Subject : PAINTING

Unit : Per Square Meter

Item No. Description manpower days Rate Qty

I. Materials
painting works
scope 15.00
patching works 1.00
spatula 1.00
sanding paper 1.00
Acry-color 1.00
Paint brush 1.00
roller brush 1.00
masking tape 1.00
flat wall enamel 4.00
Sub-total I

II Labor (including tools and equipment)

Per Square Meter (inclusive mark-up and profit) 50%
Sub-total II

Overhead, Mark-Up and Profit (including

II
Contractor's Fee) 20%
Sub-total II
Sub-total IV

IV VAT

VI TOTAL COST
Summary excluding tax
Material Cost
Labor Cost
Total Unit cost

Item No. Description manpower days Rate Qty

I. Materials
painting works without margins/overhead
scope 15.00
patching works 1.00
spatula 1.00
sanding paper 1.00
 Acry-color 1.00
Paint brush 1.00
roller brush 1.00
masking tape 1.00
flat wall enamel 4.00
Sub-total I

II Labor (including tools and equipment)

Per Square Meter (inclusive mark-up and profit) 50%
Sub-total II

Overhead, Mark-Up and Profit (including

II
Contractor's Fee) 20%
Sub-total II
Sub-total IV

IV VAT

VI TOTAL COST
Summary excluding tax
Material Cost
Labor Cost
Total Unit cost
Unit Unitcost Total Amount

sqm -
lot 60.00 60.00
set 30.00 30.00
lot 20.00 20.00
lot 250.00 250.00
piece 60.00 60.00
piece 70.00 70.00
piece 15.00 15.00
gal 536.00 2,144.00
2,649.00

of MC 1,324.50
1,324.50
3,973.50

794.70
4,768.20

317.88

211.92
105.96
317.88

Unit Unitcost Total Amount

sqm -
lot 60.00 60.00
set 30.00 30.00
lot 20.00 20.00
 lot 250.00 250.00
piece 60.00 60.00
piece 70.00 70.00
piece 15.00 15.00
gal 536.00 2,144.00
2,649.00

of MC 1,324.50
1,324.50
3,973.50

3,973.50

264.90

176.60
88.30
264.90
Item Skimcoat (3mm thk)
Type Plastering
Material Boysen Skimcoat
Wall Height 3.00
Wall Length 7.00
Wall Area Coverage 21.00
Paint coverage 25.000

No. Description

A MATERIALS
BOYSEN® Skimcoat™ #7750 (.4kg/sqm/1 mm)
Portland cement
Plastic bucket
Plastering Stainless steel square trowel
Pointed cement trowel
Stirring rod
Sanding Disc
Miscellaneous (Waste removal, protecting finished areas, cleaning
activities, small tools, sand paper)
Sub-Total (Materials)

B LABOR
Surface preparation
Mixing
Base Application
Drying
Second Coat application
Drying
Finishing (Sanding)

Total Manhour
1 Mason
1 Helper
1 Supervisor
2

Sub-Total (Labor)

C EQUIPMENT
Mixer
Sander
Sub-Total (Equipment)

D TOTAL DIRECT COST (A+B+C)

E Overhead Cost & Mark-up
F Contractor's Profit
G Mob./Demob. (if applicable)
 H VAT

I TOTAL INDIRECT COST (E+F+G+H)

TOTAL UNIT COST (D+I)

MATERIAL COST
LABOR COST

Prepared by: Maria Cristina B. Dangla Cruz

GSNP- Cost Estimator

Checked by: Neria Reyes

GSNP- Group Head

http://www.boysen.com.ph/products.do?item_id=25444
 m
m
sqm
sqm 60.00
12.00
Unit Qty Unit Cost Amount

pail 1.00 1,560.00 1,560.00 21.6

bag 1.00 270.00 270.00
pcs 1.00 120.00 120.00 62.5
pcs 1.00 219.00 219.00 20.8333333333
pcs 1.00 169.00 169.00 6.9444444444
pcs 1.00 50.00 50.00
pcs 1.00 25.00 25.00
597.00
3,010.00

hr 1.20
hr 1.20
hr 1.20
hr 1.00
hr 1.20
hr 1.00
hr 1.20

hr 8.00
days 1.00 550.00 550.00
days 1.00 450.00 450.00
days 1.00 1,000.00 1,000.00

2,000.00

1.00 0.10 3,500.00 350.00

1.00 0.10 2,850.00 285.00

635.00

5,645.00
10% 564.50
20% 1,129.00
 0.00

1,693.50

7,338.50
186.33
123.81
310.14
 3
3.6

10.8
Item 2 coats Painting of Ceiling (Interior)
Ceiling Type ceiling boards
Brand Boysen Permacoat Latex paint (White color)
Surface Condition Plain
Ceiling Width 3.00
Ceiling Length 5.00
Wall Area Coverage 15.00
Paint coverage 25.000

No. Description

A MATERIALS
4" Paint brush
7" paint roller
Paint Tray
masking tape
Plastic bucket
Permacoat Flat Latex 701 Primer (4 Liters)
Masonry Putty 7311 (16L)
Permacoat Latex 701 White (Top coat) -add tint cost for desired color
Scaffolding
Miscellaneous (Waste removal, protecting finished areas, cleaning
activities, small tools, sand paper)
Sub-Total (Materials)

