aWARDED COST BREAKDOWN FOR aDDITIONAL 15 ROOMS EMAIL

CORPORATE ENGINEERING DEPARTMENT
Project: HOTEL SOGO SANTOLAN

Subject: Awarded Cost Breakdown for Additional 15 Rooms @ (Structural Works,Wet Works,
Dry Works Finishing, Hallway,Exterior Painting and Trade Works)
Ref: Purchase Order 7230 dated February 19,2018
Date: February 28, 2018
Unit
Item No. Description Unit Qty
Material
A. GENERAL REQUIREMENTS
1.00 Mobilization & Demobilization lot 1.00
2.00 Temporary Facilities (Barracks Rental)/Board Up lot 1.00
3.00 Cleaning & Disposal (daily) lot 1.00
4.00 Security Services lot 1.00
5.00 Safety Requirement lot 1.00
6.00 Power and Water Consumption lot 1.00
7.00 As-Built lot 1.00
B. ARCHITECTURAL WET WORKS
Interior Partition Wall (4" CHB-300psi) w/ Rebars 12mm

1.00 sq.m 560.32 480.00
Ø - 0.6 Bothways
Interior Partition Wall (5" CHB-300psi) w/ Rebars 12mm

2.00 sq.m 96.00 580.00
Ø - 0.6 Bothways
Exterior Wall (6" CHB-300psi) w/ Rebars 12mm Ø - 0.6
3.00 sq.m
Bothways
4.00 Plastering Works
a.Exposed Columns /Beams sq.m 64.00 125.00
b.Interior Wall Partition, Both Sides sq.m 1,312.00 125.00
c.Existing interior wall,one side only sq.m 165.50 125.00
d. Exterior Wall, Both Side Only sq.m
5.00 Concrete Collar, T & B lm 90.00 150.00
6.00 Stiffener Column, (including formworks) lm 192.00 300.00
Lintel Beam @ 2.10 m w/ Rebars 12mm Ø (including
7.00 lm 190.00 300.00
formworks)
8.00 Structural Epoxy - pioneer lot 1.00 3,500.00
Floor Topping 2",(Rooms,T &b & Smooth Finish @
9.00 sq.m 237.80 200.00
Hallway)
10.00 Aircon ledge (conreter) set/s 2.00 1,200.00
11.00 ACU opening (finish) set/s 7.00 450.00
13.00 Aircon housing set/s 2.00 2,500.00
Unit
Material
C. ARCHITECTURAL DRY WORKS (NEW DESIGN)

I. ECONO ROOMS 5
1.00 Ceiling Works
Gypsum Board on Metal Frame (Main Room + Ante
1.01 m² 42.35 468.00
Room)
1.02 1/4" thk Hardiflex on Metal Frame (T&B) m² 9.00 488.00
Drop Ceiling -Paint Finish w/ 2" x 2" Good Lumber for
1.03 set/s 5.00 3,000.00
Ceiling Design
1.04 Lighting Fixture - Drop light, 7W set/s 5.00 3,000.00
Pinlights ( Mainroom-2pcs ) and ( Foyer-1pc ) - 3watts,
1.05 set/s 15.00 650.00
with Frosted Glass diffuser
1.06 Pinlights ( T&B-1pc.) - 7watts, with Clear Glass diffuser set/s 5.00 750.00
2.00 Door and Jamb Works

Federal Moulded Doors HDF (40mm x 800mmx
2.01 set/s 5.00 3,880.00
2100mm) & Door Jamb
PVC Door white w/ louver incl accessories,incl SUS
2.02 set/s 5.00 1,650.00
Hinges (Upson)
3.00 Hardwares (as per standard)
RF Electronic Key Card Lockset (Main Rm) OSM-Labor

3.01 pc/s 5.00
Only
3.02 Lockset Keyless (T&B) pc/s 5.00 450.00

3.03 Butterfly Hinges (3pcs/Door) pc/s 15.00 150.00
3.04 Door Stopper pc/s 5.00 120.00
3.05 Barrel Bolt pc/s 5.00 188.00
3.06 Clothes Hanger, 2pcs. per room pc/s 10.00 150.00
3.07 Robe Hook (w/Rubber tip) pc/s 5.00 88.00
3.08 Door viewer pc/s 5.00 120.00
4.00 Wood Mouldings & Sash Works

