Project Name : LOGO HERE!

Location :
Owner :
Subject : Detailed Cost Estimates

ITEM DESCRIPTION No. of Personnel Quantity UNIT Unit Cost Amount

1 Layout
Materials:
50mm x 50mm coco lumber 150 brd.ft. Php 18.00 Php 2,700.00
Nylon String 4 rolls Php 45.00 Php 180.00
Assorted Nails 4 kgs. Php 65.00 Php 260.00
= Php 3,140.00
Labor:
Engineer 1 1 day/s Php 800.00 Php 800.00
Foreman 1 1 day/s Php 350.00 Php 350.00
Carpenter 1 1 day/s Php 300.00 Php 300.00
Laborer 2 1 day/s Php 250.00 Php 500.00
= Php 1,950.00
Direct Cost = Php 5,090.00

ITEM DESCRIPTION No. of Personnel Quantity UNIT Unit Cost Amount

2 Earthworks
A. Excavation:

Total Volume of Soil to Excavate = 29.435 cum

Labor Analysis : Excavation
Production Rate : = 1.35 cum/m-day
Capability using : = 4 laborer/s
Duration : = 5.450926 day/s
say 6 day/s

Labor:
Foreman 1 6 day/s Php 350.00 Php 2,100.00
Laborer 4 6 day/s Php 250.00 Php 6,000.00
= Php 8,100.00
B. Backfilling:

Total Volume of Soil to Backfill = 16.096 cum

Labor Analysis : Backfill
Production Rate : = 3.87 cum/m-day
Capability using : = 4 laborer/s
Duration : = 1.039793 day/s
say 1 day/s

Labor:
Foreman 1 1 day/s Php 350.00 Php 350.00
Laborer 4 1 day/s Php 250.00 Php 1,000.00
= Php 1,350.00
C. Gravel Bedding

Materials:
Washed Gravel 3 cum Php 700.00 Php 2,100.00

Labor Analysis : Gravel Bed

Production Rate : = 6 cum/m-day
Capability using : = 1 laborer/s
Duration : = 0.5 day/s
say 1 day/s
Labor:
Foreman 1 1 day/s Php 350.00 Php 350.00
Laborer 1 1 day/s Php 250.00 Php 250.00
= Php 600.00
Direct Cost = Php 12,150.00

ITEM DESCRIPTION No. of Personnel Quantity UNIT Unit Cost Amount

 3 Plain and Reinforced Concrete
A. Structural Concrete

Materials:
Portland Cement 40kg 101 bags Php 235.00 Php 23,735.00
Washed Sand 6 cum Php 650.00 Php 3,900.00
Washed Gravel 11 cum Php 700.00 Php 7,700.00
= Php 35,335.00
Total Volume of Concrete = 12.184 cum
Labor Analysis : Concreting
Production Rate : = 0.91 cum/m-day
Capability using : = 5 laborer/s
Duration : = 2.677802 day/s
say 3 day/s

Labor:
Engineer 1 3 day/s Php 800.00 Php 2,400.00
Foreman 1 3 day/s Php 350.00 Php 1,050.00
Mason 5 3 day/s Php 300.00 Php 4,500.00
Laborer 5 3 day/s Php 250.00 Php 3,750.00
= Php 11,700.00

B. Steel Reinforcement

Materials:
16mm dia. X 6m bar 190 pcs. Php 290.00 Php 55,100.00
10mm dia. X 6m bar 310 pcs. Php 145.00 Php 44,950.00
Tie Wires 15 kgs. Php 65.00 Php 975.00
= Php 101,025.00

Labor Analysis : Steel Works

Production Rate : =
Capability using : = laborer/s
Duration : = day/s
say day/s

Labor:
Engineer 1 20 day/s Php 800.00 Php 16,000.00
Foreman 1 20 day/s Php 350.00 Php 7,000.00
Steelman 15 20 day/s Php 300.00 Php 90,000.00
Laborer 15 20 day/s Php 250.00 Php 75,000.00
= Php 188,000.00

