PROJECT LOCATION: SANTIAGO ISABELA

PROJECT TITLE: KIOSK

PREPARED BY: ARCH. ANGELO BULAN

MATERIAL COST
1" FINISHING NAIL
WOOD CLUE/ stick well
SAND PAPER # 20
SAND PAPER # 60
formica 1.2 x 2.4m
hinge
drawer guild

kl
gals.
roll
roll
pcs
pcs
pairs

1
3
1
1
1
15
4

70
500
500
500
2000
50
100

70.00
1,500.00
500.00
500.00
2,000.00
750.00
400.00

tinting color enamel

paint reducer
lacquer thinner
paint brush
baby roler omega
pallet
pail
stuppa
home buddy filler w/ hardiner white

pcs
gals
gals
pcs
pcs
pcs
pcs
kls
gals

10
5
5
5
5
2
3
5
5

50
500
500
50
70
70
90
60
500

500.00
2,500.00
2,500.00
250.00
350.00
140.00
270.00
300.00
2,500.00

potty filler
lt primer white
top coat
masking tape 3/4
top coat clear

gals
pails
gals
pcs
pails

5
2
6
10
3

500
1500
600
50
1500

electrical works

ln. M
materials cost

3000

2,500.00
3,000.00
3,600.00
500.00
4,500.00
6,000.00
35,130

I.PREPARATION

quantity
2
3
3

days
2
2
4

rate
350
250
250

labor
labor

quantity
8
8

days
10
10

rate
250
250

labor
labor

6
6

10
10

250
250

quantity

days

rate

5
5
6

10
10
36

250
250
250

12

250

6
5

30
35

250
250

10

60

250

quantity

days

rate

labor
labor

6
6

15
15

250
250

beam and slab @ second

labor
column
labor
stair
labor
slab for ground floor
labor

10
10

60
60

250
250

5
5

30
20

250
250

lay out of column position

skilled
clearing and materials storaglabor
fencing
labor

II. EARTHWORKS
excavation
tie beam
footing
fill
tie beam / flooring
footing

III.CONCRETE WORKS
tie beam
labor
footing
labor
column
labor
slab @ ground floor
labor
slab and beam @ econdlabor
stair
labor
forms
labor

