CORPORATE ENGINEERING DEPARTMENT

Project: Hotel Sogo Sta. Mesa

Subject: Scope of Works for Renovation of 87 Walk-in Rooms - Cluster 1 (14 Rooms)
Date: 23-Sep-22

Accom. MCTI EVALUTAION # 2

Item No. Description Unit Qty Unit Labor Total Amount Wt. % Accom. Wt %
Amount WT% Accom Amout
A. GENERAL REQUIREMENTS 200,000 63,750.00
1.0 Barracks rental months 3.00 25,000 75,000 5.912600209 2.365040083 30,000.00 35% 26,250
2.0 Materials handling / Hauling lot 1.00 100,000 100,000 7.883466945 2.759213431 35,000.00 30% 30,000
3.0 House Keeping lot 1.00 25,000 25,000 1.970866736 0.886890031 11,250.00 30% 7,500
B. ARCHITECTURAL DRY WORKS 1,012,477 254,715
Design A - Casas Design 7 511,974 138,590
Premium Room 3 161,021.82 42,390
1 Premium Room # 612 - Bronze 1 66,004 5.203414874 1.561024462 19,801.24 29% 19,950.69
1.0 Main Room -
Ceiling Finishes -
Pendant Lamp in Black (dresser - 1 pc) - 4W LED Light (daylight)
1.0 set/s 1.00 260 260 -

9mm thk gypsum board on metal frame due to dismantling of dropped

2.0 sqm 2.88 750 2,160 60% 1,296
ceiling
3.0 Cove Light lm 2.91 900 2,619 20% 524
- -
Wall Finishes - -
Surface Preparation for Leatherette, Wall Mirror, dresser mirror and
1.0 sqm 5.54 550 3,047 30% 914
headboard
6mm thk Reflected grey Mirror Glass with 1/4" thk plywood backing and
2.0 sqm 0.64 500 320 50% 160
10mm groove on u channel metal inlay painted in black
6mm thk Reflected clear Mirror Glass with 1/4" thk plywood backing
3.0 sqm 0.64 500 320 50% 160
and 10mm groove on u channel metal inlay painted in black

4.0 1 1/4" thk foam with leatherette with 3/4" thk plywood backing sqm 2.03 500 1,015 30% 305

5.0 Headboard Wall accent on 1/2 thk plywood on paint finish sqm 2.20 1,200 2,634 50% 1,317

Reading Light
6.0 set/s 1.00 128 128 -

- -
Door and Jambs - -
PVC Door White w/ louver incl accessories, incl. 304 Hinges and S/S
1.0 set/s 1.00 350 350 30% 105
screws (Upson)
- -
Door Hardwares - -
1.0 Replacement of S.S Screw of Butterfly hinges set/s 6.00 150 900 -
- -
Wood Mouldings & Sash Works - -
1.0 Baseboards using 3/4 thk ficem board lm 12.38 350 4,333 30% 1,300
2.0 White PVC Cornice at T&B lm 5.76 150 864 -
4.0 ACU Moulding set/s 1.00 700 700 20% 140
- -
Floor Finishes - -
 1.0 Floor Tiles 600x600mm, Arkitek white V6500 sqm 4.86 270 1,312 40% 525

2.0 Floor Tiles 600x600mm T&B, arkitek white CL03 sqm 1.80 270 486 40% 194
- -
Painting Works - -

1.00 Doors and Jambs - Spray finished (lacquer type) set/s 1.00 1,100 1,100 40% 440

2.00 Ceilings (main) sqm 7.66 280 2,145 30% 643

3.00 Baseboard (painted on boysen - 0169 fossil tan gloss automotive finish) lm 9.50 180 1,710 20% 342

5.00 Cornice at T&B lm 5.48 180 986 -

Wall painting (Non-Accent and Accent Walls) including surface

6.0 sqm 23.66 220 5,206 50% 2,603
preparation

7.0 Cornice lm 12.38 180 2,228 -

ACU Moulding (painted on boysen - 0169 fossil tan gloss automotive

8.0 set/s 1.00 350 350 70
finish) 20%
- -
Amenities - -
Refurbishing & Repainting of Bedbox (incldg addtl framing - used existing
1.0 set/s 1.00 2,500 2,500 30% 750
framing at the dismantle headboard)
Refurbishing & Repainting of Dresser Table Replacement of Laminate & Edging
2.0 set/s 1.00 2,500 2,500 20% 500
(aluminum)
Repainting and refurbishing including replacement of laminates and edging
3.0 set/s 1.00 2,000 2,000 -
aluminum of side table
500mm x 750mm x 6mm Reflected Mirror with 1" thk beveled all sides-
4.0 set/s 1.00 2,200 2,200 -
Vanity Mirror

5.0 Concrete Threshold set/s 1.00 1,500 1,500 -

- -
2.0 T&B - -

1.0 Ceiling Repainting @ T&B sqm 1.80 220 396 -

2.0 600mm x 600mm Main Wall Tiles V00 sqm 7.00 500 3,501 30% 1,050

3.0 600mm x 600mm Accent Wall Tiles M6010 sqm 4.68 500 2,340 30% 702

400mm x 800mm x 6mm Reflected Mirror with 2" frosted glass both
4.0 set/s 1.00 250 250 -
sides (OSM-Labor Only)

Waterproofing works,elastomeric (2 coats primer & 4 coats rubberize

5.0 sqm 1.80 750 1,350 -
membrane with sealer (3 years warranty) - campbridge manufacturer

soap niche 1000 mm x 300 mm x 3" depth in 600 mm x 600 mm matt

6.0 set/s 1.00 750 750 -
ceramic tile m gress 400 beige

7.0 Replacement of Water closet incl. Accessories (OSM-Labor Only) set/s 1.00 550 550 -
 8.0 Lavatory Faucet (OSM-Labor Only) sets 1.00 550 550 -

9.0 Replacement of Shower Head, Mixer, Spout (OSM-Labor Only) sets 1.00 550 550 100% 550

10.0 Replacement of Floor Drain(OSM-Labor Only) sets 1.00 150 150 -

- -
3.0 Dismantling & Chipping Works - -
1.00 Dismantling of Existing Main Room and T&B Floor Tiles sqm 6.66 300 1,998 100% 1,998
2.00 Dismantling of Existing Wall Tiles @ T&B sqm 4.68 350 1,638 40% 655
3.00 Dismantling of Existing Door (T&B) set/s 1.00 250 250 -
4.00 Dismantling of Existing Dresser Mirror w/ Frame set/s 1.00 250 250 -
5.00 Dismantling of Existing Headboard set/s 1.00 1,250 1,250 -
6.00 Dismantling of Drop Ceiling set/s 1.00 1,500 1,500 -
7.00 Dismantling of Baseboard lm 12.38 150 1,857 100% 1,857
8.00 Dismantling of ACU Molding set/s 1.00 150 150 100% 150
9.00 Dismantling of Grab Bar set/s 1.00 150 150 100% 150
10.00 Dismantling of Watercloset set/s 1.00 550 550 100% 550
11.00 Dismatling of Floor drain set/s 1.00 150 150 -
- -
2 Premium Room # 619 - Grey 1 52,171 4.112853898 1.233856169 15,651.19 19% 11,393
1.0 Main Room - -
Ceiling Finishes - -
1.0 Pendant Lamp in Black (dresser - 1 pc) - 4W LED Light (daylight) set/s 1.00 260 260 -
2.0 9mm thk gypsum board on metal frame due to dismantling of dropped sqm 2.88 750 2,160 60% 1,296
ceilingLight
3.0 Cove lm 2.01 900 1,813 20% 363
- -
Wall Finishes - -
Surface Preparation for Leatherette, Wall Mirror, dresser mirror and
1.0 sqm 5.54 550 3,047 30% 914
headboard
6mm thk Reflected grey Mirror Glass with 1/4" thk plywood backing and
2.0 sqm 0.64 500 320 50% 160
10mm groove on u channel metal inlay painted in black
6mm thk Reflected clear Mirror Glass with 1/4" thk plywood backing
3.0 sqm 0.64 500 320 50% 160
and 10mm groove on u channel metal inlay painted in black

4.0 1 1/4" thk foam with leatherette with 3/4" thk plywood backing sqm 2.03 500 1,015 30% 305

5.0 Headboard Wall accent on 1/2 thk plywood on paint finish sqm 2.20 1,200 2,634 50% 1,317

Reading Light
6.0 set/s 1.00 120 120 -

- -
Door and Jambs - -
PVC Door White w/ louver incl accessories, incl. 304 Hinges and S/S
1.0 set/s 1.00 350 350 30% 105
screws (Upson)
Federal Moulded Doors HDF (40mm x 800mm x 2100mm) -Pateco
2.0 set/s 1.00 350 350 20% 70
Brand
- -
Door Hardwares - -
1.0 Replacement of S.S Screw of Butterfly hinges set/s 3.00 - -
- -
 Wood Mouldings & Sash Works - -
1.0 White PVC Cornice at T&B lm 5.44 150 816 -
4.0 ACU Moulding set/s 1.00 700 700 20% 140
- -
Floor Finishes - -
1.0 Regrouting of Main Floor Tiles sqm 5.83 150 875 -
2.0 Regrouting of Floor Tiles @ T&B sqm 1.78 150 267 -
3.0 Replacement of Existing Floor Tiles (40x40 cm Tiles w/ cracks) sqm 0.64 270 173 -
- -
Painting Works - -
1.00 Doors and Jambs - Spray finished (lacquer type) set/s 1.00 1,100 1,100 40% 440
2.00 Ceilings (main) sqm 8.63 280 2,416 30% 725

3.00 Baseboard (painted on boysen - 0169 fossil tan gloss automotive finish) lm 11.90 180 2,142 20% 428

5.00 Cornice at T&B lm 5.44 180 979 -

Wall painting (Non-Accent and Accent Walls) including surface

6.0 sqm 25.46 220 5,601 50% 2,800
preparation

7.0 Cornice lm 11.90 180 2,142 -

ACU Moulding l (painted on boysen - 0169 fossil tan gloss automotive

8.0 set/s 1.00 350 350 70
finish) 20%
- -
Amenities - -
Refurbishing & Repainting of Bedbox (incldg addtl framing - used existing
1.0 set/s 1.00 2,500 2,500 30% 750
framing at the dismantle headboard)
Refurbishing & Repainting of Dresser Table Replacement of Laminate & Edging
2.0 set/s 1.00 2,500 2,500 20% 500
(aluminum)
Repainting and refurbishing including replacement of laminates and edging
3.0 set/s 1.00 2,000 2,000 -
aluminum of side table
500mm x 750mm x 6mm Reflected Mirror with 1" thk beveled all sides-
4.0 set/s 1.00 2,200 2,200 -
Vanity Mirror

