KKMMI CORPORATION

DAET, CAMARINES NORTE

PROJECT TITLE: CONSTRUCTION OF TWO STOREY OFFICE BUILDING

OWNER: KKMI CORPORATION
ADDRESS: DAET, CAMARINES NORTE

DETAILED ESTIMATES/ BILL OF MATERIALS

I. TEMPORARY PERIMETER FENCE

Quantity : (200 m x 2.7m) = 480 sq. meter

A. Materials
405 PCS Cocolumber 2" x 2" x 12' ₱65.00
3 Rolls Safety Net ₱3,800.00
45 kgs Asstd. Nail ₱50.00

Vat/Tax
Material Cost
B. Labor
5 days 1 Foreman ₱650.00
5 days 5 Laborer ₱400.00

Vat/Tax
Labor Cost

Est. Direct Cost

Vat/Tax
Profit
OCM
Item Cost

II. SITE CLEARING

Quantity : 1 lot
Removal and Cutting of High grass including Hauling and Disposal of Unsuitable Materials
(100m x 100m) = 10000 sq. meters
50 sq. m per worker
10000 sq. m/50 sq.m/worker = 200 days
or 20 workers for 10 days
A. Materials
None

B. Labor for cutting of grasses & hauling & disposal of excess materials
10 days 2 Foreman ₱570.00
10 days 20 Laborer ₱330.00

Vat/Tax
Labor Cost

Est. Direct Cost

Vat/Tax
Profit
OCM

Item Cost

III. EXCAVATION AND DEWATERING WORKS

A. Excavation
Quantity
Note: 0.10 m clearance both ends and 30 deg. SE (Soil Erosion)
Footing 1 to 36 1500
FTB 11
WF 55
GB 36
1602
A. Materials: None
B Labor
Manpower Output = 1602 cu.m. / 1.20 cu.m./ day per laborer = 1335 days
No. of Days = 1335 days/laborer or 40 workers for 33 days

32 days 1 Foreman ₱568.16

33 days 5 Skilled Laborer ₱412.08
33 days 7 Common Laborer ₱317.84

Est. Direct Cost

Vat/Tax
Profit
OCM
 ITEM COST

B. Dewatering Works
A. Materials:
350 bags Sand bagging ₱12.00
Vat/Tax
Material Cost

B. Labor

Total Volume of Water= 450 cu.m.

Man power Output = 450 cu.m./ 9.2 cu.m. per day per laborer = 49 days
or 5 days for 10 laborers

6 days 10 Common Laborer ₱317.84

Est. Direct Cost

Vat/Tax
Profit
OCM

ITEM COST

IV. SCAFFOLDING AND STAGING FORMWORKS

Quantity :
A. Materials :
18912.5 PCS Cocolumber 2" x 3" x 12' ₱30.00
12609.75 PCS Cocolumber 2" x 2" x 12' ₱30.00
425 PCS Marine Plywood 1/4" THK ₱656.00
6 Boxes CW Nail 4" ₱1,135.00
5 Boxes CW Nail 3" ₱1,156.00
5 Boxes CW Nail 2-1/2" ₱1,180.00
4 Boxes CW Nail 1-1/2" ₱1,240.00

Material Cost

B. Labor :
25 days 1 Foreman ₱650.00
 25 days 8 carpernter ₱550.00
25 days 10 Laborer ₱400.00

Labor Cost

Est. Direct Cost

Vat/Tax
Profit
OCM

ITEM COST

V. REINFORCING BARS
A. Materials
10mm dia. X 6 meter 916 ₱156.00
12mm dia. X 6 meter 1020 ₱221.00
16mm dia. X 6 meter 1010 ₱392.00
20mm dia. X 6 meter 540 ₱642.00
Tie wires 320 ₱25.00
Hacksaw Blade (Sanvik) 150 ₱65.00

