PROJECT : Cordoba

LOCATION : Blk 2 Lot 29 Mallorca Villas

SUBJECT : Finishing Material and Labor Cost

FINISHING MATERIAL COST

Description of Materials Quantity Unit Unit Cost Amount
I. CARPENTRY WORKS
Stair Requirements
Newel Post 4"x4"x8' TKD 1.00 pc 2130.00 2,130.00
Newel Post 3"x3"x3.5' TKD 2.00 pc 750.00 1,500.00
Handrail 2"x5"x10' TKD 2.00 pc 1500.00 3,000.00
Handrail Guide 2"x3"x10' TKD 2.00 kg 750.00 1,500.00
Stringer 2"x12"x12' Solid TKD 2.00 pcs 4080.00 8,160.00
Stair Tread 2'x12"x4' Solid TKD 1.00 pc 1360.00 1,360.00
Stair Tread 2'x12"x3' Solid TKD 4.00 pc 1020.00 4,080.00
Winding Tread 2"x4'x4' Solid TKD 1.00 pc 5440.00 5,440.00
Common Nails 3" 2.00 kg 37.00 74.00
Common Nails 4" 2.00 kg 50.00 100.00
Bedroom Cabinets, Kitchen Cabinets and Storage Cabinet
Marine Plywood 3/4" x 4' x 8' 8.00 pc 1300.00 10,400.00
Black Screw Pointed 2'' 100.00 pcs 5.00 500.00
Fin. Nail 1-1/2'' 2.00 kg 80.00 160.00
Drill Bit 1/8" 10.00 pcs 120.00 1,200.00
Stikwell 4.00 liter 180.00 720.00
Lacquer Primer Surfacer 1.00 gal 615.00 615.00
Automotive Lacquer White 2.00 gal 635.00 1,270.00
Lacquer Thiner 2.00 gal 380.00 760.00
Lacquer Putty 1.00 gal 800.00 800.00
Sanding Paper # 180 20.00 pcs 25.00 500.00
Sanding Paper # 360 20.00 pcs 25.00 500.00
Loose Pin Hinge 3-1/2"x3-1/2" 3.00 pairs 400.00 1,200.00
Subtotal 38,244.00

Description of Materials Quantity Unit Unit Cost Amount

II. PAINTING WORKS
Exterior Painting Requirements
Megacryl Semigloss Nesty Mustard 7.00 gals 821.75 5,752.25
Interior Painting Requirements
Automotive Lacquer White 6.00 gals 739.10 4,434.60
Megacryl Flat Latex White 6.00 gals 422.75 2,536.50
F200 Megacryl Sgloss, Unicorn 6.00 gals 555.75 3,334.50
Lacquer Primer Surfacer 6.00 gals 565.25 3,391.50
Lacquer Thinner 16.00 gals 359.10 5,745.60
 Lacquer Flo 14.00 gals 531.05 7,434.70
Liquid Tile Primer 1.00 gals 647.90 647.90
Liquid Tile Reducer 4.00 gals 323.50 1,294.00
Liquid Tile Semigloss White 3.00 gals 812.25 2,436.75
Polituff w/ Hardener 1.00 gal/s 560.00 560.00
Patching Compound 1.00 bag/s 242.35 242.35
NGR Penetrating Woodstain Mahogany 6.00 L 193.50 1,161.00
Fulatite 2.00 L 200.00 400.00
Clear Gloss 1.00 gal/s 492.10 492.10
Sanding Sealer 4.00 gals 516.00 2,064.00
Polyurethane topcoat clear w/ hardener 1.00 gal/s 867.35 867.35
Skim Coat 2.00 bags 450.00 900.00
Lacquer Putty 2.00 gals 553.85 1,107.70
Painting Works Consumables
Baby Roller Cotton 4" 10.00 pcs 25.00 250.00
Sanding Paper #100 80.00 pc/s 10.00 800.00
Sanding Paper #150 80.00 pc/s 6.70 536.00
Sanding Paper #360 60.00 pc/s 6.50 390.00
Paint Brush #1 8.00 pc/s 9.00 72.00
Paint Brush #2 8.00 pc/s 25.00 200.00
Masking Tape #1 30.00 pc/s 11.00 330.00
QDE White 1.00 gal/s 200.00 200.00
Newspapers 3.00 kgs 100.00 300.00
Rags 5.00 kgs 39.50 197.50
Subtotal 48,078.30

