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

Unit Qty Unit Cost Amount

pail 1.00 1,560.00 1,560.00

bag 1.00 270.00 270.00
pcs 1.00 120.00 120.00
pcs 1.00 219.00 219.00
pcs 1.00 169.00 169.00
pcs 1.00 50.00 50.00
pcs 1.00 25.00 25.00
120.65
2,533.65

hr 1.00
hr 1.00
hr 1.00
hr 1.00
hr 1.00
hr 1.00
hr 1.00

hr 7.00
days 0.88 550.00 481.25
days 0.88 450.00 393.75
days 0.88 1,000.00 875.00

1,750.00

1.00 0.10 3,500.00 350.00

1.00 0.10 2,850.00 285.00

635.00

4,918.65
10% 491.87
15% 737.80
3% 14.76
 0.00

1,244.42

6,163.07
193.14
106.67
299.80
 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
Sand paper
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 95.00 95.00

bag 1.00 130.00 130.00
pcs 1.00 45.00 45.00
pcs 1.00 26.00 26.00
pcs 1.00 25.00 25.00
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
123.85
2,600.79

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
 4,600.79
10% 460.08
15% 690.12
3% 138.02
0.00

1,288.22

5,889.01
221.93
170.67
392.60
 3
3.6

10.8
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
Sand paper
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
Scraping
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

Unit Qty Unit Cost Amount

pail 1.00 95.00 95.00

bag 1.00 130.00 130.00
pcs 1.00 45.00 45.00
pcs 1.00 26.00 26.00
pcs 1.00 25.00 25.00
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
94.61
1,986.91

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

hr 7.00
days 0.88 550.00 481.25
days 0.88 450.00 393.75
days 0.88 1,000.00 875.00

1,750.00

1.00 3,500.00 0.00

1.00 2,850.00 0.00

0.00
 3,736.91
10% 373.69
15% 560.54
3% 112.11
0.00

1,046.33

4,783.24
169.55
149.33
318.88
 3
3.6

10.8
Item 2 coats Painting of Masonry Wall (Interior)
Wall Type Masonry Wall
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
metal spatula
Sand paper
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

Unit Qty Unit Cost Amount

pail 1.00 95.00 95.00

bag 1.00 130.00 130.00
pcs 1.00 45.00 45.00
pcs 1.00 26.00 26.00
pcs 1.00 45.00 45.00
pcs 1.00 25.00 25.00
pcs 1.00 120.00 120.00
pail 0.75 594.55 445.91
pail 0.31 1,109.90 346.84
pail 1.25 594.55 743.19
lot 1.00 500.00 500.00
126.10
2,648.04

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

hr 7.80
days 0.98 550.00 536.25
days 0.98 450.00 438.75
days 0.98 1,000.00 975.00

1,950.00

1.00 3,500.00 0.00

1.00 2,850.00 0.00

0.00
 4,598.04
10% 459.80
15% 689.71
3% 137.94
0.00

1,287.45

5,885.49
225.97
166.40
392.37
 3
3.6

10.8
Item Repainting of Masonry Wall (Interior)
Wall Type Masonry Wall
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
metal spatula
Plastic bucket
Sand paper
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
Scraping
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

Unit Qty Unit Cost Amount

pail 1.00 95.00 95.00

bag 1.00 130.00 130.00
pcs 1.00 45.00 45.00
pcs 1.00 26.00 26.00
pcs 1.00 45.00 45.00
pcs 1.00 120.00 120.00
pcs 1.00 25.00 25.00
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
96.86
2,034.16

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

hr 7.00
days 0.88 550.00 481.25
days 0.88 450.00 393.75
days 0.88 1,000.00 875.00

1,750.00

0.00
 3,784.16
10% 378.42
15% 567.62
3% 113.52
0.00

1,059.56

4,843.72
173.58
149.33
322.91
 3
3.6

10.8
Item 2 coats Painting of Masonry Wall (Interior)
Wall Type Masonry Wall Textured
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
metal spatula
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
BOYSEN 3101 PERMATEX TEXTURED LATEX 4L
Scaffolding
Miscellaneous (Waste removal, protecting finished areas, cleaning
activities, small tools, sand paper)
Sub-Total (Materials)

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

Total Manhour
1 Painter
1 Helper
1 Supervisor
2

Sub-Total (Labor)

C EQUIPMENT
Mortar Gun Plastic @ MC Home Depot
 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