Material Cost

B. Labor
30 days 1 Foreman ₱650.00
30 days 10 Skilled Laborer ₱550.00
30 days 20 Laborer ₱400.00

Labor Cost

Est. Direct Cost

Vat/Tax
Profit
OCM

ITEM COST

VI. SOIL TREATMENT/POISONING

 Est. Quantity :
Solution : 1L Lentrek TC/ 50L of Water
Floor Area: 500 sq m
Coverage: 4L/sq. meter
403 x 4L = 1612 L

A. Materials :

40 Gallon of Hometrek TC ₱4,000.00

Material Cost

B. Labor
5 days 1 Foreman 650
5 days 5 Laborer 400

Labor Cost

Est. Direct Cost

Vat/Tax
Profit
OCM

ITEM COST

VII. CONCRETE WORKS

Est. Quantity : 274.25 cu.m.
A. Materials :
1793 bags Cement ₱240.00
100 cu.m. Sand ₱600.00
199 cu.m. Gravel ₱930.00
1 Lot Material Testing ₱7,373.00

Material Cost

B. Labor
39 days 1 Foreman ₱568.16
40 days 7 Mason ₱412.08
41 days 8 Laborer ₱317.84
 Labor Cost

Est. Direct Cost

Vat/Tax
Profit
OCM

ITEM COST

VIiI. MASONRY WORKS

a. Materials
8700 pcs CHB (6" x 8"x 16") ₱14.00
9200 pcs CHB (4" x 8"x 16") ₱10.00
1950 bags Portland Cement ₱240.00
210 cu.m. Sand ₱600.00
45 kilo Tie Wire ₱25.00
1550 pcs 10mm dia x 6 meters ₱126.00

Vat/Tax
Material Cost

b. Labor
30 days 1 foreman ₱650.00
30 days 5 Mason ₱550.00
30 days 10 Laborer ₱400.00

Vat/Tax
Labor Cost

Est. Direct Cost

Vat/Tax
Profit
OCM

ITEM COST

IX. EMBANKMENT, HAULING, BACKFILLING AND COMPACTION

Quantity :
 Volume of Embankment = 850.4 cu.m.

A. Materials
850.4 cu.m. of Mixed Aggregates with Binder ₱600.00

Vat/Tax
Material Cost

B. Labor
15 days 1 Foreman ₱568.16
15 days 1 Compactor Operator ₱412.08
16 days 20 Laborer ₱317.84

Vat/Tax

Labor Cost

Est. Direct Cost

Vat/Tax
Profit
OCM

ITEM COST

X. ROOF AND ROOF FRAMING WORKS

By agreement of contractor (Complete Package with labor)

Brentmin Roofing Enterprises

Vat/Tax
Material and Labor Cost

Est. Direct Cost

Vat/Tax
Profit
OCM

ITEM COST

XI. PLUMBING WORKS

Quantity : 1 LOT

A. Materials
 For Waste Line
20 PCS Sanimold PVC Clean-Out w/ Cover 100mm Ø ₱75.00
16 PCS Sanimold PVC Elbow 100mm Ø x 45° ₱64.00
12 PCS Sanimold PVC Elbow 100mm Ø x 90° ₱82.00
12 PCS Sanimold PVC Wye 100mm x 100mm Ø ₱105.00
104 PCS Sanimold PVC Wye 100mm x 75mm Ø ₱98.00
52 PCS Sanimold PVC P-Trap x 75mm Ø ₱48.00
88 PCS Sanimold PVC Elbow x 75mm Ø x 90° ₱64.00
16 PCS Sanimold PVC Tee 100mm Ø x 75mm Ø ₱98.00
8 PCS Sanimold PVC Tee 100mm Ø ₱92.00
4 PCS Sanimold PVC Tee 75mm Ø x 75mm ₱82.00
82 PCS Sanimold PVC Coupling 100mm Ø ₱64.00
64 PCS Sanimold PVC Elbow Pipe 75mm Ø S-600 ₱350.00
82 PCS Sanimold PVC Elbow Pipe 100mm Ø S-601 ₱420.00
16 Can Solvent Cement 200ml (Neltex) ₱120.00
16 Lit Vulcaseal ₱420.00

