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

803(1) Description STRUCTURE EXCAVATION INCLUDING LAY-OUT

Unit cu.m.
Assumed Quantity 1,300.84

1. Materials
Description Quantity Unit Unit Rate Amount

Subtotal -
2. Labor Rates
Description Quantity No. Of Days Rate per Day Amount

Construction Foreman 1.00 7.00 500.00 3,500.00

Skilled Laborer 2.00 7.00 350.00 4,900.00
Laborers 4.00 7.00 291.00 8,148.00
Subtotal 16,548.00
3. Equipment Rentals
Description Quantity No. Of Days Rate per Day Amount

Backhoe 1.00 7.00 17,864.00 125,048.00

Dumptruck 2.00 7.00 9,640.00 134,960.00
Hand Tools (10 % of Labor Cost) 1,654.80

261,662.80
Subtotal
4. Total Direct Cost ( 1+2+3 ) 278,210.80
Indirect Cost
5. O.C.M. (9% OF 4) 25,038.97
6. Contractor's Profit (8% OF 4) 22,256.86
7. V.A.T. (5% OF (4+5+6)) 16,275.33
8. Unit Cost 262.74