5.0 Concrete Threshold set/s 1.00 1,500 1,500 -

- -
2.0 T&B - -
1.0 Ceiling Repainting @ T&B sqm 1.78 220 392 -
2.0 Regrouting of Wall Tiles sqm 6.91 150 1,036 -
3.0 Accent Wall Tiles M6010 sqm 4.68 270 1,264 -
4.0 Replacement of Water closet incl. Accessories (OSM-Labor Only) set/s 1.00 550 550 -
5.0 Replacement of Lavatory incl Accessories (OSM-Labor Only) set/s 1.00 550 550 -
6.0 Lavatory Faucet (OSM-Labor Only) sets 1.00 550 550 -
7.0 Replacement of Shower Head, Mixer, Spout (OSM-Labor Only) sets 1.00 550 550 -
8.0 Replacement of Floor Drain(OSM-Labor Only) sets 1.00 150 150 -
- -
3.0 Dismantling & Chipping Works - -
1.00 Dismantling of Existing Main Room Floor Tiles sqm 0.64 300 192 -
2.00 Dismantling of Existing Wall Tiles @ T&B sqm 4.68 350 1,638 -
3.00 Dismantling of Existing Door (T&B) set/s 1.00 250 250 -
4.00 Dismantling of Existing Dresser Mirror w/ Frame set/s 1.00 250 250 -
 5.00 Dismantling of Existing Headboard set/s 1.00 1,250 1,250 -
6.00 Dismantling of Drop Ceiling set/s 1.00 1,500 1,500 -
7.00 Dismantling of Existing Door ( Main Room) set/s 1.00 250 250 -
8.00 Dismantling of ACU Molding set/s 1.00 150 150 100% 150
9.00 Dismantling of Grab Bar set/s 1.00 150 150 100% 150
10.00 Dismantling of Water closet set/s 1.00 550 550 100% 550
11.00 Dismantling of Lavatory set/s 1.00 150 150 -
11.00 Dismatling of Floor drain set/s 1.00 150 150 -
-
3 Premium Room # 621 - Bronze 1 42,847 3.377833497 1.013350049 12,854.12 22% 11,046
1.0 Main Room -
Ceiling Finishes -
1.0 9mm thk gypsum board on metal frame due to dismantling of dropped sqm 2.88 750 2,160 60% 1,296
ceiling Lamp in Black (dresser - 1 pc) - 4W LED Light (daylight)
2.0 Pendant set/s 1.00 260 260 -
3.0 Cove Light lm 2.12 900 1,908 20% 382
- -
Wall Finishes - -
Surface Preparation for Leatherette, Wall Mirror, dresser mirror and
1.0 sqm 5.54 550 3,047 30% 914
headboard
6mm thk Reflected grey Mirror Glass with 1/4" thk plywood backing and
2.0 sqm 0.64 500 320 50% 160
10mm groove on u channel metal inlay painted in black
6mm thk Reflected clear Mirror Glass with 1/4" thk plywood backing
3.0 sqm 0.64 500 320 50% 160
and 10mm groove on u channel metal inlay painted in black

4.0 1 1/4" thk foam with leatherette with 3/4" thk plywood backing sqm 2.03 500 1,015 30% 305

5.0 Headboard Wall accent on 1/2 thk plywood on paint finish sqm 2.20 1,200 2,634 50% 1,317

Reading Light
6.0 set/s 1.00 120 120 -

- -
Door and Jambs - -
PVC Door White w/ louver incl accessories, incl. 304 Hinges and S/S
1.0 set/s 1.00 350 350 30% 105
screws (Upson)
- -
Wood Mouldings & Sash Works - -
1.0 White PVC Cornice at T&B lm 5.76 150 864 -
4.0 ACU Moulding set/s 1.00 700 700 20% 140
- -
Floor Finishes - -
1.0 Floor Tiles 600x600mm, Arkitek white V6500 sqm 4.86 270 1,312 40% 525
2.0 Regrouting of T&B Floor Tiles sqm 1.80 150 270 -

3.0 Replacement of tile 10 pcs frm other rrom sqm 1.60 270 432 -

- -
Painting Works - -
1.00 Doors and Jambs - Spray finished (lacquer type) set/s 1.00 1,100 1,100 40% 440
2.00 Ceilings (main) sqm 7.66 280 2,145 30% 643
3.00 Baseboard (painted on boysen - 0169 fossil tan gloss automotive finish) lm 9.50 180 1,710 20% 342
5.00 Cornice at T&B lm 5.48 180 986 -
Wall painting (Non-Accent and Accent Walls) including surface
6.0 sqm 23.66 228 5,395 50% 2,698
preparation
ACU Moulding (painted on boysen - 0169 fossil tan gloss automotive
8.0 set/s 1.00 350 350 20% 70
finish)
 - -
Amenities - -
1.0 Refurbishing & Repainting of Bedbox (incldg addtl framing - used existing set/s 1.00 2,500 2,500 30% 750
2.0 Refurbishing & Repainting of Dresser Table Replacement of Laminate & Edging set/s 1.00 2,500 2,500 20% 500
3.0 Repainting and refurbishing including replacement of laminates and edging set/s 1.00 2,000 2,000 -
4.0 Repainting of Dresser Mirror Frame set/s 1.00 - -
- -
2.0 T&B - -
1.0 Ceiling Repainting @ T&B sqm 1.80 220 396 -
2.0 6mm thk. hardiflex sqm 1.80 280 504 -
3.0 Regrouting of Main Wall Tiles sqm 7.00 - -
4.0 Accent Wall Tiles M6010 sqm 4.68 150 702 -
5.0 Replacement of Shower Head, Mixer, Spout (OSM-Labor Only) sets 1.00 550 550 -
6.0 Replacement of Floor Drain(OSM-Labor Only) sets 1.00 150 150 -
- -
3.0 Dismantling & Chipping Works - -
1.00 Dismantling of Existing Main Room Floor Tiles sqm 4.86 300 1,458 -
2.00 Dismantling of Existing Wall Tiles @ T&B sqm 4.68 350 1,638 -
3.00 Dismantling of Existing Door (T&B) set/s 1.00 250 250 -
4.00 Dismantling of Existing Headboard set/s 1.00 1,000 1,000 -
5.00 Dismantling of Drop Ceiling set/s 1.00 1,500 1,500 -
8.00 Dismantling of ACU Molding set/s 1.00 150 150 100% 150
9.00 Dismantling of Grab Bar set/s 1.00 150 150 100% 150
-
Deluxe Room 1 88,805 22,484
4 Deluxe Room # 610 - Bronze 1 88,805 7.000911244 2.100273373 26,641.49 24% 22,484
1.0 Main Room -
Ceiling Finishes -
1.0 9mm thk gypsum board on metal frame due to dismantling of dropped sqm 2.88 758 2,183 60% 1,310
2.0 ceiling
Pendant Lamp in Black (dresser - 1 pc) - 4W LED Light (daylight) set/s 1.00 260 260 -
3.0 Cove Light lm 2.20 900 1,980 20% 396
- -
Wall Finishes - -
Surface Preparation for Leatherette, Wall Mirror, dresser mirror and
1.0 sqm 11.60 550 6,380 30% 1,914
headboard
6mm thk Reflected Black Mirror Glass with 10mm Groove painted in
2.0 sqm 1.18 500 590 15% 89
black-Wall
6mm Mirror
thk Clear Mirror Glass with 10mm Groove painted in black-Wall
3.0 sqm 1.18 500 590 15% 89
Mirror
4.0 1 1/4" thk foam with leatherette with 3/4" thk plywood backing sqm 0.86 500 430 30% 129
5.0 Headboard Wall accent on 1/2 thk plywood on paint finish sqm 7.24 1,200 8,688 50% 4,344
6.0 Reading Light pcs 2.00 128 256 -
- -
Door and Jambs - -
PVC Door White w/ louver incl accessories, incl. 304 Hinges and S/S
1.0 set/s 1.00 350 350 30% 105
screws (Upson)
Federal Moulded Doors HDF (40mm x 800mm x 2100mm) -Pateco
2.0 set/s 2.00 350 700 20% 140
Brand
- -
Door Hardwares - -
1.0 Replacement of S.S Screw of Butterfly hinges set/s 3.00 150 450 -
- -
Wood Mouldings & Sash Works - -
1.0 White PVC Cornice at T&B lm 6.11 150 917 -
3.0 Baseboards using 3/4 thk ficem board lm 14.48 700 10,136 30% 3,041
 4.0 ACU Moulding set/s 1.00 700 700 20% 140
- -
Floor Finishes - -
1.0 Floor Tiles 600x600mm, Arkitek white V6500 sqm 7.87 270 2,125 40% 850
2.0 Floor Tiles 600x600mm, Matte Tile(BTN329)- T & B CL03 sqm 2.28 270 616 40% 246
- -
Painting Works - -
1.00 Doors and Jambs - Spray finished (lacquer type) set/s 2.00 1,100 2,200 40% 880
2.00 Ceilings (main) sqm 10.67 220 2,347 30% 704
3.00 Baseboard (painted on boysen - 0169 fossil tan gloss automotive finish) lm 14.48 180 2,606 20% 521
5.00 Cornice at T&B lm 6.11 180 1,100 -
Wall painting (Non-Accent and Accent Walls) including surface
6.0 sqm 28.24 220 6,213 50% 3,107
preparation
ACU Moulding (painted on boysen - 0169 fossil tan gloss automotive
8.0 set/s 1.00 350 350 70
finish) 20%
- -
Amenities - -
Refurbishing & Repainting of Bedbox (incldg addtl framing - used existing
1.0 set/s 1.00 2,500 2,500 30% 750
framing at the dismantle headboard)
Refurbishing & Repainting of Dresser Table Replacement of Laminate & Edging
2.0 set/s 1.00 2,500 2,500 20% 500
(aluminum)
500mmx 750mm x 6mm Reflected Mirror with 1" thk Beveled all sides-
3.0 set/s 1.00 1,800 1,800 -
Vanity Mirror
Repainting and refurbishing including replacement of laminates and edging
4.0 set/s 2.00 2,000 4,000 -
aluminum of side table
Closet Cabinet with Laminated Door with side ledge & shoe rack & Luggage
5.00 set/s 1.00 2,500 2,500 30% 750
Rack in duco paint.
- -
2.0 T&B - -