C. Formworks & Scaffoldings

Materials:
6mm thick ord. plywood (2cycle) 80 sheet/s Php 420.00 Php 33,600.00
2"x3"x12' coco lumber 900 brd.ft. Php 19.00 Php 17,100.00
2"x2"x12' coco lumber 1500 brd.ft. Php 19.00 Php 28,500.00
Assorted nails 2.5 kgs. Php 80.00 Php 200.00
= Php 79,400.00

Labor:
Engineer 1 5 day/s Php 800.00 Php 4,000.00
Foreman 1 5 day/s Php 350.00 Php 1,750.00
Carpenter 10 5 day/s Php 300.00 Php 15,000.00
Laborer 10 5 day/s Php 250.00 Php 12,500.00
= Php 33,250.00
Direct Cost = Php 448,710.00

ITEM DESCRIPTION No. of Personnel Quantity UNIT Unit Cost Amount

4 Masonry Works
A. CHB Walling & Partitioning

Materials:
 4" thick CHB 3300 pcs. Php 8.00 Php 26,400.00
Portland Cement 40kg 145 bags Php 235.00 Php 34,075.00
10mm dia. X 6m bar 200 pcs. Php 145.00 Php 29,000.00
washed sand 12 cum Php 650.00 Php 7,800.00
#16 Tie wire 5 kgs. Php 65.00 Php 325.00
= Php 97,600.00
Labor:
Engineer 1 10 day/s Php 800.00 Php 8,000.00
Foreman 1 10 day/s Php 350.00 Php 3,500.00
Mason 4 10 day/s Php 300.00 Php 12,000.00
Laborer 4 10 day/s Php 250.00 Php 10,000.00
= Php 33,500.00

B. Smooth Cement Finish

Materials:
Portland Cement 40kg 160 bags Php 235.00 Php 37,600.00
Fine sand 10 cum Php 400.00 Php 4,000.00
= Php 41,600.00

Labor:
Engineer 1 10 day/s Php 800.00 Php 8,000.00
Foreman 1 10 day/s Php 350.00 Php 3,500.00
Mason 4 10 day/s Php 300.00 Php 12,000.00
Laborer 4 10 day/s Php 250.00 Php 10,000.00
= Php 33,500.00
Direct Cost = Php 206,200.00

ITEM DESCRIPTION No. of Personnel Quantity UNIT Unit Cost Amount

5 Floor Slab
A. Embankment

Materials:
Earth on Fill 49 cum Php 450.00 Php 22,050.00
= Php 22,050.00

Labor:
Engineer 1 2 day/s Php 800.00 Php 1,600.00
Foreman 1 2 day/s Php 350.00 Php 700.00
Labor 3 2 day/s Php 250.00 Php 1,500.00
= Php 3,800.00
B. Concreting

Materials:
Portland Cement 40kg 125 bags Php 235.00 Php 29,375.00
Washed Sand 7 cum Php 650.00 Php 4,550.00
Washed Gravel 13 cum Php 700.00 Php 9,100.00
= Php 43,025.00

Labor:
Engineer 1 3 day/s Php 800.00 Php 2,400.00
Foreman 1 3 day/s Php 350.00 Php 1,050.00
Mason 4 3 day/s Php 300.00 Php 3,600.00
Laborer 4 3 day/s Php 250.00 Php 3,000.00
= Php 10,050.00
Direct Cost = Php 78,925.00

ITEM DESCRIPTION No. of Personnel Quantity UNIT Unit Cost Amount

6 Doors and Windows
A. Doors

Materials:
D1 Panel Type Door 1 2.1 2.1 1 set/s Php 7,000.00 Php 7,000.00
D2 Panel Type Door 0.9 2.1 3.78 2 set/s Php 5,500.00 Php 11,000.00
D3 PVC Type Door 0.6 2.1 3.78 3 set/s Php 1,800.00 Php 5,400.00
D4 Panel Type Door 0.8 2.1 5.04 3 set/s Php 4,500.00 Php 13,500.00
Total Area = 14.7 sq. meter = Php 36,900.00
 Labor:
Engineer 1 2 day/s Php 800.00 Php 1,600.00
Foreman 1 2 day/s Php 350.00 Php 700.00
Carpenter 2 2 day/s Php 300.00 Php 1,200.00
Laborer 2 2 day/s Php 250.00 Php 1,000.00
= Php 4,500.00