Unit Qty Unit Cost Amount

pail 1.00 95.00 95.00

bag 1.00 130.00 130.00
pcs 1.00 45.00 45.00
pcs 2.00 26.00 52.00
pcs 1.00 45.00 45.00
pcs 1.00 120.00 120.00
pail 0.75 594.55 445.91
pail 0.13 1,109.90 138.74
pail 1.50 594.55 891.83
pail 2.00 615.40 1,230.80
lot 1.00 500.00 500.00
184.71
3,878.99

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

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 1,804.75 180.48

0.00
 180.48

6,059.46
5% 302.97
10% 605.95
3% 181.78
0.00

1,090.70

7,150.17
319.34
157.33
476.68
 3
3.6

10.8
Item 2 coats Painting of Masonry Wall (Interior)
Wall Type Exterioe Masonry Wall Plain
Brand Boysen Acrytex White
Surface Condition Plain
Wall Height 3.00 m
Wall Length 5.00 m
Wall Area Coverage 15.00 sqm
Paint coverage sqm

No. Description Unit

A MATERIALS
4" Paint brush pail
7" paint roller bag
Paint Tray pcs
masking tape pcs
metal spatula pcs
Sand paper pcs
Plastic bucket pcs
Acrytex Primer 1705 16 L pail
Acrytex Cast 1711 Full Putty 4L pail
Acrytex Topcoat 1701 4L pail
Acrytex Reducer 1750 pail
Scaffolding lot
Miscellaneous (Waste removal, protecting finished areas,
cleaning activities, small tools, sand paper)
Sub-Total (Materials)

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

Total Manhour hr
1 Painter days
1 Helper days
1 Supervisor days
2

Sub-Total (Labor)

C EQUIPMENT

Sub-Total (Equipment)
 D TOTAL DIRECT COST (A+B+C)
E Overhead Cost & Mark-up 10%
F Contractor's Profit 15%
G Mob./Demob. (if applicable) 3%
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
Qty Unit Cost Amount

1.00 95.00 95.00

1.00 130.00 130.00
1.00 45.00 45.00
2.00 26.00 52.00
1.00 45.00 45.00
1.00 25.00 25.00
1.00 120.00 120.00
0.19 749.45 140.52
1.25 439.60 549.50
1.25 789.05 986.31
0.50 384.65 192.33
1.00 500.00 500.00
144.03
3,024.69

1.20
1.20
1.20
1.00
1.20
1.00
1.20

8.00
1.00 550.00 550.00
1.00 450.00 450.00
1.00 1,000.00 1,000.00

2,000.00

0.00 19.6848
0.00 6.88968
 0.00

5,024.69
502.47
753.70
150.74
0.00

1,406.91

6,431.61
258.11
166.67
424.77
 3
3.6

10.8
Item 2 coats Painting of Masonry Wall (Interior)
Wall Type Exterioe Masonry Wall Plain
Brand Boysen Acrycast Red
Surface Condition Plain
Wall Height 3.00 m
Wall Length 5.00 m
Wall Area Coverage 15.00 sqm
Paint coverage sqm

No. Description Unit

A MATERIALS
4" Paint brush pail
7" paint roller bag
Paint Tray pcs
masking tape pcs
metal spatula pcs
Sand paper pcs
Plastic bucket pcs
Acrytex Primer 1705 16 L pail
Acrytex Cast 1711 Full Putty 4L pail
Acrytex Topcoat 1701 4L pail
Acrytex Reducer 1750 pail
BOYSEN 2315 BULLETIN RED -1/4 LITER (Tint) can
Scaffolding lot
Miscellaneous (Waste removal, protecting finished areas,
cleaning activities, small tools, sand paper)
Sub-Total (Materials)

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

Total Manhour hr
1 Painter days
1 Helper days
1 Supervisor days
2

Sub-Total (Labor)

C EQUIPMENT
 Sub-Total (Equipment)

D TOTAL DIRECT COST (A+B+C)

E Overhead Cost & Mark-up 10%
F Contractor's Profit 15%
G Mob./Demob. (if applicable) 3%
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
Qty Unit Cost Amount

1.00 95.00 95.00

1.00 130.00 130.00
1.00 45.00 45.00
1.00 26.00 26.00
1.00 45.00 45.00
1.00 25.00 25.00
1.00 120.00 120.00
0.19 749.45 140.52
1.25 439.60 549.50
1.25 789.05 986.31
0.50 384.65 192.33
1.25 100.60 125.75
1.00 500.00 500.00
149.02
3,129.43

