ELITE BUILD CONSTRUCTION

PROJECT: INTERIOR RENOVATION

LOCATION: MARILAO, BULACAN
SUBJECT: PROPOSAL VILLA LOPEZ PROJECT

SUMMARY PROPOSAL
Item Description Amount
I. Mobilization / Demobilization 45,000.00
II. Casitas 1 duplex 1,190,590.82
III. Casitas 2 duplex 1,190,590.82
IV. Casitas 3 1,247,390.93
V. Common CR 547,812.50
VI. Pool Area 2,175,467.31
VII. Land Dev. Camping area 1 238,781.64
VII. Land Dev. Camping area 2 166,400.00
Total Amount 6,802,034.02
10% Mark-up 680,203.40
GRAND TOTAL AMOUNT 7,482,237.42

PREPARED By:

Engr. Samuel Galang Engr. Ramil De Jesus

Project Engineer Electrical Engineer

Ar. Kenneth Gutierrez

Architect

Approved By: Conforme,

Gio Tan
Contractor ___________________________
Client
 Casitas 1 duplex
Item Desciption Qty Unit Amount
1.00 Preliminaries
a. Removal of obstruction/old structure 1.00 lot 15,000.00
Sub-Total 15,000.00
2.00 Earthworks
a. Embankment 23.35 cum 35,022.00
b. Subgrade Preparation 35.92 sqm 10,776.00
c. Gravel Bedding 4.49 cum 10,327.00
Sub-Total 56,125.00
3.00 Concreting Works
Supply and Casting of Concrete
a. Concrete 5.73 cum 37,212.50
b. Rebar 260.79 kg 19,559.02
c Formwork 16.77 sqm 8,385.00
Sub-Total 65,156.52
4.00 Masonry

Supply and installation of Chb walls including Plastering

a. Chb Wall 75.69 sqm 64,336.50
b. Plastering Interior 57.69 sqm 34,614.00
c Plastering exterior 54.49 sqm 32,694.00
Sub-Total 131,644.50
5.00 Tiles
Supply and Installation of Tiles including surface
preparation
a. Interior Tiles 9.69 sqm 15,504.00
b. Exterior Tiles 43.52 sqm 69,638.82
c. T&b Tiles floor 4.00 sqm 6,400.00
d. T&b Tiles wall 16.72 sqm 26,752.00
e. Exterior Accent Wall 5.00 sqm 11,000.00
f. Kitchen Backflash Tiles 1.20 sqm 1,920.00
g. Kitchen Countertop Tiles 3.36 sqm 5,376.00
h. Others
i. Vynl Tiles (Loaf Flooring) 7.36 sqm 15,465.24
j. Wood Planks (stair) 24.00 sqm 28,800.00
Sub-Total 180,856.06
6.00 Ceiling Works
Supply and installation of 1/4" Fiber Cement Board
including ceiling framing
a. Flat Ceiling Interior 24.02 sqm 48,040.00
b. Flat Ceiling T&b 4.00 sqm 8,000.00
c. Flat Ceiling Loafdeck
d. eaves 14.08 sqm 28,160.00
Sub-Total 84,200.00
7.00 Roofing and Framing