For Water Line

104 PCS PPR Tee PN20 1"Ø ₱36.00

88 PCS PPR Elbow PN20 1"Ø ₱30.00
14 PCS PPR Coupling PN20 1"Ø (one end treaded) ₱44.00
38 PCS PPR Coupling PN20 1"Ø ₱36.00
100 PCS PPR Reducer 1"Ø x 1/2"Ø ₱36.00
4 PCS Ball Valve 1"Ø ₱500.00
2 PCS Gate Valve 1"Ø ₱502.00
150 PCS PPR Pipe PN20 1"Ø ₱820.00
50 PCS Teflon Tape big U.S. ₱15.00

For Fixtures:

18 sets Water Closet w/ Complete Accessories ₱5,700.00

HCG or Equivalent(Verify Color & Design)
3 sets (For PWD) Water Closet w/ acc's, Lavatory, ₱8,500.00
Soap Holder, Tissue Holder and Hand soap Hoalder
21 sets SENTO Stainless Bidet Hand Spray Set ₱2,500.00
16 sets Urinal Flush Valve w/ Fittings and Acc's ₱3,680.00
17 sets Urinal Divider (400x1500m) 13mm HPL Phenolic ₱5,148.00
Board w/ Melamine Laminated Both side water
proof inckuding acc's
2 sets Telophone Shower Head with Stainless Hose and Acc's ₱1,158.15
14 sets Lavatory Under-Counter l4011 moon complete acc's ₱3,947.40
14 sets Stainless Steel Faucet RO 1842 Rosco ₱1,529.75
3 sets 1-/2"Ø Stainless Pure 304 (Flip-up Grab bar and ₱4,651.29
Horizontal and vertical grab bar for PWD)
3 sets Facial Mirror 0.6m x 0.8m (Profile Band) (PWD) ₱840.00
10 sets Facial Mirror 0.6m x 1.8m (Profile Band) ₱1,500.00
25 sets Rosco Stainless Steel Faucet ₱534.00
 24 sets Stainless Floor drain 4" x 4" ₱175.00
1 sets Cubicle Divider Package ₱80,000.00

Construction of 2 units septic tank

1500 PCS CHB #6" (4"x8"x16") ₱14.00
220 Bags Portland Cement ₱240.00
16 Cu.m. Sand ₱600.00
19 Cu.m. Gravel ₱930.00
58 PCS Reinforcing Bars 10mmØ DSB ₱126.00
34 PCS Reinforcing Bars 12mmØ DSB ₱160.00

Vat/Tax
Material Cost

B. Labor
28 days 1 Foreman 568.16
28 days 5 plumber 412.08
30 days 5 laborer 317.84

Vat/Tax
Labor Cost

Est. Direct Cost

Vat/Tax
Profit
OCM

ITEM COST

XII. WINDOWS WITH Reflective Glass

A. Materials
Fixed Window (3.50 m by 4.60m ) 6 sets ₱39,134.00
Fixed Window (3.50m by 3.46m) 8 sets ₱31,552.00
Sliding Type Window (1.50m by 4.60m) 8 Sets ₱33,600.00
Awning Type Window 4 sets ₱20,000.00

Vat/Tax
Material Cost

B. Labor
Window Installer ₱263,346.30
Vat/Tax
 Labor Cost

Est. Direct Cost

Vat/Tax
Profit
OCM

ITEM COST

XiII. DOORS AND ACCESSORIES

A. Materials
Heavy Duty Swing Door 2 sets ₱35,482.00
Flush Door 8 sets ₱3,550.00
Panel Door 22 sets ₱2,860.00
PVC Door 8 sets ₱2,500.00