IV.STEEL WORKS
tie beam
footing

V. MASONRY WORKS

A. chb layout
PORCH area

skilled
labor

quantity
2
2

living area

skilled
labor

2
2

6
6

350
250

office area

skilled
labor

2
2

6
6

350
250

toilet

skilled
labor

1
2

6
6

350
250

kitchen

skilled
labor

2
2

6
6

350
250

dining way

skilled
labor

2
2

6
6

350
250

stair

skilled
labor

2
2

6
6

350
250

room 1

skilled
labor

2
2

6
6

350
250

room 2

skilled
labor

2
2

6
6

350
250

room3

skilled
labor

2
2

6
6

350
250

common area

skilled
labor

2
2

6
6

350
250

toilet and closet

skilled
labor

2
2

3
3

350
250

toilet and closet

skilled
labor
skilled
labor
skilled
labor

2
2
2
2
2
2

3
3
6
6
10
10

350
250
350
250
350
250

room 4

skilled
labor

2
2

10
10

350
250

room5

skilled

350

rerrace
room 3

days
6
6

rate
350
250

labor

250

common area

skilled
labor

2
2

10
10

350
250

toilet and closet

skilled
labor

2
2

6
6

350
250

rerrace

skilled

350

strairarea

labor
skilled
labor

2
2
2

6
6
6

250
350
250

stair

skilled
labor

2
2

6
6

350
250

parapet wal

skilled
labor

2
2

15
15

350
250

PORCH area

skilled
labor

quantity
2
2

days
8
8

rate
350
250

living area

skilled
labor

2
2

8
8

350
250

office area

skilled
labor

2
2

8
8

350
250

toilet

skilled
labor

1
2

5
5

350
250

kitchen

skilled
labor

2
2

8
8

350
250

dining way

skilled
labor

2
2

8
8

350
250

stair

skilled
labor

2
2

8
8

350
250

room 1

skilled
labor

2
2

8
8

350
250

room 2

skilled

350

B. plastering

labor

250

skilled

350

labor

250

common area

skilled
labor

2
2

8
8

350
250

toilet and closet

skilled
labor

2
2

6
6

350
250

toilet and closet

skilled
labor
skilled
labor
skilled
labor

2
2
2
2
2
2

6
6
6
6
8
8

350
250
350
250
350
250

room 4

skilled
labor

2
2

8
8

350
250

room5

skilled
labor

2
2

8
8

350
250

common area

skilled
labor

2
2

8
8

350
250

toilet and closet

skilled
labor

2
2

6
6

350
250

rerrace

skilled
labor
skilled

2
2
2

6
6
6

350
250
350

labor

250

stair

skilled
labor

2
2

6
6

350
250

parapet wal

skilled
labor

2
2

10
10

350
250

CO
1
1
1

LO
12
12
12

rate
250
250
250

3
3

16
10

250
250

room3

rerrace
room 3

strairarea

VI. ELECTRICAL WORKS

6
8
1
1
1
2
1

250
250
250
250
250
250
250

21

50

days
15
15
5
5

rate
350
250
350
250

quantity
1
1
1
1
1
1
1
1
1
1

days
10
10
10
10
10
10
10
10
10
10

rate
350
250
350
250
350
250
350
250
350
250

days
days
10
10

rate
rate
350
250

PANEL BOARD

VIII. ROOFING
quantity
2
2
2
2

TRUSSES INSTALATION
ROOFING INSTALATION

IX. PLUMING AND WATER LINE WORKS

KITCHEN AND TOILET AND skilled
labor
1
skilled
labor
2
skilled
labor
3
skilled
labor
4
skilled
labor