4.01 Cornice - Mattwood Colonial 1x3x12 lm. 63.00 168.00
4.02 Baseboards - Mattwood TRTD Mcasing 1x4x12 lm. 37.50 228.00
4.03 ACU moulding - Mattwood Colonial(1" x 2") lm. 9.00 128.00
5.00 Floor Finishes

5.01 Ceramic Tiles (400mmx400mm), Granito Bone m² 42.35 680.00
Unit
Material
5.02 Floor tiles 300mmx300mm MASCARA (T & B) m² 9.00 550.00
6.00 Wall Finishes

6.01 Wall tiles 300mmx 600mm YINGSHING WHITE (T & B) m² 44.70 880.00
Wall Accent 300mmx300mm ARTE AURORA CAFE (T &

6.02 m² 16.20 680.00
B)
6.03 Corner Ledge in paint finish in 3/4 thk plywood set/s 5.00 3,000.00
7.00 Painting
7.01 Doors and Jambs - Spray finished (lacquer type) set/s 5.00 850.00
7.02 Ceilings m² 51.35 140.00
7.03 Cornice lm 63.00 88.00
7.04 Baseboard lm 37.50 88.00
7.05 ACU Moulding lm 9.00 88.00
7.06 Wall Painting (Non Accent)-Premix m² 140.00 140.00
8.00 Amenities
Bedbox (60" x 75") w/ side table on top Laminate, w/
8.01 1/2" Phenolic Board,incl angular support - Plain Paint set/s 5.00 8,500.00
Finish
8.02 Dresser Mirror & Frame set/s 5.00 1,800.00
8.03 Dresser Counter set/s 5.00 2,000.00
8.04 Dresser Chair (OSM) set/s 5.00
Headboard w/ fabric (Using Uratex Foam & German
8.05 set/s 5.00 3,500.00
Leatherette incl. canvass image)
8.06 Push Cart (OSM) set/s 5.00
9.00 T & B
9.01 Water Closet incl Accessories (OSM-Labor Only) set/s 5.00
9.02 Lavatory incl accessories (OSM-Labor Only) set/s 5.00
9.03 Bidet (OSM-Labor Only) sets 5.00
9.04 Shower Head LED w/ mixer (OSM-Labor Only) sets 5.00
9.05 Tissue Holder (OSM) Labor Only pc/s 5.00
9.06 6mm thk Mirror @ T & B sets 5.00 1,550.00
9.07 Waterproofing works, elastomeric (6 coats) sq.m 14.60 350.00
9.08 Ceiling exhaust (OSM-Labor Only) rm 5.00
9.09 Lavatory Faucet (OSM-Labor Only) set 5.00
9.10 S/S floor drain (OSM-Labor Only) set 5.00
9.11 Grab Bar ( OSM ) (Labor Only) pc 5.00
Unit
Material
I. PREMIUM ROOMS 7
1.00 Ceiling Works
1.01 m² 69.65 468.00
Room)
1.03 set/s 7.00 5,000.00
Ceiling Design
Pinlights ( Mainroom-2pcs ) and ( Foyer-1pc ) - 3watts,
1.05 set/s 7.00 650.00
with Frosted Glass diffuser

2.01 set/s 7.00 3,880.00
2100mm) & Door Jamb
PVC Door white w/ louver incl accessories,incl SUS
2.02 set/s 7.00 1,650.00
Hinges (Upson)

3.01 pc/s 7.00
Only
3.02 Lockset Keyless (T&B) pc/s 7.00 450.00
3.05 Barrel Bolt pc/s 7.00 188.00
3.08 Door viewer pc/s 7.00 120.00