1.0 Ceiling Repainting @ T&B sqm 2.28 220 502 -

2.0 Regrouting of Main Wall Tiles sqm 8.51 150 1,277 -

3.0 Accent Wall Tiles KY10 sqm 4.68 250 1,170 -

Waterproofing works,elastomeric (2 coats primer & 4 coats rubberize

4.0 sqm 3.50 750 2,627 -
membrane with sealer (3 years warranty) - campbridge manufacturer

soap niche 1000 mm x 300 mm x 3" depth in 600 mm x 600 mm matt

5.0 set/s 1.00 350 350 -
ceramic tile 2-6d6o481-J1
6.0 Replacement of Lavatory incl Accessories (OSM-Labor Only) set/s 1.00 550 550 -

7.0 Replacement of Shower Head, Mixer, Spout (OSM-Labor Only) sets 1.00 550 550 -

8.0 Replacement of Floor Drain(OSM-Labor Only) sets 1.00 150 150 -

9.0 pc/s 1.00 250 250 -

Ceiling Exhaust (OSM-labor Only)
- -
3.0 Dismantling & Chipping Works - -
 1.00 Dismantling of Existing Main Room and T&B Floor Tiles sqm 10.15 300 3,045 -
2.00 Dismantling of Existing Wall Tiles @ T&B sqm 13.19 350 4,618 -
3.00 Dismantling of Existing Door (T&B) set/s 1.00 250 250 -
4.00 Dismantling of Existing Dresser Mirror w/ Frame set/s 1.00 300 300 -
5.00 Dismantling of Existing Headboard set/s 1.00 1,000 1,000 -
6.00 Dismantling of Drop Ceiling set/s 1.00 1,500 1,500 -
Demolitionof wall for the new opening of new ante cabinet and relocation
7.00 set/s 1.00 1,800 1,800 100% 1,800
of SDB
8.00 Dismantling of Existing Door ( Main Room) set/s 2.00 1,100 2,200 -
9.00 Wall Mirror w/ Frame set/s 1 200 200 80% 160
8.00 Dismantling of ACU Molding set/s 1.00 150 150 100% 150
9.00 Dismantling of Grab Bar set/s 1.00 150 150 100% 150
10.00 Dismantling of Lavatory set/s 1.00 550 550 -
11.00 Dismantling of Floor drain set/s 1.00 150 150 100% 150
-
Executive Room 1 79,687 23,070
5 Executive Room # 616 - Bronze 1 79,687 6.282080961 1.884624288 23,906.03 28% 23,070
1.0 Main Room -
Ceiling Finishes -
1.0 9mm thk gypsum board on metal frame due to dismantling of dropped sqm 2.88 750 2,160 60% 1,296
2.0 ceiling Lamp in Black (dresser - 1 pc) - 7W LED Light (daylight)
Pendant set/s 2.00 260 520 -
3.0 Cove Light lm 4.50 900 4,050 20% 810
- -
Wall Finishes - -
Surface Preparation for Leatherette, Wall Mirror, dresser mirror and
1.0 sqm 3.17 550 1,744 30% 523
headboard
6mm thk Reflected copper free clear/silver mirror glass with 1/4" thk
2.0 sqm 1.62 500 810 50% 405
plywood
6mm thk backing with
Reflected 10mm
copper groove
free dark grey mirror glass with 1/4" thk
3.0 sqm 1.18 500 590 50% 295
plywood backing and 10 mm groove 10mm Groove
4.0 2 3/4" thk foam with leatherette with 3/4" thk plywood backing sqm 0.85 650 553 30% 166
5.0 Headboard Wall accent on 1/2 thk plywood on paint finish sqm 7.00 1,200 8,400 50% 4,200
6.0 Reading Light pcs 2.00 120 240 -
- -
Door and Jambs - -
PVC Door White w/ louver incl accessories, incl. 304 Hinges and S/S
1.0 set/s 1.00 350 350 30% 105
screws (Upson)
Federal Moulded Doors HDF (40mm x 800mm x 2100mm) -Pateco
2.0 set/s 1.00 350 350 20% 70
Brand
- -
Door Hardwares - -
1.0 Replacement of S.S Screw of Butterfly hinges set/s 3.00 150 450 -
- -
Wood Mouldings & Sash Works - -
1.0 Baseboards using 3/4 thk ficem board lm 5.00 700 3,500 30% 1,050
2.0 White PVC Cornice at T&B lm 6.02 150 903 -
4.0 ACU Moulding set/s 1.00 700 700 20% 140
- -
Floor Finishes - -
1.0 Floor Tiles homogeneous tiles, arkitek white V6500 sqm 2.56 270 691 40% 276
2.0 Floor Tiles 600x600mm, arkitek white CL03 sqm 2.18 270 589 40% 235
3.0 Regrouting of Main Floor Tiles sqm 10.66 150 1,599 -
- -
Painting Works - -
1.00 Doors and Jambs - Spray finished (lacquer type) set/s 2.00 1,100 2,200 40% 880
 2.00 Ceilings (main) sqm 13.46 280 3,769 30% 1,131

3.00 Baseboard (painted on boysen - 0169 fossil tan gloss automotive finish) lm 5.00 180 900 20% 180

5.00 Cornice at T&B lm 6.02 180 1,084 -

Wall painting (Non-Accent and Accent Walls) including surface
6.0 sqm 40.79 220 8,975 50% 4,487
preparation
ACU Moulding (painted on boysen - 0169 fossil tan gloss automotive
8.0 set/s 1.00 350 350 70
finish) 20%
- -
Amenities - -
Refurbishing & Repainting of Bedbox (incldg addtl framing - used existing
1.0 set/s 1.00 2,500 2,500 30% 750
framing at the dismantle headboard)

2.0 Refurbishing and Repainting of Dinette Table set/s 1.00 2,500 2,500 20% 500

500mmx 750mm x 6mm Reflected Mirror with 1" thk Beveled all sides-
3.0 set/s 1.00 1,800 1,800 -
Vanity Mirror

60mm thk TV Ledge (200mmx900mm) laminated top ledge (grey oak

4.0 set/s 1.00 1,500 1,500 -
wood ) in gloss automotive paint

Closet Cabinet with Laminated Door with side ledge & shoe rack & Luggage
5.0 set/s 1.00 2,400 2,400 30% 720
Rack in duco paint.

Refurbishing & Repainting of Dresser Table Replacement of Laminate & Edging

6.0 set/s 1.00 1,800 1,800 20% 360
(aluminum)

Repainting and refurbishing including replacement of laminates and edging

7.0 set/s 2.00 2,500 5,000 -
aluminum of side table
- -
2.0 T&B - -

1.0 Ceiling Repainting @ T&B sqm 2.18 220 480 -

2.0 Regrouting of Main Wall Tiles sqm 8.32 150 1,248 -

3.0 Accent Wall Tiles MP6351 sqm 4.68 250 1,170 100% 1,170

400mm x 800mm x 6mm Reflected Mirror with 2" frosted glass both
4.0 set/s 1.00 250 250 -
sides (OSM-Labor Only)

Waterproofing works,elastomeric (2 coats primer & 4 coats rubberize

5.0 sqm 3.38 750 2,538 -
membrane with sealer (3 years warranty) - campbridge manufacturer

soap niche 1000 mm x 300 mm x 3" depth in 600 mm x 600 mm matt

6.0 set/s 1.00 250 250 -
ceramic tile mp6351

7.0 Replacement of Shower Head, Mixer, Spout (OSM-Labor Only) sets 1.00 550 550 -

8.0 Replacement of Floor Drain(OSM-Labor Only) sets 1.00 150 150 -

9.0 Ceiling Exhaust (OSM-labor Only) pc/s 1.00 250 250 -

 - -
3.0 Dismantling & Chipping Works - -
1.00 Dismantling of Existing Main Room and T&B Floor Tiles sqm 4.74 300 1,422 -
2.00 Dismantling of Existing Wall Tiles @ T&B sqm 4.68 300 1,404 -
3.00 Dismantling of Existing Door (T&B) set/s 1.00 250 250 -
4.00 Dismantling of Existing Headboard set/s 1.00 250 250 -
5.00 Wall Mirror w/ Frame set/s 1.00 1,000 1,000 80% 800
6.00 Dismantling of Drop Ceiling set/s 1.00 1,500 1,500 -

Demolitionof wall for the new opening of new ante cabinet and relocation
7.00 set/s 1.00 1,250 1,250 100% 1,250
of SDB
8.00 Dismantling of Existing Door ( Main Room) set/s 1.00 1,100 1,100 -
9.00 Dismantling of Existing Dresser Mirror w/ Frame set/s 1.00 200 200 -
10.00 Dismantling of Baseboard lm 5.00 150 750 100% 750
11.00 Dismantling of Existing Accent Wall at Dinette set/s 1.00 250 250 -
8.00 Dismantling of ACU Molding set/s 1.00 150 150 100% 150
9.00 Dismantling of Grab Bar set/s 1.00 150 150 100% 150
10.00 Dismantling of Floor drain set/s 1.00 150 150 100% 150
-
Regency Room 2 182,460 50,646
6 Regency 1 Room # 615 - Grey 1 80,375 6.336353901 1.90090617 24,112.57 25% 21,291
1.0 Main Room -
Ceiling Finishes -
1.0 9mm thk gypsum board on metal frame due to dismantling of dropped sqm 5.76 750 4,320 60% 2,592
2.0 ceiling Lamp in Black (dresser - 1 pc) - 7W LED Light (daylight)
Pendant set/s 2.00 260 520 -
3.0 LED Striplight (4.8W - Red) with power supply lm 3.00 260 780 -
4.0 Cove Light lm 3.80 900 3,420 20% 684
- -
Wall Finishes - -
Surface Preparation for Leatherette, Wall Mirror, dresser mirror and
1.0 sqm 3.17 550 1,744 30% 523
headboard
6mm thk Reflected copper free clear/silver mirror glass with 1/4" thk
2.0 sqm 1.62 500 810 50% 405
plywood
6mm thk backing with
Reflected 10mm
copper groove
free dark grey mirror glass with 1/4" thk
3.0 sqm 1.18 500 590 50% 295
plywood backing and 10 mm groove 10mm Groove
4.0 2 3/4" thk foam with leatherette with 3/4" thk plywood backing sqm 0.85 650 553 30% 166
5.0 Headboard Wall accent on 1/2 thk plywood on paint finish sqm 7.00 1,200 8,400 50% 4,200
6.0 Reading Light pcs 2.00 120 240 -
- -
Door and Jambs - -
PVC Door White w/ louver incl accessories, incl. 304 Hinges and S/S
1.0 set/s 1.00 350 350 30% 105
screws (Upson)
2.0 Refurbish Door and Jamb set/s 1.00 350 350 50% 175
- -
Door Hardwares - -
1.0 Replacement of S.S Screw of Butterfly hinges set/s 3.00 - -
- -
Wood Mouldings & Sash Works - -
1.0 Baseboards using 3/4 thk ficem board lm 2.00 700 1,400 30% 420
2.0 White PVC Cornice at T&B lm 6.94 150 1,041 -
4.0 ACU Moulding set/s 1.00 700 700 20% 140
- -
Floor Finishes - -
1.0 Replacement of Existing Floor Tiles (40x40cm) sqm 1.12 270 302 -
2.0 Regrouting of Floor Tiles @ T&B sqm 2.95 150 443 -
 3.0 Regrouting of Main Wall Tiles sqm 12.37 150 1,856 -
- -
Painting Works - -
1.00 Doors and Jambs - Spray finished (lacquer type) set/s 1.00 1,100 1,100 40% 440
2.00 Ceilings (main) sqm 14.97 280 4,192 30% 1,257

