PALEC

RESIDENCES
T ECHNI C A L A N D F I N A NC I A L
P ROP OSA L F O R R E P LAC EME NT O F
F LOOR F I N I SHES A N D
C O NST RU C T I ON O F K I TCHE N
C A B I NET

PREPARED BY: ENGR. WILLIAM NOEL P. SANTIAGO

CONTENT
❑PROJECT OVERVIEW
❑KEY PLAN
❑ACTUAL PHOTOS
❑SCOPE OF WORK
❑MATERIAL SPECIFICATION
❑FINANCIAL PROPOSAL
PROJECT
OVERVIEW
PROJECT OVERVIEW
LOCATION : PHASE 6 SUBDIVISION, RODREGUEZ, RIZAL
OWNER : MR. LORENZ PALEC
PROPERTY AREA : 102.00 SQUARE METER
RESIDENTIAL AREA : 73.03 SQUARE METER
GARAGE AREA : 12.00 SQUARE METER
BALCONY AREA :15.00 SQUARE METER
YARD AREA : 53.48 SQUARE METER
OWNER’S INITIATIVE FOR CONSTRUCTION : TO REPLACE EXISTING FLOOR FINISHES AT LIVING ROOM,
HALLWAY AND BEDROOMS, BALCONY AND CONSTRUCT NEW KITCHEN CABINET
CONSTRUCTION DURATION : FORTY FIVE (45) CALENDAR DAYS
KEY PLAN
 KEY PLAN

GROUND FLOOR SECOND FLOOR

• LIVING ROOM • MASTER’S
• DINING AREA BEDROOM
• KITCHEN • BEDROOM – 1
• BATHROOM -1 • BEDROOM – 2
• GARAGE • BATHROOM – 2
• BALCONY
SCOPE OF
WORK
 SCOPE OF WORK
SECOND FLOOR
GROUND FLOOR
• MASTER’S
• LIVING ROOM -
BEDROOM -
(Supply and
(Supply and
Installation of
Installation of
Floor Finish)
Floor Finish)
• DINING AREA -
• BEDROOM 1 -
(Supply and
(Supply and
Installation of
Installation of
Floor Finish)
Floor Finish)
• KITCHEN-
• BEDROOM 2 -
(Supply and
(Supply and
Installation of
Installation of
Floor Finish
Floor Finish)
and Kitchen
• BATHROOM 2 -
Cabinet)
(none)
• BATHROOM 1 –
• BALCONY -
(none)
(Supply and
• GARAGE -
Installation of
(none)
Floor Finish)
ACTUAL
PHOTOS
ACTUAL PHOTOS

GROUND FLOOR
• LIVING ROOM
• DINING AREA
• KITCHEN
ACTUAL PHOTOS

SECOND FLOOR
• MASTER’S
BEDROOM
• BEDROOM – 1
• BEDROOM – 2
ACTUAL PHOTOS

BALCONY
MATERIAL
SPECIFICATION
MATERIAL SPECIFICATION
Ceramic Tiles Foresta
Ash (20X100CM)

• Ground Floor - Living

Room, Dinning Area
and Kitchen
• First Step of Stair
• Second Floor -
Hallway
MATERIAL SPECIFICATION
Ceramic Tiles Bergamo
Tusi (30x30cm)

• Balcony
MATERIAL SPECIFICATION
Vinyl Planks 2.0mm
6x36" Reddish-Oak
• Master’s Bedroom
• Bedroom 1
• Bedroom2
FINANCIAL
PROPOSAL
FINANCIAL PROPOSAL
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

FINANCIAL PROPOSAL UNIT RATE
ITEM DESCRIPTION QUANTITY UNIT TOTAL AMOUNT
MATERIAL LABOR TOTAL
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
FINANCIAL PROPOSAL
UNIT RATE
ITEM DESCRIPTION QUANTITY UNIT TOTAL AMOUNT
MATERIAL LABOR TOTAL
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
FINANCIAL PROPOSAL
UNIT RATE
ITEM DESCRIPTION QUANTITY UNIT TOTAL AMOUNT
MATERIAL LABOR TOTAL
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

Prepared by:

Engr. William Noel P.

Santiago