X.CAPENTRY WORKS

PORCH area

skilled
labor

quantity
quantity
3
3

living area

skilled
labor

3
3

15
15

350
250

office area

skilled

10

350

labor

10

250

toilet

skilled
labor

2
2

6
6

350
250

kitchen

skilled
labor

3
3

10
10

350
250

dining way

skilled
labor

3
3

10
10

350
250

stair

skilled
labor

3
3

5
5

350
250

room 1

skilled
labor

3
3

12
12

350
250

room 2

skilled
labor

3
3

12
12

350
250

room3

skilled
labor

3
3

12
12

350
250

common area

skilled
labor

3
3

12
12

350
250

toilet and closet

skilled
labor

3
3

3
3

350
250

toilet and closet

skilled
labor
skilled
labor
skilled
labor

3
3
3
3
3
3

3
3
6
6
10
10

350
250
350
250
350
250

room 4

skilled
labor

3
3

10
10

350
250

room5

skilled
labor

3
3

15
15

350
250

common area

skilled
labor

3
3

15
15

350
250

toilet and closet

skilled
labor

3
3

6
6

350
250

rerrace

skilled
labor

3
3

6
6

350
250

rerrace
room 3

strair

skilled
labor

3
3

6
6

350
250

stair

skilled
labor

3
3

10
10

350
250

PORCH area

skilled
labor

quantity
quantity
3
3

days
days
3
3

rate
rate
350
250

living area

skilled
labor

3
3

3
3

350
250

office area

skilled
labor

3
3

3
5

350
250

toilet

skilled
labor

2
2

3
3

350
250

kitchen

skilled
labor

3
3

3
3

350
250

dining way

skilled
labor

3
3

3
5

350
250

stair

skilled
labor

3
3

3
3

350
250

room 1

skilled
labor

3
3

3
3

350
250

room 2

skilled
labor

3
3

5
5

350
250

room3

skilled
labor

3
3

5
5

350
250

common area

skilled
labor

3
3

5
5

350
250

toilet and closet

skilled
labor

2
2

5
5

350
250

toilet and closet

skilled

350

X.TILE WORKS

labor
skilled
labor
skilled
labor

2
3
3
3
3

5
5
5
5
5

250
350
250
350
250

room 4

skilled
labor

3
3

5
5

350
250

room5

skilled
labor

3
3

5
5

350
250

common area

skilled
labor

3
3

5
5

350
250

toilet and closet

skilled
labor

2
2

5
5

350
250

rerrace

skilled
labor
skilled
labor

3
3
3
3

5
5
5
5

350
250
350
250

skilled
labor
skilled
labor

3
3
3
3

5
5
5
5

350
250
350
250

rerrace
room 3

strair

stair
DECK

X.TILE WORKS

labor cost
1,400.00
1,500.00
3,000.00
5,900

1,770.00

4,130.00

TOTAL COST OF LABOR CO

DOWN PAYMENT

labor cost
20,000.00
20,000.00

BALANCE

15,000.00
15,000.00
70,000

21,000.00

49,000.00

I.PREPARATION
labor cost

lay out of column position

12,500.00
12,500.00
54,000.00

clearing and materials storag

fencing

18,000.00

II. EARTHWORKS

45,000.00
43,750.00

excavation
tie beam
footing
fill
tie beam / flooring
footing

150,000.00
335,750

100,725.00

235,025.00

labor cost
22,500.00
22,500.00

III.CONCRETE WORK

150,000.00
150,000.00
37,500.00
25,000.00
407,500

122,250.00

285,250.00

tie beam
footing
column
slab @ ground floor
slab and beam @ econd
stair
forms

IV.STEEL WORKS
labor cost
4,200.00
3,000.00
4,200.00
3,000.00

tie beam
footing
beam and slab @ secon
column
stair
slab for ground floor

4,200.00
3,000.00
2,100.00
3,000.00

V. MASONRY WORK
A. chb layout

4,200.00
3,000.00

staff area

4,200.00
3,000.00

atty's office

4,200.00
3,000.00

stall area

4,200.00
3,000.00

toilet

4,200.00
3,000.00

kitchen

4,200.00
3,000.00

hall way

4,200.00
3,000.00