Supply and installation of roofing including roof framing

flashing and gutter and other necessary consumables
a. Canopy Roofing & Framing 28.20 sqm 78,960.00
b. Roofing & Framing 28.46 sqm 79,688.90
Sub-Total 158,648.90
 8.00 Metal Works
Supply and installation of steel framed Loafdeck, Steel
railing and stair.
a. Loaf Framing & Deck 7.36 sqm 44,922.84
b. Steel Railings 4.40 lnm 8,800.00
c. Stair 4.20 lnm 23,100.00
Sub-Total 76,822.84
8.00 Aluminum Glass Doors and Window
Supply and installation of Aluminum Doors and Window
including necessary accessories
a. 2.7m x 2.1m Sliding Door 5.67 sqm 39,690.00
b. 1.4m x 2.1m Sliding Door 2.94 sqm 20,580.00
c. 2.7m x 1.3m Window 3.51 sqm 24,570.00
Sub-Total 84,840.00
9.00 Wood Doors
Supply and installation of Wood doors including door
knob and hinges.
a. 0.6m x 2.1m 1.00 pcs 12,500.00
Sub-Total 12,500.00
10.00 Paints
Supply and application of Paint including surface
preparation
a. Exterior Paint 56.76 sqm 39,732.00
b. Interior Paint 56.65 sqm 33,990.00
c. Flat Ceiling 42.10 sqm 25,260.00
d. Wood Doors 2.52 sqm 1,890.00
Sub-Total 100,872.00
11.00 Plumbing Works
Supply and installation of plumbing pipe and fittings
a. Waterline Relining 1.00 lot 30,000.00
b. Sewer & Vent Pipe Relining 1.00 lot 30,000.00
c. Downspouts 1.00 lot 3,000.00
Plumbing Fixtures
Supply and installation of Pumbing Fixtures
d. Water Closet 1.00 pcs 11,200.00
e. Shower set 1.00 pcs 9,800.00
f. Kitchen sink 1.00 pcs 8,400.00
g. Kitchen Faucet 1.00 pcs 4,200.00
h. Lavatory 1.00 pcs 6,200.00
i. Lavatory Faucet 1.00 pcs 3,900.00
j. Bidet 1.00 pcs 4,200.00
Sub-Total 110,900.00
11.00 Electrical Works 1.00 lot
a. Roughing Ins
b. Conduits, Boxes & Fittings
c. Wires and Cables
1.00 lot 113,025.00
d. Lighting Fixtures
e. Wiring Devices
f. Consumables
Sub-Total 113,025.00

GRAND TOTAL 1,190,590.82

 Casitas 2 duplex
Item Desciption Qty Unit Amount
1.00 Preliminaries
a. Removal of obstruction/old structure 1.00 lot 15,000.00
Sub-Total 15,000.00
2.00 Earthworks
a. Embankment 23.35 cum 35,022.00
b. Subgrade Preparation 35.92 sqm 10,776.00
c. Gravel Bedding 4.49 cum 10,327.00
Sub-Total 56,125.00
3.00 Concreting Works
Supply and Casting of Concrete
a. Concrete 5.73 cum 37,212.50
b. Rebar 260.79 kg 19,559.02
c Formwork 16.77 sqm 8,385.00
Sub-Total 65,156.52
4.00 Masonry

Supply and installation of Chb walls including Plastering

a. Chb Wall 75.69 sqm 64,336.50
b. Plastering Interior 57.69 sqm 34,614.00
c Plastering exterior 54.49 sqm 32,694.00
Sub-Total 131,644.50
5.00 Tiles
Supply and Installation of Tiles including surface
preparation
a. Interior Tiles 9.69 sqm 15,504.00
b. Exterior Tiles 43.52 sqm 69,638.82
c. T&b Tiles floor 4.00 sqm 6,400.00
d. T&b Tiles wall 16.72 sqm 26,752.00
e. Exterior Accent Wall 5.00 sqm 11,000.00
f. Kitchen Backflash Tiles 1.20 sqm 1,920.00
g. Kitchen Countertop Tiles 3.36 sqm 5,376.00
h. Others
i. Vynl Tiles (Loaf Flooring) 7.36 sqm 15,465.24
j. Wood Planks (stair) 24.00 sqm 28,800.00
Sub-Total 180,856.06
6.00 Ceiling Works
Supply and installation of 1/4" Fiber Cement Board
including ceiling framing
a. Flat Ceiling Interior 24.02 sqm 48,040.00
b. Flat Ceiling T&b 4.00 sqm 8,000.00
c. Flat Ceiling Loafdeck
d. eaves 14.08 sqm 28,160.00
Sub-Total 84,200.00
7.00 Roofing and Framing