B. Windows
W1 Sliding Window w/ 1/4" thk
1.2 1.5 5.4 3 set/s Php 2,500.00 Php 7,500.00
clear glass on Alum. frame
W2 Awning Window w/ 1/4" thk
0.6 2 1.2 1 set/s Php 800.00 Php 800.00
clear glass on Alum. frame
W3 Awning Window w/ 1/4" thk
0.6 0.5 0.3 1 set/s Php 250.00 Php 250.00
clear glass on Alum. frame
Total Area = 6.9 sq. meter = Php 8,550.00

Labor:
Engineer 1 1 day/s Php 800.00 Php 800.00
Foreman 1 1 day/s Php 350.00 Php 350.00
Carpenter 2 1 day/s Php 300.00 Php 600.00
Laborer 2 1 day/s Php 250.00 Php 500.00
= Php 2,250.00
Direct Cost = Php 52,200.00

ITEM DESCRIPTION No. of Personnel Quantity UNIT Unit Cost Amount

7 Tile Works
A. 600mm x 600mm Granite Tiles

Materials:
600mm x 600mm Granite Tiles 400 pcs. Php 130.00 Php 52,000.01
Portland Cement 40kg 15 bags Php 235.00 Php 3,525.00
Fine Sand 6 cum Php 400.00 Php 2,400.00
Tile trim 0 lghts. Php -
Grout/Cement Filler 0 kgs. Php 25.00 Php -
= Php 57,925.01

Labor:
Engineer 1 5 day/s Php 800.00 Php 4,000.00
Foreman 1 5 day/s Php 350.00 Php 1,750.00
Tile Sitter 3 5 day/s Php 300.00 Php 4,500.00
Laborer 3 5 day/s Php 250.00 Php 3,750.00
= Php 14,000.00

B. 200mm x 200mm Ceramic Tiles

Materials:
200mm x 200mm Ceramic Tiles 350 pcs. Php 70.00 Php 24,500.00
Portland Cement 40kg 15 bags Php 235.00 Php 3,525.00
Fine Sand 6 cum Php 400.00 Php 2,400.00
Tile trim 30 lghts. Php 70.00 Php 2,100.00
Grout/Cement Filler 18 kgs. Php 25.00 Php 450.00
= Php 32,975.00

Labor:
Engineer 1 5 day/s Php 800.00 Php 4,000.00
Foreman 1 5 day/s Php 350.00 Php 1,750.00
Tile Sitter 1 5 day/s Php 300.00 Php 1,500.00
Laborer 1 5 day/s Php 250.00 Php 1,250.00
= Php 8,500.00
Direct Cost = Php 113,400.01

ITEM DESCRIPTION No. of Personnel Quantity UNIT Unit Cost Amount

8 Plumbing Works
A. Pipes & Fittings

Materials:
 4" dia. PVC Pipe S40 10 pcs. Php 315.00 Php 3,150.00
4" dia. PVC Clean-out w/ plug 1 pcs. Php 120.00 Php 120.00
4" x 4" dia. PVC wye 1 pcs. Php 95.00 Php 95.00
4" dia. PVC 90deg. elbow 11 pcs. Php 95.00 Php 1,045.00
4" dia. PVC 45deg. elbow 10 pcs. Php 95.00 Php 950.00
4" dia. PVC coupling 2 pcs. Php 65.00 Php 130.00
4" x 2" dia. PVC reducer 3 pcs. Php 95.00 Php 285.00
2" dia. PVC Pipe S40 10 pcs. Php 275.00 Php 2,750.00
2" dia. PVC P-trap 4 pcs. Php 184.00 Php 736.00
2" dia. PVC wye 3 pcs. Php 75.00 Php 225.00
2" dia. PVC coupling 3 pcs. Php 54.00 Php 162.00
#16 Tie wire 1 kgs. Php 65.00 Php 65.00
PVC solvent (200cc) 6 can/s Php 90.00 Php 540.00
= Php 10,253.00

