Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

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.9

Description
Unit
Assumed Quantity

MOBILIZATION/ DEMOBILIZATION
l.s.
1.00

1. Materials
Description

Quantity

MOBILIZATION/ DEMOBILIZATION

1.00

Unit

Unit Rate

LS

135,000.00

Subtotal
2. Labor Rates
Description

Amount

135,000.00
Quantity

No. Of Days

Rate per Day

Amount

Subtotal
3. Equipment Rentals
Description

Quantity

No. Of Days

Rate per Day

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"
165,847.50
801 (1)

Description
Unit
Assumed Quantity

135,000.00
12,150.00
10,800.00
7,897.50
165,847.50
165,847.50

REMOVAL OF STRUCTURES AND OBSTRUCTIONS


l.s
1.00

1. Materials
Description

Quantity

REMOVAL OF STRUCTURES AND OBSTRUCTIONS

1.00

Unit
l.s

Unit Rate
50,000.00

Amount
50,000.00
-

Subtotal
2. Labor Rates
Description

50,000.00
Quantity

No. Of Days

Rate per Day

Amount

Subtotal
3. Equipment Rentals
Description

Quantity

No. Of Days

Rate per Day

Subtotal

Amount

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"
61,425.00

50,000.00
4,500.00
4,000.00
2,925.00
61,425.00
61,425.00

You might also like