Supply and installation of roofing including roof framing

flashing and gutter and other necessary consumables
a. Canopy Roofing & Framing 28.20 sqm 78,960.00
b. Roofing & Framing 28.46 sqm 79,688.90
Sub-Total 158,648.90
 8.00 Metal Works
Supply and installation of steel framed Loafdeck, Steel
railing and stair.
a. Loaf Framing & Deck 7.36 sqm 44,922.84
b. Steel Railings 4.40 lnm 8,800.00
c. Stair 4.20 lnm 23,100.00
Sub-Total 76,822.84
8.00 Aluminum Glass Doors and Window
Supply and installation of Aluminum Doors and Window
including necessary accessories
a. 2.7m x 2.1m Sliding Door 5.67 sqm 39,690.00
b. 1.4m x 2.1m Sliding Door 2.94 sqm 20,580.00
c. 2.7m x 1.3m Window 3.51 sqm 24,570.00
Sub-Total 84,840.00
9.00 Wood Doors
Supply and installation of Wood doors including door
knob and hinges.
a. 0.6m x 2.1m 1.00 pcs 12,500.00
Sub-Total 12,500.00
10.00 Paints
Supply and application of Paint including surface
preparation
a. Exterior Paint 56.76 sqm 39,732.00
b. Interior Paint 56.65 sqm 33,990.00
c. Flat Ceiling 42.10 sqm 25,260.00
d. Wood Doors 2.52 sqm 1,890.00
Sub-Total 100,872.00
11.00 Plumbing Works
Supply and installation of plumbing pipe and fittings
a. Waterline Relining 1.00 lot 30,000.00
b. Sewer & Vent Pipe Relining 1.00 lot 30,000.00
c. Downspouts 1.00 lot 3,000.00
Plumbing Fixtures
Supply and installation of Pumbing Fixtures
d. Water Closet 1.00 pcs 11,200.00
e. Shower set 1.00 pcs 9,800.00
f. Kitchen sink 1.00 pcs 8,400.00
g. Kitchen Faucet 1.00 pcs 4,200.00
h. Lavatory 1.00 pcs 6,200.00
i. Lavatory Faucet 1.00 pcs 3,900.00
j. Bidet 1.00 pcs 4,200.00
Sub-Total 110,900.00
11.00 Electrical Works 1.00 lot
a. Roughing Ins
b. Conduits, Boxes & Fittings
c. Wires and Cables
1.00 lot 113,025.00
d. Lighting Fixtures
e. Wiring Devices
f. Consumables
Sub-Total 113,025.00

GRAND TOTAL 1,190,590.82

 Casitas 3
Item Desciption Qty Unit Amount
1.00 Preliminaries
a. Removal of obstruction/old structure 1.00 lot 15,000.00
15,000.00
2.00 Earthworks
a. Embankment 16.16 cum 24,240.00
b. Subgrade Preparation 32.32 sqm 9,696.00
c. Gravel Bedding 4.04 cum 9,292.00
43,228.00
3.00 Concreting Works
Supply and Casting of Concrete
a. Concrete 5.73 cum 37,212.50
b. Rebar 260.79 kg 19,559.02
c Formwork 13.09 sqm 6,545.00
63,316.52
4.00 Masonry

Supply and installation of Chb walls including Plastering

a. Chb Wall 75.69 sqm 64,336.50
b. Plastering Interior 57.69 sqm 34,614.00
c Plastering exterior 54.49 sqm 32,694.00
131,644.50
5.00 Tiles
Supply and Installation of Tiles including surface
preparation
a. Interior Tiles 9.69 sqm 15,504.00
b. Exterior Tiles 37.21 sqm 59,530.32
c. T&b Tiles floor 4.00 sqm 6,400.00
d. T&b Tiles wall 16.72 sqm 26,752.00
e. Exterior Accent Wall 5.00 sqm 11,000.00
f. Kitchen Backflash Tiles 1.20 sqm 1,920.00
g. Kitchen Countertop Tiles 3.36 sqm 5,376.00
h. Others
i. Vynl Tiles (Loaf Flooring) 7.36 sqm 15,465.24
j. Wood Planks (stair) 24.00 sqm 28,800.00
170,747.56
6.00 Ceiling Works
Supply and installation of 1/4" Fiber Cement Board
including ceiling framing
a. Flat Ceiling Interior 24.02 sqm 48,040.00
b. Flat Ceiling T&b 4.00 sqm 8,000.00
c. Flat Ceiling Loafdeck
d. eaves 15.62 sqm 31,240.00
87,280.00
7.00 Roofing and Framing

