ERFE DESIGN MATERIAL BREAKDOWN

PROJECT : Studio A, Filinvest

LOCATION : Unit 3005 Studio A, Xavierville Ave., Quezon City
FLOOR AREA : +/- 56sq.m
CONSTRUCTION PERIOD : 45 Days

Material Cost
Particulars Quantity Unit Cost per Quantity (Raw)
GENERAL REQUIRMENTS
Construction Bond 1 lot -
Demolition Works 1 lot 5,000.00 5,000.00
Mobilization/Demobilization 1 lot
General Cleaning 1 lot
Total Price 5,000.00
ARCHITECTURAL / CIVIL WORKS
CARPENTRY WORKS
Scope of Work: Supply and installation of sliding door cabinet, kitchen cabinet, wood planks for accent walls, and
installation of wall decors
1/2" Marine Plywood 72 pcs. 700.00 50,400.00
Nails, Screw, Etc. 1 lot 5,000.00 5,000.00
Formica Laminate Grain 4 roll 1,000.00 4,000.00
Stickwell 3 pcs. 150.00 450.00
40% of material cost for the labor Cost 1 lot 20,540.00 20,540.00
Total Price 80,390.00
Note: Prices are just estimated market price kindly adjust pricing with marked up cost.
FINISHES WORKS
Scope of Work: Supply and installation of wallpapers, mirrors, tuffted headboard and painting works
Boysen Flat Latex with Primer 2 gal 450.00 900.00
Boysen Semi-Gloss Paint with Primer 2 gal 450.00 900.00
Boysen Oil Wood Stain 6 gal 520.00 3,120.00
Boysen Lacquer Sanding Sealer #1254 6 gal 567.05 3,402.30
Boysen Clear Gloss Lacquer #1250 6 gal 548.00 3,288.00
Boysen Quick Drying Enamel 2 gal 550.00 1,100.00
Installation of Mirrors 8.83 sq.m 400.00 3,532.00
Installation of Tempered Glass 26.748 sq.ft. 210.00 5,617.08
Installation of Wallpaper 1 roll 5,000.00 5,000.00
40% of material cost for labor Cost 1 lot 8,280.00 8,280.00
Total Price 35,139.38
Note: Prices are just estimated market price kindly adjust pricing with marked up cost.
PLUMBING WORKS
MASONRY WORKS
Scope of Work: Supply and installation of bathtub, backsplash
Various Toilet Accessories 1 lot 4,000.00 4,000.00
Counter Top (Sink) (300 x 600 mm) 1 pcs. 200.00 200.00
Wall Tiles (Kitchen Backsplash) 100 pcs. 30.00 3,000.00
Tile Grout 4 pcs. 250.00 1,000.00
Sealant/Adhesives 1 pack 450.00 450.00
Caulking Gun 1 pc 200.00 200.00
40% of material cost for labor Cost inclusive of allowance and tools 1 lot 36,220.00
rental 36,220.00
Total Price 45,070.00
Note: Prices are just estimated market price kindly adjust pricing with marked up cost.
ELECTRICAL WORKS
Scope of Work: Supply and installation of various lighting fixture, Outlets, etc.
12 Watts Ceiling Light (Daylight) 5 pcs. 300.00 1,500.00
Electrical Supplies 1 lot 30,000.00 30,000.00
40% of material cost for labor Cost inclusive of allowance and tools
1 lot 16,392.00 16,392.00
rental
Total Price 47,892.00
Note: Prices are just estimated market price kindly adjust pricing with marked up cost.
OTHER WORKS
Scope of Work:Supply and installation of Furnishings
Blinds 7 pcs 300.00 2,100.00
Towel Racks 3 pcs 320.00 960.00
40% of material cost for labor Cost inclusive of allowance and tools
1 lot 16,392.00 16,392.00
rental
Total Price 19,452.00
Total Cost 232,943.38
Sum of Labor Cost 81,432.00
 ERFE DESIGN MATERIAL BREAKDOWN

PROJECT : Studio A, Filinvest

LOCATION : Unit 3005 Studio A, Xavierville Ave., Quezon City
FLOOR AREA : +/- 56sq.m
CONSTRUCTION PERIOD : 45 Days