4.01 Cornice - Mattwood Colonial 1x3x12 lm. 93.80 168.00
5.00 Floor Finishes

Unit
Material
6.00 Wall Finishes


6.02 m² 22.68 680.00
B)
7.00 Painting
7.02 Ceilings m² 69.65 140.00
7.03 Cornice lm 93.80 88.00
7.04 Baseboard lm 58.10 88.00
8.00 Amenities
Finish
Headboard w/ fabric (Using Uratex Foam & German
8.05 set/s 7.00 3,500.00
Leatherette incl. canvass image)
8.06 Push Cart (OSM) set/s
9.00 T & B
Unit
Material
II. Deluxe Rooms 3
1.00 Ceiling Works
1.01 m² 37.98 468.00
Room)
1.03 set/s 3.00 5,000.00
Ceiling Design
Pinlights ( Mainroom-2pcs ) and ( Ante room-1pc ) -
1.05 set/s 9.00 650.00
3watts, with Frosted Glass diffuser

2.01 set/s 6.00 3,880.00
2100mm) & Door Jamb
PVC Door white w/ louver incl accessories, incl. SUS
2.02 set/s 3.00 1,650.00
Hinges (Upson)

3.01 pc/s 3.00
Only
3.02 Lockset Keyless (Ante Room & T&B) pc/s 6.00 450.00
3.05 Barrel Bolt pc/s 3.00 188.00
3.08 Door viewer pc/s 3.00 120.00

5.00 Floor Finishes

6.00 Wall Finishes

Unit
Material
6.02 m² 9.72 680.00
B)
Shelves in paint finish in 3/4 thk plywood w/ 2x2 solid
6.03 set/s 3.00 4,500.00
wood & canvass sticker & Backing 1/2 plywood
3/4" thk plywood for Accent Framing of Mirror in Paint
6.04 set/s 3.00 3,000.00
Finish w/ 4mm thk Mirror
7.00 Painting
7.02 Ceilings m² 39.60 140.00
7.03 Cabinet set/s 3.00 1,500.00
7.04 Baseboard lm 39.60 88.00
8.00 Amenities
Finish
8.05 Closet Cabinet set/s 3.00 3,500.00
Headboard,incl canvass image wall & Ceiling,LED strip
8.06 set/s 3.00 15,000.00
light
8.07 Ledge set/s 3.00 650.00
8.09 Push Cart (OSM) set/s
9.00 T & B
Unit
Material
D. HALLWAY
Ceiling Works
1.0 Gypsum Ceiling w/ metal studs sq.m 67.20 468.00
3/4" x 2" plywood on wood stain finish - ceiling accent

2.0 lm 78.40 128.00
paint finish, 2.0 mts distance O.C
3.0 Ultra Slim Square Pinlight (LED) 4"- 6 Watts Warmwhite pcs 28.00 850.00
Wood Mouldings & Sash Works

1.0 Cornice - Mattwood Colonial 1x4x12 lm 103.40 168.00
2.0 Center Moulding - Mattwood Colonial Casing 1x2x10 lm 206.80 128.00
3.0 Baseboards - Mattwood TRTD Mcasing 9x16x4x14 lm 89.90 228.00
Floor Finishes
1.0 500 x 500 Carpet Tiles (OSM) sq.m
Wall Finishes
1.0 Wall Paper (OSM) sq.m
2.0 1 x 1 solid wood door accent paint finish lm 90.00 128.00
3.0 Room Signage (OSM) rms
Painting works
1.0 Ceilings sq.m 67.20 140.00
2.0 Walls sq.m 248.16 140.00
3.0 Cornice lm 103.40 88.00
4.0 Center Moulding lm 206.80 88.00
5.0 Baseboard lm 89.90 88.00
E. TRADEWORKS
Plumbing & Sanitary Works, Incl Tapping Point
(Plumbing and Sanitary, Hot & Cold Water Line - PPR,
1.0 Installation of all fixtures, conrete coring, Bracket and room 15.00 20,000.00
supports, valves and accessories, Aircon Drain for 9 Split
Type Unit Aircons, etc.)
Unit
Material
Electrical Works, Incl. Tapping Point (wires, cables,
conduit, outlets, switches, sub-feeder lines, installation
2.0 of RCP, USB Port w/ plates & speaker surround with room 15.00 30,000.00
platform), 2 - Fire Alarm (tap to nearest existing), wirings
for hallway pinlights , etc.
3.0 Mechanical Works (All ductworks and installation of

exhaust fan, Bracket and supports, valves and
accessories, installation of fresh air diffuser @ hallway room 15.00 8,000.00
and for split type units aircons, etc.)
4.0 Auxiliary Works, incl. wiring & installation of speaker

surround using UTP CAT 5e, Blank plate cover w/ 6 pins
push button switch, and wiring & installation of room 15.00 15,000.00
Electronic Door Lockset, Enercon system, relays, wiring
for WIFI (from hallway to Admin office)
Fire Protection Works (complete sprinkler system