Labor:
Engineer 1 2 day/s Php 800.00 Php 1,600.00
Foreman 1 2 day/s Php 350.00 Php 700.00
Plumber 2 2 day/s Php 300.00 Php 1,200.00
Laborer 2 2 day/s Php 250.00 Php 1,000.00
= Php 4,500.00

B. Water Line Services

Materials:
1/2" dia. Blue pipe @3m 10 pcs. Php 120.00 Php 1,200.00
1/2" dia. Blue plain elbow 7 pcs. Php 45.00 Php 315.00
1/2" dia. Blue plain coupling 3 pcs. Php 40.00 Php 120.00
1/2" dia. Blue plain tee 8 pcs. Php 45.00 Php 360.00
1/2" dia. Blue adaptor 1 pcs. Php 45.00 Php 45.00
1/2" G.I. gate valve 1 pcs. Php 250.00 Php 250.00
Water Meter 1 pcs. Php 2,500.00 Php 2,500.00
Faucet 4 pcs. Php 300.00 Php 1,200.00
PVC Solvent (200cc) 2 can/s Php 90.00 Php 180.00
= Php 6,170.00

Labor:
Engineer 1 1 day/s Php 800.00 Php 800.00
Foreman 1 1 day/s Php 350.00 Php 350.00
Plumber 2 1 day/s Php 300.00 Php 600.00
Laborer 2 1 day/s Php 250.00 Php 500.00
= Php 2,250.00

C. Fixtures & Accessories (Lavaoties, Stainless sink, Closets as plan)

Materials:
Water Closet saniware w/ fittings acc. 3 set/s Php 4,500.00 Php 13,500.00
Lavatory Saniware w/ faucet, fittings & comp. acc. 3 set/s Php 2,500.00 Php 7,500.00
Stainless sink 1 set/s Php 1,500.00 Php 1,500.00
Floor drain (stainless) 3 pcs. Php 150.00 Php 450.00
Soap holder 3 set/s Php 837.64 Php 2,512.92
Toilet paper holder 3 set/s Php 839.74 Php 2,519.22
Towel holder 3 set/s Php 750.00 Php 2,250.00
Shower head and valve 2 set/s Php 850.00 Php 1,700.00
Teflon tape 5 rolls Php 30.00 Php 150.00
= Php 32,082.14

Labor:
Engineer 1 5 day/s Php 800.00 Php 4,000.00
Foreman 1 5 day/s Php 350.00 Php 1,750.00
Plumber 2 5 day/s Php 300.00 Php 3,000.00
Laborer 2 5 day/s Php 250.00 Php 2,500.00
= Php 11,250.00

D. Catch Basin & Downspouts

Materials:
 4" thick CHB 132 pcs. Php 8.00 Php 1,056.00
Portland Cement 40kg 7 bags Php 235.00 Php 1,645.00
washed sand 3 cum Php 650.00 Php 1,950.00
10mm dia. X 6m bar 4 pcs. Php 145.00 Php 580.00
6" dia. PVC pipe @3m 10 pcs. Php 578.00 Php 5,780.00
3" dia. PVC Pipe S40 12 pcs. Php 300.00 Php 3,600.00
3" dia. PVC 90 deg. Elbow 21 pcs. Php 54.00 Php 1,134.00
Plastic Strainer 5 pcs. Php 90.00 Php 450.00
Plain G.I. Sheet 1 sheet/s Php 235.00 Php 235.00
PVC Solvent (200cc) 9 can/s Php 75.00 Php 675.00
#16 Tie wire 1 kgs. Php 65.00 Php 65.00
= Php 17,170.00