Vat/Tax
Material Cost
B. Labor
Installer ₱57,419.46
Vat/Tax

Labor Cost

Est. Direct Cost

Vat/Tax
Profit
OCM

ITEM COST

XIV. PAINTING WORKS

A. Materials
Boysen Plexibond 83 GALLON ₱730.00
Davies Liquid Tile primer 17 GALLON ₱700.00
Davies Liquid Tile Cast 17 GALLON ₱430.00
Davies Liquid Tile Topcoat 33 GALLON ₱530.00
Davies Liquid Tile Reducer 15 GALLON ₱400.00
permacoat flat latex 3701 96 GALLON ₱476.00
masonry putty 7311 96 GALLON ₱300.00
permatex 3101 480 GALLON ₱590.00
permacoat latex 320 GALLON ₱559.00
flatwall enamel 800 50 GALLON ₱533.00
glazing putty 311 84 GALLON ₱550.00
 flatwall enamel 800 80 GALLON ₱533.00
paint thinner 0.340 150 GALLON ₱350.00
Quick Drying Enamel 70 GALLON ₱687.50
SAND PAPER 100 PCS ₱14.00
Paint Spatula 15 PCS ₱25.00
Polituff w/ Hardiner 2 GALLON ₱798.00
Roller Brush 7" w/ Handle 12 PCS ₱120.00
Roller Brush Tray 12 PCS ₱48.00
Paint Brush 4" 10 PCS ₱85.00
Paint Brush 2" 10 PCS ₱42.00
Paint Brush 1" 8 PCS ₱26.00

Vat/Tax
Material Cost

B. Labor
25 days 1 Painting Foreman ₱568.16
25 days 5 Painter ₱412.08
25 days 5 laborer ₱317.84

Vat/Tax
Labor Cost

Est. Direct Cost

Vat/Tax
Profit
OCM

ITEM COST

XV. TILE WORKS

A. Materials: 58.7 8.34

For Office Space (454.3 sq. m.) 67.04
60 cm by 60 cm 1280 PCS ₱260.00
For Admin Office (115.14 sq.m.)
60 cm by 60 cm 400 PCS ₱260.00
For Comfort Rooms (67.04)
20 cm by 20 cm 1700 PCS ₱30.00
Lavatory (52.5 sq. m)
30 cm by 30 cm 650 PCS ₱150.00
Portland Cement 240 bags ₱240.00
Sand 20 cu.m. ₱600.00
Tile Adhesive 140 bags ₱185.00
 Bostik Tile Grout 120 kls ₱48.00

Vat/Tax
Material Cost

B. Labor
20 days 1 Foreman ₱568.16
20 days 3 Mason ₱412.08
20 days 5 Laborer ₱317.84

Vat/Tax
Labor Cost

Est. Direct Cost

Vat/Tax
Profit
OCM

ITEM COST

XVI. STAINLESS STEEL RAILINGS

Quantity : 20 meters

A. Materials
glass with fittings ₱15,000.00
Stainless Steel 1-1/2"Ø x 1.5mm thk. 20 PCS ₱512.00

Vat/Tax
Material Cost
B. Labor
2 Days 1 Foreman ₱568.16
3 Days 1 Welder ₱412.08
3 Days 2 Laborer ₱317.84

Vat/Tax
Labor Cost

Est. Direct Cost

Vat/Tax
Profit
OCM

ITEM COST
XVII. DRAINAGE AND DOWNSPOUT INSTALLATION

A. Drainage & Catch Basin

Quantity : 162 Ln. m.

A. Materials
350 PCS CHB #4" (4"x8"x16") ₱14.00
40 Bags Portland Cement ₱240.00
5 cu.u. Sand ₱600.00
2 cu.u. Crushed Gravel 3/4" ₱930.00
18 cu.u. Crushed Gravel G-1 ₱900.00
22 PCS Reinforcing Bars 10mmØ DSB ₱39.00
7 PCS Sanimold PVC Pipe 100mmØ S-601 ₱420.00
220 PCS RCPC 12"Ø ₱850.00

Vat/Tax
Material Cost
B. Labor
9 days 1 Foreman ₱568.16
10 days 3 skilled laborer ₱412.08
10 days' 5 laborer ₱317.84

Vat/Tax
Labor Cost

B. Downspout Installation
A. Materials
95 PCS Sanimold PVC Pipe 75mmØ ₱355.00
60 PCS Sanimold PVC Elbow 75mmØ x 90° ₱88.00
60 PCS Sanimold PVC Coupling 75mmØ ₱88.00
40 PCS Sanitary Basket Strainer 2" GA #11 ₱550.00
10 CAN Solvent Cement ₱125.00