Description of Materials Quantity Unit Unit Cost Amount

III. PLUMBING WORKS
Kitchen Faucet Meco No. 626- for kitchen 1.00 sets 750.00 750.00
Faucet Meco No. 2219- for laundry 1.00 pcs 330.00 330.00
PVC P-Trap 1-1/2" 1.00 pcs 60.00 60.00
Basket Strainer 1.00 pcs 90.00 90.00
Angle Valve 1/2x3/8-No.14 (fittings for Meco No. 626) - Omega 1.00 pcs 160.00 160.00
Flexible Hose 3/8"x1/2"x16"- K&B (fittings for Meco 626) 1.00 pcs 190.00 190.00
HCG, P135S Cezanne EL LT Package White 1.00 sets 6299.10 6,299.10
American Standard Shower Set T105-21 SS In Wall Bath & Shower Fit 1.00 sets 1874.25 1,874.25
Stainless Floor Drain Strainer 4"x4" 10.00 pcs 218.40 2,184.00
Single Sink S/S 2218 for kitchen 1.00 pcs 700.00 700.00
PVC Solvent Cement 400cc 2.00 can/s 166.00 332.00
Teflon Tape - Britannia Brand 10.00 roll 12.50 125.00
Subtotal 12,969.35
 Description of Materials Quantity Unit Unit Cost Amount
IV. ELECTRICAL WORKS
2 gang switch w/ plate and cover rwp2 + (2pcs) rws1-A 3.00 sets 63.84 191.52
1 gang switch w/ plate and cover rwp1 + rws1-A 2.00 sets 39.90 79.80
1 gang with 3 way switch w/ plate and cover-wd701 2.00 sets 43.89 87.78
3 gang switch w/ plate and cover rwp2 + (3pcs) rws1-A 3.00 sets 87.78 263.34
Duplex Universal outlet w/ ground w/ plate and cover 8.00 sets 99.00 792.00
1 gang convenience outlet w/ plate and cover 1.00 sets 58.52 58.52
Receptacle E27 - FEDCRW104 White - Firefly 10.00 pcs 20.00 200.00
Cable outlet w/ plate and cover 3.00 sets 50.54 151.62
Telephone outlet w/ plate and cover wd901 3.00 sets 244.72 734.16
Aircon outlet w/ plate and cover wd901 2.00 sets 81.13 162.26
Electrical Tape 5.00 rolls 23.00 115.00
Cable Wire RG - 6 300m/roll 60.00 mtr 16.67 1,000.00
4 Pairs CAT5E UTP Telephone Cable 300m/roll 60.00 mtr 19.33 1,159.80
THHN Wire 8 AWG 8.0 sq.mm. 50.00 mtr 37.92 1,896.00
THHN Wire 12 AWG 3.5 sq.mm. 900.00 mtr 15.44 13,896.00
Service Entrance Post Requirements
RSC Pipe 1"x3m 1.00 pcs 290.00 290.00
Service Entrance Cap 1" diameter 1.00 pcs 32.00 32.00
PVC Conduit Male Adaptor 1" 1.00 pcs 149.00 149.00
Locknut 1" 1.00 pcs 11.00 11.00
Grounding Rod 5/8" galvanized 1.00 pcs 550.00 550.00
Grounding Clamp 5/8" galvanized 1.00 pcs 65.00 65.00
Electrical tape - Armak 4.00 rolls 23.00 92.00
Tox and Screw 8.00 pcs 10.00 80.00
RSC C-clamp 25mm diam. 8.00 pcs 2.80 22.40
THHN Wire 8.0mm.sq. 7lm-Black and 8lm-White 15.00 mtr 37.92 568.80
Subtotal 22,648.00

Description of Materials Quantity Unit Unit Cost Amount

V. TILE WORKS
Tile Grout White 1.00 bags 68.00 68.00
Tile Grout Beige 1.00 bags 65.21 65.21
Tile Adhesive 1.00 bag 169.20 169.20
Vinyl Flooring Steam Oak 4"x36"x1.3mm 5.00 boxes 933.53 4,667.65
Powerbond, Vinyl Adhesive 2.00 gals 544.00 1,088.00
Subtotal 6,058.06
 Description of Materials Quantity Unit Unit Cost Amount
VII. MISCELLANEOUS
Doors
2"X4" hardwood kd door jamb,0.80mx2.10m - for bedrooms 2.00 pc 1800.00 3,600.00
HDF Hollow Core Moulded Door 0.80 x 1.20 m Blundel Design 2.00 pc 1620.00 3,240.00
PVC Door and Jamb include ing 3pcs hinges with Louver, 0.60mx2.10 1.00 set 1050.00 1,050.00
Others
Concealed Hinges No. 1 Full Overlap 24.00 pcs 17.25 414.00
Drawer Knob S32.SSK7230.25SS - Sistema 6.00 pcs 105.00 630.00
Cabinet Handle SSP302H.200 S/S Handle - Sistema 4.00 pcs 350.00 1,400.00
Hanger Rod 1 lm (P375 per 3m) STM.CH006.CH 1.00 pcs 375.00 375.00
Hanger Rod Clip/ Bracket Oval 160.15.301 4.00 pcs 14.25 57.00
Lever Type w/ Cylindriacl Lock - Hafele 1.00 pcs 1125.00 1,125.00
Entrance Cylindrical Knobset S32.SBK4007 US32D S/S Gr.2 -Sistema 2.00 pcs 615.00 1,230.00
Privacy Cylindrical Knobset S32.SBK4002 US32D S/S Gr.2 - Sistema 1.00 pcs 563.00 563.00
Yale Single Deadbolt, 8011 US32D S/S Finish - For Main Door 1.00 pc/s 600.00 600.00
Subtotal 14,284.00

FINISHING LABOR COST

Description Quantity Unit Unit Cost Amount
VIII. LABOR COST
Supervisor (1,000.00@7=7,000.00) 7000.00 7,000.00
Plumber (1,000.00@7=7,000.00) 7000.00 7,000.00
Carpenter (1000.00@18=18,000.00) 16200.00 16,200.00
Painter (2,000.00@24=48,000.00) 48000.00 48,000.00
Electrician (400.00@2=800.00) 800.00 800.00
Helper (700.00@18=12,600.00) 12600.00 12,600.00
Subtotal 91,600.00
PROJECT : Cordoba
LOCATION : Blk 2 Lot 30 Mallorca Villas
SUBJECT : Finishing Material and Labor Cost