Supply and installation of roofing including roof framing

flashing and gutter and other necessary consumables
a. Canopy Roofing & Framing 28.20 sqm 78,960.00
b. Roofing & Framing 34.52 sqm 96,643.99
175,603.99
 8.00 Metal Works
Supply and installation of steel framed Loafdeck, Steel
railing and stair.
a. Loaf Framing & Deck 7.36 sqm 44,922.84
b. Steel Railings 4.40 lnm 8,800.00
c. Stair 4.20 lnm 23,100.00
76,822.84
8.00 Aluminum Glass Doors and Window
Supply and installation of Aluminum Doors and Window
including necessary accessories
a. 2.7m x 2.1m Sliding Door 5.67 sqm 39,690.00
b. 1.4m x 2.1m Sliding Door 2.94 sqm 20,580.00
c. 2.7m x 1.3m Window 10.53 sqm 73,710.00
133,980.00
9.00 Wood Doors
Supply and installation of Wood doors including door
knob and hinges.
a. 0.6m x 2.1m 1.00 pcs 12,500.00
12,500.00
10.00 Paints
Supply and application of Paint including surface
preparation
a. Exterior Paint 87.31 sqm 61,115.69
b. Interior Paint 46.83 sqm 28,097.84
c. Flat Ceiling 43.64 sqm 26,184.00
d. Wood Doors 1.26 sqm 945.00
116,342.52
11.00 Plumbing Works
Supply and installation of plumbing pipe and fittings
a. Waterline Relining 1.00 lot 30,000.00
b. Sewer & Vent Pipe Relining 1.00 lot 30,000.00
c. Downspouts lot
Plumbing Fixtures
Supply and installation of Pumbing Fixtures
d. Water Closet 1.00 pcs 11,200.00
e. Shower set 1.00 pcs 9,800.00
f. Kitchen sink 1.00 pcs 8,400.00
g. Kitchen Faucet 1.00 pcs 4,200.00
h. Lavatory 1.00 pcs 6,200.00
i. Lavatory Faucet 1.00 pcs 3,900.00
j. Bidet 1.00 pcs 4,200.00
107,900.00
11.00 Electrical Works
a. Roughing Ins
b. Conduits, Boxes & Fittings
c. Wires and Cables
1.00 lot 113,025.00
d. Lighting Fixtures
e. Wiring Devices
f. Consumables
113,025.00

GRAND TOTAL 1,247,390.93

 Common CR
Item Desciption Qty Unit Amount
1.00 Preliminaries
a. Removal of obstruction/old structure 1.00 lot 15,000.00
Sub-total 15,000.00
2.00 Earthworks
a. Embankment 9.10 cum 13,650.00
b. Subgrade Preparation 31.60 sqm 9,480.00
c. Gravel Bedding 3.16 cum 7,268.00
Sub-total 30,398.00
3.00 Concreting Works
Supply and Casting of Concrete
a. Concrete 3.16 cum 20,540.00
b. Rebar 123.24 kg 9,243.00
c Formwork 2.28 sqm 1,140.00
Sub-total 30,923.00
4.00 Masonry

Supply and installation of Chb walls including Plastering

a. Chb Wall 22.80 sqm 19,380.00
b. Plastering Interior 22.80 sqm 13,680.00
c. Plastering exterior 21.60 sqm 12,960.00
Sub-total 46,020.00
5.00 Tiles
Supply and Installation of Tiles including surface
preparation
b. Exterior Tiles 12.00 sqm 19,200.00
c. T&b Tiles floor 15.66 sqm 25,056.00
d. T&b Tiles wall 31.62 sqm 47,430.00
Sub-total 91,686.00
6.00 Ceiling Works
Supply and installation of 1/4" Fiber Cement Board
including ceiling framing
a. Flat Ceiling T&b 15.12 sqm 30,240.00
b. eaves 13.00 sqm 26,000.00
Sub-total 56,240.00
7.00 Roofing and Framing

