PROJECT: EMPIRE EAST HIGHLAND CITY

LOCATION: FELIX AVE., CAINTA, RIZAL AND PASIG

OWNER:
DATE: DECEMBER 15, 2023
SUBJECT: COST PROPOSAL FOR TILES AND GRANITE

ITEMS QUANTITY UNIT MATERIAL LABOR COST TOTAL AMOUNT

COST

DIVISION 1: GENERAL REQUIREMENTS

1.1 Mobilization / Demobilization 1.00 lot 350,000.00

1.2 Project Management & Supervision 1.00 lot 833,333.33
1.3 Temporary Facilities and Utilities 1.00 lot 380,000.00
1.4 Safety and Sanitation 1.00 lot 30,000.00
1.5 As-built Plans 1.00 lot 86,000.00
1.6 Hauling of Materials 1.00 lot 450,000.00
Subtotal for Division 1: General Requirements 2,129,333.33

3.3.5 Floor Finishes (TO RAMPS AT PARKING/DRIVEWAY LGF/UGF)

3.3.5.1.3 Supply and installation of non-skid waffle type concrete paver tiles 473 sqm 258,825.00 90,588.75 349,413.75

3.3.5.1.6.1 30x30cm Homogeneous (Class A Ceramic Tiles)

TL-1 Admin, Function Room and FCC at UGF 145 sqm 555,670.00 194,484.50 750,154.50

3.3.8.1 Floor Finishes (TO RESIDENTIAL UNITS)

3.3.8.1.2 300x300 Class A Ceramic Tiles

TL-1 to Living/Dining/Sleeping of Studio Units, to Living/Dining/Bedrooms of 1BR & 2BR Units 17,676 sqm 67,695,490.00 23,693,421.50 91,388,911.50

TL-2 to Toilet 3,913 sqm 14,986,505.00 5,245,276.75 20,231,781.75

3.3.8.2 Wall Finishes (TO RESIDENTIAL TOILET & BATHS)

3.3.8.2.5 300x300 Class A Ceramic Tiles 14,288.00 sqm 54,720,505.00 19,152,176.75 73,872,681.75

3.4 Granite Countertop and BackSplash for Kitchen Cabinets 1,002.24 sq.m 16,061,538.46 5,621,538.46 21,683,076.92

3.7 Interior Design Works

SPECIAL WALL FINISHES (FOR COMMON TOILET AT UPPER GROUND FLOOR)

3.7.1.2.8 Supply & Installation of 300 x 150mm base board tiles @ UG Toilet 1.29 sqm 3,130.00 4,225.50
1,095.50
 SPECIAL WALL FINISHES (FOR RECEPTION/LOBBY/MAIN ELEVATOR LOBBY AT UPPER GROUND FLOOR)

3.7.1.2.1 Supply & Installation of 600 x 150mm base board tiles with stainless mirror finish trim 5.40 sqm 12,991.42 4,547.00 17,538.42

SPECIAL FLOOR FINISHES

Supply & Installation of 600 x 600mm Polished Porcelain Floor Tiles (LUXE LT1606P, POLISHED PORCELAIN TILE by
3.7.1.3.1 103.00 sqm 130,635.00 45,722.25 176,357.25
LIVING N' STYLE)

3.7.1.3.3 Supply & Installation of 300 x 300mm Ceramic Floor Tiles (TLC-02A and TLC-02B) 4,938.50 sqm 18,913,475.00 6,619,716.25 25,533,191.25

3.7.1.3.4 Supply & Installation of 300 x 300mm Matte Ceramic Floor Tiles (MSC MASKARA IVORY byd MARIWASA) 4.50 sqm 17,300.00 6,055.00 23,355.00

TOTAL 173,356,064.88 60,674,622.71 234,030,687.59

GRAND TOTAL 236,160,020.92

PROJECT COST SUMMARY

GRAND TOTAL FOR GENERAL REQUIREMENTS & PRELIMINARIES (INDIRECT COST) 2,129,333.33
GRAND TOTAL FOR PROJECT MATERIAL COST (DIRECT COST) 173,356,064.88
GRAND TOTAL FOR PROJECT LABOR COST (DIRECT COST) 60,674,622.71
WITHHOLDING TAX (2% of Total Project Cost) 4,723,200.42
GRAND TOTAL 240,883,221.34

Prepared by: Conformed by:

Engr. Beverly Zaulda

Office Engineer/Site Engineer

Signature over Printed Name

Review by:

Engr. Ryan Padilla

Project Manager

Approved by:

Engr.Maximiniano Acosta Jr
President-SAC
December 15,2023

EMPIRE EAST HIGHLAND CITY

Felix Ave. Cainta, Rizal and Pasig City
Philippines

Subject: SQUARE ANGLE CONSTRUCTION’s AUTHORIZED SIGNATORIES

Dear Sir/Madam:

This is to authorize the following officers/employees of SQUARE ANGLE CONSTRUCTION to represent and bind SQUARE ANGLE CONSTRUCTION to various transactions in
relation to the execution of Subcontract Works for EMPIRE EAST HIGHLAND CITY.

Complete Name of the Authorized Position/Rank Type of Transaction(s) authorized to sign and bind the Company Specimen Signature
Representative
MAXIMINIANO ACOSTA JR MANAGER Legal Matters
Contract Documents
BEVERLY ZAULDA OFFICE ENGINEER Financial Matters
billings, statement of final account
RYAN PADILLA PROJECT MANAGER Operational Matters schedules; shop drawings; product data;
methodology; augmentation.
EHS; quality issues; overtime requests; change orders; proposals; claims

Further, we confirm that the current Project Manager/Team Leader on site shall be automatically authorized to act as the SQUARE ANGLE CONSTRUCTION’s authorized
representative in case of changes in project leadership unless EMPIRE EAST is notified otherwise in writing.

Please contact this Mobile Number & email at squareangleconstructionopc@gmail.com/+639065032620

Very truly yours,

MAXIMINIANO ACOSTA JR
PRESIDENT-SAC