Ірина

COMMERCIAL OFFER № ____

FROM: TO:

COMPANY /NAME
PHONE NUM:
EMAIL:
ADRESS:

object: Stone & Ceramic Tiling (revision #3)

Lake House MIA | 2581Lake Ave

ROOM LOCATION TYPE Qty Units Material costs Labor costs Total,
FIRST FLOOR (Tile)
101 SUPPORT HOUSING Floor T-1 117 SF $900.90 $2,318.94 $3,219.84
102 SUPPORT BATH Floor T-1 34 SF $261.80 $673.88 $935.68
floor T-1 16 SF $123.20 $317.12 $440.32
Wall/Show
er Wall T-2 87 SF $669.90 $1,724.34 $2,394.24
104 MUDROOM Floor T-3 46 SF $354.20 $911.72 $1,265.92
104B AV Floor T-3 28 SF $215.60 $554.96 $770.56
106 HALL Floor T-3 53 SF $408.10 $1,050.46 $1,458.56
107 LAUNDRY 1 Floor T-3 124 SF $954.80 $2,457.68 $3,412.48
108 AC Floor T-3 9 SF $69.30 $178.38 $247.68
123A AC Floor T-3 14 SF $107.80 $277.48 $385.28
126 COVERED OUTDOOR LIVINGFloor T-3 618 SF $4,758.60 $12,248.76 $17,007.36

Backsplash T-12 25 SF $192.50 $495.50 $688.00
127 GYM Floor SF-1 269 SF $2,071.30 $5,331.58 $7,402.88
127A AC Floor T-3 15 SF $115.50 $297.30 $412.80
128 HIS OFFICE Floor T-3 197 SF $1,516.90 $3,904.54 $5,421.44
129 CABANA BATH Floor T-3 30 SF $231.00 $594.60 $825.60
Wall
/Shower
Wall T-6 39 SF $300.30 $772.98 $1,073.28
Shower
Floor T-3 20 SF $154.00 $396.40 $550.40
131 GUEST BATH Floor T-7 107 SF $823.90 $2,120.74 $2,944.64
Shower
Floor T-7 18 SF $138.60 $356.76 $495.36
134 AC Floor T-4 10 SF $77.00 $198.20 $275.20
SECOND FLOOR: (Tile)
201 PRINCIPAL BATH Floor T-11 222 SF $1,709.40 $4,400.04 $6,109.44
202 WC1 Floor T-11 17 SF $130.90 $336.94 $467.84
203 WC 2 Floor T-11 17 SF $130.90 $336.94 $467.84
Shower
204 P. SHOWER Floor T-11 58 SF $446.60 $1,149.56 $1,596.16
209 BATH 1 Floor T-9 40 SF $308.00 $792.80 $1,100.80
Wall/Show
er Wall T-10 108 SF $831.60 $2,140.56 $2,972.16
 Shower
Floor T-9 18 SF $138.60 $356.76 $495.36
211 LAUNDRY 2 Floor T-4 77 SF $592.90 $1,526.14 $2,119.04
215 AC Floor T-4 12 SF $92.40 $237.84 $330.24
216 AC Floor T-4 12 SF $92.40 $237.84 $330.24
219 BATH 2 Floor T-9 33 SF $254.10 $654.06 $908.16
Wall/Show
er Wall T-10 106 SF $816.20 $2,100.92 $2,917.12
Shower
Floor T-9 18 SF $138.60 $356.76 $495.36
222 BATH 3 Floor T-9 49 SF $377.30 $971.18 $1,348.48
Wall/Show
er Wall T-10 86 SF $662.20 $1,704.52 $2,366.72
Shower
Floor T-9 15 SF $115.50 $297.30 $412.80

SubTotal Manhours, Material, Labor, and
Equipment (Tile) 2764 SF $21,282.80 $54,782.48 $76,065.28

FIRST FLOOR: STONE
101 SUPPORT HOUSING Countertop ST-1 3 SF $27.00 $60.00 $87.00

Backsplash ST-1 32 SF $288.00 $640.00 $928.00
107 LAUNDRY 1 Countertop ST-1 39 SF $351.00 $780.00 $1,131.00

Backsplash ST-1 39 SF $351.00 $780.00 $1,131.00
Vanity
countertop
109 POWDER 1 and sink ST-2 7.8 SF $70.20 $156.00 $226.20

Vanity
Backsplash ST-2 4.6 SF $41.40 $92.00 $133.40
Vanity
drawer
cladding ST-2 3.9 SF $35.10 $78.00 $113.10
Drawer
Front
119 BAR/LOUNGE Cladding ST-3 43.1 SF $387.90 $862.00 $1,249.90
120 PANTRY Countertop ST-3 21 SF $189.00 $420.00 $609.00

Backsplash ST-3 17 SF $153.00 $340.00 $493.00
121 KITCHEN Countertop ST-3 22 SF $198.00 $440.00 $638.00

Backsplash ST-3 22 SF $198.00 $440.00 $638.00
Island
Countertop ST-3 57 SF $513.00 $1,140.00 $1,653.00
Island Back
Sides ST-3 10.3 SF $92.70 $206.00 $298.70

Island Back ST-3 23 SF $207.00 $460.00 $667.00
129 CABANA BATH Countertop ST-4 8 SF $72.00 $160.00 $232.00
 Stone
Bench ST-4 7.4 SF $66.60 $148.00 $214.60
Shower
Ceiling ST-1 27.5 SF $247.50 $550.00 $797.50
131 GUEST BATH Countertop ST-5 14 SF $126.00 $280.00 $406.00

Backsplash ST-5 3.5 SF $31.50 $70.00 $101.50
Countertop
133 POWDER 2 and sink ST-6 11.8 SF $106.20 $236.00 $342.20
201 PRINCIPAL BATH Countertop ST-7 24 SF $216.00 $480.00 $696.00

Backsplash ST-7 8 SF $72.00 $160.00 $232.00
204 P. SHOWER Bench ST-7 4.6 SF $41.40 $92.00 $133.40
Walls ST-7 184.5 SF $1,660.50 $3,690.00 $5,350.50
211 LAUNDRY 2 Countertop ST-1 26 SF $234.00 $520.00 $754.00

Backsplash ST-1 24.5 SF $220.50 $490.00 $710.50

SubTotal Manhours, Material, Labor, and
Equipment (Stone) 688.5 SF $6,196.50 $13,770.00 $19,966.50

Total Manhours, Material, Labor, and Equipment: 3452.5 SF $27,479.30 $68,552.48 $96,031.78

5.00% Overhead:
$4,801.59
10.00% Contingency:
$9,603.18
15.00% Profit:
$16,565.48

Estimate Total:
$127,002.03

Date : signature