PROJECT: EMPIRE EAST HIGHLAND CITY
LOCATION: FELIX AVE., CAINTA, RIZAL AND PASIG
OWNER:
DATE: DECEMBER 15, 2023
SUBJECT: COST PROPOSAL FOR PAINTING WORKS
ITEMS QUANTITY UNIT MATERIAL COST LABOR COST TOTAL AMOUNT
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
UNI MATERIAL TOTAL
ITEMS QUANTITY LABOR COST
T COST AMOUNT
Floor Finishes
Enamel Paint (Supply & Installation of enamel paint, to include preparation works and all other materials, accessories, 6,219 sq.m 2,208,649.00 662,594.70 2,871,243.70
equipment to complete the work.)
Wall Finishes
Cement Plastered Paint Finish (Supply & Installation of paint finish to all areas specified, including all other materials,
accessories, equipment & material testing to complete the work)
6,972 sq.m 2,479,501.00 743,850.30 3,223,351.30
Ceiling Finishes
13,387 sq.m 4,754,440.00 1,426,332.00 6,180,772.00
Painted Finish on Smooth Rubbed Concrete Slab Soffit (Paint concrete finish to all areas, including all other materials,
accessories, labor, equipment & material testing to complete the work)
Painted Finish on 12mm THK Gypsum Board - AT LGF TICKETING BOOTH 10 sq.m 10,269.00 3,080.70 13,349.70
Painted Finish (B701 White in Flat Latex Paint Finish, BOYSEN- PSRF# 63798) on 12mm THK Gypsum Board - AT UGF ELEVATOR 415 182,778.00 54,833.40 237,611.40
LOBBY sq.m
Painted Finish (Latext Paint) on 12mm THK Gypsum Board - AT UGF FUNCTION ROOM 66 sq.m 34,443.00 10,332.90 44,775.90
Column Finishes
2, 387 sq.m 848,148.00 254,444.40 1,102,592.40
Smooth Cement Plastered Paint Finish (Supply & Installation of paint finish to all areas specified, including all other materials,
accessories, equipment & material testing to complete the work)
Column Guards Traffic Paint Finish (Supply & Installation of paint finish to all areas specified, including all other materials,
accessories, equipment & material testing to complete the work)
95 sq.m 36,077.00 10,823.10 46,900.10
Miscellaneous Painting Works 435 sq.m 158,432.00 47,529.60 205,961.60
Architectural Works (Main Lobby, UG Toilet, Common Hallways (Residential Area), Residential Floors, Roof Deck & Machine
Room)
Architectural Finishes
Floor Finishes
Smooth Cement Plastered Paint Finish for Interior (Supply & Installation of paint finish to all areas specified, including all other
materials, accessories, equipment & material testing to complete the work)
104,417 sq.m 37,051,007.00 11,115,302.10 48,166,309.10
Smooth Cement Plastered Paint Finish for Exterior (Supply & Installation of paint finish to all areas specified, including all other
materials, accessories, equipment & material testing to complete the work)
5,054 sq.m 1,798,925.00 539,677.50 2,338,602.50
Paint Finish for dry wall (Supply & Installation of paint finish to all areas specified including all other materials, accessories,
labor, equipment & material testing to complete the work)
4,154 sq.m 1,811,071.00 543,321.30 2,354,392.30
100mm Baseboard Paint Finish (Supply & Installation of paint finish to all areas specified, including all other materials,
accessories, equipment & material testing to complete the work)
1,753 sq.m 767,546.00 230,263.80 997,809.80
Ceiling Finishes
Painted Finish on Smooth Rubbed Concrete Slab Soffit (Paint concrete finish to all areas, including all other materials,
accessories, labor, equipment & material testing to complete the work)
16,776 sq.m 5,954,390.00 1,786,317.00 7,740,707.00
Paint Finish for dry works (Supply & Installation of paint finish to all areas specified including all other materials, accessories,
labor, equipment & material testing to complete the work)
13, 363 sq.m 5,814,094.00 1,744,228.20 7,558,322.20
Column Finishes
Smooth Cement Plastered Paint Finish (Supply & Installation of paint finish to all areas specified, including all other materials,
accessories, equipment & material testing to complete the work)
5,455 sq.m 1,937,163.00 581,148.90 2,518,311.90
Column Guards Traffic Paint Finish (Supply & Installation of paint finish to all areas specified, including all other materials,
accessories, equipment & material testing to complete the work)
95 sq.m 36,077.00 10,823.10 46,900.10
Miscellaneous Painting Works 527 sq.m 189,684.00 56,905.20 246,589.20
Wall Exterior Painting (2F-37F) 4,265 sq.m 1,518,361.00 455,508.30 1,973,869.30
Roof Deck 908 sq.m 327,355.00 98,206.50 425,561.50
Podium Finishes 6,972 sq.m 2,479,501.00 743,850.30 3,223,351.30
Column Finishes 156 sq.m 59,241.00 17,772.30 77,013.30
Total 70,457,152.00 21,137,145.60 91,594,297.60
Grand Total 93,723,630.93
PROJECT COST SUMMARY:
GRAND TOTAL FOR GENERAL REQUIREMENTS & PRELIMINARIES (INDIRECT COST) 2,129,333.33
GRAND TOTAL FOR PROJECT MATERIAL COST (DIRECT COST) 70,457,152.00
GRAND TOTAL FOR PROJECT LABOR COST (DIRECT COST) 21,137,145.60
WITHHOLDING TAX (2% of Total Project Cost) 1,874,472.62
GRAND TOTAL 95,598,103.55
Prepared by: Conformed by:
Engr. Beverly Zaulda
Office Engineer/Site Engineer
Signature over Printed Name
Review by:
Engr. Ryan Padilla
Project Manage
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 [email protected]/+639065032620
Very truly yours,
MAXIMINIANO ACOSTA JR
PRESIDENT-SAC