FINISHING MATERIAL COST

Description of Materials Quantity Unit Unit Cost Amount
I. CARPENTRY WORKS
Stair Requirements
Newel Post 4"x4"x8' TKD 1.00 pc 2130.00 2,130.00
Newel Post 3"x3"x3.5' TKD 2.00 pc 750.00 1,500.00
Handrail 2"x5"x10' TKD 2.00 pc 1500.00 3,000.00
Handrail Guide 2"x3"x10' TKD 2.00 kg 750.00 1,500.00
Stringer 2"x12"x12' Solid TKD 2.00 pcs 4080.00 8,160.00
Stair Tread 2'x12"x4' Solid TKD 1.00 pc 1360.00 1,360.00
Stair Tread 2'x12"x3' Solid TKD 4.00 pc 1020.00 4,080.00
Winding Tread 2"x4'x4' Solid TKD 1.00 pc 5440.00 5,440.00
Common Nails 3" 2.00 kg 37.00 74.00
Common Nails 4" 2.00 kg 50.00 100.00
Bedroom Cabinets, Kitchen Cabinets and Storage Cabinet
Marine Plywood 3/4" x 4' x 8' 8.00 pc 1300.00 10,400.00
Black Screw Pointed 2'' 100.00 pcs 5.00 500.00
Fin. Nail 1-1/2'' 2.00 kg 80.00 160.00
Drill Bit 1/8" 10.00 pcs 120.00 1,200.00
Stikwell 4.00 liter 180.00 720.00
Lacquer Primer Surfacer 1.00 gal 615.00 615.00
Automotive Lacquer White 2.00 gal 635.00 1,270.00
Lacquer Thiner 2.00 gal 380.00 760.00
Lacquer Putty 1.00 gal 800.00 800.00
Sanding Paper # 180 20.00 pcs 25.00 500.00
Sanding Paper # 360 20.00 pcs 25.00 500.00
Loose Pin Hinge 3-1/2"x3-1/2" 3.00 pairs 400.00 1,200.00
Subtotal 38,244.00

Description of Materials Quantity Unit Unit Cost Amount

II. PAINTING WORKS
Exterior Painting Requirements
Megacryl Semigloss Nesty Lime 7.00 gals 821.75 5,752.25
Interior Painting Requirements
Automotive Lacquer White 6.00 gals 739.10 4,434.60
Megacryl Flat Latex White 6.00 gals 422.75 2,536.50
F200 Megacryl Sgloss, Unicorn 6.00 gals 555.75 3,334.50
Lacquer Primer Surfacer 6.00 gals 565.25 3,391.50
Lacquer Thinner 16.00 gals 359.10 5,745.60
 Lacquer Flo 14.00 gals 531.05 7,434.70
Liquid Tile Primer 1.00 gals 647.90 647.90
Liquid Tile Reducer 4.00 gals 323.50 1,294.00
Liquid Tile Semigloss White 3.00 gals 812.25 2,436.75
Polituff w/ Hardener 1.00 gal/s 560.00 560.00
Patching Compound 1.00 bag/s 242.35 242.35
NGR Penetrating Woodstain Mahogany 6.00 L 193.50 1,161.00
Fulatite 2.00 L 200.00 400.00
Clear Gloss 1.00 gal/s 492.10 492.10
Sanding Sealer 4.00 gals 516.00 2,064.00
Polyurethane topcoat clear w/ hardener 1.00 gal/s 867.35 867.35
Skim Coat 2.00 bags 450.00 900.00
Lacquer Putty 2.00 gals 553.85 1,107.70
Painting Works Consumables
Baby Roller Cotton 4" 10.00 pcs 25.00 250.00
Sanding Paper #100 80.00 pc/s 10.00 800.00
Sanding Paper #150 80.00 pc/s 6.70 536.00
Sanding Paper #360 60.00 pc/s 6.50 390.00
Paint Brush #1 8.00 pc/s 9.00 72.00
Paint Brush #2 8.00 pc/s 25.00 200.00
Masking Tape #1 30.00 pc/s 11.00 330.00
QDE White 1.00 gal/s 200.00 200.00
Newspapers 3.00 kgs 100.00 300.00
Rags 5.00 kgs 39.50 197.50
Subtotal 48,078.30

Description of Materials Quantity Unit Unit Cost Amount

III. PLUMBING WORKS
Kitchen Faucet Meco No. 626- for kitchen 1.00 sets 750.00 750.00
Faucet Meco No. 2219- for laundry 1.00 pcs 330.00 330.00
PVC P-Trap 1-1/2" 1.00 pcs 60.00 60.00
Basket Strainer 1.00 pcs 90.00 90.00
Angle Valve 1/2x3/8-No.14 (fittings for Meco No. 626) - Omega 1.00 pcs 160.00 160.00
Flexible Hose 3/8"x1/2"x16"- K&B (fittings for Meco 626) 1.00 pcs 190.00 190.00
HCG, P135S Cezanne EL LT Package White 1.00 sets 6299.10 6,299.10
American Standard Shower Set T105-21 SS In Wall Bath & Shower F 1.00 sets 1874.25 1,874.25
Stainless Floor Drain Strainer 4"x4" 10.00 pcs 218.40 2,184.00
Single Sink S/S 2218 for kitchen 1.00 pcs 700.00 700.00
PVC Solvent Cement 400cc 2.00 can/s 166.00 332.00
Teflon Tape - Britannia Brand 10.00 roll 12.50 125.00
Subtotal 12,969.35
 Description of Materials Quantity Unit Unit Cost Amount
IV. ELECTRICAL WORKS
2 gang switch w/ plate and cover rwp2 + (2pcs) rws1-A 3.00 sets 63.84 191.52
1 gang switch w/ plate and cover rwp1 + rws1-A 2.00 sets 39.90 79.80
1 gang with 3 way switch w/ plate and cover-wd701 2.00 sets 43.89 87.78
3 gang switch w/ plate and cover rwp2 + (3pcs) rws1-A 3.00 sets 87.78 263.34
Duplex Universal outlet w/ ground w/ plate and cover 8.00 sets 99.00 792.00
1 gang convenience outlet w/ plate and cover 1.00 sets 58.52 58.52
Receptacle E27 - FEDCRW104 White - Firefly 10.00 pcs 20.00 200.00
Cable outlet w/ plate and cover 3.00 sets 50.54 151.62
Telephone outlet w/ plate and cover wd901 3.00 sets 244.72 734.16
Aircon outlet w/ plate and cover wd901 2.00 sets 81.13 162.26
Electrical Tape 5.00 rolls 23.00 115.00
Cable Wire RG - 6 300m/roll 60.00 mtr 16.67 1,000.00
4 Pairs CAT5E UTP Telephone Cable 300m/roll 60.00 mtr 19.33 1,159.80
THHN Wire 8 AWG 8.0 sq.mm. 50.00 mtr 37.92 1,896.00
THHN Wire 12 AWG 3.5 sq.mm. 900.00 mtr 15.44 13,896.00
Service Entrance Post Requirements
RSC Pipe 1"x3m 1.00 pcs 290.00 290.00
Service Entrance Cap 1" diameter 1.00 pcs 32.00 32.00
PVC Conduit Male Adaptor 1" 1.00 pcs 149.00 149.00
Locknut 1" 1.00 pcs 11.00 11.00
Grounding Rod 5/8" galvanized 1.00 pcs 550.00 550.00
Grounding Clamp 5/8" galvanized 1.00 pcs 65.00 65.00
Electrical tape - Armak 4.00 rolls 23.00 92.00
Tox and Screw 8.00 pcs 10.00 80.00
RSC C-clamp 25mm diam. 8.00 pcs 2.80 22.40
THHN Wire 8.0mm.sq. 7lm-Black and 8lm-White 15.00 mtr 37.92 568.80
Subtotal 22,648.00