Labor:
Engineer 1 3 day/s Php 800.00 Php 2,400.00
Foreman 1 3 day/s Php 350.00 Php 1,050.00
Plumber/Mason 5 3 day/s Php 300.00 Php 4,500.00
Laborer 5 3 day/s Php 250.00 Php 3,750.00
= Php 11,700.00

E. Septic Vault

Excavation

Total Volume of Soil to Excavate = 7.514 cum

Labor Analysis : Excavation
Production Rate : = 1.35 cum/m-day
Capability using : = 3 laborer/s
Duration : = 2.504667 day/s
say = 3 day/s

Labor:
Engineer 1 3 day/s Php 800.00 Php 2,400.00
Foreman 1 3 day/s Php 350.00 Php 1,050.00
Laborer 3 3 day/s Php 250.00 Php 2,250.00
= Php 5,700.00
Installations

Materials:
4" thick CHB 70 pcs. Php 8.00 Php 560.00
Portland Cement 40kg 8 bags Php 235.00 Php 1,880.00
washed sand 1 cum Php 650.00 Php 650.00
washed gravel 1 cum Php 700.00 Php 700.00
10mm dia. X 6m bar 7 pcs. Php 145.00 Php 1,015.00
#16 Tie wire 2 kgs. Php 65.00 Php 130.00
6mm thick ordinary plywood 2 sheets Php 360.00 Php 720.00
2"x3"x10' Coco lumber - 4pcs. 15 brd.ft. Php 18.00 Php 270.00
Assorted nails 2 kgs. Php 70.00 Php 140.00
4" PVC dia. Pipe S40 1 pcs. Php 400.00 Php 400.00
100mm dia. Clean out 2 pcs. Php 60.00 Php 120.00
Sanitary Wye 100mm 2 pcs. Php 95.00 Php 190.00
= Php 6,775.00

Labor:
Engineer 1 2 day/s Php 800.00 Php 1,600.00
Foreman 1 2 day/s Php 350.00 Php 700.00
Carpenter/Steelman/Mason 2 2 day/s Php 300.00 Php 1,200.00
Laborer 2 2 day/s Php 250.00 Php 1,000.00
= Php 4,500.00
Direct Cost = Php 112,350.14

ITEM DESCRIPTION No. of Personnel Quantity UNIT Unit Cost Amount

9 Roofing Works
A. Gauge26 Color Roofing

Materials:
Gauge26 Rib type Pre-painted Roofing (1.10mxlongspan) 135 lin.m. Php 500.00 Php 67,500.00
 Blind rivets 1 box Php 300.00 Php 300.00
Vulca Seal 1 gal. Php 650.00 Php 650.00
= Php 68,450.00

Labor:
Engineer 1 7 day/s Php 800.00 Php 5,600.00
Foreman 1 7 day/s Php 350.00 Php 2,450.00
Steelman 1 7 day/s Php 300.00 Php 2,100.00
Laborer 1 7 day/s Php 250.00 Php 1,750.00
= Php 11,900.00

B. Gauge26 Ridge Roll

Materials:
Gauge26 Ridge Roll 30 lin.m. Php 250.00 Php 7,500.00
Blind rivets 1 box Php 300.00 Php 300.00
Vulca Seal 1 gal. Php 650.00 Php 650.00
= Php 8,450.00

Labor:
Engineer 1 1 day/s Php 800.00 Php 800.00
Foreman 1 1 day/s Php 350.00 Php 350.00
Steelman 1 1 day/s Php 300.00 Php 300.00
Laborer 1 1 day/s Php 250.00 Php 250.00
= Php 1,700.00

C. Gauge26 Gutter

Materials:
Gauge26 Gutter 15 lin.m. Php 175.00 Php 2,625.00
Blind rivets 1 box Php 300.00 Php 300.00
Vulca Seal 1 gal. Php 650.00 Php 650.00
= Php 3,575.00

