DATE : January 24, 2020

PROJECT : CORDOVA CONDOMINIUM

DETAILS : Residential; 12-Storey
LOCATION : 138 Valero St, Salcedo Village, Makati City
SUBJECT : COST PROPOSAL

ITEM TOTAL UNIT

DESCRIPTION QTY UNIT UNIT COST
NO. COST

EXTERIOR
REPAIR AND REPAINTING OF WALLS
USING QI STONE LIQUID GRANITE
EXTERIOR WALLS 1,412 sq.m. 1,298 1,833,600

SUB-TOTAL - EXTERIOR 1,412 sq.m 1,833,600

TOTAL 1,833,600
Labor (Option) 2,127,461
Grand Total 3,961,061
DATE : January 24, 2020
PROJECT : CORDOVA CONDOMINIUM
DETAILS : Residential; 12-Storey
LOCATION : 138 Valero St, Salcedo Village, Makati City
SUBJECT : LABOR COST PROPOSAL

ITEM TOTAL UNIT

DESCRIPTION QTY UNIT UNIT COST
NO. COST

GENERAL REQUIREMENTS
Mobilization/Demobilization 1 lot 75,000 75,000
Temporary Facilities 1 lot 150,000 150,000
Temporary Power and Water
1 lot 25,000 25,000
Compsumption
Safety Requirements 1 lot 50,000 50,000
Bonds and Insurances 1 lot 120,000 120,000
Project Supervision 1 lot 60,000 60,000

Others: Equipment (Fabrication and

2 sets 400,000 800,000
Installation of Gondola and Monkey Ladder

SUB-TOTAL : GEN REQ 1,280,000

EXTERIOR
REPAIR AND REPAINTING OF WALLS
USING QI STONE LIQUID GRANITE
EXTERIOR WALLS 1,412 sq.m. 600 847,461

SUB-TOTAL - EXTERIOR 1,412 sq.m. 847,461

TOTAL 2,127,461
Overhead & Fee -
Total 2,127,461
9,431,344.99 0.0481 453,647.69
9,431,344.99 0.024 226,352.28

9,431,344.99 0.028 264,077.66

9,431,344.99 0.0264 248,987.51
9,431,344.99 0.0993 936,532.56

9,431,344.99 0.0516 486,657.40

DATE : January 24, 2020
PROJECT : CORDOVA CONDOMINIUM
DETAILS : Residential; 12-Storey
LOCATION : 138 Valero St, Salcedo Village, Makati City
SUBJECT : Supply and Application of Water Repellant

ITEM TOTAL UNIT

DESCRIPTION QTY UNIT UNIT COST
NO. COST

GENERAL REQUIREMENTS
Mobilization/Demobilization 1 lot 75,000 75,000
Temporary Facilities 1 lot 150,000 150,000
Temporary Power and Water
1 lot 25,000 25,000
Compsumption
Safety Requirements 1 lot 50,000 50,000
Bonds and Insurances 1 lot 120,000 120,000
Project Supervision 1 lot 60,000 60,000

Others: Equipment (Fabrication and

2 sets 400,000 800,000
Installation of Gondola and Monkey Ladder

SUB-TOTAL : GEN REQ 1,280,000

APPLICATION COST
REPAIR AND REPAINTING OF WALLS
USING ACRYLIC EMULSION
EXTERIOR WALLS 1,412 sq.m. 400 564,974
SUB-TOTAL - APPLICATION COST 564,974
MATERIAL COST
REPAIR AND REPAINTING OF WALLS
USING ACRYLIC EMULSION
EXTERIOR WALLS 1,412 sq.m. 71 100,283
SUB-TOTAL - MATERIAL COST 100,283

Gen Req + Application Cost 1,844,974

Material Cost 100,283
Total 1,945,257
 0.0481 0.00
0.024 0.00

0.028 0.00
0.0264 0.00
0.0993 0.00

0.0516 0.00

1,306.24
71.00
1,377.24
DATE : January 24, 2020
PROJECT : CORDOVA CONDOMINIUM
DETAILS : Residential; 12-Storey
LOCATION : 138 Valero St, Salcedo Village, Makati City
SUBJECT : Supply and Application of Elastomeric Paint

ITEM TOTAL UNIT

DESCRIPTION QTY UNIT UNIT COST
NO. COST

GENERAL REQUIREMENTS
Mobilization/Demobilization 1 lot 75,000 75,000
Temporary Facilities 1 lot 150,000 150,000
Temporary Power and Water
1 lot 25,000 25,000
Compsumption
Safety Requirements 1 lot 50,000 50,000
Bonds and Insurances 1 lot 120,000 120,000
Project Supervision 1 lot 60,000 60,000