Description of Materials Quantity Unit Unit Cost Amount

V. TILE WORKS
Isla Beige 300mmx300mm - Eurotiles 1.00 pcs 22.57 22.57
Tile Grout White 1.00 bags 68.00 68.00
Tile Grout Beige 1.00 bags 65.21 65.21
Tile Adhesive 1.00 bag 169.20 169.20
Vinyl Flooring Steam Oak 4"x36"x1.3mm 5.00 boxes 933.53 4,667.65
Powerbond, Vinyl Adhesive 2.00 gals 544.00 1,088.00
Cement 30.00 bags 205.00 6,150.00
White Sand 2.50 cu.m. 720.00 1,800.00
Subtotal 14,008.06
 Description of Materials Quantity Unit Unit Cost Amount
VII. MISCELLANEOUS
Doors
2"X4" hardwood kd door jamb,0.80mx2.10m - for bedrooms 2.00 pc 1800.00 3,600.00
HDF Hollow Core Moulded Door 0.80 x 1.20 m Blundel Design 2.00 pc 1620.00 3,240.00
PVC Door and Jamb include ing 3pcs hinges with Louver, 0.60mx2. 1.00 set 1050.00 1,050.00
Others
Concealed Hinges No. 1 Full Overlap 24.00 pcs 17.25 414.00
Drawer Knob S32.SSK7230.25SS - Sistema 6.00 pcs 105.00 630.00
Cabinet Handle SSP302H.200 S/S Handle - Sistema 4.00 pcs 350.00 1,400.00
Hanger Rod 1 lm (P375 per 3m) STM.CH006.CH 1.00 pcs 375.00 375.00
Hanger Rod Clip/ Bracket Oval 160.15.301 4.00 pcs 14.25 57.00
Lever Type w/ Cylindriacl Lock - Hafele 1.00 pcs 1125.00 1,125.00
Entrance Cylindrical Knobset S32.SBK4007 US32D S/S Gr.2 -Sist 2.00 pcs 615.00 1,230.00
Privacy Cylindrical Knobset S32.SBK4002 US32D S/S Gr.2 - Siste 1.00 pcs 563.00 563.00
Yale Single Deadbolt, 8011 US32D S/S Finish - For Main Door 1.00 pc/s 600.00 600.00
Subtotal 14,284.00

FINISHING LABOR COST

Description Quantity Unit Unit Cost Amount
VIII. LABOR COST
Supervisor (1,000.00@7=7,000.00) 7000.00 7,000.00
Plumber (1,000.00@7=7,000.00) 7000.00 7,000.00
Carpenter (1000.00@18=18,000.00) 16200.00 16,200.00
Painter (2,000.00@24=48,000.00) 48000.00 48,000.00
Electrician (400.00@2=800.00) 800.00 800.00
Helper (700.00@18=12,600.00) 12600.00 12,600.00
Subtotal 91,600.00
PROJECT : Cordoba
LOCATION : Blk 2 Lot 30 Mallorca Villas
SUBJECT : Finishing Material and Labor Cost

SUMMARY
DIRECT COST
TOTAL MATERIALS COST 150,231.71
TOTAL LABOR COST 91,600.00
INDIRECT COST
CONTINGENCIES (5%) 12,091.59
CONTRACTOR'S PROFIT (15%) 36,274.76
VAT (12%) 29,019.80
TOTAL DIRECT COST : 241,831.71
TOTAL INDIRECT COST : 77,386.15
TOTAL COST : 319,217.85
1 bisor
2 plumber
2 carpenter
5 painter
1 electrician
2 helper
PROJECT : Cordoba
LOCATION : Blk 2 Lot 31 Mallorca Villas
SUBJECT : Finishing Material and Labor Cost

