Owner : Mr. and Mrs.

Roel Arjay Pulido

Project Title : Construction of front fencing with gate
Location : Brgy. Cato, Infanta, Pangasinan

Detailed Cost Estimates

I. Earthworks: Excavation and layout
Qty. and Unit : 9 m³
B. Labor cost:
1 Project Supervisor @ P 1000.00 / day x 2 days P 2,000.00
1 Foreman @ P 800.00 / day x 2 days 1,600.00
2 Skilled Laborer @ 700/day x 2 days 2,800.00
3 Unskilled Laborer @ 450/day x 2 days P 2,700.00
9,100.00
DIRECT COST: P 9,100.00
OTHER CONTINGENCIES AND MISCELLANOUS: P 455.00
PROFIT: P 455.00
TOTAL COST: P 10,010.00
II. Form works: For layout batter board,Columns, beam and footing
Qty. and Unit : 113 m²
A. Materials cost:
42 pcs. Lumber (2"x3"x10') @ P 480.00 /pc. P 20,160.00
14 pcs. Lumber (2"x2"x10') @ 380.00 /pc. 5,320.00
9 pcs. 1/2" Phenolic board@ 900.00 /pc. 8,100.00
14 kgs. Asstd. CWN @ 120.00 /kg. 1,680.00
P 35,260.00
B. Labor cost:
1 Project Supervisor @ P 1000.00 / day x 3 days P 3,000.00
1 Foreman @ P 800.00 / day x 3 days 2,400.00
2 Skilled Laborer @ 700/day x 3 days 4,200.00
3 Unskilled Laborer @ 450/day x 3 days P 4,050.00
13,650.00
DIRECT COST: P 48,910.00
OTHER CONTINGENCIES AND MISCELLANOUS: P 2,445.50
PROFIT: P 2,445.50
TOTAL COST: P 53,801.00
III. Concrete works:
Qty. and Unit : 6.6 m³
A. Materials Cost:
60 bags Cement @ P 245.00 /bag P 14,700.00
3
6 m3 Crushed Gravel @ 1200.00 /m 7,200.00
3
4 m3 Washed Sand @ 800.00 /m 3,200.00
25,100.00
B. Labor Cost:
1 Project Supervisor @ P 1000.00 / day x 3.00 days P 3,000.00
1 Foreman @ P 800.00 / day x 3.00 days 2,400.00
2 Skilled Laborers @ P 700.00 / day x 3.00 days 4,200.00
3 Unskilled Laborers @ P 450.00 / day x 3.00 days 4,050.00
P 13,650.00
DIRECT COST: P 38,750.00
OTHER CONTINGENCIES AND MISCELLANOUS: P 1,937.50
PROFIT: P 1,937.50
TOTAL COST: P 42,625.00
IV. Masonry works: CHB laying
Qty. and Unit : 16 m²
A. Materials Cost:
13 bags Cement @ P 245.00 /bag P 3,185.00
3
1 m3 Screened Sand @ 850.00 /m 425.00
200 pcs CHB , 4" @ 14.00 /pc 2,800.00
6,410.00
B. Labor Cost:
1 Project Supervisor @ P 1000.00 / day x 2.00 days P 2,000.00
1 Foreman @ P 800.00 / day x 2.00 days 1,600.00
2 Skilled Laborers @ P 700.00 / day x 2.00 days 2,800.00
3 Unskilled Laborers @ P 450.00 / day x 2.00 days 2,700.00
P 9,100.00
Direct Cost: P 15,510.00
OTHER CONTINGENCIES AND MISCELLANOUS: P 775.50
Profit: P 775.50
Sub Total: P 17,061.00
V. Plastering works:
Qty. and Unit : 32 m²
A. Materials Cost:
9 bags Cement @ P 245.00 /bag P 2,205.00
5 bags Skimcoat (bostik) @ 590.00 /bag 2,950.00
3
1 m3 Fine Sand @ 900.00 /m 900.00
6,055.00
B. Labor Cost:
1 Project Supervisor @ P 1000.00 / day x 4.00 days P 4,000.00
1 Foreman @ P 800.00 / day x 4.00 days 3,200.00
2 Skilled Laborers @ P 700.00 / day x 4.00 days 5,600.00
2 Unskilled Laborers @ P 450.00 / day x 4.00 days 3,600.00
P 16,400.00