Labor:
Engineer 1 1 day/s Php 800.00 Php 800.00
Foreman 1 1 day/s Php 350.00 Php 350.00
Steelman/Carpenter 1 1 day/s Php 300.00 Php 300.00
Laborer 1 1 day/s Php 250.00 Php 250.00
= Php 1,700.00
Direct Cost = Php 95,775.00
ITEM DESCRIPTION No. of Personnel Quantity UNIT Unit Cost Amount
10 Roof Framing
Truss and Purlins

Materials:
Full Truss (12.2m x 2.5m) 2 set/s Php 18,000.00 Php 36,000.00
2"x4"x1.5mm C-Purlins 70 lghts. Php 625.00 Php 43,750.00
Half Truss 8 set/s Php 9,000.00 Php 72,000.00
Welding Electrodes/rod 20 kgs. Php 125.00 Php 2,500.00
Red Lead Paint 7 gal./s Php 510.00 Php 3,570.00
= Php 157,820.00

Labor:
Engineer 1 10 day/s Php 800.00 Php 8,000.00
Foreman 1 10 day/s Php 350.00 Php 3,500.00
Welder 4 10 day/s Php 300.00 Php 12,000.00
Laborer 4 10 day/s Php 250.00 Php 10,000.00
= Php 33,500.00
Direct Cost = Php 191,320.00

ITEM DESCRIPTION No. of Personnel Quantity UNIT Unit Cost Amount

11 Carpentry Works
A. Ceiling Works

Materials:
4.5mm thick hardiflex 80 sheet/s Php 320.00 Php 25,600.00
 4" wooden Cornice (3m) 75 lghts. Php 125.00 Php 9,375.00
4" wooden moulding (3m) 75 lghts. Php 125.00 Php 9,375.00
single furring 150 lghts. Php 95.00 Php 14,250.00
double furring 150 lghts. Php 95.00 Php 14,250.00
wall angle (10ft.) 150 lghts. Php 95.00 Php 14,250.00
Cross T-runner (12ft.) 100 lghts. Php 95.00 Php 9,500.00
Welding Rod 5 kgs. Php 125.00 Php 625.00
Teck screw 2 box Php 275.00 Php 550.00
Blind Revits 2 box Php 275.00 Php 550.00
10mm dia. X 6m bar 7 pcs. Php 145.00 Php 1,015.00
= Php 99,340.00

Labor:
Engineer 1 5 day/s Php 800.00 Php 4,000.00
Foreman 1 5 day/s Php 350.00 Php 1,750.00
Carpenter 5 5 day/s Php 300.00 Php 7,500.00
Laborer 5 5 day/s Php 250.00 Php 6,250.00
= Php 19,500.00

B. Kitchen Cabinet

Materials:
3/4" thick marine Plywood 7 sheet/s Php 450.00 Php 3,150.00
1/4" thick marine Plywood 3 sheet/s Php 300.00 Php 900.00
3/4" granite slab sq. m. Php 10,000.00
1"x1" lumber 15 pcs. Php 55.00 Php 825.00
2"x2' lumber 12 pcs. Php 95.00 Php 1,140.00
plastic cabinet handle 8 pcs. Php 50.00 Php 400.00
Wood Glue 9 kgs. Php 60.00 Php 540.00
1 1/2 finishing nails 8 kgs. Php 100.00 Php 800.00
= Php 7,755.00

Labor:
Engineer 1 5 day/s Php 800.00 Php 4,000.00
Foreman 1 5 day/s Php 350.00 Php 1,750.00
Carpenter 5 5 day/s Php 300.00 Php 7,500.00
Laborer 5 5 day/s Php 250.00 Php 6,250.00
= Php 19,500.00
Direct Cost = Php 146,095.00