back concrete fence

2,100.00
1,500.00

rentable sapce 1

2,100.00
1,500.00
4,200.00
3,000.00
7,000.00
5,000.00

rentable sapce 2

rentable sapce 3

7,000.00
5,000.00

toilet and service area

4,200.00

toilet and service area

3,000.00
7,000.00
5,000.00

toilet and service area

corridor

4,200.00
3,000.00
4,200.00

B. plastering

3,000.00
4,200.00
3,000.00

staff area

4,200.00
3,000.00

atty's office

10,500.00
7,500.00

stall area

toilet
181,500

54,450.00

127,050.00
kitchen

labor cost
5,600.00
4,000.00

hall way

5,600.00
4,000.00

back concrete fence

5,600.00
4,000.00

rentable sapce 1

1,750.00
2,500.00

rentable sapce 2

5,600.00
4,000.00

rentable sapce 3

5,600.00
4,000.00

toilet and service area

5,600.00
4,000.00

toilet and service area

5,600.00
4,000.00

toilet and service area

5,600.00

corridor

4,000.00
5,600.00
4,000.00

VI. ELECTRICAL W

5,600.00
4,000.00

kitchen
toilet abd bath
clerical room

4,200.00
3,000.00

atty's office
stall
hallway
Toilet and bath
services area
storage
front area

4,200.00
3,000.00
4,200.00
3,000.00
5,600.00
4,000.00

SECOND FLOOR
rentable space 1
rentable space 2
rentable space 3
hall way

5,600.00
4,000.00
5,600.00
4,000.00

VIII. ROOFING

5,600.00
4,000.00

TRUSSES INSTALATION
4,200.00
3,000.00

ROOFING INSTALATION

4,200.00
3,000.00
4,200.00
3,000.00

IX. PLUMING AND WAT

4,200.00
3,000.00

KITCHEN AND TOILET AND

7,000.00
5,000.00

rentable space 1
201,050

60,315.00

140,735.00

rentable space 2
rentable space 3

labor cost
3,000.00
3,000.00
3,000.00
12,000.00
7,500.00

X.CAPENTRY WORKS

3,000.00
2,000.00
250.00
250.00
250.00
500.00
250.00

KITCHEN CABINET
ATTY'S FILLING CABINET
CORRIDOR CEINLING

RENTABLE SPACE 1 CEINL

22,050.00
57,050

17,115.00

39,935.00

RENTABLE SPACE 2 CEINL

RENTABLE SPACE 3 CEINL

labor cost
10,500.00
7,500.00
3,500.00
2,500.00

XI.TILE WORKS

KITCHEN ( flooring and coun

24,000

7,200.00

16,800.00
ATTY'S OFFICE (flooring)
STAFF ROOM (flooring)

RENTABLE SPACE 1 (floorin

labor cost
3,500.00
2,500.00
3,500.00
2,500.00
3,500.00
2,500.00
3,500.00
2,500.00
3,500.00
2,500.00

RENTABLE SPACE 2(flooring

RENTABLE SPACE 3 (floorin

CR 1 (floor and wall)
CR 2 (floor and wall)
30,000.00
CR3 (floor and wall)
30,000

labor cost
labor cost
10,500.00
7,500.00
15,750.00
11,250.00
10,500.00

CR 4 (floor and wall)

7,500.00
4,200.00
3,000.00
10,500.00
7,500.00
10,500.00
7,500.00
5,250.00
3,750.00
12,600.00
9,000.00
12,600.00
9,000.00
12,600.00
9,000.00
12,600.00
9,000.00
3,150.00
2,250.00
3,150.00
2,250.00
6,300.00
4,500.00
10,500.00
7,500.00
10,500.00
7,500.00
15,750.00
11,250.00
15,750.00
11,250.00
6,300.00
4,500.00
6,300.00
4,500.00

6,300.00
4,500.00
10,500.00
7,500.00
103,950

labor cost
labor cost
3,150.00
2,250.00
3,150.00
2,250.00
3,150.00
3,750.00
2,100.00
1,500.00
3,150.00
2,250.00
3,150.00
3,750.00
3,150.00
2,250.00
3,150.00
2,250.00
5,250.00
3,750.00
5,250.00
3,750.00
5,250.00
3,750.00
3,500.00
2,500.00
3,500.00

31,185.00

72,765.00

2,500.00
5,250.00
3,750.00
5,250.00
3,750.00
5,250.00
3,750.00
5,250.00
3,750.00
5,250.00
3,750.00
3,500.00
2,500.00
5,250.00
3,750.00
5,250.00
3,750.00
5,250.00
3,750.00
5,250.00
3,750.00
133,050