1.20
1.20
1.20
1.00
1.20
1.00
1.20

8.00
1.00 550.00 550.00
1.00 450.00 450.00
1.00 1,000.00 1,000.00

2,000.00

0.00
0.00
 0.00

5,129.43
512.94
769.41
153.88
0.00

1,436.24

6,565.67
267.04
170.67
437.71
 3
3.6

10.8
Item 2 coats Painting of Masonry Wall (Interior)
Wall Type Exterioe Masonry Wall Plain
Brand Boysen Permacoat White
Surface Condition Plain
Wall Height 3.00 m
Wall Length 5.00 m
Wall Area Coverage 15.00 sqm
Paint coverage sqm

No. Description Unit

A MATERIALS
4" Paint brush pail
7" paint roller bag
Paint Tray pcs
masking tape pcs
Plastic bucket pcs
metal spatula pcs
Sand paper pcs
Permacoat Flat Latex 701 Primer pail
Acrytex Cast 1711 Full Putty 4L pail
Permacoat Flat Latex 701 Primer pail
Acrytex Reducer 1750 pail
Scaffolding lot
Miscellaneous (Waste removal, protecting finished areas,
cleaning activities, small tools, sand paper)
Sub-Total (Materials)

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

Total Manhour hr
1 Painter days
1 Helper days
1 Supervisor days
2

Sub-Total (Labor)

C EQUIPMENT

Sub-Total (Equipment)
 D TOTAL DIRECT COST (A+B+C)
E Overhead Cost & Mark-up 10%
F Contractor's Profit 15%
G Mob./Demob. (if applicable) 5%
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
 60.00
12.00
Qty Unit Cost Amount

1.00 95.00 95.00

1.00 130.00 130.00
1.00 45.00 45.00
1.00 26.00 26.00
1.00 120.00 120.00
1.00 45.00 45.00
1.00 25.00 25.00
0.19 594.55 111.48
1.25 439.60 549.50
1.25 789.05 986.31
0.25 384.65 96.16
1.00 500.00 500.00
136.47
2,865.93

1.20
1.20
1.20
1.00
1.20
1.00
1.20

8.00
1.00 550.00 550.00
1.00 450.00 450.00
1.00 1,000.00 1,000.00

2,000.00

0.00 19.6848
0.00 6.88968
 0.00

4,865.93
486.59
729.89
243.30
0.00

1,459.78

6,325.70
238.83
166.67
405.49
 3
3.6

10.8
Item 2 coats Painting of Masonry Wall (Interior)
Wall Type Exterior Masonry Wall Textured (new)
Brand Boysen Acrytex White
Surface Condition Plain
Wall Height 3.00 m
Wall Length 5.00 m
Wall Area Coverage 15.00 sqm
Paint coverage sqm

No. Description Unit

A MATERIALS
4" Paint brush pail
7" paint roller bag
Paint Tray pcs
masking tape pcs
metal spatula pcs
Plastic bucket pcs
Acrytex Primer 1705 16 L pail
Acrytex Cast 1711 Spot Putty 4L pail
Acrytex Cast 1711 Texture 4L pail
Acrytex Topcoat 1701 4L pail
Acrytex Reducer 1750 4 L pail
Boysen Tint color 1/4 L
Scaffolding lot
Miscellaneous (Waste removal, protecting finished areas,
cleaning activities, small tools, sand paper)
Sub-Total (Materials)

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

Total Manhour hr
1 Painter days
1 Helper days
1 Supervisor days
2

Sub-Total (Labor)

C EQUIPMENT
 Mortar Gun Plastic @ MC Home Depot 1.00

Sub-Total (Equipment)

D TOTAL DIRECT COST (A+B+C)

E Overhead Cost & Mark-up 5%
F Contractor's Profit 10%
G Mob./Demob. (if applicable) 3%
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
Qty Unit Cost Amount

1.00 95.00 95.00

1.00 130.00 130.00
1.00 45.00 45.00
1.00 26.00 26.00
1.00 45.00 45.00
1.00 120.00 120.00
0.19 749.45 140.52
0.50 439.60 219.80
2.00 439.60 879.20
1.50 789.05 1,183.58
0.50 384.65 192.33
1.00 52.65 52.65
1.00 500.00 500.00
181.45
3,810.53