FINISHING MATERIAL COST

Description of Materials Quantity Unit Unit Cost Amount
I. CARPENTRY WORKS
Stair Requirements
Newel Post 4"x4"x8' TKD 1.00 pc 2130.00 2,130.00
Newel Post 3"x3"x3.5' TKD 2.00 pc 750.00 1,500.00
Handrail 2"x5"x10' TKD 2.00 pc 1500.00 3,000.00
Handrail Guide 2"x3"x10' TKD 2.00 kg 750.00 1,500.00
Stringer 2"x12"x12' Solid TKD 2.00 pcs 4080.00 8,160.00
Stair Tread 2'x12"x4' Solid TKD 1.00 pc 1360.00 1,360.00
Stair Tread 2'x12"x3' Solid TKD 4.00 pc 1020.00 4,080.00
Winding Tread 2"x4'x4' Solid TKD 1.00 pc 5440.00 5,440.00
Common Nails 3" 2.00 kg 37.00 74.00
Common Nails 4" 2.00 kg 50.00 100.00
Bedroom Cabinets, Kitchen Cabinets and Storage Cabinet
Marine Plywood 3/4" x 4' x 8' 8.00 pc 1300.00 10,400.00
Black Screw Pointed 2'' 100.00 pcs 5.00 500.00
Fin. Nail 1-1/2'' 2.00 kg 80.00 160.00
Drill Bit 1/8" 10.00 pcs 120.00 1,200.00
Stikwell 4.00 liter 180.00 720.00
Lacquer Primer Surfacer 1.00 gal 615.00 615.00
Automotive Lacquer White 2.00 gal 635.00 1,270.00
Lacquer Thiner 2.00 gal 380.00 760.00
Lacquer Putty 1.00 gal 800.00 800.00
Sanding Paper # 180 20.00 pcs 25.00 500.00
Sanding Paper # 360 20.00 pcs 25.00 500.00
Loose Pin Hinge 3-1/2"x3-1/2" 3.00 pairs 400.00 1,200.00
Subtotal 38,244.00

Description of Materials Quantity Unit Unit Cost Amount

II. PAINTING WORKS
Exterior Painting Requirements
Megacryl Semigloss Nesty Lime 7.00 gals 821.75 5,752.25
Interior Painting Requirements
Automotive Lacquer White 6.00 gals 739.10 4,434.60
Megacryl Flat Latex White 6.00 gals 422.75 2,536.50
F200 Megacryl Sgloss, Unicorn 6.00 gals 555.75 3,334.50
Lacquer Primer Surfacer 6.00 gals 565.25 3,391.50
Lacquer Thinner 16.00 gals 359.10 5,745.60
 Lacquer Flo 14.00 gals 531.05 7,434.70
Liquid Tile Primer 1.00 gals 647.90 647.90
Liquid Tile Reducer 4.00 gals 323.50 1,294.00
Liquid Tile Semigloss White 3.00 gals 812.25 2,436.75
Polituff w/ Hardener 1.00 gal/s 560.00 560.00
Patching Compound 1.00 bag/s 242.35 242.35
NGR Penetrating Woodstain Mahogany 6.00 L 193.50 1,161.00
Fulatite 2.00 L 200.00 400.00
Clear Gloss 1.00 gal/s 492.10 492.10
Sanding Sealer 4.00 gals 516.00 2,064.00
Polyurethane topcoat clear w/ hardener 1.00 gal/s 867.35 867.35
Skim Coat 2.00 bags 450.00 900.00
Lacquer Putty 2.00 gals 553.85 1,107.70
Painting Works Consumables
Baby Roller Cotton 4" 10.00 pcs 25.00 250.00
Sanding Paper #100 80.00 pc/s 10.00 800.00
Sanding Paper #150 80.00 pc/s 6.70 536.00
Sanding Paper #360 60.00 pc/s 6.50 390.00
Paint Brush #1 8.00 pc/s 9.00 72.00
Paint Brush #2 8.00 pc/s 25.00 200.00
Masking Tape #1 30.00 pc/s 11.00 330.00
QDE White 1.00 gal/s 200.00 200.00
Newspapers 3.00 kgs 100.00 300.00
Rags 5.00 kgs 39.50 197.50
Subtotal 48,078.30