3.00 Baseboard (painted on boysen - 0169 fossil tan gloss automotive finish) lm 14.53 180 2,615 20% 523

5.00 Cornice at T&B lm 6.94 180 1,249 -

Wall painting (Non-Accent and Accent Walls) including surface
6.0 sqm 35.20 220 7,744 50% 3,872
preparation
ACU Moulding (painted on boysen - 0169 fossil tan gloss automotive
8.0 set/s 1.00 350 350 70
finish) 20%
- -
Amenities - -
Refurbishing & Repainting of Bedbox (incldg addtl framing - used existing
1.0 set/s 1.00 2,500 2,500 30% 750
framing at the dismantle headboard)

2.0 Refurbishing and Repainting of Dinette Table set/s 1.00 2,500 2,500 20% 500

3.0 Repainting of Dresser Mirror Frame set/s 1.00 2,400 2,400 -

Closet Cabinet with Laminated Door with side ledge & shoe rack & Luggage
4.0 set/s 1.00 2,400 2,400 30% 720
Rack in duco paint.

Refurbishing & Repainting of Dresser Table Replacement of Laminate & Edging

5.0 set/s 1.00 1,800 1,800 20% 360
(aluminum)

Repainting and refurbishing including replacement of laminates and edging

6.0 set/s 2.00 2,500 5,000 -
aluminum of side table
- -
2.0 T&B - -
1.0 Ceiling Repainting @ T&B sqm 2.95 220 649 -
2.0 600mm x 600mm Main Wall Tiles, double loaded - matrix white V00 sqm 12.90 280 3,611 30% 1,083
3.0 Accent Wall Tiles MP6351 sqm 5.04 270 1,361 -

Waterproofing works,elastomeric (2 coats primer & 4 coats rubberize

4.0 sqm 4.34 750 3,254 -
membrane with sealer (3 years warranty) - campbridge manufacturer

soap niche 1000 mm x 300 mm x 3" depth in 600 mm x 600 mm matt

5.0 set/s 1.00 250 250 -
ceramic tile mp6351

6.0 Replacement of Shower Head, Mixer, Spout (OSM-Labor Only) sets 1.00 550 550 -

- -
3.0 Dismantling & Chipping Works - -
1.00 Dismantling of Existing Main Room and T&B Floor Tiles sqm 4.07 300 1,221 -
2.00 Dismantling of Existing Wall Tiles @ T&B sqm 5.04 300 1,512 -
3.00 Dismantling of Existing Door (T&B) set/s 1.00 250 250 -
4.00 Dismantling of Existing Headboard set/s 1.00 1,000 1,000 -
5.00 Wall Mirror w/ Frame set/s 1.00 200 200 80% 160
6.00 Dismantling of Drop Ceiling set/s 1.00 1,500 1,500 -
 Demolitionof wall for the new opening of new ante cabinet and relocation
7.00 set/s 1.00 1,250 1,250 100% 1,250
of SDB
8.00 Dismantling of Existing Door ( Main Room) set/s 1.00 1,100 1,100 -
9.00 Dismantling of Existing Dresser Mirror w/ Frame set/s 1.00 200 200 -
10.00 Dismantling of Baseboard lm 2.00 150 300 100% 300
11.00 Dismantling of Existing Accent Wall at Dinette set/s 1.00 200 200 -
8.00 Dismantling of ACU Molding set/s 1.00 150 150 100% 150
9.00 Dismantling of Grab Bar set/s 1.00 150 150 100% 150
-
7 Regency 2 Room # 703 - Grey 1 102,085 8.047834077 2.414350223 30,625.49 27% 29,355
1.0 Main Room -
Ceiling Finishes -
1.0 9mm thk gypsum board on metal frame due to dismantling of dropped sqm 5.76 750 4,320 60% 2,592
ceiling Lamp in Black (dresser - 1 pc) - 7W LED Light (daylight)
2.0 Pendant set/s 2.00 260 520 -
3.0 LED Striplight (4.8W - Red) with power supply lm 3.00 550 1,650 -
4.0 Cove Light lm 4.00 900 3,600 20% 720
- -
Wall Finishes - -

Surface Preparation for Leatherette, Wall Mirror, dresser mirror and

1.0 sqm 3.17 550 1,744 30% 523
headboard

6mm thk Reflected copper free clear/silver mirror glass with 1/4" thk
2.0 sqm 1.62 500 810 50% 405
plywood backing with 10mm groove

6mm thk Reflected copper free dark grey mirror glass with 1/4" thk
3.0 sqm 1.18 500 590 50% 295
plywood backing and 10 mm groove 10mm Groove

4.0 2 3/4" thk foam with leatherette with 3/4" thk plywood backing sqm 0.85 650 553 30% 166

5.0 Headboard Wall accent on 1/2 thk plywood on paint finish sqm 7.00 1,200 8,400 50% 4,200

6.0 Reading Light pcs 3.00 120 360 -

7.0 Wall Mirror Paint set/s 1.00 2,500 2,500 80% 2,000
- -
Door and Jambs - -
PVC Door White w/ louver incl accessories, incl. 304 Hinges and S/S
1.0 set/s 1.00 350 350 30% 105
screws (Upson)
Federal Moulded Doors HDF (40mm x 800mm x 2100mm) -Pateco
2.0 set/s 1.00 350 350 20% 70
Brand
- -
Door Hardwares - -
1.0 Replacement of S.S Screw of Butterfly hinges set/s 3.00 150 450 -
- -
Wood Mouldings & Sash Works - -
1.0 Baseboards using 3/4 thk ficem board lm 16.22 750 12,165 30% 3,650
2.0 White PVC Cornice at T&B lm 6.72 150 1,008 -
4.0 ACU Moulding set/s 1.00 700 700 20% 140
- -
 Floor Finishes - -
1.0 Floor Tiles 600x600mm, homogeneous tiles, arkitek white V6500 sqm 4.96 270 1,339 40% 536
2.0 Floor Tiles 600x600mm, arkitek white CL03 sqm 2.77 270 748 40% 299
3.0 Regrouting of Main Floor Tiles) 13.32 150 1,998 -
- -
Painting Works - -
1.00 Doors and Jambs - Spray finished (lacquer type) set/s 1.00 1,100 1,100 40% 440
2.00 Ceilings (main) sqm 16.12 280 4,514 30% 1,354

3.00 Baseboard (painted on boysen - 0169 fossil tan gloss automotive finish) lm 16.22 180 2,920 20% 584

5.00 Cornice at T&B lm 6.72 180 1,210 -

Wall painting (Non-Accent and Accent Walls) including surface

6.0 sqm 37.22 220 8,188 50% 4,094
preparation
ACU Moulding (painted on boysen - 0169 fossil tan gloss automotive
8.0 set/s 1.00 350 350 70
finish) 20%
- -
Amenities - -
1.0 Refurbishing & Repainting of Bedbox (incldg addtl framing - used existing set/s 2.00 2,500 5,000 30% 1,500
2.0 Repaint of Dresser Mirror Frame set/s 1.00 1,500 1,500 -
3.0 Refurbishing & Repainting of Dresser Table Replacement of Laminate & Edging set/s 1.00 2,000 2,000 20% 400
4.0 Closet Cabinet with Laminated Door with side ledge & shoe rack & Luggage set/s 1.00 2,400 2,400 30% 720
5.0 Repainting and refurbishing including replacement of laminates and edging set/s 3.00 2,500 7,500 -
7.0 Refurbishing and Repainting of Dinette Table set/s 1.00 1,800 1,800 20% 360
- -
2.0 T&B - -
1.0 Ceiling Repainting @ T&B sqm 2.77 220 609 -
2.0 Regrouting Main Wall Tiles sqm 9.98 150 1,497 -
3.0 Accent Wall Tiles MP6351 sqm 4.68 250 1,170 -