Supply and installation of roofing including roof framing

flashing and gutter and other necessary consumables
a. Roofing & Framing 31.21 sqm 78,012.50
Sub-total 78,012.50
9.00 Wood Doors
Supply and installation of Wood doors including door
knob and hinges.
a. 0.7m x 2.1m 2.00 pcs 25,000.00
Sub-total 25,000.00
10.00 Paints
Supply and application of Paint including surface
preparation
a. Exterior Paint 66.12 sqm 46,284.00
b. Interior Paint 31.62 sqm 18,972.00
c. Flat Ceiling 28.12 sqm 16,872.00
d. Wood Doors 2.94 sqm 2,205.00
Sub-total 84,333.00
11.00 Plumbing Works
Supply and installation of plumbing pipe and fittings
a. Waterline Relining 1.00 lot 10,000.00
b. Sewer & Vent Pipe Relining 1.00 lot 10,000.00
c. Downspouts lot
Plumbing Fixtures
Supply and installation of Pumbing Fixtures
d. Water Closet 2.00 pcs 13,000.00
e. Shower set 2.00 pcs 9,000.00
h. Lavatory 2.00 pcs 7,400.00
i. Lavatory Faucet 2.00 pcs 2,800.00
j. Bidet 2.00 pcs 3,000.00
Sub-total 55,200.00
11.00 Electrical Works
a. Roughing Ins
b. Conduits, Boxes & Fittings
c. Wires and Cables
1.00 lot 35,000.00
d. Lighting Fixtures
e. Wiring Devices
f. Consumables
Sub-total 35,000.00
GRAND TOTAL 547,812.50
 POOL AREA
Item Description Qty Unit Amount
1.00 Preliminary
1.00 Removal of Existing Tiles 1.00 lot 45,000.00
2.00 Removal of concrete obstruction 1.00 lot 15,000.00
Sub-Total 60,000.00
2.00 Earthworks
1.00 Embankment (pool area) 81.76 cum 204,398.66
2.00 Excavation 24.84 cum 31,050.00
3.00 Subgrade Preparation 136.27 sqm 13,626.58
4.00 Gravel Bedding 17.03 cum 51,099.67
Sub-Total 300,174.91
3.00 Concreting Works
Supply and Casting of Concrete
1.00 Concreting(pool area) 55.35 cum 359,806.20
2.00 Rebar 2,324.90 kg 174,367.62
3.00 Formwork 13.95 sqm 6,975.00
Sub-Total 541,148.82
4.00 Tiling Works
Supply and installation of Pool Tiles
1.00 Adult Pool 173.66 sqm 329,952.77
2.00 Kid's Pool 96.02 sqm 182,435.06
Sub-Total 512,387.83
E. WaterProofing Works 269.68
Supply and Application of cementitious waterproofing including
surface preparation
1.00 Adult Pool 153.93 sqm 184,718.34
2.00 Kid's Pool 84.20 sqm 101,037.42
Sub-Total 285,755.76
F. Plumbing Works
Supply and fixing of Upvc pipes and fittings (High Pressure)
between pool and pump room including necessary trenching 1.00 lot 120,000.00
1.00 and back filling
Sub-Total 120,000.00
G. Pool Pump and Filtration System
Supply and Fixing of Pump
1.00 60Hz Single Phase Single speed Pool Pump 1.5 hp
2.00 DE Filter 1.00 set 260,000.00
3.00 Cleaning Accessories
Sub-Total 260,000.00
H. Electrical Work
Supply and installation of lighting fixtures, wires and conduit.
1.00 Conduit, Wiring Devices, Wires
1.00 lot 96,000.00
2.00 Underwater Light
3.00 Transformer
Sub-Total 96,000.00
GRAND TOTAL 2,175,467.31
 LANDDEV CAMPING AREA 1
Item Description Qty Unit Amount
1 Preliminary
a. Removal of concrete obstruction 1.00 lot 5,000.00
Sub-total 5,000.00
2 Earthworks
a. Embankment (Camping Area) 27.45 cum 68,625.00
b. Subgrade Preparation 220.55 sqm 26,465.78
c. Gravel Bedding 10.41 sqm 31,237.50
Sub-total 126,328.28
3 Concreting Works
Supply and Casting of Concrete
a. Concreting (umbrella area) 10.41 cum 67,679.73
b. Rebar 437.32 kg 32,798.64
c. Formwork 13.95 sqm 6,975.00
Sub-total 107,453.37

Grand Total 238,781.64

LANDDEV CAMPING AREA 2

Item Description Qty Unit Amount
1 Concreting Works
Supply and Casting of Concrete Canal with Trench Grating
a. Trench Grating Canal 52.00 lnm 166,400.00
Sub-total 166,400.00
Grand Total 166,400.00