1.20
1.20
1.20
1.00
2.00
1.00
1.20

8.80
1.10 550.00 605.00
1.10 450.00 495.00
1.10 1,000.00 1,100.00

2,200.00
0.10 1,804.75 180.48
0.00

180.48

6,191.00
309.55
619.10
185.73
0.00

1,114.38

7,305.38
313.96
173.07
487.03
 3
3.6

10.8
Item 2 coats Painting of Masonry Wall (Interior)
Wall Type Exterior Masonry Wall Plain
Brand Boysen Acrytex Colored
Surface Condition Plain
Wall Height 3.00 m
Wall Length 5.00 m
Wall Area Coverage 15.00 sqm
Paint coverage sqm

No. Description Unit

A MATERIALS
4" Paint brush pail
7" paint roller bag
Paint Tray pcs
masking tape pcs
metal spatula pcs
Sand paper pcs
Plastic bucket pcs
Acrytex Primer 1705 16 L pail
Acrytex Cast 1711 Spot Putty 4L pail
Acrytex Topcoat 1701 4L pail
Acrytex Reducer 1750 pail
Boysen Tint color 1/4 L
Scaffolding lot
Miscellaneous (Waste removal, protecting finished areas,
cleaning activities, small tools, sand paper)
Sub-Total (Materials)

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

Total Manhour hr
1 Painter days
1 Helper days
1 Supervisor days
2

Sub-Total (Labor)

C EQUIPMENT
 Sub-Total (Equipment)

D TOTAL DIRECT COST (A+B+C)

E Overhead Cost & Mark-up 10%
F Contractor's Profit 15%
G Mob./Demob. (if applicable) 3%
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
Qty Unit Cost Amount

1.00 95.00 95.00

1.00 130.00 130.00
1.00 45.00 45.00
1.00 26.00 26.00
1.00 45.00 45.00
1.00 25.00 25.00
1.00 120.00 120.00
749.45 0.00
0.75 439.60 329.70
1.25 789.05 986.31
0.25 384.65 96.16
1.00 52.65 52.65
1.00 500.00 500.00
122.54
2,573.37

1.20
1.20

1.20
1.20
1.00
1.20

7.00
0.88 550.00 481.25
0.88 450.00 393.75
0.88 1,000.00 875.00

1,750.00

0.00
0.00
 0.00

4,323.37
432.34
648.50
129.70
0.00

1,210.54

5,533.91
214.45
145.83
360.28
 3
3.6

10.8
Item 2 coats Repainting of Masonry Wall
Wall Type Exterior Masonry Wall Textured
Brand Boysen Acrytex Colored
Surface Condition Plain
Wall Height 3.00 m
Wall Length 5.00 m
Wall Area Coverage 15.00 sqm
Paint coverage sqm

No. Description Unit

A MATERIALS
4" Paint brush pail
7" paint roller bag
Paint Tray pcs
masking tape pcs
metal spatula pcs
Sand paper pcs
Plastic bucket pcs
Acrytex Primer 1705 16 L pail
Acrytex Cast 1711 Spot Putty 4L pail
Acrytex Topcoat 1701 4L pail
Acrytex Reducer 1750 pail
Boysen Tint color 1/4 L
Scaffolding lot
Miscellaneous (Waste removal, protecting finished areas,
cleaning activities, small tools, sand paper)
Sub-Total (Materials)

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

Total Manhour hr
1 Painter days
1 Helper days
1 Supervisor days
2

Sub-Total (Labor)

C EQUIPMENT
 Sub-Total (Equipment)

D TOTAL DIRECT COST (A+B+C)

E Overhead Cost & Mark-up 10%
F Contractor's Profit 15%
G Mob./Demob. (if applicable) 3%
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
Qty Unit Cost Amount

1.00 95.00 95.00

1.00 130.00 130.00
1.00 45.00 45.00
1.00 26.00 26.00
1.00 45.00 45.00
1.00 25.00 25.00
1.00 120.00 120.00
749.45 0.00
439.60 0.00
1.75 789.05 1,380.84
0.50 384.65 192.33
1.00 52.65 52.65
1.00 500.00 500.00
130.59
2,742.40

