Budgetary Cost Estimatesssss
Budgetary Cost Estimatesssss
Budgetary Cost Estimatesssss
ACCESSORIES
A. White Ceramic Vase 37 pcs. P 250.00 P 9250.00
B. 940 mm x 600 mm Mirror in Wood Frame 1 pc. P 10300.00 P 10300.00
TOTAL ACCESSORIES P 19550.00
TOTAL STAGING P 841800.00
DECORATIVE
BUILT-INS
A. Customized Banquet Seating 1 pc. P 30000.00 P 30000.00
B. Washroom Counter 2 pcs. P 7500.00 P 15000.00
C. Customized Waiter Station 1 pc. P 13500.00 P 13500.00
D. Planters 5 pcs. P 1200.00 P 6000.00
TOTAL BUILT-INS P 64500.00
PLUMBING FIXTURES
A. American Standard Stone Vessel Wash Basin 2 pcs. P 7499.00 P 14998.00
B. American Standard Active Extended Single 2 pcs. P 8599.00 P 17198.00
Hole Lavatory Faucet
C. Pozzi One Piece Water Closet In Pissano 1 pc. P 11330.00 P 11330.00
White
D. American Standard Paper Holder In Acacia 2 pcs. P 449.00 P 898.00
White
E. Pozzi Urinal Antiva White 1 pc. P 4550.00 P 4550.00
F. Glacier Bay Stainless Steel Grab Bar 1 1 pc. P 1175.00 P 1175.00
G. Glacier Bay Stainless Steel Grab Bar 2 1 pc. P 1975.00 P 1975.00
TOTAL PLUMBING FIXTURES P 52124.00
LIGHTING FIXTURES
A. 9w 650 Lumens A Shaped E27 Cap Philips 12 pcs. P 650.00 P 7800.00
Led Downlight (Natural White)
B. 4w 350 Lumens Standard Shaped E27 Cap 52 pcs. P 540.00 P 28080.00
Philips Led Pinlight (Warm White)
C. 4w 350 Lumens Standard Shaped E27 Cap, 17 pcs. P 659.00 P 11203.00
Philips Led Bulb
D. 14.4 Watts Per Meter, 12 Lumens, Globeled 3 rolls P 2999.00 P 8997.00
Led Strip Light, 60 Leds/M, 10m Per Roll
E. 4w 350 Lumens Standard Shaped E27 Cap 52 pcs. P 600.00 P 31200.00
Philips Led Pinlight (Warm White)
F. Eurolux Brushed Silver Matte Housing 12 pcs. P 700.00 P 8400.00
G. Eurolux Beehive Silver Matte Housing 52 pcs. P 200.00 P 10400.00
H. Customized Indigenous Rattan Pendant 17 pcs. P 3800.00 P 64600.00
Lighting Fixture
TOTAL LIGHTING FIXTURES P 170680.00
TOTAL DECORATIVE P 287304.00
ELECTRICAL
SWITCHING
A. Panasonic 2 Single Pole In 1 Gang, Glossy 9 pcs. P 162.00 P 1458.00
White Thermoset
B. Panasonic Single Pole In Glossy White 1 pc. P 162.00 P 162.00
Thermoset
TOTAL SWITCHING P 1620.00
7
POWER
A. Panasonic Glossy White Plate 11 pcs. P 162.50 P 1787.5
B. Panasonic Metallic White Plate Telephone 1 pc. P 285.00 P 285.00
Modular Jack
C. Panasonic Metallic White Plate CAT5E Data 1 pc. P 264.00 P 264.00
Modular Jack
TOTAL POWER P 2336.5
TOTAL ELECTRICAL P 3956.5
MODULARS
DOOR
A. 6 Mm Thk 6 Paneled Tempered Clear Glass 3 pcs. P 22500.00 P 67500.00
On Pvc Door Frame 700 Mm X 2400 Mm Semi-
Panel Sliding Door, Aluminum Handles
B. 6 Mm Thk 3 Paneled Tempered Clear Glass 2 pcs. P 15500.00 P 31000.00
On Pvc Door Frame 700 Mm X 2400 Mm
Semi-Panel Sliding Door, Aluminum Handles
BUILT-INS
A. Customized Reception Desk 1 pc. P 17500.00 P 17500.00
B. Washroom Counter 1 pc. P 7500.00 P 7500.00
C. Customized Cabinet 1 1 pc. P 5500.00 P 5500.00
D. Customized Cabinet 2 1 pc. P 5000.00 P 5000.00
E. Customized Cabinet 3 1 pc. P 5000.00 P 5000.00
F. Built-In Service Area Seating 1 pc. P 35000.00 P 35000.00
F. Locker 1 pc. P 3000.00 P 3000.00
TOTAL BUILT-INS P 78500.00
PLUMBING FIXTURES
A. American Standard Stone Vessel Wash Basin 1 pc. P 7499.00 P 7499.00
B. American Standard Active Extended Single 1 pc. P 8599.00 P 8599.00
Hole Lavatory Faucet
C. Pozzi One Piece Water Closet In Pissano 1 pc. P 11330.00 P 11330.00
White
D. American Standard Paper Holder In Acacia 1 pc. P 449.00 P 449.00
White
E. Glacier Bay Stainless Steel Grab Bar 1 pc. P 4550.00 P 4550.00
F. American Standard Shower Head With Heater 1 pc. P 10500.00 P 10500.00
TOTAL PLUMBING FIXTURES P 42927.00
LIGHTING FIXTURES
A. 9w 650 Lumens A Shaped E27 Cap Philips Led 19 pcs. P 650.00 P 12350.00
Downlight (Natural White)
B. 4w 350 Lumens Standard Shaped E27 Cap 42 pcs. P 540.00 P 22680.00
Philips Led Pinlight (Warm White)
C. 4w 350 Lumens Standard Shaped E27 Cap, 6 pcs. P 659.00 P 3954.00
Philips Led Bulb
D. 14.4 Watts Per Meter, 12 Lumens, Globeled 7 rolls P 2999.00 P 20993.00
Led Strip Light, 60 Leds/M, 10m Per Roll
E. Azcor Capiz Chandelier 1 pc. P 17000.00 P 17000.00
F. Eurolux Brushed Silver Matte Housing 19 pcs. P 700.00 P 13300.00
G. Eurolux Beehive Silver Matte Housing 42 pcs. P 200.00 P 8400.00
TOTAL LIGHTING FIXTURES P 98677.00
TOTAL DECORATIVE P 220104.00
ELECTRICAL
SWITCHING
A. Panasonic 2 Single Pole In 1 Gang, Glossy 3 pcs. P 162.00 P 324.00
White Thermoset
B. Panasonic Single Pole In Glossy White 2 pcs. P 162.00 P 324.00
Thermoset
B. Panasonic Single Pole In Glossy White 3 pcs. P 1300.00 P 3900.00
Thermoset With Dimmer
TOTAL SWITCHING P 4389.00
POWER
A. Panasonic Glossy White Plate 8 pcs. P 162.5 P 1300.00
B. Panasonic Metallic White Plate Telephone 1 pc. P 285.00 P 285.00
Modular Jack
C. Panasonic Metallic White Plate CAT5E Data 1 pc. P 264.00 P 264.00
Modular Jack
10
RECAPITULATION