PROJECT : PALEC RESIDENCES

PACKAGE : REPLACEMENT OF FLOOR FINISHES AND CONSTRUCTION OF KITCHEN CABINET

OWNER : MR. LORENZ PALEC
September 10, 2020
UNIT RATE
ITEM DESCRIPTION QUANTITY UNIT TOTAL AMOUNT
MATERIAL LABOR TOTAL

I Chipping and Hauling Works

Chipping Works of Unnecessary
1 Concrete due to Removal of Original
Toppings
Ground Floor - Living Room, Dinning
1.01 34.00 sqm - 100.00 100.00 3,400.00
Area and Kitchen
1.02 Second Floor - Hallway 4.00 sqm - 100.00 100.00 400.00
1.03 Second Floor - Bedrooms 25.00 sqm - 100.00 100.00 2,500.00
1.04 Hauling of Chipped Materials 1.00 lot - 6,250.00 6,250.00 6,250.00

Sub-Total for Chipping and Hauling Works 12,550.00

II Supply and Installation of Floor Finishes

1 Ceramic Tiles Foresta Ash (20X100CM)
Ground Floor - Living Room, Dinning
1.01 34.00 sqm 1,431.25 812.50 2,243.75 76,287.50
Area and Kitchen
1.02 First Step of Stair 2.00 sqm 1,431.25 812.50 2,243.75 4,487.50
1.03 Second Floor - Hallway 4.00 sqm 1,431.25 812.50 2,243.75 8,975.00

2 Ceramic Tiles Bergamo Tusi (30x30cm)

2.01 Balcony 15.00 sqm 900.00 812.50 1,712.50 25,687.50

Vinyl Planks Luxury 2.0mm 6x36"

3
Reddish-Oak
3.01 Second Floor - Bedrooms 25.00 sqm 1,500.00 750.00 2,250.00 56,250.00

4 50mm Thick Topping Works

Ground Floor - Living Room, Dinning
4.01 34.00 sqm 375.00 312.50 687.50 23,375.00
Area and Kitchen
4.02 First Step of Stair 2.00 sqm 375.00 312.50 687.50 1,375.00
4.03 Balcony 15.00 sqm 375.00 312.50 687.50 10,312.50
4.04 Second Floor - Hallway 4.00 sqm 375.00 312.50 687.50 2,750.00

Sub-Total for Supply and Installation of

209,500.00
Floor Finishes
III Supply and Installation of Kitchen Cabinet
1 Cabinet to Cover Kitchen Countertop
1.01 High Density Fiberboard 1.00 pcs 2,500.00 1,250.00 3,750.00 3,750.00
1.02 Concealed Hinges 6.00 pcs 312.50 125.00 437.50 2,625.00
1.03 Consumables 1.00 lot 1,875.00 - 1,875.00 1,875.00

2 Over-hang Kitchen Cabinet

2.01 High Density Fiberboard 3.00 pcs 2,500.00 1,250.00 3,750.00 11,250.00
2.02 Concealed Hinges 6.00 pcs 312.50 125.00 437.50 2,625.00
2.03 Consumables 1.00 lot 5,625.00 - 5,625.00 5,625.00

Sub-Total for Supply and Installation of

27,750.00
Kitchen Cabinet
IV Preliminaries
1 General Requirements and Preliminaries
1.01 Mobilization and Demobilization 1.00 lot - 6,250.00 6,250.00 6,250.00
1.02 Temporary Facilities 1.00 lot - 10,000.00 10,000.00 10,000.00
1.03 Administrative Fees 1.00 lot - 3,750.00 3,750.00 3,750.00
1.04 Housekeeping (Cleaning) 1.00 lot - 6,250.00 6,250.00 6,250.00
1.05 Site Supervision 1.00 lot - 12,500.00 12,500.00 12,500.00
1.06 Drawings 1.00 lot - 5,625.00 5,625.00 5,625.00
1.07 Covid-19 Requirements 5.00 worker - 10,000.00 10,000.00 50,000.00
1.08 Safety Requirements 1.00 lot - 10,000.00 10,000.00 10,000.00

Sub-Total forGeneral Requirements and

104,375.00
Preliminaries

GRAND TOTAL AMOUNT 354,175.00

PROFIT 10% 35,417.50

PROJECT OVER-ALL TOTAL AMOUNT 389,592.50

30% Downpayment
Prepared By:

Engr. William Noel P. Santiago

Progress Billing for Every 20% Accomplishment