1.20
1.20

1.20
1.20
1.00
1.20

7.00
0.88 550.00 481.25
0.88 450.00 393.75
0.88 1,000.00 875.00

1,750.00

0.00
0.00
 0.00

4,492.40
449.24
673.86
134.77
0.00

1,257.87

5,750.28
228.53
145.83
374.37
 3
3.6

10.8
Item Elastomeric Paint
Wall Type Exterior Wall Plain
Brand BOYSEN® Elasti-kote™ Elastomeric Wall Covering
Surface Condition Plain
Wall Height 3.00 m
Wall Length 5.00 m
Wall Area Coverage 15.00 sqm
Paint coverage sqm

No. Description Unit Qty

A MATERIALS
4" Paint brush pail 1.00
7" paint roller bag 1.00
Paint Tray pcs 1.00
masking tape pcs 1.00
Plastic bucket pcs 1.00
metal spatula pcs 1.00
Sand paper pcs 1.00
Boysen Elastikote Sealer 5800 pail 0.19
Boysen Acrytex Cast 1711 Spot Putty 4L pail 0.75
Boysen Elastikote Base 5805 pail 1.25
Boysen Elastikote Topcoat 5815 pail 0.50
Scaffolding lot 1.00
Miscellaneous (Waste removal, protecting finished
areas, cleaning activities, small tools, sand paper)
Sub-Total (Materials)

B LABOR
Surface preparation hr 1.20
Mixing hr 1.20
Primer Application hr 1.20
Drying hr 1.00
Top Coat application hr 1.20
Drying hr 1.00
Finishing (Sanding) hr 1.20

Total Manhour hr 8.00

1 Painter days 1.00
1 Helper days 1.00
1 Supervisor days 1.00
2

Sub-Total (Labor)

C EQUIPMENT

Sub-Total (Equipment)
 D TOTAL DIRECT COST (A+B+C)
E Overhead Cost & Mark-up 10%
F Contractor's Profit 15%
G Mob./Demob. (if applicable) 5%
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
Unit Cost Amount

95.00 95.00
130.00 130.00
45.00 45.00
26.00 26.00
120.00 120.00
45.00 45.00
25.00 25.00
0.00
439.60 329.70
0.00
0.00
500.00 500.00
65.79
1,381.49

550.00 550.00
450.00 450.00
1,000.00 1,000.00

2,000.00

0.00 19.6848
0.00 6.88968
 0.00

3,381.49
338.15
507.22
169.07
0.00

1,014.45

4,395.93
115.12
166.67
281.79
 3
3.6

10.8
Item Epoxy paint
Floor Type New concrete flooring
Brand BOYSEN® Epoxy Enamel
Surface Condition Plain
Wall Height 3.00 m
Wall Length 5.00 m
Wall Area Coverage 15.00 sqm
Paint coverage sqm

No. Description Unit

A MATERIALS
4" Paint brush pail
7" paint roller bag
Paint Tray pcs
Plastic bucket pcs
Floor brush pcs
Muriatic Acid bottle
BOYSEN 2200 EPOXY PRIMER WHT W/CURING AGENT 4L can
Boysen Epoxy enamel topcoat 2151 4L can
Boysen Epoxy reducer 4L can
Scaffolding lot
Miscellaneous (Waste removal, protecting finished areas,
cleaning activities, small tools, sand paper)
Sub-Total (Materials)

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

Total Manhour hr
1 Painter days
1 Helper days
1 Supervisor days
2

Sub-Total (Labor)

C EQUIPMENT
Electric Fan (for faster drying) 1.00

Sub-Total (Equipment)
 D TOTAL DIRECT COST (A+B+C)
E Overhead Cost & Mark-up 10%
F Contractor's Profit 20%
G Mob./Demob. (if applicable) 5%
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
Qty Unit Cost Amount

1.00 95.00 95.00

1.00 130.00 130.00
1.00 45.00 45.00
1.00 120.00 120.00
1.00 35.00 35.00
1.00 60.00 60.00
0.50 751.65 375.83
1.75 949.45 1,661.54
0.75 456.05 342.04
1.00 500.00 500.00
841.10
4,205.50

3.00
0.50
1.50
4.00
1.50

10.50
1.31 550.00 721.88
1.31 450.00 590.63
1.31 1,000.00 1,312.50

2,625.00

0.10 750.00 75.00 19.6848

0.00 6.88968

75.00
 6,905.50
690.55
1,381.10
345.28
0.00

2,416.93

9,322.43
385.25
236.25
621.50
 3
3.6