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

A.1.1(3)

Description
Unit
Assumed Quantity

CONSTRUCTION OF FIELD OFFICE FOR THE ENGINEER

l.s
1.00

1. Materials
Description

Quantity

Unit

Unit Rate

1
2
0.05
0.11
3.93
293.12
121
14
5.5
1
3.5
18
2
0.25
1.89
4
2
1
1
2

lot
bgs
cu.m
cu.m
bd.ft
bd.ft
bd.ft
pcs.
kgs
kgs
kgs
pcs.
pcs.
L
sq.m
pcs.
rolls
no.
pc
nos.

Quantity

No. Of Days

Amount

CONSTRUCTION OF FIELD OFFICE FOR THE CITY

ENGINEER

Office Facilities Materials and Furnishing

Portland cement
Washed sand
Gravel
1x2'' good lumber window frame
2x2 Good lumber
2x4 good lumber top & bottom chord
1/4 thk. Ordinary plywood
Assorted CW nails
Finishing nail
Umbrella nails
Ga. # 26 corr. G.I Sheets.10 ft. long
Ga. # 26 plain G.i ridge roll
Roof sealant
Wooden flush door, .90x210m
Hinges
Interlink wire # 12.3'x8'
Water Closet(Pail Flush Type)
4"dia. PVC Pipe
Empty Steel Drum

30,411.75
260.00
900.00
900.00
40.00
40.00
40.00
375.00
55.00
55.00
55.00
750.00
280.00
350.00
1,000.00
70.00
650.00
2,500.00
750.00
650.00

Subtotal
2. Labor Rates
Description
Construction Foreman
Carpenter
Laborers

1.00
2.00
8.00

7.00
7.00
7.00

Rate per Day

500.00
350.00
291.00

Subtotal
3. Equipment Rentals
Description

Quantity

No. Of Days

Rate per Day

Various Minor Tools

Amount
3,500.00
4,900.00
16,296.00
24,696.00

Amount
5,000.00
5,000.00

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. V.A.T. (5% OF (4+5+6))
8. Unit Cost
"say"
130,095.42
B.4(10)

30,409.53
520.00
45.00
99.00
157.20
11,724.80
4,840.00
5,250.00
302.50
55.00
192.50
13,500.00
560.00
87.50
1,890.00
280.00
1,300.00
2,500.00
750.00
1,300.00
76,201.78

105,897.78
9,530.80
8,471.82
6,195.02
130,095.42
130,095.42

MISCELLANEOUS SURVEY & STAKING FOR SCHOOL BUILDING

(INCLUDE PREPARATION OF "AS-STAKED" PLAN)
l.s
1.00

Description
Unit
Assumed Quantity
1. Materials
Description

Quantity

MISCELLANEOUS SURVEY & STAKING FOR SCHOOL BUILDING

(INCLUDE PREPARATION OF "AS-STAKED" PLAN)

1.00

Unit
l.s

Unit Rate
95,000.00

Subtotal
2. Labor Rates
Description

Amount
95,000.00
95,000.00

Quantity

No. Of Days

Rate per Day

Amount

Subtotal
3. Equipment Rentals
Description

Quantity

No. Of Days

Rate per Day

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. V.A.T. (5% OF (4+5+6))
8. Unit Cost
"say"
116,707.50

Amount
95,000.00
8,550.00
7,600.00
5,557.50
116,707.50
116,707.50

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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