B LABOR
Surface preparation
Mixing
Primer Application
Drying
Top Coat application
Drying
Finishing (Sanding)

Total Manhour
1 Painter
1 Helper
1 Supervisor
2

Sub-Total (Labor)

C EQUIPMENT
Mixer
Sander
Sub-Total (Equipment)

D TOTAL DIRECT COST (A+B+C)

 E Overhead Cost & Mark-up
F Contractor's Profit
G Mob./Demob. (if applicable)
H VAT

I TOTAL INDIRECT COST (E+F+G+H)

TOTAL UNIT COST (D+I)

MATERIAL COST
LABOR COST

Prepared by: Maria Cristina B. Dangla Cruz

GSNP- Cost Estimator
 m
m
sqm
sqm 60.00
12.00
Unit Qty Unit Cost Amount

pail 1.00 135.00 135.00

bag 1.00 130.00 130.00
pcs 1.00 45.00 45.00
pcs 1.00 75.00 75.00
pcs 1.00 120.00 120.00
pail 1.00 594.55 594.55
pail 0.31 1,109.90 346.84
pail 1.00 594.55 594.55
lot 1.00 500.00 500.00
204.09
2,745.04

hr 1.20
hr 1.20
hr 1.20
hr 1.00
hr 1.20
hr 1.00
hr 1.20

hr 8.00
days 1.00 550.00 550.00
days 1.00 450.00 450.00
days 1.00 1,000.00 1,000.00

2,000.00

1.00 3,500.00 0.00

1.00 2,850.00 0.00

0.00

4,745.04
10% 474.50
20% 949.01
5% 237.25
0.00

1,660.76

6,405.80
237.90
173.33
411.24
 3
3.6

10.8
650312 DANGLA, MA.CRISTINA 09-Jul Mon 8:27 AM 6:31 PM
10-Jul Tue 8:22 AM 6:28 PM
11-Jul Wed 2:08 PM 6:35 PM
12-Jul Thu 8:09 AM 6:25 PM
13-Jul Fri 2:01 PM 7:28 PM
14-Jul Sat
15-Jul Sun
16-Jul Mon 2:06 PM 7:32 PM
17-Jul Tue 9:10 AM 3:10 PM
18-Jul Wed 8:47 AM 6:46 PM
19-Jul Thu 1:55 PM 7:04 PM
20-Jul Fri 8:16 AM 6:25 PM
21-Jul Sat
22-Jul Sun
23-Jul Mon 1:59 PM 7:39 PM
24-Jul Tue 1:35 PM 7:56 PM
10.06667 # of working hrs hrs of undertime
10.1
4.45 9.00 4.55
10.26667
5.45 9.00 3.55
0
0
5.433333 9.00 3.5666666667
6 0.6666666667
0 0.0166666667
5.15 9.00 3.85
0
0
0
5.666667 9.00 3.333333
6.35
19.53
Item Repainting of Ceiling (Interior)
Ceiling Type ceiling boards
Brand Boysen Permacoat Latex paint (White color)
Surface Condition Plain
Ceiling Width 3.00
Ceiling Length 5.00
Wall Area Coverage 15.00
Paint coverage 25.000

No. Description

A MATERIALS
4" Paint brush
7" paint roller
Paint Tray
masking tape
Plastic bucket
Permacoat Flat Latex 701 Primer (4 Liters)
Spot Putty 7311 (16L)
Permacoat Latex 701 White (Top coat) -add tint cost for desired color
Scaffolding
Miscellaneous (Waste removal, protecting finished areas, cleaning
activities, small tools, sand paper)
Sub-Total (Materials)

B LABOR
Surface preparation
Mixing
Primer Application
Drying
Top Coat application
Drying
Finishing (Sanding)

Total Manhour
1 Painter
1 Helper
1 Supervisor
2

Sub-Total (Labor)

C EQUIPMENT
Mixer
Sander
Sub-Total (Equipment)

D TOTAL DIRECT COST (A+B+C)

 E Overhead Cost & Mark-up
F Contractor's Profit
G Mob./Demob. (if applicable)
H VAT

I TOTAL INDIRECT COST (E+F+G+H)

TOTAL UNIT COST (D+I)

MATERIAL COST
LABOR COST

Prepared by: Maria Cristina B. Dangla Cruz

GSNP- Cost Estimator
 m
m
sqm
sqm 60.00
12.00
Unit Qty Unit Cost Amount

pail 1.00 135.00 135.00

bag 1.00 130.00 130.00
pcs 1.00 45.00 45.00
pcs 1.00 75.00 75.00
pcs 1.00 120.00 120.00
pail 594.55 0.00
pail 0.19 1,109.90 208.11
pail 1.25 594.55 743.19
lot 1.00 500.00 500.00
145.63
2,101.92

hr 1.20
hr 1.20
hr
hr
hr 1.20
hr 1.00
hr 1.20

hr 5.80
days 0.73 550.00 398.75
days 0.73 450.00 326.25
days 0.73 1,000.00 725.00

1,450.00

1.00 3,500.00 0.00

1.00 2,850.00 0.00

0.00

3,551.92
10% 355.19
20% 710.38
5% 177.60
0.00

1,243.17

4,795.10
182.17
125.67
307.83
 3
3.6

10.8