materials
Description

PROJECT BILLBOARD
each
2.00
Quantity

Unit

Unit Rate

Amount

1. Billboard ( Tarpulin ) ;
1/4' thk Marine Plywood
Assorted CW Nails
2"x3"x12" Coco Lumber
4'x8' Tarpulin

2.00
4.00
60.00
2.00

shts
kgs
bd.ft
shts

375.00
55.00
27.00
1,500.00

750.00
220.00
1,620.00
3,000.00

Subtotal
2. Labor Rates
Description

5,590.00

Quantity

Construction Foreman
Carpenter
Laborers

No. Of Days

1.00
2.00
4.00

3.00
3.00
3.00

Rate per Day

Amount

500.00
350.00
291.00

1,500.00
2,100.00
3,492.00

Subtotal
3. Equipment Rentals
Description

7,092.00
Quantity

No. Of Days

Rate per Day

Amount

Minor Tools ( 5 % of Labor )

354.60

Subtotal

354.60
4. Total Direct Cost ( 1+2+3 )
Indirect Cost
5. O.C.M. (9% OF 4)
6. Contractor's Profit (8% OF 4)
7. Mobilization / Demobilization (1% OF 4)
7. V.A.T. (5% OF (4+5+6))
8. Unit Cost
"say"
8,007.73

B.7

13,036.60
1,173.29
1,042.93
762.64
8,007.73
16,015.46

OCCUPATIONAL SAFETY AND HEALTH (INCLUDE SAFETY

PERIMETER FENCE)
months
6.93

Description
Unit
Assumed Quantity
1. Materials
Description

Quantity
40.00
40.00
40.00
40.00
1.00

Rubber Boots Men

Working Gloves
Rain Coats
Hard Hat/Helmet
Medical Kit

Unit

Unit Rate
400.00
15.00
100.00
200.00
15,000.00

pair
pair
pair
pcs
ls

Subtotal
2. Labor Rates
Description

43,600.00
Quantity

Safety Practitioner

1.00

No. Of Days

60.00

Rate per Day

300.00

Subtotal
3. Equipment Rentals
Description

Amount
16,000.00
600.00
4,000.00
8,000.00
15,000.00

Quantity

No. Of Days

Rate per Day

Amount

18,000.00
18,000.00
Amount

Subtotal
4. Total Direct Cost ( 1+2+3 )
Indirect Cost
5. O.C.M. (9% OF 4)
6. Contractor's Profit (8% OF 4)
7. Mobilization / Demobilization (1% OF 4)
7. V.A.T. (5% OF (4+5+6))
8. Unit Cost
"say"
10,920.00

61,600.00
5,544.00
4,928.00
3,603.60
10,920.00
75,675.60