39,915.00

150000

1,699,750

1,699,750

393,240

150,000

1,549,750

TOTAL COST OF LABOR COST

521,820 pesos

DOWN PAYMENT

150,000 pesos

BALANCE

371,820 pesos

percentage
100%

I.PREPARATION

0.5%

7,463.40

lay out of column position

0.20%

371,820

clearing and materials storage set up

0.20%
0.10%

371,820
371,820

5%
1.0%

37,182.00
371,820

1.0%

371,820

2.0%

371,820

1.0%

371,820

15%
2.0%

55,773.00
371,820

2.0%
2.0%

371,820
371,820

2.0%
3.0%

371,820
371,820

2.0%
2.0%

371,820
371,820

II. EARTHWORKS
excavation
tie beam

tie beam / flooring

III.CONCRETE WORKS
tie beam

slab @ ground floor

slab and beam @ econd floor

IV.STEEL WORKS

13%
2.0%
2.0%
3.0%
2.0%
2.0%
2.0%

44,618.00
371,820
371,820
371,820
371,820
371,820
371,820

20.5%

74,364.00

2.5%

371,820

2.0%

371,820

2.0%

371,820

0.5%

371,820

2.0%

371,820

1.0%

371,820

back concrete fence

1.0%

371,820

rentable sapce 1

2.0%

371,820

rentable sapce 2

2.0%

371,820

rentable sapce 3

2.0%

371,820

toilet and service area

0.5%

371,820

toilet and service area

0.5%

371,820

tie beam
beam and slab @ second floor

slab for ground floor

V. MASONRY WORKS
A. chb layout

atty's office

toilet and service area

0.5%

371,820

2.0%

371,820

25%

74,364.00

3.0%

371,820

3.0%

371,820

1.0%

371,820

1.0%

371,820

2.5%

371,820

2.0%

371,820

back concrete fence

1.0%

371,820

rentable sapce 1

2.5%

371,820

rentable sapce 2

2.5%

371,820

rentable sapce 3

2.5%

371,820

toilet and service area

1.0%

371,820

toilet and service area

1.0%

371,820

toilet and service area

1.0%

371,820

1.0%

371,820

B. plastering

atty's office

VI. ELECTRICAL WORKS

3%
0.1%
0.1%
0.1%

11,154.60
371,820
371,820
371,820

0.1%
0.1%
0.1%
0.1%
0.1%
0.1%
0.1%

371,820
371,820
371,820
371,820
371,820
371,820
371,820

0.5%
0.5%
0.5%
0.5%

371,820
371,820
371,820
371,820

5%

18,591.00

TRUSSES INSTALATION

2.5%

371,820

ROOFING INSTALATION

2.5%

371,820

3%

11,154.00

KITCHEN AND TOILET AND BATH

1.0%

371,820

rentable space 1

1.0%

371,820

rentable space 2

0.5%

371,820

rentable space 3

0.5%

371,820

5%

18,591.00

toilet abd bath

clerical room
atty's office

Toilet and bath

services area

SECOND FLOOR
rentable space 1
rentable space 2
rentable space 3

VIII. ROOFING

IX. PLUMING AND WATER LINE WORKS

X.CAPENTRY WORKS

KITCHEN CABINET

0.5%

371,820

ATTY'S FILLING CABINET

1.0%

371,820

CORRIDOR CEINLING

1.0%

371,820

RENTABLE SPACE 1 CEINLING

1.0%

371,820

RENTABLE SPACE 2 CEINLING

1.0%

371,820

RENTABLE SPACE 3 CEINLING

0.5%

371,820

5%

18,591.00

KITCHEN ( flooring and counter top)

0.5%

371,820

ATTY'S OFFICE (flooring)

0.5%

371,820

STAFF ROOM (flooring)

0.5%

371,820

RENTABLE SPACE 1 (flooring and counter top)

0.5%

371,820

RENTABLE SPACE 2(flooring and counter top)

0.5%

371,820

RENTABLE SPACE 3 (flooring)

0.5%

371,820

CR 1 (floor and wall)

0.5%

371,820

CR 2 (floor and wall)

0.5%

371,820

CR3 (floor and wall)

0.5%

371,820

CR 4 (floor and wall)