Material Cost
Particulars Quantity Unit Cost per Quantity (Raw)
GENERAL REQUIRMENTS
Construction Bond 1 lot -
Demolition Works 1 lot 5,000.00 5,000.00
Mobilization/Demobilization 1 lot
General Cleaning 1 lot
Total Price 5,000.00
ARCHITECTURAL / CIVIL WORKS
CARPENTRY WORKS
Scope of Work: Supply and installation of sliding door cabinet, kitchen cabinet, wood planks for accent walls, and
installation of wall decors
1/2" Marine Plywood 102 pcs. 700.00 71,400.00
Nails, Screw, Etc. 1 lot 5,000.00 5,000.00
Formica Laminate Grain 10 roll 1,500.00 15,000.00
Stickwell 10 pcs. 200.00 2,000.00
40% of material cost for the labor Cost 1 lot 20,540.00 20,540.00
Total Price 113,940.00
Note: Prices are just estimated market price kindly adjust pricing with marked up cost.
FINISHES WORKS
Scope of Work: Supply and installation of wallpapers, mirrors, tuffted headboard and painting works
Boysen Flat Latex with Primer 4 gal 450.00 1,800.00
Boysen Semi-Gloss Paint with Primer 4 gal 450.00 1,800.00
Boysen Oil Wood Stain 13 gal 520.00 6,760.00
Boysen Lacquer Sanding Sealer #1254 13 gal 567.05 7,371.65
Boysen Clear Gloss Lacquer #1250 13 gal 548.00 7,124.00
Boysen Quick Drying Enamel 3 gal 550.00 1,650.00
Installation of Mirrors 10.22 sq.m 400.00 4,088.00
Installation of Tempered Glass 26.748 sq.ft. 210.00 5,617.08
Installation of Wallpaper 2 roll 5,000.00 10,000.00
Tuffted Headboard 1.4 sq.m
40% of material cost for labor Cost 1 lot 8,280.00 8,280.00
Total Price 54,490.73
Note: Prices are just estimated market price kindly adjust pricing with marked up cost.
PLUMBING WORKS
MASONRY WORKS
Scope of Work: Supply and installation of bathtub, backsplash
Various Toilet Accessories 1 lot 4,000.00 4,000.00
Counter Top (Sink) (300 x 600 mm) 1 pcs. 200.00 200.00
Wall Tiles (Kitchen Backsplash) 179 pcs. 30.00 5,370.00
Tile Grout 4 pcs. 250.00 1,000.00
Sealant/Adhesives 1 pack 450.00 450.00
Caulking Gun 1 pc 200.00 200.00
40% of material cost for labor Cost inclusive of allowance and tools
1 lot 36,220.00 36,220.00
rental
Total Price 47,440.00
Note: Prices are just estimated market price kindly adjust pricing with marked up cost.
ELECTRICAL WORKS
Scope of Work: Supply and installation of various lighting fixture, Outlets, etc.
7 Watts Pinlight (3000K) 11 pcs. 100.00 1,100.00
12 Watts Ceiling Light (Daylight) 6 pcs. 300.00 1,800.00
Philips LED T5 11 watts code 11T5HE/34-830/IF14/G/DIM 10/1 1 pcs. 1,200.00 1,200.00
Philips LED T5 8 watts code 8T5HE/22-830/IF10/G/DIM 10/1 1 pcs. 500.00 500.00
2 Gang Universal Outlet 7 pcs. 200.00 1,400.00
Electrical Supplies 1 lot 30,000.00 30,000.00
40% of material cost for labor Cost inclusive of allowance and tools 1 lot 16,392.00 16,392.00
rental
Total Price 52,392.00
Note: Prices are just estimated market price kindly adjust pricing with marked up cost.
OTHER WORKS
Scope of Work:Supply and installation of Furnishings
Acacia Bunk Bed 1 set 87,500.00 87,500.00
Acacia Masters 1 set 75,000.00 75,000.00
Acacia Table 1 set 15,000.00 15,000.00
Combi Blinds 7 pcs 2,800.00 19,600.00
Towel Racks 3 pcs 320.00 960.00
40% of material cost for labor Cost inclusive of allowance and tools
1 lot 16,392.00 16,392.00
rental
Total Price 214,452.00
Total Cost 487,714.73
Sum of Labor Cost 81,432.00
 Ampere
Load Description Watts Volt Volt-Ampere
Load
Oven Toaster 700 240 700.00 2.92 2nd shelf
Microwave Oven 1400 240 1,400.00 5.83 1st shelf
Convection Oven 2000 240 2,000.00 8.33 4th shelf
Induction Stove 3200 240 3,200.00 13.33
Range Hood 165 240 165.00 0.69
Washing Machine 2000 240 2,000.00 8.33
TV 43" 95 240 95.00 0.40
TV 32" 60 240 60.00 0.25
Rice Cooker 1003 240 1,003.00 4.18
Kettle 2400 240 2,400.00 10.00
Heater 3500 240 3,500.00 14.58
Airpot 994 240 994.00 4.14
Laptop 3.65
Ref
Living Area AC 1118.55 1.5 hp
BR1 AC 596.56 0.8 hp
BR2 AC 596.56 0.8 hp

Ampere
Load Description Watts Volt Volt-Ampere
Load
Main 240 24,000.00 100.00
Lightings C.O Via Contractor 240 4,800.00 20.00
Lightings C.O & E.F. 240 4,800.00 20.00
Water Heater 240 4,800.00 20.00
Washing Machine 240 4,800.00 20.00
Hot Plate 240 7,680.00 32.00
Aircon B2 240 7,680.00 32.00
Aircon B1 240 7,680.00 32.00
Aircon Living/Dining 240 7,680.00 32.00
Spare 240