Direct Cost: P 22,455.00

OTHER CONTINGENCIES AND MISCELLANOUS: P 1,122.75
Profit: P 1,122.75
Sub Total: P 24,700.50
VI. Reinforcing Steel works:
Qty. and Unit : 1 lot
A. Materials Cost:
45 pcs 12mm, RSB @ P 280.00 /pc P 12,600.00
47 pcs 10mm, RSB @ 190.00 /pc 8,930.00
8 kgs Tie Wire @ 120.00 /kg 960.00
22,490.00
B. Labor Cost:
1 Project Supervisor @ P 1000.00 / day x 2 days P 2,000.00
1 Foreman @ P 800.00 / day x 2 days 1,600.00
2 Skilled Laborers @ P 700.00 / day x 2 days 2,800.00
3 Unskilled Laborers @ P 450.00 / day x 2 days 2,700.00
P 9,100.00

Direct Cost: P 31,590.00

OCM: P 1,579.50
Profit: P 1,579.50
Sub Total: P 34,749.00
VII. Painting works:
Qty. and Unit : 36 m²
A. Materials cost:
Qty Unit
4 pcs. Paint Brush 2" @ P 120.00 /pc. P 480.00
4 pcs. Roller Brush 7" @ 140.00 /pc. 560.00
4 pcs. Roller Plate @ 105.00 /pc. 420.00
30 pcs Sanding paper @ 45.00 /pc 1,350.00
4 gal. Epoxy Primer @ 750.00 /gal. 3,000.00
4 gal. Epoxy Paint @ 850.00 /gal. 3,400.00
2 gal. Thinner @ 650.00 /gal. 1,300.00
5 gal. Flat White Latex @ 750.00 /gal. 3,750.00
4 gal. Gloss White Latex @ 850.00 /gal. 3,400.00
1 gal. Tinting color @ 750.00 /gal. 750.00
P 18,410.00
B. Labor Cost:
1 Project Supervisor @ P 1000.00 / day x 2 days P 2,000.00
1 Foreman @ P 800.00 / day x 2 days 1,600.00
1 Skilled Laborers @ P 700.00 / day x 2 days 1,400.00
2 Unskilled Laborers @ P 450.00 / day x 2 days 1,800.00
P 6,800.00
DIRECT COST: P 25,210.00
OCM: P 1,260.50
PROFIT: P 1,260.50
TOTAL COST: P 27,731.00
VIII. Hot works:
Qty. and Unit : 36 m²
A. Materials cost:
Qty Unit
8 kgs Welding Rod @ 90.00 /kg 720.00
12 pcs Cylindrical gate hinges @ 180.00 /pc 2,160.00
10 pcs 2" x 2" Tubular GI (1.5 pent)@ 840.00 /pc 8,400.00
69 pcs 2" x 1" Tubular GI (1.5 pent)@ 660.00 /pc 45,540.00
P 56,820.00
B. Labor Cost:
1 Project Supervisor @ P 1000.00 / day x 5 days P 5,000.00
1 Foreman @ P 800.00 / day x 5 days 4,000.00
2 Skilled Laborers @ P 700.00 / day x 5 days 7,000.00
2 Unskilled Laborers @ P 450.00 / day x 5 days 4,500.00
P 20,500.00

DIRECT COST: P 77,320.00

OCM: P 3,866.00
PROFIT: P 3,866.00
TOTAL COST: P 85,052.00

Total OCM: P 13,442.25

Total PROFIT: P 13,442.25
Total Materials Cost: P 170,545.00
Total Labor Cost: P 98,300.00
Total Equipment Cost: P -

TOTAL PROJECT COST: P 295,729.50