Description of Materials Quantity Unit Unit Cost Amount

III. PLUMBING WORKS
Kitchen Faucet Meco No. 626- for kitchen 1.00 sets 750.00 750.00
Faucet Meco No. 2219- for laundry 1.00 pcs 330.00 330.00
PVC P-Trap 1-1/2" 1.00 pcs 60.00 60.00
Basket Strainer 1.00 pcs 90.00 90.00
Angle Valve 1/2x3/8-No.14 (fittings for Meco No. 626) - Omega 1.00 pcs 160.00 160.00
Flexible Hose 3/8"x1/2"x16"- K&B (fittings for Meco 626) 1.00 pcs 190.00 190.00
HCG, P135S Cezanne EL LT Package White 1.00 sets 6299.10 6,299.10
American Standard Shower Set T105-21 SS In Wall Bath & Shower F 1.00 sets 1874.25 1,874.25
Stainless Floor Drain Strainer 4"x4" 10.00 pcs 218.40 2,184.00
Single Sink S/S 2218 for kitchen 1.00 pcs 700.00 700.00
PVC Solvent Cement 400cc 2.00 can/s 166.00 332.00
Teflon Tape - Britannia Brand 10.00 roll 12.50 125.00
Subtotal 12,969.35
 Description of Materials Quantity Unit Unit Cost Amount
IV. ELECTRICAL WORKS
2 gang switch w/ plate and cover rwp2 + (2pcs) rws1-A 3.00 sets 63.84 191.52
1 gang switch w/ plate and cover rwp1 + rws1-A 2.00 sets 39.90 79.80
1 gang with 3 way switch w/ plate and cover-wd701 2.00 sets 43.89 87.78
3 gang switch w/ plate and cover rwp2 + (3pcs) rws1-A 3.00 sets 87.78 263.34
Duplex Universal outlet w/ ground w/ plate and cover 8.00 sets 99.00 792.00
1 gang convenience outlet w/ plate and cover 1.00 sets 58.52 58.52
Receptacle E27 - FEDCRW104 White - Firefly 10.00 pcs 20.00 200.00
Cable outlet w/ plate and cover 3.00 sets 50.54 151.62
Telephone outlet w/ plate and cover wd901 3.00 sets 244.72 734.16
Aircon outlet w/ plate and cover wd901 2.00 sets 81.13 162.26
Electrical Tape 5.00 rolls 23.00 115.00
Cable Wire RG - 6 300m/roll 60.00 mtr 16.67 1,000.00
4 Pairs CAT5E UTP Telephone Cable 300m/roll 60.00 mtr 19.33 1,159.80
THHN Wire 8 AWG 8.0 sq.mm. 50.00 mtr 37.92 1,896.00
THHN Wire 12 AWG 3.5 sq.mm. 900.00 mtr 15.44 13,896.00
Service Entrance Post Requirements
RSC Pipe 1"x3m 1.00 pcs 290.00 290.00
Service Entrance Cap 1" diameter 1.00 pcs 32.00 32.00
PVC Conduit Male Adaptor 1" 1.00 pcs 149.00 149.00
Locknut 1" 1.00 pcs 11.00 11.00
Grounding Rod 5/8" galvanized 1.00 pcs 550.00 550.00
Grounding Clamp 5/8" galvanized 1.00 pcs 65.00 65.00
Electrical tape - Armak 4.00 rolls 23.00 92.00
Tox and Screw 8.00 pcs 10.00 80.00
RSC C-clamp 25mm diam. 8.00 pcs 2.80 22.40
THHN Wire 8.0mm.sq. 7lm-Black and 8lm-White 15.00 mtr 37.92 568.80
Subtotal 22,648.00

Description of Materials Quantity Unit Unit Cost Amount

V. TILE WORKS
Isla Beige 300mmx300mm - Eurotiles 1.00 pcs 22.57 22.57
Tile Grout White 1.00 bags 68.00 68.00
Tile Grout Beige 1.00 bags 65.21 65.21
Tile Adhesive 1.00 bag 169.20 169.20
Vinyl Flooring Steam Oak 4"x36"x1.3mm 5.00 boxes 933.53 4,667.65
Powerbond, Vinyl Adhesive 2.00 gals 544.00 1,088.00
Cement 30.00 bags 205.00 6,150.00
White Sand 2.50 cu.m. 720.00 1,800.00
Subtotal 14,008.06
 Description of Materials Quantity Unit Unit Cost Amount
VII. MISCELLANEOUS
Doors
2"X4" hardwood kd door jamb,0.80mx2.10m - for bedrooms 2.00 pc 1800.00 3,600.00
HDF Hollow Core Moulded Door 0.80 x 1.20 m Blundel Design 2.00 pc 1620.00 3,240.00
PVC Door and Jamb include ing 3pcs hinges with Louver, 0.60mx2. 1.00 set 1050.00 1,050.00
Others
Concealed Hinges No. 1 Full Overlap 24.00 pcs 17.25 414.00
Drawer Knob S32.SSK7230.25SS - Sistema 6.00 pcs 105.00 630.00
Cabinet Handle SSP302H.200 S/S Handle - Sistema 4.00 pcs 350.00 1,400.00
Hanger Rod 1 lm (P375 per 3m) STM.CH006.CH 1.00 pcs 375.00 375.00
Hanger Rod Clip/ Bracket Oval 160.15.301 4.00 pcs 14.25 57.00
Lever Type w/ Cylindriacl Lock - Hafele 1.00 pcs 1125.00 1,125.00
Entrance Cylindrical Knobset S32.SBK4007 US32D S/S Gr.2 -Sist 2.00 pcs 615.00 1,230.00
Privacy Cylindrical Knobset S32.SBK4002 US32D S/S Gr.2 - Siste 1.00 pcs 563.00 563.00
Yale Single Deadbolt, 8011 US32D S/S Finish - For Main Door 1.00 pc/s 600.00 600.00
Subtotal 14,284.00

FINISHING LABOR COST

Description Quantity Unit Unit Cost Amount
VIII. LABOR COST
Supervisor (1,000.00@7=7,000.00) 7000.00 7,000.00 1
Plumber (1,000.00@7=7,000.00) 7000.00 7,000.00 2
Carpenter (1000.00@18=18,000.00) 16200.00 16,200.00 2
Painter (2,000.00@24=48,000.00) 48000.00 48,000.00 5
Electrician (400.00@2=800.00) 800.00 800.00 1
Helper (700.00@18=12,600.00) 12600.00 12,600.00 2
Subtotal 91,600.00
PROJECT : Cordoba
LOCATION : Blk 2 Lot 31 Mallorca Villas
SUBJECT : Finishing Material and Labor Cost

SUMMARY
DIRECT COST
TOTAL MATERIALS COST 150,231.71
TOTAL LABOR COST 91,600.00
INDIRECT COST
CONTINGENCIES (5%) 12,091.59
CONTRACTOR'S PROFIT (15%) 36,274.76
VAT (12%) 29,019.80
TOTAL DIRECT COST : 241,831.71
TOTAL INDIRECT COST : 77,386.15
TOTAL COST : 319,217.85
bisor
plumber
carpenter
painter
electrician
helper
PROJECT : Cordoba
LOCATION : Blk 2 Lot 32 Mallorca Villas
SUBJECT : Finishing Material and Labor Cost