Waterproofing works,elastomeric (2 coats primer & 4 coats rubberize

4.0 sqm 4.11 750 3,084 -
membrane with sealer (3 years warranty) - campbridge manufacturer

soap niche 1000 mm x 300 mm x 3" depth in 600 mm x 600 mm matt

5.0 set/s 1.00 250 250 -
ceramic tile mp6351

6.0 Replacement of Shower Head, Mixer, Spout (OSM-Labor Only) sets 1.00 550 550 -

7.0 Replacement of Floor Drain(OSM-Labor Only) sets 1.00 150 150 -

- -
3.0 Dismantling & Chipping Works - -
1.00 Dismantling of Existing Main Room and T&B Floor Tiles sqm 7.73 300 2,319 -
2.00 Dismantling of Existing Wall Tiles @ T&B sqm 4.68 350 1,638 -
3.00 Dismantling of Existing Door (T&B) set/s 1.00 250 250 -
4.00 Dismantling of Existing Headboard set/s 1.00 1,000 1,000 -
6.00 Dismantling of Drop Ceiling set/s 1.00 1,500 1,500 -
7.00 Dismantling of Cabinet set/s 1.00 1,250 1,250 100% 1,250
8.00 Dismantling of Existing Door ( Main Room) set/s 1.00 1,100 1,100 -
9.00 Dismantling of Baseboard lm 16.22 150 2,433 100% 2,433
10.00 Dismantling of Existing Accent Wall at Dinette set/s 1.00 200 200 -
8.00 Dismantling of ACU Molding set/s 1.00 150 150 100% 150
9.00 Dismantling of Grab Bar set/s 1.00 150 150 100% 150
10.00 Dismantling of Floor drain set/s 1.00 150 150 100% 150
 -
Design B - WTA Design 7 500,504 116,126
Premium Room 1 70,893 16,356
8 Premium Room # 614 1 70,893 5.588800994 1.676640298 21,267.80 24% 16,356
1.0 Main Room -
Ceiling Finishes -
1.0 9mm thk gypsum board on metal frame due to dismantling of dropped sqm 2.88 750 2,160 60% 1,296
2.0 ceilingdia. Pinlights - 7w warmwhite with clear glass diffuser
10cm set/s 1.00 260 260 -
3.0 Cove Light lm 5.58 900 5,022 20% 1,004
-
Wall Finishes - -
Surface Preparation for Leatherette, Wall Mirror, dresser mirror and
1.0 sqm 8.32 550 4,576 30% 1,373
headboard
6mm thk Reflected mirror with 50mm frame painted in automotive paint
2.0 sqm 1.00 550 550 60% 330
finish-Wall Mirror
3.0 Side Table in Accent on Laminate Finish with 20mm frame with backlit sqm 4.08 1,250 5,100 -
4.0 Wall on Wallpaper sqm 1.64 550 902 -
5.0 2 3/4" thk foam with leatherette with 3/4" thk plywood backing sqm 3.63 650 2,360 30% 708
- -
Door and Jambs - -
PVC Door White w/ louver incl accessories, incl. 304 Hinges and S/S
1.0 set/s 1.00 350 350 30% 105
screws (Upson)
- -
Door Hardwares - -
1.0 Replacement of S.S Screw of Butterfly hinges set/s 3.00 150 450 -
- -
Wood Mouldings & Sash Works - -
1.0 Baseboards using 3/4 thk ficem board lm 9.86 750 7,395 30% 2,219
2.0 White PVC Cornice at T&B lm 5.48 150 822 -
4.0 ACU Moulding set/s 1.00 700 700 20% 140
- -
Floor Finishes - -
1.0 Floor Tiles 200x1200mm, Candlewood Blanco-Non Porous 201201J sqm 4.86 270 1,312 70% 919
2.0 Regrouting of Floor Tiles @ T&B sqm 1.71 150 257 -
- -
Painting Works - -
1.00 Doors and Jambs - Spray finished (lacquer type) set/s 1.00 1,100 1,100 40% 440
2.00 Ceilings (main) sqm 7.66 220 1,685 30% 506
Baseboard (painted on boysen 0314 trade secret) gloss automotive
3.00 lm 9.86 180 1,775 20% 355
finish
5.00 Cornice at T&B lm 5.48 180 986 -
Wall painting (Non-Accent and Accent Walls) including surface
6.0 sqm 20.51 220 4,513 50% 2,257
preparation
7.0 Cornice sqm 9.86 180 1,775 -
ACU Moulding (painted on boysen - 0169 fossil tan gloss automotive
8.0 set/s 1.00 350 350 20% 70
finish)
- -
Amenities - -
1.0 Refurbishing & Repainting of Bedbox (incldg addtl framing - used existing set/s 1.00 2,500 2,500 30% 750
2.0 Refurbishing & Repainting of Dresser Table Replacement of Laminate & Edging set/s 1.00 2,500 2,500 20% 500
800mm x 1000mm x 6mm Reflected mirror with 50mm frame painted in
3.0 set/s 1.00 2,000 2,000 -
automotive finish- Vanity Mirror
4.0 Repainting and refurbishing including replacement of laminates and edging set/s 1.00 1,800 1,800 -
- -
2.0 T&B - -
1.0 Ceiling Repainting @ T&B sqm 1.71 220 376 -
2.0 Regrouting of Main Wall Tiles sqm 8.44 50 422 -
3.0 200mm x 300mm Accent Wall Tiles ORANI sqm 3.24 280 907 100% 907
400mm x 800mm x 6mm Reflected Mirror with 2" frosted glass both
4.0 set/s 1.00 280 280 -
sides (OSM-Labor Only)
 soap niche 500 mm x 200mm x 3" depth in 200 mm x 300 mm wall tile
5.0 set/s 1.00 250 250 -
(orani)
6.0 Replacement of Water closet incl. Accessories (OSM-Labor Only) set/s 1.00 550 550 -
7.0 Replacement of Lavatory incl Accessories (OSM-Labor Only) set/s 1.00 550 550 -
8.0 6mm thk Mirror @ T & B (OSM-Labor Only) sets 1.00 182 182 -
9.0 Lavatory Faucet (OSM-Labor Only) sets 1.00 500 500 -
10.0 Replacement of Shower Head, Mixer, Spout (OSM-Labor Only) sets 1.00 550 550 -
12.0 Replacement of Floor Drain(OSM-Labor Only) sets 1.00 150 150 -
13.0 Ceiling Exhaust (OSM-labor Only) pc/s 1.00 250 250 -
- -
3.0 Dismantling & Chipping Works - -
1.00 Dismantling of Existing Main Room Floor Tiles sqm 4.86 300 1,458 -
2.00 Dismantling of Existing Wall Tiles @ T&B sqm 11.68 350 4,089 -
3.00 Dismantling of Existing Dresser Mirror w/ Frame set/s 1.00 200 200 -
4.00 Dismantling of Existing Headboard set/s 1.00 1,000 1,000 -
5.00 Dismantling of Drop Ceiling sqm 1.00 1,500 1,500 -
6.00 Dismantling of Existing Door ( Main Room) set/s 1.00 1,100 1,100 -
7.00 Dismantling of Existing Door (T&B) set/s 1.00 350 350 -
8.00 Dismantling of Baseboard lm 9.86 150 1,479 100% 1,479
8.00 Dismantling of ACU Molding set/s 1.00 150 150 100% 150
9.00 Dismantling of Grab Bar set/s 1.00 150 150 100% 150
10.00 Dismantling of Watercloset set/s 1.00 550 550 100% 550
11.00 Dismantling of Lavatory set/s 1.00 550 550 -
12.00 Dismantling of Floor drain set/s 1.00 150 150 100% 150
-
Deluxe Room 4 287,199 63,107
9 Deluxe Room # 611 1 64,092 5.0526401 1.51579203 19,227.48 21% 13,374
1.0 Main Room -
Ceiling Finishes -
1.0 9mm thk gypsum board on metal frame due to dismantling of dropped sqm 2.88 750 2,160 60% 1,296
2.0 ceiling
10cm dia Pinlights - 7W Warmwhite with Clear Glass Diffuser set/s 1.00 260 260 -
- -
Wall Finishes - -
Surface Preparation for Leatherette, Wall Mirror, Side Table Accent and
1.0 sqm 7.95 550 4,373 30% 1,312
Wallpaper
6mm thk Reflected mirror with 1/4 thk plywood with 50mm frame painted
2.0 set/s 1.28 550 704 50% 352
in automotive paint finish-Wall Mirror

3.0 LED Striplight (4.8w, 9v- red) with power supply lm 4.80 550 2,640 -

4.0 LED Striplight (4.8w, 9v- red) with power supply lm 4.80 50 240 -

5.0 2 3/4" thk foam with leatherette with 3/4" thk plywood backing sqm 2.32 650 1,508 30% 452

Side table accent on laminated finish (merino laminate novara teak

6.0 sqm 2.40 2,400 5,760 -
10953 chalky) with 20mm frame
- -
Door and Jambs - -
PVC Door White w/ louver incl accessories, incl. 304 Hinges and S/S
1.0 set/s 1.00 350 350 30% 105
screws (Upson)
- -
Door Hardwares - -
1.0 Replacement of S.S Screw of Butterfly hinges set/s 3.00 150 450 -
- -
 Wood Mouldings & Sash Works - -
1.0 White PVC Cornice at T&B lm 6.00 170 1,020 -
4.0 ACU Moulding set/s 1.00 700 700 20% 140
- -
Floor Finishes - -
1.0 Regrouting of Main Floor Tiles sqm 9.26 150 1,389 -
2.0 Regrouting of Floor Tiles @ T&B sqm 2.24 50 112 -
3.0 Replacement of Existing Floor Tiles sqm 2.88 270 778 -
- -
Painting Works - -