5.0 works incl. piping and topping, Bracket and supports, room 15.00 20,000.00
valves and accessories, including fire house cabinet, etc.)
F. Others
Elevator façade
1.00 Granite red alphi (See actual specs installed) sq.m 9.80 6,800.00
Restoration of ceiling (if needed) @ kitchen & Rentable
2.00 sq.m 43.20 680.00
space
Cladding works @ level 2 of existing ducting (Using

3.00 sq.m 6.00 1,200.00
gypsum board w/ furring including painting)
Fire exit steel door w/ panic device w/ deadbolt

4.00 set/s 1.00 15,000.00
mechanism @ main stair
Additional Breaker (for 15 rooms) to be connected to

5.00 set/s 1.00 35,000.00
MDP (incl. feeder lines)
6.00 Emergency Lights with outlet set/s 4.00 2,500.00
7.00 set/s 2.00 4,500.00
2100mm) & Door Jamb
8.00 Lockset Key set/s 2.00 650.00
9.00 Butterfly Hinges (3pcs/Door) set/s 6.00 150.00
10.00 Doors and Jambs - Spray finished (lacquer type) set/s 2.00 2,000.00
Unit
Material
DIRECT COST
Profit
Admin
General Requirements
TOTAL AMOUNT VAT INCLUSIVE
Cost per room 15
Note: Painting in Wood was Ducco Finish
Prepared By:
Company Name: G.B. CAMAYRA CONSTRUC
Date: 1/25/2017
ural Works,Wet Works,
Unit Labor Total Material Total Labor Total Amount
- 275,000.00 275,000.00
120,000.00 - 120,000.00 120,000.00
60,000.00 - 60,000.00 60,000.00
30,000.00 - 30,000.00 30,000.00
10,000.00 - 10,000.00 10,000.00
25,000.00 - 25,000.00 25,000.00
20,000.00 - 20,000.00 20,000.00
10,000.00 - 10,000.00 10,000.00
707,031.10 391,807.60 1,098,838.70
180.00 268,953.60 100,857.60 369,811.20
180.00 55,680.00 17,280.00 72,960.00
- - -
125.00 8,000.00 8,000.00 16,000.00

120.00 164,000.00 157,440.00 321,440.00
120.00 20,687.50 19,860.00 40,547.50
- - -
100.00 13,500.00 9,000.00 22,500.00
120.00 57,600.00 23,040.00 80,640.00
120.00 57,000.00 22,800.00 79,800.00
500.00 3,500.00 500.00 4,000.00
100.00 47,560.00 23,780.00 71,340.00

850.00 2,400.00 1,700.00 4,100.00
650.00 3,150.00 4,550.00 7,700.00
1,500.00 5,000.00 3,000.00 8,000.00
1,208,829.88 590,752.32 1,799,582.20

355,862.80 175,231.70 531,094.50
150.00 19,819.80 6,352.50 26,172.30

150.00 4,392.00 1,350.00 5,742.00
2,500.00 15,000.00 12,500.00 27,500.00
150.00 15,000.00 750.00 15,750.00
150.00 9,750.00 2,250.00 12,000.00
150.00 3,750.00 750.00 4,500.00
1,500.00 19,400.00 7,500.00 26,900.00
650.00 8,250.00 3,250.00 11,500.00
250.00 - 1,250.00 1,250.00
120.00 2,250.00 600.00 2,850.00