Others: Equipment (Fabrication and

2 sets 400,000 800,000
Installation of Gondola and Monkey Ladder

SUB-TOTAL : GEN REQ 1,280,000

APPLICATION COST
REPAIR AND REPAINTING OF WALLS
USING ELASTOMERIC PAINT
EXTERIOR WALLS 1,412 sq.m. 450 635,596
SUB-TOTAL - APPLICATION COST 635,596
MATERIAL COST
REPAIR AND REPAINTING OF WALLS
USING ELASTOMERIC PAINT
EXTERIOR WALLS 1,412 sq.m. 176 248,589
SUB-TOTAL - MATERIAL COST 248,589

Gen Req + Application Cost 1,915,596

Material Cost 248,589
Total 2,164,184
 0.0481 0.00
0.024 0.00

0.028 0.00
0.0264 0.00
0.0993 0.00

0.0516 0.00

1,356.24
176.00
1,532.24
Project Name Test Project
Size (sqm) 3,247

Price Quote 1,400

Net Price 4,058,750
VAT 487,050
Total 4,545,800

VAT Input 156,453

Adjusted Price 4,215,203 1,298 /sqm

Cost of Goods 1,343,341

Contigiency 5% 67,167
Total Cost 1,410,509

Gross Profit 2,804,694 0.66537589151

Coverage Price Weight (kg)

EM Sealer 160 32.30 18
Purasafu - W 60 62.50 25
Line Purasafu - G 400 62.50 25
Multi Color 15 67.90 21
Water Repellant 140 90.00 18

Containers Reqd
Shipping Cost 2,500
Brokerage Fee 1,000

VAT 12%
Duty 3%

Inland Transportation 500

Total

Pricing
1,000 1,750
1,499 1,650
2,499 1,400
4,999 1,250
9,999 1,000
 Tanks Reqd Weight Cost Incl Weight Cost
21 378 678 ✘ 1 378 678
55 1,375 3,438 ✘ 1 1,375 3,438
9 225 563 ✘ 1 225 563
217 4,557 14,734 ✘ 1 4,557 14,734
24 432 2,160 ✘ 1 432 2,160
326 6,967 21,573 6,967 21,573
$ 6.64 $ 6.64
USD Conv Rate 52 PHP 345.48 52 PHP 345.48

1 1 1
2,500 2,500
1,000 1,000
-
$ 3,009 $ 3,009
$ 752 $ 752
$ 25,333 $ 25,333
500 500

$ 25,833 $ 25,833
USD Conv Rate 52 PHP 1,343,341.48 52 PHP 1,343,341.48
PHP 413.72 PHP 413.72
 3.14%
15.93%
2.61%
68.30%
10.01%
DATE : January 24, 2020
PROJECT : CORDOVA CONDOMINIUM
DETAILS : Residential; 12-Storey
LOCATION : 138 Valero St, Salcedo Village, Makati City
SUBJECT : Quantity Take-off

DESCRIPTION W H QTY AREA

Front Elevation
1 4.34 3 8 104.16
2 3.176 3 8 76.22
3 6.372 3 8 152.93

Openings
1 0.00
2 0.00
3 0.00
4 0.00
5 0.00
6 0.00
7 0.00

SUB-TOTAL : FRONT ELEVATION 333.31

REAR ELEVATION
1 3.328 3 8 79.87
2 5.455 3 8 130.92
3 3 8 0.00
Openings
1 0.00
2 0.00
3 0.00
4 0.00
5 0.00
6 0.00
7 0.00

SUB-TOTAL : REAR ELEVATION 210.79

RIGHT SIDE ELEVATION

1 22.591 3 8 542.18
2 3 8 0.00
3 3 8 0.00
Openings
1 0.00
2 0.00
 3 0.00
4 0.00
5 0.00
6 0.00
7 0.00
8 0.00
9 0.00
10 0.00
11 0.00
12 0.00
13 0.00

SUB-TOTAL : RIGHT SIDE ELEVATION 542.18

LEFT SIDE ELEVATION

1 10.787 3 8 258.89
2 3 8 0.00
3 3 8 0.00
Openings
1 0.00
2 0.00
3 0.00
4 0.00
5 0.00
6 0.00
7 0.00
8 0.00
9 0.00
10 0.00
11 0.00
12 0.00
13 0.00

SUB-TOTAL : LEFT SIDE ELEVATION 258.89

Total Area 1,345.18

Contingency 5% 67.26
Opening 0.00
Final Area 1,412.43