1.00 Doors and Jambs - Spray finished (lacquer type) set/s 2.00 1,100 2,200 40% 880

2.00 Ceilings (main) sqm 12.06 280 3,377 30% 1,013

Baseboard (painted on boysen 0314 trade secret) gloss automotive

3.00 lm 16.00 180 2,880 20% 576
finish

5.00 Cornice at T&B lm 6.00 180 1,080 -

Wall painting (Non-Accent and Accent Walls) including surface

6.0 sqm 31.89 220 7,016 50% 3,508
preparation
ACU Moulding (painted on boysen - 0169 fossil tan gloss automotive
8.0 set/s 1.00 350 350 70
finish) 20%
- -
Amenities - -
1.0 Refurbishing & Repainting of Bedbox (incldg addtl framing - used existing set/s 1.00 2,500 2,500 30% 750
2.0 Refurbishing & Repainting of Dresser Table Replacement of Laminate & Edging set/s 1.00 2,500 2,500 20% 500
800mm x 1000mm x 6mm Reflected mirror with 50mm frame painted in
3.0 set/s 1.00 1,800 1,800 -
automotive finish- Vanity Mirror
Closet Cabinet with Laminated Door with side ledge & shoe rack & Luggage
4.0 set/s 1.00 2,400 2,400 30% 720
Rack in duco paint.
Repainting and refurbishing including replacement of laminates and edging
5.0 set/s 2.00 1,800 3,600 -
aluminum of side table
- -
2.0 T&B - -
1.0 Ceiling Repainting @ T&B sqm 2.24 220 493 -
2.0 Regrouting of Main Wall Tiles sqm 8.25 150 1,238 -
3.0 Accent Wall Tiles S268D sqm 4.68 270 1,264 -
4.0 Replacement of Lavatory incl Accessories (OSM-Labor Only) set/s 1.00 550 550 -
5.0 Lavatory Faucet (OSM-Labor Only) sets 1.00 550 550 -
6.0 Replacement of Shower Head, Mixer, Spout (OSM-Labor Only) sets 1.00 550 550 -
7.0 Replacement of Floor Drain(OSM-Labor Only) sets 1.00 150 150 -
- -
3.0 Dismantling & Chipping Works - -
1.00 Dismantling of Existing Main Room Floor Tiles sqm 2.88 300 864 -
2.00 Dismantling of Existing Wall Tiles @ T&B sqm 4.68 350 1,638 -
3.00 Dismantling of Existing Door (T&B) set/s 1.00 250 250 -
4.00 Dismantling of Existing Dresser Mirror w/ Frame set/s 1.00 200 200 -
5.00 Dismantling of Existing Headboard set/s 1.00 1,000 1,000 -
6.00 Dismantling of Drop Ceiling sqm 1.00 1,500 1,500 -
 Demolitionof wall for the new opening of new ante cabinet and relocation
7.00 set/s 1.00 1,250 1,250 100% 1,250
of SDB
8.00 Dismantling of ACU Molding set/s 1.00 150 150 100% 150
9.00 Dismantling of Grab Bar set/s 1.00 150 150 100% 150
11.00 Dismantling of Floor drain set/s 1.00 150 150 100% 150
-
10 Deluxe Room # 617 1 86,055 6.784111173 2.035233352 25,816.48 29% 22,438
1.0 Main Room -
Ceiling Finishes -
9mm thk gypsum board on metal frame due to dismantling of dropped
1.0 sqm 2.88 750 2,160 60% 1,296
ceiling

2.0 10cm dia Pinlights - 7W Warmwhite with Clear Glass Diffuser set/s 1.00 260 260 -

- -
Wall Finishes - -
Surface Preparation for Leatherette, Wall Mirror, Side Table Accent and
1.0 sqm 7.95 550 4,373 30% 1,312
Wallpaper

6mm thk Reflected mirror with 1/4 thk plywood with 50mm frame painted
2.0 set/s 1.28 500 640 50% 320
in automotive paint finish-Wall Mirror

3.0 LED Striplight (4.8w, 9v- red) with power supply lm 4.80 550 2,640 -

4.0 LED Striplight (4.8w, 9v- red) with power supply lm 4.80 550 2,640 -

5.0 2 3/4" thk foam with leatherette with 3/4" thk plywood backing sqm 2.32 650 1,508 30% 452

Side table accent on laminated finish (merino laminate novara teak

6.0 sqm 2.40 2,400 5,760 -
10953 chalky) with 20mm frame
- -
Door and Jambs - -

PVC Door White w/ louver incl accessories, incl. 304 Hinges and S/S
1.0 set/s 1.00 350 350 30% 105
screws (Upson)
- -
Door Hardwares - -

1.0 Replacement of S.S Screw of Butterfly hinges set/s 3.00 150 450 -

- -
Wood Mouldings & Sash Works - -
1.0 Baseboards using 3/4 thk ficem board lm 15.14 750 11,355 30% 3,407
2.0 White PVC Cornice at T&B lm 5.95 150 893 -
4.0 ACU Moulding set/s 1.00 700 700 20% 140
- -
Floor Finishes - -

1.0 Floor Tiles 200x1200mm, Candlewood Blanco-Non Porous 201201J sqm 8.56 270 2,311 70% 1,618

2.0 Floor Tiles 600x600MM, GCM 01, Non Skid Tiles (T&B) CL03 sqm 2.20 270 594 40% 238

- -
Painting Works - -
 1.00 Doors and Jambs - Spray finished (lacquer type) set/s 2.00 1,100 2,200 40% 880

2.00 Ceilings (main) sqm 11.36 280 3,181 30% 954

Baseboard (painted on boysen 0314 trade secret) gloss automotive
3.00 lm 15.14 180 2,725 20% 545
finish
5.00 Cornice at T&B lm 5.95 180 1,071 -
Wall painting (Non-Accent and Accent Walls) including surface
6.0 sqm 29.83 220 6,562 50% 3,281
preparation
ACU Moulding (painted on boysen - 0169 fossil tan gloss automotive
8.0 set/s 1.00 350 350 70
finish) 20%
- -
Amenities - -

Refurbishing & Repainting of Bedbox (incldg addtl framing - used existing

1.0 set/s 1.00 2,500 2,500 30% 750
framing at the dismantle headboard)

Refurbishing & Repainting of Dresser Table Replacement of Laminate & Edging

2.0 set/s 1.00 2,500 2,500 20% 500
(aluminum)

800mm x 1000mm x 6mm Reflected mirror with 50mm frame painted in

3.0 set/s 1.00 1,800 1,800 -
automotive finish- Vanity Mirror

Closet Cabinet with Laminated Door with side ledge & shoe rack & Luggage
4.0 set/s 1.00 2,400 2,400 30% 720
Rack in duco paint.

Repainting and refurbishing including replacement of laminates and edging

5.0 set/s 2.00 1,800 3,600 -
aluminum of side table
- -
2.0 T&B - -
1.0 Ceiling Repainting @ T&B sqm 2.20 220 484 -
2.0 Regrouting of Main Wall Tiles sqm 8.13 150 1,220 -
3.0 Accent Wall Tiles S268D sqm 4.68 250 1,170 100% 1,170

400mm x 800mm x 6mm Reflected Mirror with 2" frosted glass both
4.0 set/s 1.00 280 280 -
sides (OSM-Labor Only)

Waterproofing works,elastomeric (2 coats primer & 4 coats rubberize

5.0 sqm 3.39 750 2,543 -
membrane with sealer (3 years warranty) - campbridge manufacturer

soap niche 400 mm x 200mm x 3" depth in 200 mm x 600 mm wall tile
6.0 set/s 1.00 250 250 -
(ski cb marfil)

7.0 Replacement of Water closet incl. Accessories (OSM-Labor Only) set/s 1.00 550 550 -

8.0 Replacement of Lavatory incl Accessories (OSM-Labor Only) set/s 1.00 550 550 -

9.0 Replacement of Shower Head, Mixer, Spout (OSM-Labor Only) sets 1.00 550 550 -

10.0 Replacement of Floor Drain(OSM-Labor Only) sets 1.00 150 150 -

11.0 Ceiling Exhaust (OSM-labor Only) pc/s 1.00 250 250 -

- -
3.0 Dismantling & Chipping Works - -

1.00 Dismantling of Existing Main Room and T&B Floor Tiles sqm 10.76 300 3,228 -

2.00 Dismantling of Existing Wall Tiles @ T&B sqm 4.68 350 1,638 -
3.00 Dismantling of Existing Door (T&B) set/s 1.00 250 250 -

4.00 Dismantling of Existing Dresser Mirror w/ Frame set/s 1.00 200 200 -

5.00 Dismantling of Existing Headboard set/s 1.00 1,000 1,000 -

6.00 Wall Mirror w/ Frame set/s 1.00 200 200 80% 160
7.00 Dismantling of Drop Ceiling sqm 1.00 1,500 1,500 -
Demolitionof wall for the new opening of new ante cabinet and relocation
8.00 set/s 1.00 1,250 1,250 100% 1,250
of SDB
9.00 Dismantling of Baseboard lm 15.14 150 2,271 100% 2,271
8.00 Dismantling of ACU Molding set/s 1.00 150 150 100% 150
9.00 Dismantling of Grab Bar set/s 1.00 150 150 100% 150
10.00 Dismantling of Watercloset set/s 1.00 550 550 100% 550
11.00 Dismantling of Floor drain set/s 1.00 150 150 100% 150
-
11 Deluxe Room # 618 1 64,854 5.112713695 1.533814109 19,456.09 22% 12,695
1.0 Main Room -
Ceiling Finishes -
1.0 9mm thk gypsum board on metal frame due to dismantling of dropped sqm 2.88 750 2,160 60% 1,296
ceilingdia Pinlights - 7W Warmwhite with Clear Glass Diffuser
2.0 10cm set/s 1.00 260 260 -
- -
Wall Finishes - -
Surface Preparation for Leatherette, Wall Mirror, Side Table Accent and
1.0 sqm 7.95 550 4,373 30% 1,312
Wallpaper
6mm thk Reflected mirror with 1/4 thk plywood with 50mm frame painted
2.0 set/s 1.28 500 640 50% 320
in automotive paint finish-Wall Mirror

3.0 LED Striplight (4.8w, 9v- red) with power supply lm 4.80 550 2,640 -

4.0 LED Striplight (4.8w, 9v- red) with power supply lm 4.80 550 2,640 -

5.0 2 3/4" thk foam with leatherette with 3/4" thk plywood backing sqm 2.32 650 1,508 30% 452

Side table accent on laminated finish (merino laminate novara teak

6.0 sqm 2.40 2,400 5,760 -
10953 chalky) with 20mm frame

- -

Door and Jambs - -

PVC Door White w/ louver incl accessories, incl. 304 Hinges and S/S
1.0 set/s 1.00 350 350 30% 105
screws (Upson)
- -
Door Hardwares - -
1.0 Replacement of S.S Screw of Butterfly hinges set/s 3.00 150 450 -
- -
Wood Mouldings & Sash Works - -
1.0 White PVC Cornice at T&B lm 5.95 150 893 -
4.0 ACU Moulding set/s 1.00 700 700 20% 140
- -
Floor Finishes - -
 1.0 Regrouting of Main Floor Tiles sqm 8.56 150 1,284 -
2.0 Regrouting of Floor Tiles @ T&B sqm 2.20 150 330 -
3.0 Replacement of Existing Floor Tiles sqm 2.24 270 605 -
- -
Painting Works - -
1.00 Doors and Jambs - Spray finished (lacquer type) set/s 2.00 1,100 2,200 40% 880
2.00 Ceilings (main) sqm 11.36 180 2,045 30% 613
Baseboard (painted on boysen 0314 trade secret) gloss automotive
3.00 lm 15.14 180 2,725 20% 545
finish
5.00 Cornice at T&B lm 5.95 180 1,071 -
Wall painting (Non-Accent and Accent Walls) including surface
6.0 sqm 29.83 220 6,562 50% 3,281
preparation
ACU Moulding (painted on boysen - 0169 fossil tan gloss automotive
8.0 set/s 1.00 352 352 70
finish) 20%
- -
Amenities - -
Refurbishing & Repainting of Bedbox (incldg addtl framing - used existing
1.0 set/s 1.00 2,500 2,500 30% 750
framing at the dismantle headboard)

Refurbishing & Repainting of Dresser Table Replacement of Laminate & Edging

2.0 set/s 1.00 2,500 2,500 20% 500
(aluminum)

3.0 Repainting of Dresser Mirror Frame set/s 1.00 2,000 2,000 -

Closet Cabinet with Laminated Door with side ledge & shoe rack & Luggage
4.0 set/s 1.00 2,400 2,400 30% 720
Rack in duco paint.