55.00 2,250.00 825.00 3,075.00
55.00 600.00 275.00 875.00
55.00 940.00 275.00 1,215.00
55.00 1,500.00 550.00 2,050.00
55.00 440.00 275.00 715.00
55.00 600.00 275.00 875.00
80.00 10,584.00 5,040.00 15,624.00

80.00 8,550.00 3,000.00 11,550.00
80.00 1,152.00 720.00 1,872.00
200.00 28,798.00 8,470.00 37,268.00

200.00 4,950.00 1,800.00 6,750.00
200.00 39,336.00 8,940.00 48,276.00
200.00 11,016.00 3,240.00 14,256.00

1,500.00 15,000.00 7,500.00 22,500.00
850.00 4,250.00 4,250.00 8,500.00

132.00 7,189.00 6,778.20 13,967.20
68.00 5,544.00 4,284.00 9,828.00
68.00 3,300.00 2,550.00 5,850.00
68.00 792.00 612.00 1,404.00
132.00 19,600.00 18,480.00 38,080.00
3,500.00 42,500.00 17,500.00 60,000.00
1,050.00 9,000.00 5,250.00 14,250.00

1,050.00 10,000.00 5,250.00 15,250.00
- - -
3,000.00 17,500.00 15,000.00 32,500.00
- - -
650.00 - 3,250.00 3,250.00

550.00 - 2,750.00 2,750.00
150.00 - 750.00 750.00
550.00 - 2,750.00 2,750.00
150.00 - 750.00 750.00
120.00 7,750.00 600.00 8,350.00
150.00 5,110.00 2,190.00 7,300.00
450.00 - 2,250.00 2,250.00
150.00 - 750.00 750.00
150.00 - 750.00 750.00
150.00 - 750.00 750.00
522,345.60 262,556.14 784,901.74
150.00 32,596.20 10,447.50 43,043.70

150.00 6,148.80 1,890.00 8,038.80
4,000.00 35,000.00 28,000.00 63,000.00
150.00 21,000.00 1,050.00 22,050.00
150.00 4,550.00 1,050.00 5,600.00
150.00 5,250.00 1,050.00 6,300.00
1,500.00 27,160.00 10,500.00 37,660.00
650.00 11,550.00 4,550.00 16,100.00
250.00 - 1,750.00 1,750.00

120.00 3,150.00 840.00 3,990.00
55.00 3,150.00 1,155.00 4,305.00
55.00 840.00 385.00 1,225.00
55.00 1,316.00 385.00 1,701.00
55.00 2,100.00 770.00 2,870.00
55.00 616.00 385.00 1,001.00
55.00 840.00 385.00 1,225.00
80.00 15,758.40 7,504.00 23,262.40
80.00 13,246.80 4,648.00 17,894.80
80.00 1,612.80 1,008.00 2,620.80
200.00 47,362.00 13,930.00 61,292.00

200.00 7,308.00 2,520.00 9,828.00
200.00 55,070.40 12,516.00 67,586.40
200.00 15,422.40 4,536.00 19,958.40

1,500.00 21,000.00 10,500.00 31,500.00
850.00 5,950.00 5,950.00 11,900.00

132.00 9,751.00 9,193.80 18,944.80
68.00 8,254.40 6,378.40 14,632.80
68.00 5,112.80 3,950.80 9,063.60
68.00 1,108.80 856.80 1,965.60
132.00 31,516.80 29,715.84 61,232.64
3,500.00 59,500.00 24,500.00 84,000.00
1,050.00 12,600.00 7,350.00 19,950.00

1,050.00 14,000.00 7,350.00 21,350.00
- - -
3,000.00 24,500.00 21,000.00 45,500.00
- - -
650.00 - 4,550.00 4,550.00

550.00 - 3,850.00 3,850.00
150.00 - 1,050.00 1,050.00
550.00 - 3,850.00 3,850.00
150.00 - 1,050.00 1,050.00
120.00 10,850.00 840.00 11,690.00
150.00 7,154.00 3,066.00 10,220.00
450.00 - 3,150.00 3,150.00
150.00 - 1,050.00 1,050.00
150.00 - 1,050.00 1,050.00
150.00 - 1,050.00 1,050.00
-
330,621.48 152,964.48 483,585.96
150.00 17,774.64 5,697.00 23,471.64