0.5%

371,820

XI.TILE WORKS

TOTAL COST OF LABOR COST

DOWN PAYMENT
BALANCE

I.PREPARATION
743.64

II. EARTHWORKS

743.64
371.82
1,859.10

excavation
fill

III.CONCRETE WORKS
3,718.20
3,718.20

IV.STEEL WORKS

7,436.40

V. MASONRY WORKS
A. chb layout
B. plastering

3,718.20
18,591.00

VI. ELECTRICAL WORK

7,436.40
7,436.40
7,436.40

35,322.90

VIII. ROOFING

IX. PLUMING AND WATER LIN

7,436.40
11,154.60

X.CAPENTRY WORKS

7,436.40
7,436.40
55,773.00

XI.TILE WORKS

7,436.40
7,436.40
11,154.60
7,436.40
7,436.40
7,436.40

14,872.80

48,336.60

9,295.50

7,436.40

7,436.40

1,859.10

7,436.40

3,718.20

3,718.20

7,436.40

7,436.40

7,436.40

1,859.10

1,859.10

1,859.10
7,436.40
76,223.10

11,154.60

11,154.60

3,718.20

3,718.20

9,295.50

7,436.40

3,718.20

9,295.50

9,295.50

9,295.50

3,718.20

3,718.20

3,718.20
3,718.20

92,955.00

371.82
371.82
371.82
371.82
371.82
371.82
371.82
371.82
371.82
371.82

1,859.10
1,859.10
1,859.10
1,859.10
11,154.60

9,295.50
9,295.50
18,591.00

3,718.20
3,718.20
1,859.10
1,859.10
11,154.60

1,859.10
3,718.20
3,718.20
3,718.20
3,718.20
1,859.10
18,591.00

1,859.10
1,859.10
1,859.10
1,859.10
1,859.10
1,859.10
1,859.10
1,859.10
1,859.10
1,859.10
18,591.00

TOTAL

TOTAL
371,820.00

422,015.70

OST OF LABOR COST

521,820 pesos
150,000 pesos
371,820 pesos

ARATION

percentage
100%

labor cost

0.5%

371,820

1,859.10

5%

371,820

18,591.00

15%

371,820

55,773.00

13%

371,820

48,336.60

20.5%

371,820

76,223.10

25%

371,820

92,955.00

3%

371,820

11,154.60

5%

371,820

18,591.00

MING AND WATER LINE WORKS

3%

371,820

11,154.60

NTRY WORKS

5%

371,820

18,591.00

5%

371,820

18,591.00

THWORKS

NCRETE WORKS

EL WORKS

SONRY WORKS

LECTRICAL WORKS

TOTAL=

371,820.00

I.PREPARATION
lay out of column positskilled
clearing and materials labor
fencing
labor

quantity
2
3
3

days
1
2
4

rate labor cost

350 700.00
250 ###
250 ###
5,200

I.PREPARATION
lay out of column position
skilled
clearing and materials storage labor

quantity
2
3

days
1
1

rate
500
300

labor cost
1,000.00
900.00
1,900

II. EARTHWORKS
excavation
tie beam
footing
fill
tie beam / flooring
footing

labor
labor

quantity
8
8

days
2
2

rate
300
300

labor cost
4,800.00
4,800.00

labor
labor

2
2

4
1

300
300

2,400.00
600.00
12,600

III.CONCRETE WORKS
tie beam
footing
column
slab @ ground floor
slab and beam
forms