Repainting and refurbishing including replacement of laminates and edging

5.0 set/s 2.00 1,800 3,600 -
aluminum of side table
- -
2.0 T&B - -

1.0 Ceiling Repainting @ T&B sqm 2.20 220 484 -

2.0 Regrouting of Main Wall Tiles sqm 8.13 150 1,220 -

3.0 Accent Wall Tiles S268D sqm 4.68 270 1,264 -

400mm x 800mm x 6mm Reflected Mirror with 2" frosted glass both
4.0 set/s 1.00 280 280 -
sides (OSM-Labor Only)

5.0 Lavatory Faucet (OSM-Labor Only) sets 1.00 550 550 -

6.0 Replacement of Shower Head, Mixer, Spout (OSM-Labor Only) sets 1.00 550 550 -

7.0 Replacement of Floor Drain(OSM-Labor Only) sets 1.00 150 150 -

- -
3.0 Dismantling & Chipping Works - -
1.00 Dismantling of Existing Main Room and T&B Floor Tiles sqm 2.24 300 672 -

2.00 Dismantling of Existing Wall Tiles @ T&B sqm 4.68 350 1,638 -

3.00 Dismantling of Existing Door (T&B) set/s 1.00 250 250 -

4.00 Dismantling of Existing Dresser Mirror w/ Frame set/s 1.00 200 200 -

5.00 Dismantling of Existing Lighting Fixtures set/s 4.00 200 800 -

6.00 Dismantling of Existing Headboard set/s 1.00 1,000 1,000 -

7.00 Wall Mirror w/ Frame set/s 1.00 200 200 80% 160

8.00 Dismantling of Drop Ceiling sqm 1.00 1,500 1,500 -

Demolitionof wall for the new opening of new ante cabinet and relocation
9.00 set/s 1.00 1,250 1,250 100% 1,250
of SDB
8.00 Dismantling of ACU Molding set/s 1.00 150 150 100% 150

9.00 Dismantling of Grab Bar set/s 1.00 150 150 100% 150
-
12 Deluxe Room # 620 1 72,199 5.691782723 1.707534817 21,659.69 24% 14,600
1.0 Main Room -
Ceiling Finishes -
1.0 9mm thk gypsum board on metal frame due to dismantling of dropped sqm 2.88 750 2,160 60% 1,296
ceilingdia Pinlights - 7W Warmwhite with Clear Glass Diffuser
2.0 10cm set/s 1.00 260 260 -
- -
Wall Finishes - -
Surface Preparation for Leatherette, Wall Mirror, Side Table Accent and
1.0 sqm 7.95 550 4,373 30% 1,312
Wallpaper
6mm thk Reflected mirror with 1/4 thk plywood with 50mm frame painted
2.0 set/s 1.28 500 640 50% 320
in automotive paint finish-Wall Mirror

3.0 LED Striplight (4.8w, 9v- red) with power supply lm 4.80 500 2,400 -

4.0 LED Striplight (4.8w, 9v- red) with power supply lm 4.80 500 2,400 -

5.0 2 3/4" thk foam with leatherette with 3/4" thk plywood backing sqm 2.32 650 1,508 30% 452

Side table accent on laminated finish (merino laminate novara teak

6.0 sqm 2.40 2,400 5,760 -
10953 chalky) with 20mm frame
- -
Door and Jambs - -
PVC Door White w/ louver incl accessories, incl. 304 Hinges and S/S
1.0 set/s 1.00 350 350 30% 105
screws (Upson)
Federal Moulded Doors HDF (40mm x 800mm x 2100mm) -Pateco
2.0 set/s 2.00 350 700 20% 140
Brand
- -
Door Hardwares - -
1.0 Replacement of S.S Screw of Butterfly hinges set/s 3.00 150 450 -
- -
Wood Mouldings & Sash Works - -
1.0 White PVC Cornice at T&B lm 6.17 150 926 -
4.0 ACU Moulding set/s 1.00 700 700 20% 140
- -
Floor Finishes - -

1.0 Floor Tiles 200x1200mm, Candlewood Blanco-Non Porous 201201J sqm 7.18 270 1,939 70% 1,357

2.0 Floor Tiles 600x600MM, GCM 01, Non Skid Tiles (T&B) CL03 sqm 2.18 270 589 40% 235
 - -
Painting Works - -

1.00 Doors and Jambs - Spray finished (lacquer type) set/s 2.00 1,100 2,200 40% 880

2.00 Ceilings (main) sqm 10.18 280 2,850 30% 855

Baseboard (painted on boysen 0314 trade secret) gloss automotive

3.00 lm 14.91 180 2,684 20% 537
finish
5.00 Cornice at T&B lm 6.17 180 1,111 -

Wall painting (Non-Accent and Accent Walls) including surface

6.0 sqm 29.27 220 6,440 50% 3,220
preparation
ACU Moulding (painted on boysen - 0169 fossil tan gloss automotive
8.0 set/s 1.00 350 350 70
finish) 20%
- -
Amenities - -
Refurbishing & Repainting of Bedbox (incldg addtl framing - used existing
1.0 set/s 1.00 2,500 2,500 30% 750
framing at the dismantle headboard)
Refurbishing & Repainting of Dresser Table Replacement of Laminate & Edging
2.0 set/s 1.00 2,500 2,500 20% 500
(aluminum)
800mm x 1000mm x 6mm Reflected mirror with 50mm frame painted in
3.0 set/s 1.00 1,800 1,800 -
automotive finish- Vanity Mirror
Closet Cabinet with Laminated Door with side ledge & shoe rack & Luggage
4.0 set/s 1.00 2,400 2,400 30% 720
Rack in duco paint.
Repainting and refurbishing including replacement of laminates and edging
5.0 set/s 2.00 1,800 3,600 -
aluminum of side table
- -
2.0 T&B - -
1.0 Ceiling Repainting @ T&B sqm 2.18 220 480 -
2.0 Regrouting of Main Wall Tiles sqm 8.30 150 1,245 -
3.0 Accent Wall Tiles S268D sqm 4.68 250 1,170 -

Waterproofing works,elastomeric (2 coats primer & 4 coats rubberize

4.0 sqm 3.42 750 2,565 -
membrane with sealer (3 years warranty) - campbridge manufacturer
5.0 Replacement of Shower Head, Mixer, Spout (OSM-Labor Only) sets 1.00 550 550 -
6.0 Replacement of Floor Drain(OSM-Labor Only) sets 1.00 150 150 -
7.0 Ceiling Exhaust (OSM-labor Only) pc/s 1.00 250 250 -
- -
3.0 Dismantling & Chipping Works - -
1.00 Dismantling of Existing Main Room and T&B Floor Tiles sqm 9.36 300 2,808 -
2.00 Dismantling of Existing Wall Tiles @ T&B sqm 12.98 300 3,893 -
3.00 Dismantling of Existing Door (T&B) set/s 1.00 250 250 -
4.00 Dismantling of Existing Dresser Mirror w/ Frame set/s 1.00 200 200 -
5.00 Dismantling of Existing Lighting Fixtures set/s 4.00 200 800 -
6.00 Dismantling of Existing Headboard set/s 1.00 1,000 1,000 -
7.00 Wall Mirror w/ Frame set/s 1.00 200 200 80% 160
9.00 Dismantling of Drop Ceiling sqm 1.00 1,500 1,500 -
Demolitionof wall for the new opening of new ante cabinet and relocation
8.00 set/s 1.00 1,250 1,250 100% 1,250
of SDB
8.00 Dismantling of ACU Molding set/s 1.00 150 150 100% 150
9.00 Dismantling of Grab Bar set/s 1.00 150 150 100% 150
-
Executive Room 1 72,633 20,158
13 Executive Room # 622 1 72,633 5.725969377 1.717790813 21,789.79 23% 20,158
1.0 Main Room -
Ceiling Finishes -
1.0 9mm thk gypsum board on metal frame due to dismantling of dropped sqm 2.88 750 2,160 60% 1,296
2.0 ceilingdia Pinlights - 7W Warmwhite with Clear Glass Diffuser
10cm set/s 2.00 260 520 -
- -
Wall Finishes - -
Surface Preparation for Leatherette, Wall Mirror, Side Table Accent and
1.0 sqm 6.00 550 3,300 30% 990
Wallpaper
6mm thk Reflected mirror with 1/4 thk plywood with 50mm frame painted
2.0 set/s 1.00 500 500 50% 250
in automotive paint finish-Wall Mirror

3.0 2 3/4" thk foam with leatherette with 3/4" thk plywood backing sqm 1.41 650 917 30% 275