FINISHING MATERIAL COST

Description of Materials Quantity Unit Unit Cost Amount
I. CARPENTRY WORKS
Stair Requirements
Newel Post 4"x4"x8' TKD 1.00 pc 2130.00 2,130.00
Newel Post 3"x3"x3.5' TKD 2.00 pc 750.00 1,500.00
Handrail 2"x5"x10' TKD 2.00 pc 1500.00 3,000.00
Handrail Guide 2"x3"x10' TKD 2.00 kg 750.00 1,500.00
Stringer 2"x12"x12' Solid TKD 2.00 pcs 4080.00 8,160.00
Stair Tread 2'x12"x4' Solid TKD 1.00 pc 1360.00 1,360.00
Stair Tread 2'x12"x3' Solid TKD 4.00 pc 1020.00 4,080.00
Winding Tread 2"x4'x4' Solid TKD 1.00 pc 5440.00 5,440.00
Common Nails 3" 2.00 kg 37.00 74.00
Common Nails 4" 2.00 kg 50.00 100.00
Bedroom Cabinets, Kitchen Cabinets and Storage Cabinet
Marine Plywood 3/4" x 4' x 8' 8.00 pc 1300.00 10,400.00
Black Screw Pointed 2'' 100.00 pcs 5.00 500.00
Fin. Nail 1-1/2'' 2.00 kg 80.00 160.00
Drill Bit 1/8" 10.00 pcs 120.00 1,200.00
Stikwell 4.00 liter 180.00 720.00
Lacquer Primer Surfacer 1.00 gal 615.00 615.00
Automotive Lacquer White 2.00 gal 635.00 1,270.00
Lacquer Thiner 2.00 gal 380.00 760.00
Lacquer Putty 1.00 gal 800.00 800.00
Sanding Paper # 180 20.00 pcs 25.00 500.00
Sanding Paper # 360 20.00 pcs 25.00 500.00
Loose Pin Hinge 3-1/2"x3-1/2" 3.00 pairs 400.00 1,200.00
Subtotal 38,244.00

Description of Materials Quantity Unit Unit Cost Amount

II. PAINTING WORKS
Exterior Painting Requirements
Megacryl Semigloss Nesty Mustard 7.00 gals 821.75 5,752.25
Interior Painting Requirements
Automotive Lacquer White 6.00 gals 739.10 4,434.60
Megacryl Flat Latex White 6.00 gals 422.75 2,536.50
F200 Megacryl Sgloss, Unicorn 6.00 gals 555.75 3,334.50
Lacquer Primer Surfacer 6.00 gals 565.25 3,391.50
Lacquer Thinner 16.00 gals 359.10 5,745.60
 Lacquer Flo 14.00 gals 531.05 7,434.70
Liquid Tile Primer 1.00 gals 647.90 647.90
Liquid Tile Reducer 4.00 gals 323.50 1,294.00
Liquid Tile Semigloss White 3.00 gals 812.25 2,436.75
Polituff w/ Hardener 1.00 gal/s 560.00 560.00
Patching Compound 1.00 bag/s 242.35 242.35
NGR Penetrating Woodstain Mahogany 6.00 L 193.50 1,161.00
Fulatite 2.00 L 200.00 400.00
Clear Gloss 1.00 gal/s 492.10 492.10
Sanding Sealer 4.00 gals 516.00 2,064.00
Polyurethane topcoat clear w/ hardener 1.00 gal/s 867.35 867.35
Skim Coat 2.00 bags 450.00 900.00
Lacquer Putty 2.00 gals 553.85 1,107.70
Painting Works Consumables
Baby Roller Cotton 4" 10.00 pcs 25.00 250.00
Sanding Paper #100 80.00 pc/s 10.00 800.00
Sanding Paper #150 80.00 pc/s 6.70 536.00
Sanding Paper #360 60.00 pc/s 6.50 390.00
Paint Brush #1 8.00 pc/s 9.00 72.00
Paint Brush #2 8.00 pc/s 25.00 200.00
Masking Tape #1 30.00 pc/s 11.00 330.00
QDE White 1.00 gal/s 200.00 200.00
Newspapers 3.00 kgs 100.00 300.00
Rags 5.00 kgs 39.50 197.50
Subtotal 48,078.30

