Project Title: House Renovation

Location: Greengate, Malagasang 2A Imus, Cavite

Subject : Cost Proposal (updated)
Date: 10/21/2022

Item # Description of Work Unit Qty Rate Total

A. Direct Cost
A.1 Preliminaries & General Construction Works
A.1.1 Mobilization/Demobilization lot 1 10,000.00
A.1.2 Demolition lot 1 12,000.00
Hauling & Disposal of Debris lot 1 9,000.00
Ocular Visit & 3D Visualization lot 1 -
31,000.00

B. GROUNDFLOOR
B.1 Civil Works
B.1.1 Tiling (T&B and Stairs are included) lot 1 53,250.00
B.1.2 Painting (Interior Exterior) lot 1 27,650.00
B.1.3 Installation of secondary ceiling lot 1 17,500.00
B.1.4 Electrical works lot 1 8,700.00
B.2 Architectural
B.2.1 Kitchen Cabinet and Counter top lot 1 47,500.00
C. SECOND FLOOR
C.1 Civil Works
C.1.1 Masonry works (Back - Floor extension and additional T&B) lot 1 146,320.00
C.2 Architectural
C.2.1 Drywall partition (Flush door included) lot 1 63,000.00
C.2.2 Electrical works (Roughing-in & Lighting-in) lot 1 16,300.00
C.2.3 Ceiling Installation lot 1 32,450.00
C.2.4 Roofing lot 1 27,000.00
C.2.5 Painting (Interior Exterior) lot 1 18,320.00
9 457,990.00

D. Miscellaneous & other Consumables lot 1 10,000.00

Sub-total 25 498,990.00

GRAND TOTAL ESTIMATED COST (10% profit) 548,889.00

E. ADDITIONAL WORKS
E.1 General
E.1.1 Masonry works (Front - Floor extension and additional room with balcony) lot 1 327,000.00
E.1.2 Tiling of existing floor area lot 1 34,500.00
E.1.3 Tiling of parking area lot 1 29,500.00
E.1.4 Installation and painting of A/C pipe cover lot 1 6,315.00
E.1.5 Installation of additional outlet (4pcs) lot 1 4,460.00
E.1.6 Installation of wood fluted panel and LED light at bar counter lot 1 3,500.00
E.1.7 Gate level correction and restoration lot 1 5,920.00
18 411,195.00

GRAND TOTAL COST (including all additional) 960,084.00

Jered Arcelon Michael Brixton Tan

OWNER / HOME OWNER
CONTRACTOR