days

rate

labor
labor
labor

quantity
6
6
6

2
2
5

300
300
300

labor
labor
labor

6
6
2

2
2
3

300
300
300

labor cost
3,600.00
3,600.00
9,000.00
3,600.00
3,600.00
1,800.00
25,200

IV.STEEL WORKS
tie beam
footing
beam
column
slab for ground floor

labor
labor
labor
labor
labor

quantity
2
2
2
2
5

days

rate

2
1
5
3
1

300
300
300
300
300

labor cost
1,200.00
600.00
3,000.00
1,800.00
1,500.00
8,100

V. MASONRY WORKS
A. chb layout
PORCH area

skilled
labor

quantity
2
2

days
2
2

rate
450
300

labor cost
1,800.00
1,200.00

living area

skilled
labor

2
2

3
3

450
300

2,700.00
1,800.00

room 1 area

skilled
labor

2
2

3
3

450
300

2,700.00
1,800.00

room 2

skilled
labor

2
2

3
3

450
300

2,700.00
1,800.00

room 3

skilled
labor

2
2

3
3

450
300

2,700.00
1,800.00

dining way

skilled
labor

2
2

3
3

450
300

2,700.00
1,800.00

kitchen

skilled
labor

2
2

3
3

450
300

2,700.00
1,800.00
30,000

A. Platering
PORCH area

skilled
labor

quantity
2
2

living area

skilled
labor

2
2

3
3

450
300

2,700.00
1,800.00

room 1 area

skilled
labor

2
2

4
4

450
300

3,600.00
2,400.00

room 2

skilled
labor

2
2

4
4

450
300

3,600.00
2,400.00

room 3

skilled
labor

2
2

4
4

450
300

3,600.00
2,400.00

dining way

skilled
labor

2
2

3
3

450
300

2,700.00
1,800.00

kitchen

skilled
labor

2
2

3
3

450
300

2,700.00
1,800.00

days
3
3

rate
450
300

labor cost
2,700.00
1,800.00

36,000

VI. ELECTRICAL WORKS

PANEL BOARD

CO
1
1
1

LO
12
12
12
1

rate
250
250
250
500

labor cost
3,000.00
3,000.00
3,000.00
500.00

9,500

VIII. ROOFING
quantity
2
2
2
2

TRUSSES INSTALATION
ROOFING INSTALATION

days
10
10
5
5

rate
350
250
350
250

labor cost
7,000.00
5,000.00
3,500.00
2,500.00 18,000

days
3
3

rate
500
250

labor cost
3,000.00
1,500.00

IX. PLUMING AND WATER LINE WORKS

KITCHEN AND TOILET AND Bskilled
labor

quantity
2
2

4,500

V.CARPENTRY WORKS

PORCH area

skilled
labor

quantity
2
2

days
3
3

rate
450
300

labor cost
2,700.00
1,800.00

living area

skilled
labor

2
2

3
3

450
300

2,700.00
1,800.00

room 1 area

skilled
labor

2
2

3
3

450
300

2,700.00
1,800.00

room 2

skilled
labor

2
2

3
3

450
300

2,700.00
1,800.00

room 3

skilled
labor

2
2

3
3

450
300

2,700.00
1,800.00

dining way

skilled
labor

2
2

3
3

450
300

2,700.00
1,800.00

kitchen

skilled
labor

2
2

3
3

450
300

2,700.00
1,800.00
31,500

V.TILE WORKS

PORCH area

skilled
labor

quantity
2
2

days
2
2

rate
450
300

labor cost
1,800.00
1,200.00

living area

skilled
labor

2
2

4
4

450
300

3,600.00
2,400.00

room 1 area

skilled
labor

2
2

4
4

450
300

3,600.00
2,400.00

room 2

skilled
labor

2
2

4
4

450
300

3,600.00
2,400.00

room 3

skilled
labor

2
2

4
4

450
300

3,600.00
2,400.00

dining way

skilled
labor

2
2

4
4

450
300

3,600.00
2,400.00

kitchen

skilled
labor

2
2

4
4

450
300

3,600.00
2,400.00
39,000

V.PAINTING WORKS

PORCH area

skilled
labor

quantity
2
2

days
4
4

rate
450
300

labor cost
3,600.00
2,400.00

living area

skilled
labor

2
2

5
5

450
300

4,500.00
3,000.00

room 1 area

skilled
labor

2
2

5
5

450
300

4,500.00
3,000.00

room 2

skilled
labor

2
2

5
5

450
300

4,500.00
3,000.00

room 3

skilled
labor

2
2

5
5

450
300

4,500.00
3,000.00

dining way

skilled
labor

2
2

5
5

450
300

4,500.00
3,000.00

kitchen

skilled
labor

2
2

5
5

450
300

4,500.00
3,000.00
51,000

#REF!

#REF!

570.00

3,780.00

7,560.00

2,430.00

9,000.00

10,800.00

2,850.00

5,400.00

9,450.00

11,700.00

15,300.00

267,300

341,790

150,000

Compatibility Report for maam rona.xls

Run on 8/1/2015 13:49
The following features in this workbook are not supported by earlier versions of
Excel. These features may be lost or degraded when you save this workbook in
an earlier file format.
Minor loss of fidelity
Some cells or styles in this workbook contain formatting that is not supported
by the selected file format. These formats will be converted to the closest
format available.

# of occurrences
26