Description of Materials Quantity Unit Unit Cost Amount

III. PLUMBING WORKS
Kitchen Faucet Meco No. 626- for kitchen 1.00 sets 750.00 750.00
Faucet Meco No. 2219- for laundry 1.00 pcs 330.00 330.00
PVC P-Trap 1-1/2" 1.00 pcs 60.00 60.00
Basket Strainer 1.00 pcs 90.00 90.00
Angle Valve 1/2x3/8-No.14 (fittings for Meco No. 626) - Omega 1.00 pcs 160.00 160.00
Flexible Hose 3/8"x1/2"x16"- K&B (fittings for Meco 626) 1.00 pcs 190.00 190.00
HCG, P135S Cezanne EL LT Package White 1.00 sets 6299.10 6,299.10
American Standard Shower Set T105-21 SS In Wall Bath & Shower Fit 1.00 sets 1874.25 1,874.25
Stainless Floor Drain Strainer 4"x4" 10.00 pcs 218.40 2,184.00
Single Sink S/S 2218 for kitchen 1.00 pcs 700.00 700.00
PVC Solvent Cement 400cc 2.00 can/s 166.00 332.00
Teflon Tape - Britannia Brand 10.00 roll 12.50 125.00
Subtotal 12,969.35
 Description of Materials Quantity Unit Unit Cost Amount
IV. ELECTRICAL WORKS
2 gang switch w/ plate and cover rwp2 + (2pcs) rws1-A 3.00 sets 63.84 191.52
1 gang switch w/ plate and cover rwp1 + rws1-A 2.00 sets 39.90 79.80
1 gang with 3 way switch w/ plate and cover-wd701 2.00 sets 43.89 87.78
3 gang switch w/ plate and cover rwp2 + (3pcs) rws1-A 3.00 sets 87.78 263.34
Duplex Universal outlet w/ ground w/ plate and cover 8.00 sets 99.00 792.00
1 gang convenience outlet w/ plate and cover 1.00 sets 58.52 58.52
Receptacle E27 - FEDCRW104 White - Firefly 10.00 pcs 20.00 200.00
Cable outlet w/ plate and cover 3.00 sets 50.54 151.62
Telephone outlet w/ plate and cover wd901 3.00 sets 244.72 734.16
Aircon outlet w/ plate and cover wd901 2.00 sets 81.13 162.26
Electrical Tape 5.00 rolls 23.00 115.00
Cable Wire RG - 6 300m/roll 60.00 mtr 16.67 1,000.00
4 Pairs CAT5E UTP Telephone Cable 300m/roll 60.00 mtr 19.33 1,159.80
THHN Wire 8 AWG 8.0 sq.mm. 50.00 mtr 37.92 1,896.00
THHN Wire 12 AWG 3.5 sq.mm. 900.00 mtr 15.44 13,896.00
Service Entrance Post Requirements
RSC Pipe 1"x3m 1.00 pcs 290.00 290.00
Service Entrance Cap 1" diameter 1.00 pcs 32.00 32.00
PVC Conduit Male Adaptor 1" 1.00 pcs 149.00 149.00
Locknut 1" 1.00 pcs 11.00 11.00
Grounding Rod 5/8" galvanized 1.00 pcs 550.00 550.00
Grounding Clamp 5/8" galvanized 1.00 pcs 65.00 65.00
Electrical tape - Armak 4.00 rolls 23.00 92.00
Tox and Screw 8.00 pcs 10.00 80.00
RSC C-clamp 25mm diam. 8.00 pcs 2.80 22.40
THHN Wire 8.0mm.sq. 7lm-Black and 8lm-White 15.00 mtr 37.92 568.80
Subtotal 22,648.00

Description of Materials Quantity Unit Unit Cost Amount

V. TILE WORKS
Tile Grout White 1.00 bags 68.00 68.00
Tile Grout Beige 1.00 bags 65.21 65.21
Tile Adhesive 1.00 bag 169.20 169.20
Vinyl Flooring Steam Oak 4"x36"x1.3mm 5.00 boxes 933.53 4,667.65
Powerbond, Vinyl Adhesive 2.00 gals 544.00 1,088.00
Cement 30.00 bags 205.00 6,150.00
White Sand 2.50 cu.m. 720.00 1,800.00
Subtotal 14,008.06
 Description of Materials Quantity Unit Unit Cost Amount
VII. MISCELLANEOUS
Doors
2"X4" hardwood kd door jamb,0.80mx2.10m - for bedrooms 2.00 pc 1800.00 3,600.00
HDF Hollow Core Moulded Door 0.80 x 1.20 m Blundel Design 2.00 pc 1620.00 3,240.00
PVC Door and Jamb include ing 3pcs hinges with Louver, 0.60mx2.10 1.00 set 1050.00 1,050.00
Others
Concealed Hinges No. 1 Full Overlap 24.00 pcs 17.25 414.00
Drawer Knob S32.SSK7230.25SS - Sistema 6.00 pcs 105.00 630.00
Cabinet Handle SSP302H.200 S/S Handle - Sistema 4.00 pcs 350.00 1,400.00
Hanger Rod 1 lm (P375 per 3m) STM.CH006.CH 1.00 pcs 375.00 375.00
Hanger Rod Clip/ Bracket Oval 160.15.301 4.00 pcs 14.25 57.00
Lever Type w/ Cylindriacl Lock - Hafele 1.00 pcs 1125.00 1,125.00
Entrance Cylindrical Knobset S32.SBK4007 US32D S/S Gr.2 -Sistema 2.00 pcs 615.00 1,230.00
Privacy Cylindrical Knobset S32.SBK4002 US32D S/S Gr.2 - Sistema 1.00 pcs 563.00 563.00
Yale Single Deadbolt, 8011 US32D S/S Finish - For Main Door 1.00 pc/s 600.00 600.00
Subtotal 14,284.00

FINISHING LABOR COST

Description Quantity Unit Unit Cost Amount
VIII. LABOR COST
Supervisor (1,000.00@7=7,000.00) 7000.00 7,000.00 1
Plumber (1,000.00@7=7,000.00) 7000.00 7,000.00 2
Carpenter (1000.00@18=18,000.00) 16200.00 16,200.00 2
Painter (2,000.00@24=48,000.00) 48000.00 48,000.00 5
Electrician (400.00@2=800.00) 800.00 800.00 1
Helper (700.00@18=12,600.00) 12600.00 12,600.00 2
Subtotal 91,600.00
PROJECT : Cordoba
LOCATION : Blk 2 Lot 32 Mallorca Villas
SUBJECT : Finishing Material and Labor Cost

SUMMARY
DIRECT COST
TOTAL MATERIALS COST 150,231.71
TOTAL LABOR COST 91,600.00
INDIRECT COST
CONTINGENCIES (5%) 12,091.59
CONTRACTOR'S PROFIT (15%) 36,274.76
VAT (12%) 29,019.80
TOTAL DIRECT COST : 241,831.71
TOTAL INDIRECT COST : 77,386.15
TOTAL COST : 319,217.85
bisor
plumber
carpenter
painter
electrician
helper