Vat/Tax
Material Cost

B. Labor Cost
5 Days 1 Foreman ₱568.16
5 Days 4 Skilled Laborer ₱412.08
5 Days 5 Laborer ₱317.84
 Vat/Tax
Labor Cost

Est. Direct Cost

Vat/Tax
Profit
OCM

ITEM COST

XVIII. ACQUISITION OF PERMITS

Building Permit and Occupancy Est. Direct Cost
Permit Fees including Professional Fees Vat/Tax
Printing/ Blue Printing of Plans, Photocopy of Profit
Documents and Processing Fees OCM
(Mayor's Permit, Building Permit, Zoning Locational)
ITEM COST

XIX. BILLBOARD INSTALLATION

64 sq.ft, Tarpaulin ₱35.00

21 PCS 2"x3"x10' Cocolumber ₱95.00
1 Kilo Asstd. Nail ₱69.32

Est. Direct Cost

Vat/Tax
Profit
OCM

ITEM COST

XX. SAFETY AND HEALTH PROGRAM

Est. Direct Cost
Vat/Tax
Profit
OCM

ITEM COST

TOTAL PROJECT COST

 ₱26,325.00
₱11,400.00
₱2,250.00
₱39,975.00

Vat/Tax ₱1,998.75
Material Cost ₱41,973.75

₱3,250.00
₱10,000.00
₱13,250.00
Vat/Tax ₱662.50
Labor Cost ₱13,912.50

Est. Direct Cost ₱55,886.25

Vat/Tax ₱2,084.52
Profit ₱4,169.03
OCM ₱3,335.22
Item Cost ₱65,475.02
 ₱11,400.00
₱66,000.00
₱77,400.00
Vat/Tax ₱189.00
Labor Cost ₱77,589.00

Est. Direct Cost ₱77,589.00

Vat/Tax ₱3,879.45
Profit ₱7,758.90
OCM ₱6,207.12

Item Cost ₱95,434.47

1500
11
55
36
1602

₱18,181.12
₱67,993.20
₱73,421.04
₱159,595.36
Vat/Tax ₱7,979.77
Labor Cost ₱167,575.13

Est. Direct Cost ₱167,575.13

Vat/Tax ₱8,378.76
Profit ₱16,757.51
OCM ₱13,406.01
 ITEM COST ₱206,117.41

₱4,200.00
Vat/Tax ₱210.00
Material Cost ₱4,410.00

₱19,070.40
Vat/Tax ₱953.52
₱20,023.92

Est. Direct Cost ₱24,433.92

Vat/Tax ₱1,221.70
Profit ₱2,443.39
OCM ₱1,954.71

ITEM COST ₱30,053.72

₱567,375.00
₱378,292.50
₱278,800.00
₱6,810.00
₱5,780.00
₱5,900.00
₱4,960.00
₱1,247,917.50
Vat/Tax ₱62,395.88
Material Cost ₱1,310,313.38

₱16,250.00
 ₱110,000.00
₱100,000.00
₱226,250.00
Vat/Tax ₱11,312.50
Labor Cost ₱237,562.50

Est. Direct Cost ₱1,547,875.88

Vat/Tax ₱77,393.79
Profit ₱154,787.59
OCM ₱123,830.07

ITEM COST ₱1,903,887.33

₱1,903,887.33

₱142,896.00
₱225,420.00
₱395,920.00
₱346,680.00
₱8,000.00
₱9,750.00
₱1,128,666.00
Vat/Tax ₱56,433.30
Material Cost ₱1,185,099.30

₱19,500.00
₱165,000.00
₱240,000.00
₱424,500.00
Vat/Tax ₱21,225.00
Labor Cost ₱445,725.00