4.0 LED Striplight (12W, 9V - red) with power supply lm 4.80 550 2,640 -

5.0 LED Striplight (12W, 9V - warmwhite) with power supply lm 4.80 550 2,640 -

6.0 Wall Mirror Repaint set/s 1.00 700 700 80% 560
- -
Door and Jambs - -
PVC Door White w/ louver incl accessories, incl. 304 Hinges and S/S
1.0 set/s 1.00 350 350 30% 105
screws (Upson)
- -
Door Hardwares - -
1.0 Replacement of S.S Screw of Butterfly hinges set/s 3.00 150 450 -
- -
Wood Mouldings & Sash Works - -
1.0 White PVC Cornice at T&B lm 6.20 150 930 -
4.0 ACU Moulding set/s 1.00 700 700 20% 140
- -
Floor Finishes - -
1.0 Regrouting of Main Wall Tiles sqm 11.30 150 1,695 -
2.0 Regrouting of Floor Tiles @ T&B sqm 2.24 150 336 -
3.0 Replacement of Existing Tiles sqm 0.96 270 259 -
- -
Painting Works - -
1.00 Doors and Jambs - Spray finished (lacquer type) set/s 2.00 1,100 2,200 40% 880
2.00 Ceilings (main) sqm 14.11 280 3,951 30% 1,185
3.00 Baseboard (0314 trade secret) gloss automotive finish lm 19.76 180 3,557 20% 711
5.00 Cornice at T&B lm 6.20 180 1,116 -
Wall painting (Non-Accent and Accent Walls) including surface
6.0 sqm 40.91 220 9,001 50% 4,501
preparation
ACU Moulding (painted on boysen - 0169 fossil tan gloss automotive
8.0 set/s 1.00 350 350 70
finish) 20%
- -
Amenities - -
 Refurbishing & Repainting of Bedbox (incldg addtl framing - used existing
1.0 set/s 1.00 2,500 2,500 30% 750
framing at the dismantle headboard)
Refurbishing & Repainting of Dresser Table Replacement of Laminate & Edging
2.0 set/s 1.00 2,500 2,500 20% 500
(aluminum)
800mm x 1000mm x 6mm Reflected mirror with 50mm frame painted in
3.0 set/s 1.00 1,800 1,800 -
automotive finish- Vanity Mirror
Headboard accent on Merino laminate (Montana Wallnut) with 10mm
4.0 Groove U Channel Inlay on Black Finish;Bullnose All Edge and 2 3/4" thk foam sqm 7.38 900 6,643 80% 5,315
with leatherette (Medium Beige Color), 3/4" thk Plywood Backing
Closet Cabinet with Laminated Door with side ledge & shoe rack & Luggage
5.0 set/s 1.00 2,400 2,400 30% 720
Rack in duco paint.

6.0 Refurbishing and Repainting of Dinette Table set/s 1.00 1,800 1,800 20% 360

Repainting and refurbishing including replacement of laminates and edging

7.0 set/s 2.00 1,800 3,600 -
aluminum of side table
- -
2.0 T&B - -
1.0 Ceiling Repainting @ T&B sqm 2.24 220 493 -
2.0 Regrouting of Main Wall Tiles sqm 8.73 150 1,310 -
3.0 Accent Wall Tiles EC HIDRA sqm 4.68 270 1,264 -

Waterproofing works,elastomeric (2 coats primer & 4 coats rubberize

4.0 sqm 3.48 750 2,610 -
membrane with sealer (3 years warranty) - campbridge manufacturer

soap niche 400 mm x 200mm x 3" depth in 200 mm x 600 mm wall tile
5.0 set/s 1.00 250 250 -
(linneus gl moka)
6.0 Replacement of Shower Head, Mixer, Spout (OSM-Labor Only) sets 1.00 550 550 -
7.0 Ceiling Exhaust (OSM-labor Only) pc/s 1.00 250 250 -
- -
3.0 Dismantling & Chipping Works - -
1.00 Dismantling of Existing Main Room Floor Tiles sqm 0.96 300 288 -
2.00 Dismantling of Existing Wall Tiles @ T&B sqm 4.68 300 1,404 -
3.00 Dismantling of Existing Door (T&B) set/s 1.00 250 250 -
4.00 Dismantling of Existing Accent Wall at Dinette set/s 1.00 200 200 -
5.00 Dismantling of Existing Dresser Mirror w/ Frame set/s 1.00 200 200 -
6.00 Dismantling of Existing Headboard set/s 1.00 1,000 1,000 -
7.00 Dismantling of Drop Ceiling set/s 1.00 1,500 1,500 -
Demolitionof wall for the new opening of new ante cabinet and relocation
8.00 set/s 1.00 1,250 1,250 100% 1,250
of SDB
8.00 Dismantling of ACU Molding set/s 1.00 150 150 100% 150
9.00 Dismantling of Grab Bar set/s 1.00 150 150 100% 150
-
Regency Room 1 69,779 16,505
14 Regency 1 Room # 715 1 69,779 5.501024108 1.650307232 20,933.78 21% 16,505
1.0 Main Room -
Ceiling Finishes -
1.0 9mm thk gypsum board on metal frame due to dismantling of dropped sqm 5.76 750 4,320 60% 2,592
ceiling
2.0 10cm dia Pinlights - 7W Warmwhite with Clear Glass Diffuser set/s 2.00 260 520 -
- -
Wall Finishes - -
Surface Preparation for Leatherette, Wall Mirror, Side Table Accent and
1.0 sqm 6.00 550 3,300 30% 990
Wallpaper
 6mm thk Reflected mirror with 1/4 thk plywood with 50mm frame painted
2.0 set/s 1.00 500 500 50% 250
in automotive paint finish-Wall Mirror

3.0 2 3/4" thk foam with leatherette with 3/4" thk plywood backing sqm 1.41 650 917 30% 275

4.0 LED Striplight (12W, 9V - red) with power supply lm 4.80 500 2,400 -
5.0 LED Striplight (12W, 9V - warmwhite) with power supply lm 4.80 500 2,400 -
- -
Door and Jambs - -
PVC Door White w/ louver incl accessories, incl. 304 Hinges and S/S
1.0 set/s 1.00 350 350 30% 105
screws (Upson)
Federal Moulded Doors HDF (40mm x 800mm x 2100mm) -Pateco
2.0 set/s 2.00 350 700 20% 140
Brand
- -
Door Hardwares - -
1.0 Replacement of S.S Screw of Butterfly hinges set/s 3.00 150 450 -
- -
Wood Mouldings & Sash Works - -
1.0 White PVC Cornice at T&B lm 6.23 150 935 -
4.0 ACU Moulding set/s 1.00 700 700 20% 140
- -
Floor Finishes - -
1.0 Regrouting of Main Floor Tiles sqm 11.74 150 1,761 -

2.0 Floor Tiles 600x600MM, GCM 01, Non Skid Tiles (T&B) CL03 sqm 2.21 270 597 40% 239

3.0 Replacement of Existing Floor Tiles sqm 8.00 270 2,160 -

- -
Painting Works - -
1.00 Doors and Jambs - Spray finished (lacquer type) set/s 2.00 1,100 2,200 40% 880

2.00 Ceilings (main) sqm 11.74 280 3,287 30% 986

3.00 Baseboard (0314 trade secret) gloss automotive finish lm 17.87 180 3,217 20% 643

5.00 Cornice at T&B lm 6.23 180 1,121 -

Wall painting (Non-Accent and Accent Walls) including surface

6.0 sqm - 220 50% -
preparation
ACU Moulding (painted on boysen - 0169 fossil tan gloss automotive
8.0 set/s 1.00 350 350 70
finish) 20%
- -
Amenities - -

Refurbishing & Repainting of Bedbox (incldg addtl framing - used existing

1.0 set/s 1.00 2,500 2,500 30% 750
framing at the dismantle headboard)

Refurbishing & Repainting of Dresser Table Replacement of Laminate & Edging

2.0 set/s 1.00 2,500 2,500 20% 500
(aluminum)

800mm x 1000mm x 6mm Reflected mirror with 50mm frame painted in

3.0 set/s 1.00 1,800 1,800 -
automotive finish- Vanity Mirror
 Headboard accent on Merino laminate (Montana Wallnut) with 10mm
4.0 Groove U Channel Inlay on Black Finish;Bullnose All Edge and 2 3/4" thk foam sqm 7.38 900 6,643 80% 5,315
with leatherette (Medium Beige Color), 3/4" thk Plywood Backing
Closet Cabinet with Laminated Door with side ledge & shoe rack & Luggage
5.0 set/s 1.00 2,400 2,400 30% 720
Rack in duco paint.

6.0 Refurbishing and Repainting of Dinette Table set/s 1.00 1,800 1,800 20% 360

Repainting and refurbishing including replacement of laminates and edging

7.0 set/s 2.00 1,800 3,600 -
aluminum of side table
- -
2.0 T&B - -

1.0 Ceiling Repainting @ T&B sqm 2.22 220 488 -

2.0 Regrouting of Main Wall Tiles sqm 14.98 150 2,247 -

3.0 Accent Wall Tiles EC HIDRA sqm 4.68 270 1,264 -

400mm x 800mm x 6mm Reflected Mirror with 2" frosted glass both
4.0 set/s 1.00 250 250 -
sides (OSM-Labor Only)
5.0 Lavatory Faucet (OSM-Labor Only) sets 1.00 550 550 -

6.0 Replacement of Shower Head, Mixer, Spout (OSM-Labor Only) sets 1.00 550 550 -

7.0 Replacement of Floor Drain(OSM-Labor Only) sets 1.00 150 150 -

8.0 pc/s 1.00 252 252 -

Ceiling Exhaust (OSM-labor Only)
- -
3.0 Dismantling & Chipping Works -
1.00 Dismantling of Existing Main Room and T&B Floor Tiles sqm 10.21 300 3,063 -
2.00 Dismantling of Existing Wall Tiles @ T&B sqm 4.68 350 1,638 -
3.00 Dismantling of Existing Door (T&B) set/s 1.00 250 250 -
4.00 Dismantling of Existing Accent Wall at Dinette set/s 1.00 250 250 -
5.00 Dismantling of Existing Dresser Mirror w/ Frame set/s 1.00 250 250 -
6.00 Dismantling of Existing Headboard set/s 1.00 1,000 1,000 -
7.00 Dismantling of Drop Ceiling set/s 1.00 1,500 1,500 -
8.00 Dismantling of Cabinet set/s 1.00 1,250 1,250 100% 1,250
9.00 Dismantling of Existing Door ( Main Room) set/s 1.00 1,100 1,100 -
8.00 Dismantling of ACU Molding set/s 1.00 150 150 100% 150
9.00 Dismantling of Grab Bar set/s 1.00 150 150 100% 150
-
C. Trade Works/Others 56,000 4.414741489 1.324422447 16,800.00 30% 10,500

1.00 Plumbing Works - Additional Piping due to Installation of Shower Mixer rms 14.00 2,500.00 35,000.00 30% 10,500

2.00 Dismantling & Tracing rms 14.00 1,500.00 21,000.00 -

-
-
Total Direct Cost 1,268,477 100 31.28 394,242.79 328,965
Prepared By:

Reginald C. Padilla
ANMAGAUX construction services
09562341719/[email protected]