ITEM DESCRIPTION No. of Personnel Quantity UNIT Unit Cost Amount

12 Electrical Works
Materials:
Single switch w/ plate 8 pcs. Php 120.00 Php 960.00
double switch on one gang 3 pcs. Php 155.00 Php 465.00
four way switch on one gang 1 pcs. Php 175.00 Php 175.00
four switch on one gang 1 pcs. Php 250.00 Php 250.00
Lighting outlet 28 pcs. Php 150.00 Php 4,200.00
Duplex C.O. w/ plate 20 pcs. Php 260.00 Php 5,200.00
Utility box 3 pcs. Php 12.00 Php 36.00
Junction box 2 pcs. Php 15.00 Php 30.00
EMT PIPE 25mm dia. 10 lghts. Php 255.00 Php 2,550.00
EMT Elbow 25mm dia. 5 pcs. Php 170.00 Php 850.00
EMT RL 25mm dia. 5 pcs. Php 165.00 Php 825.00
EMT RB 25mm dia. 5 pcs. Php 165.00 Php 825.00
EMT Connector 7 pcs. Php 18.00 Php 126.00
Electrical Tape (big) 5 rolls Php 50.00 Php 250.00
Ckt. Breaker 20Amp. 10 set/s Php 480.00 Php 4,800.00
No. 6 THHN - AWG, Standard Cu Wire 5 rolls Php 2,700.00 Php 13,500.00
20B Panel Board 1 set/s Php 15,000.00 Php 15,000.00
= Php 50,042.00

Labor:
Engineer 1 5 day/s Php 800.00 Php 4,000.00
Foreman 1 5 day/s Php 350.00 Php 1,750.00
Electrician 2 5 day/s Php 300.00 Php 3,000.00
Laborer 2 5 day/s Php 250.00 Php 2,500.00
 = Php 11,250.00
Direct Cost = Php 61,292.00

ITEM DESCRIPTION No. of Personnel Quantity UNIT Unit Cost Amount

13 Paint Works
Area to be painted wall = 547.92 No. of Coats = 2 coat/s
Area to be painted ceiling = 230.4 Total Area to be Painted = 1556.64 sq. m.
Total Area = 778.32 DF = 35 sq.m/gal.
No. of Gallons = 44.47543 gal.

Materials:
Concrete Putty 18 gal. Php 650.00 Php 11,700.00
Primer Paint 15 gal. Php 655.00 Php 9,825.00
LatexPaint (Semi-Gloss paint) 30 gal. Php 655.00 Php 19,650.00
Enamel gloss paint 8 gal. Php 550.00 Php 4,400.00
Patching Compound/skim coat 3 kgs. Php 28.00 Php 84.00
Sand paper 3 pcs. Php 9.00 Php 27.00
Paint roller and tray 5 set/s Php 165.00 Php 825.00
Paint Brush 100mm 5 pcs. Php 80.00 Php 400.00
Tinting color 9 liters Php 120.00 Php 1,080.00
= Php 47,991.00

Labor:
Engineer 1 5 day/s Php 800.00 Php 4,000.00
Foreman 1 5 day/s Php 350.00 Php 1,750.00
Painter 3 5 day/s Php 300.00 Php 4,500.00
Laborer 3 5 day/s Php 250.00 Php 3,750.00
= Php 14,000.00
Direct Cost = Php 61,991.00

ITEM DESCRIPTION No. of Personnel Quantity UNIT Unit Cost Amount

14 Steel Baluster
Materials: 1 lot Php 30,000.00 Php 30,000.00

Labor:
Engineer 1 5 day/s Php 800.00 Php 4,000.00
Foreman 1 5 day/s Php 350.00 Php 1,750.00
Steelman/Welder 1 5 day/s Php 300.00 Php 1,500.00
Laborer 2 5 day/s Php 250.00 Php 2,500.00
Direct Cost = Php 39,750.00

Total Direct Cost = Php 1,625,248.15

OCM (12%) = Php 195,029.78
Contractor's Profit (15%) = Php 243,787.22
Tax (12%) = Php 195,029.78
Total Project Cost = Php 2,259,094.92