150.00 3,162.24 972.00 4,134.24
4,000.00 15,000.00 12,000.00 27,000.00
150.00 9,000.00 450.00 9,450.00
150.00 5,850.00 1,350.00 7,200.00
150.00 2,250.00 450.00 2,700.00
1,500.00 23,280.00 9,000.00 32,280.00
650.00 4,950.00 1,950.00 6,900.00
250.00 - 750.00 750.00

120.00 2,700.00 720.00 3,420.00
55.00 2,700.00 990.00 3,690.00
55.00 720.00 330.00 1,050.00
55.00 564.00 165.00 729.00
55.00 900.00 330.00 1,230.00
55.00 264.00 165.00 429.00
55.00 360.00 165.00 525.00
80.00 9,028.80 3,168.00 12,196.80

80.00 691.20 432.00 1,123.20
200.00 28,485.00 7,596.00 36,081.00

200.00 3,758.40 1,296.00 5,054.40
200.00 26,136.00 5,940.00 32,076.00

200.00 6,609.60 1,944.00 8,553.60
2,500.00 13,500.00 7,500.00 21,000.00
1,500.00 9,000.00 4,500.00 13,500.00

1,500.00 9,000.00 4,500.00 13,500.00
850.00 5,100.00 5,100.00 10,200.00

132.00 5,544.00 5,227.20 10,771.20
1,200.00 4,500.00 3,600.00 8,100.00
68.00 3,484.80 2,692.80 6,177.60
68.00 475.20 367.20 842.40
132.00 13,305.60 12,545.28 25,850.88
3,500.00 25,500.00 10,500.00 36,000.00
1,050.00 5,400.00 3,150.00 8,550.00

1,050.00 6,000.00 3,150.00 9,150.00
- - -
2,500.00 10,500.00 7,500.00 18,000.00
5,000.00 45,000.00 15,000.00 60,000.00
350.00 1,950.00 1,050.00 3,000.00
650.00 - 1,950.00 1,950.00

550.00 - 1,650.00 1,650.00
150.00 - 450.00 450.00
550.00 - 1,650.00 1,650.00
150.00 - 450.00 450.00
120.00 4,650.00 360.00 5,010.00
150.00 3,528.00 1,512.00 5,040.00
450.00 - 1,350.00 1,350.00
150.00 - 450.00 450.00
150.00 - 450.00 450.00
150.00 - 450.00 450.00
220,502.80 131,625.52 352,128.32
150.00 31,449.60 10,080.00 41,529.60
98.00 10,035.20 7,683.20 17,718.40
150.00 23,800.00 4,200.00 28,000.00
- - -
80.00 17,371.20 8,272.00 25,643.20
80.00 26,470.40 16,544.00 43,014.40
80.00 20,497.20 7,192.00 27,689.20
- - -
- - -
- - -
- - -
98.00 11,520.00 8,820.00 20,340.00
- - -
- - -
132.00 9,408.00 8,870.40 18,278.40
132.00 34,742.40 32,757.12 67,499.52
68.00 9,099.20 7,031.20 16,130.40
68.00 18,198.40 14,062.40 32,260.80
68.00 7,911.20 6,113.20 14,024.40
1,395,000.00 765,000.00 2,160,000.00
12,000.00 300,000.00 180,000.00 480,000.00

15,000.00 450,000.00 225,000.00 675,000.00
4,000.00 120,000.00 60,000.00 180,000.00
5,000.00 225,000.00 75,000.00 300,000.00
15,000.00 300,000.00 225,000.00 525,000.00
178,416.00 82,092.40 260,508.40

- - -
4,800.00 66,640.00 47,040.00 113,680.00
282.00 29,376.00 12,182.40 41,558.40
750.00 7,200.00 4,500.00 11,700.00
1,500.00 15,000.00 1,500.00 16,500.00
10,000.00 35,000.00 10,000.00 45,000.00
500.00 10,000.00 2,000.00 12,000.00
1,500.00 9,000.00 3,000.00 12,000.00
120.00 1,300.00 240.00 1,540.00