Est. Direct Cost ₱1,630,824.30

Vat/Tax ₱81,541.22
Profit ₱163,082.43
OCM ₱130,465.94

ITEM COST ₱2,005,913.89

 ₱160,000.00
₱160,000.00
Vat/Tax ₱8,000.00
Material Cost ₱46,200.00

₱3,250.00
₱10,000.00
₱13,250.00
Vat/Tax ₱323.60
Labor Cost ₱13,573.60

Est. Direct Cost ₱59,773.60

Vat/Tax ₱2,988.68
Profit ₱5,977.36
OCM ₱4,781.89

ITEM COST ₱73,521.53

₱470,400.00
₱64,800.00
₱209,250.00
₱7,373.00
₱751,823.00
Vat/Tax ₱37,591.15
Material Cost ₱789,414.15

₱22,158.24
₱115,382.40
₱104,251.52
 ₱241,792.16
Vat/Tax ₱12,089.61
Labor Cost ₱253,881.77

Est. Direct Cost ₱1,043,295.92

Vat/Tax ₱52,164.80
Profit ₱104,329.59
OCM ₱83,463.67

ITEM COST ₱1,283,253.98

₱121,800.00
₱92,000.00
₱468,000.00
₱126,000.00
₱1,125.00
₱195,300.00
₱1,004,225.00
Vat/Tax ₱50,211.25
Material Cost ₱1,054,436.25

₱19,500.00
₱82,500.00
₱120,000.00
₱222,000.00
Vat/Tax ₱11,100.00
Labor Cost ₱233,100.00

Est. Direct Cost ₱1,287,536.25

Vat/Tax ₱64,376.81
Profit ₱128,753.63
OCM ₱103,002.90

ITEM COST ₱1,583,669.59

 ₱510,240.00
₱510,240.00
Vat/Tax ₱25,512.00
Material Cost ₱535,752.00

₱8,522.40
₱6,181.20
₱101,708.80
₱116,412.40
Vat/Tax ₱5,820.62

Labor Cost ₱122,233.02

Est. Direct Cost ₱657,985.02

Vat/Tax ₱32,899.25
Profit ₱65,798.50
OCM ₱52,638.80

ITEM COST ₱809,321.57

₱2,350,545.00

Vat/Tax ₱117,527.25
Material and Labor Cost ₱2,468,072.25

Est. Direct Cost ₱2,533,870.75

Vat/Tax ₱126,693.54
Profit ₱253,387.08
OCM ₱202,709.66

ITEM COST ₱3,116,661.02

₱3,116,661.02
₱1,500.00
₱1,024.00
₱984.00
₱1,260.00
₱10,192.00
₱2,496.00
₱5,632.00
₱1,568.00
₱736.00
₱328.00
₱5,248.00
₱22,400.00
₱34,440.00
₱1,920.00
₱6,720.00

₱3,744.00
₱2,640.00
₱616.00
₱1,368.00
₱3,600.00
₱2,000.00
₱1,004.00
₱123,000.00
₱750.00

₱102,600.00

₱25,500.00

₱52,500.00
₱58,880.00
₱87,516.00

₱2,316.30
₱55,263.60
₱21,416.50
₱13,953.87

₱2,520.00
₱15,000.00
₱13,350.00
 ₱4,200.00
₱80,000.00

₱21,000.00
₱52,800.00
₱9,600.00
₱17,670.00
₱7,308.00
₱5,440.00
₱884,004.27
Vat/Tax ₱44,200.21
Material Cost ₱928,204.48

₱15,908.48
₱57,691.20
₱47,676.00
₱121,275.68
Vat/Tax ₱6,063.78
Labor Cost ₱127,339.46

Est. Direct Cost ₱1,055,543.94

Vat/Tax ₱52,777.20
Profit ₱105,554.39
OCM ₱84,443.52

ITEM COST ₱1,298,319.05

₱1,298,319.05

₱234,804.00
₱252,416.00
₱268,800.00
₱80,000.00
₱836,020.00

Vat/Tax ₱41,801.00
Material Cost ₱877,821.00

₱263,346.30
Vat/Tax ₱13,167.32
 Labor Cost ₱276,513.62

Est. Direct Cost ₱1,154,334.62

Vat/Tax ₱57,716.73
Profit ₱115,433.46
OCM ₱92,346.77

ITEM COST ₱1,419,831.58

₱70,964.00
₱28,400.00
₱62,920.00
₱20,000.00
₱182,284.00
Vat/Tax ₱9,114.20
Material Cost ₱191,398.20