55.00 900.00 330.00 1,230.00
650.00 4,000.00 1,300.00 5,300.00

3,709,779.78 1,961,277.84 5,671,057.62

850,658.64
212,212.31
275,000.00
7,850,000.00
523,333.33
G.B. CAMAYRA CONSTRUCTION
1/25/2017

aWARDED COST BREAKDOWN FOR aDDITIONAL 15 ROOMS EMAIL

Transféré par

Informations du document

Description originale:

Titre original

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

aWARDED COST BREAKDOWN FOR aDDITIONAL 15 ROOMS EMAIL

Transféré par

Droits d'auteur :

Formats disponibles

CORPORATE ENGINEERING DEPARTMENT

Project: HOTEL SOGO SANTOLAN

B. ARCHITECTURAL WET WORKS

Interior Partition Wall (4" CHB-300psi) w/ Rebars 12mm

Interior Partition Wall (5" CHB-300psi) w/ Rebars 12mm

C. ARCHITECTURAL DRY WORKS (NEW DESIGN)

2.00 Door and Jamb Works

3.00 Hardwares (as per standard)

RF Electronic Key Card Lockset (Main Rm) OSM-Labor

3.02 Lockset Keyless (T&B) pc/s 5.00 450.00

4.00 Wood Mouldings & Sash Works

5.00 Floor Finishes

6.00 Wall Finishes

Wall Accent 300mmx300mm ARTE AURORA CAFE (T &

2.00 Door and Jamb Works

3.00 Hardwares (as per standard)

4.00 Wood Mouldings & Sash Works

4.02 Baseboards - Mattwood TRTD Mcasing 1x4x12 lm. 58.10 228.00

4.03 ACU moulding - Mattwood Colonial(1" x 2") lm. 12.60 128.00

5.00 Floor Finishes

6.00 Wall Finishes

Wall Accent 300mmx300mm ARTE AURORA CAFE (T &

2.00 Door and Jamb Works

3.00 Hardwares (as per standard)

4.00 Wood Mouldings & Sash Works

5.00 Floor Finishes

6.00 Wall Finishes

3/4" x 2" plywood on wood stain finish - ceiling accent

Wood Mouldings & Sash Works

2.0 Center Moulding - Mattwood Colonial Casing 1x2x10 lm 206.80 128.00

3.0 Baseboards - Mattwood TRTD Mcasing 9x16x4x14 lm 89.90 228.00

3.0 Mechanical Works (All ductworks and installation of

4.0 Auxiliary Works, incl. wiring & installation of speaker

Fire Protection Works (complete sprinkler system

Cladding works @ level 2 of existing ducting (Using

Fire exit steel door w/ panic device w/ deadbolt

Additional Breaker (for 15 rooms) to be connected to

Note: Painting in Wood was Ducco Finish

Company Name: G.B. CAMAYRA CONSTRUC

Unit Labor Total Material Total Labor Total Amount

707,031.10 391,807.60 1,098,838.70

180.00 268,953.60 100,857.60 369,811.20

180.00 55,680.00 17,280.00 72,960.00

125.00 8,000.00 8,000.00 16,000.00

500.00 3,500.00 500.00 4,000.00

100.00 47,560.00 23,780.00 71,340.00

1,208,829.88 590,752.32 1,799,582.20

150.00 19,819.80 6,352.50 26,172.30

150.00 3,750.00 750.00 4,500.00

1,500.00 19,400.00 7,500.00 26,900.00

650.00 8,250.00 3,250.00 11,500.00

250.00 - 1,250.00 1,250.00

120.00 2,250.00 600.00 2,850.00

80.00 10,584.00 5,040.00 15,624.00

200.00 28,798.00 8,470.00 37,268.00

200.00 4,950.00 1,800.00 6,750.00

200.00 39,336.00 8,940.00 48,276.00

200.00 11,016.00 3,240.00 14,256.00

850.00 4,250.00 4,250.00 8,500.00

3,500.00 42,500.00 17,500.00 60,000.00

1,050.00 9,000.00 5,250.00 14,250.00

650.00 - 3,250.00 3,250.00