₱57,419.46
Vat/Tax ₱2,870.97

Labor Cost ₱60,290.43

Est. Direct Cost ₱251,688.63

Vat/Tax ₱12,584.43
Profit ₱25,168.86
OCM ₱20,135.09

ITEM COST ₱309,577.02

₱60,590.00
₱11,900.00
₱7,310.00
₱17,490.00
₱6,000.00
₱45,696.00
₱28,800.00
₱283,200.00
₱178,880.00
₱26,650.00
₱46,200.00
 ₱42,640.00
₱52,500.00
₱48,125.00
₱1,400.00
₱375.00
₱1,596.00
₱1,440.00
₱576.00
₱850.00
₱420.00
₱208.00
₱862,846.00
Vat/Tax ₱43,142.30
Material Cost ₱905,988.30

₱14,204.00
₱51,510.00
₱39,730.00
₱105,444.00
Vat/Tax ₱5,272.20
Labor Cost ₱110,716.20

Est. Direct Cost ₱1,016,704.50

Vat/Tax ₱50,835.23
Profit ₱101,670.45
OCM ₱81,336.36

ITEM COST ₱1,250,546.54

₱332,800.00

₱104,000.00

₱51,000.00

₱97,500.00
₱57,600.00
₱12,000.00
₱25,900.00
 ₱5,760.00
₱686,560.00
Vat/Tax ₱34,328.00
Material Cost ₱720,888.00

₱11,363.20
₱24,724.80
₱31,784.00
₱67,872.00
Vat/Tax ₱3,393.60
Labor Cost ₱71,265.60

Est. Direct Cost ₱792,153.60

Vat/Tax ₱39,607.68
Profit ₱79,215.36
OCM ₱63,372.29

ITEM COST ₱974,348.93

₱15,000.00
₱10,240.00
₱25,240.00
Vat/Tax ₱1,262.00
Material Cost ₱11,502.00

₱1,136.32
₱1,236.24
₱1,907.04
₱4,279.60
Vat/Tax ₱213.98
Labor Cost ₱4,493.58

Est. Direct Cost ₱15,995.58

Vat/Tax ₱799.78
Profit ₱1,599.56
OCM ₱1,279.65

ITEM COST ₱19,674.56

 ₱4,900.00
₱9,600.00
₱3,000.00
₱1,860.00
₱16,200.00
₱858.00
₱2,940.00
₱187,000.00
₱226,358.00
Vat/Tax ₱11,317.90
Material Cost ₱237,675.90

₱5,113.44
₱12,362.40
₱15,892.00
₱33,367.84
Vat/Tax ₱1,668.39
Labor Cost ₱35,036.23

₱33,725.00
₱5,280.00
₱5,280.00
₱22,000.00
₱1,250.00
₱67,535.00
Vat/Tax ₱3,376.75
Material Cost ₱70,911.75

₱2,840.80
₱8,241.60
₱7,946.00
₱19,028.40
 Vat/Tax ₱951.42
Labor Cost ₱19,979.82

Est. Direct Cost ₱363,603.70

Vat/Tax ₱18,180.19
Profit ₱36,360.37
OCM ₱29,088.30

ITEM COST ₱447,232.55

Est. Direct Cost ₱250,000.00

Vat/Tax ₱12,500.00
Profit ₱25,000.00
OCM ₱20,000.00

ITEM COST ₱307,500.00

₱2,240.00
₱1,995.00
₱69.32

₱4,304.32

Est. Direct Cost ₱4,304.32

Vat/Tax ₱215.22
Profit ₱430.43
OCM ₱344.35

ITEM COST ₱5,294.31

Est. Direct Cost ₱165,501.74

Vat/Tax ₱9,764.60
Profit ₱16,550.17
OCM ₱13,240.14

ITEM COST ₱205,056.65

₱15,827,021.13