1.

Construction Expense
500000
320000
15000
35820
5000
3000
500000
15000
40
50
50
2
40
6
1

Unit Price

sack of Eagle Cement

High grade Hallow blocks
cans Boysen Permacoat Latex Paint (16liters)
Nails (Complete Set)
high grade scaffolding
rolls of 3M Super Fine Sandpaper
sacks of Aalborg White Cement
cans Boysen Enamel Paint (16Liters)
pieces Sound Proofing Ceiling
boxes of Kent Tiles (100 per box)
boxes of rubberized Tiles (50 per box)
set of Designed Rubber mattings
boxes of Semi Glossy Tiles (50 per box)
units of red velvet queing rope
set of Red Carpet Tiles (25 large pieces)

220.00
32.00
1,500.00
200.00
1,500.00
350.00
2,500.00
500.00
1,500.00
50.00
80.00
1,500.00
12.00
500.00
800.00

Total Expense for Construction

2. Lightning and Other Fixture Expense
150
60
1
3
1
4
6
8
50
15
15
50
500
2
50
10
2
1
1
3
15
20
24
24
1
3
8
2
15
10
1
1

pieces of Ordinary Frosted lightbulb

pieces of Ordinary white flourescent bulb
Sharpee, Mirror Edged Reflector
sets of Beige Labatory
set of Stainless Labatory
pieces of Standard Hand dryer
pieces of Hand soap dispenser
units of maple wood style wall (CR Cubicle)
units of fiberglass (tempered) alouse
sets of IBM ThinkerCenter Premium Counter
units of IBM POS Printer
pieces of Fiber glass table (Red and Beige)
pieces of flexi-posture fiber glass chair
pieces of TP LinkWireless Router
pieces of Marble fiber glass counter (5x2)
sets of Elba Exhaust Hood
pieces of Wimpex Hot and Cold Water Dispenser
ketchup dispenser
gravy dispenser
units of 32 inch LG LED TV
pieces of RED fox front Desktop monitor
sets of Wall decals
sets of universal pin socket
sets of electrical socket case
complete set of Bose Sound surround system
sets of (4x2) decal mirrors
pieces of Trident gooseneck Microphone
pieces of Spoon and Fork Caddy
units of water fixtures
units of airconditoner tubings
Iwata manual Bundy clock
Infinite Biometrics Time keeper

Unit Price
40.00
120.00
2,500.00
3,500.00
5,000.00
4,500.00
350.00
5,000.00
13,500.00
4,500.00
7,000.00
1,500.00
350.00
2,925.00
2,000.00
7,000.00
600.00
3,500.00
3,500.00
17,000.00
2,500.00
1,000.00
60.00
20.00
20,000.00
500.00
800.00
3,980.00
500.00
800.00
5,500.00
6,000.00

1
1
6
6
6

set of Bain Marie

piece of 1 terrabyte Seagate external hard disk
pieces of Webtek Wireless CCTV Camera (with Free recorder)

pieces of garbage segregator

pieces of stainless garbage segregator

17,000.00
6,000.00
8,900.00
3,500.00
7,000.00

Total Expense for Construction

3. Employment Expense
1
3
2
1
1
1
1
1
1

Unit Price

Interior Designer's Prof. Fee

Engineer's Prof. Fee
Architect's Prof. Fee
Labor and Construction Agency
Employment Agency for Male and Female
Auditor's Prof. Fee
Life Insurance Policy
Non-Life Insurance Policy(worth 7Million)
Fidelity Bond

100,000.00
175,000.00
125,000.00
225,000.00
75,000.00
25,000.00
500,000.00
700,000.00
50,000.00

Total Expense for Employment

4. Aircondionitioning Expense
4
5
5
15

Unit Price

KDK Air Curtain Equipment

Condura (3 horsepower) Package type Aircon
Samsung (4 horsepower) 5 toner wall mounted aircon

units of KDK Heavy duty Wall mounted fan

8,000.00
25,000.00
75,000.00
8,500.00

Total Expense for Airconditioning

5. Other Expense

Unit Price
Kitchen Facility Design and Improvement
Exterior Design and Improvement
Lisence and Permit Expense ( Business, Mayor's Permit Etc.)

Meals Allowance
Security Expense

1,500,000.00
500,000.00
50,000.00
15,000.00
50,000.00

Total Expense for Employment

Total Expense for the projected proposal

Price
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php

110,000,000.00
10,240,000.00
22,500,000.00
7,164,000.00
7,500,000.00
1,050,000.00
1,250,000,000.00
7,500,000.00
60,000.00
2,500.00
4,000.00
3,000.00
480.00
3,000.00
800.00

Php

1,416,023,980.00

Price
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php

6,000.00
7,200.00
2,500.00
10,500.00
5,000.00
18,000.00
2,100.00
40,000.00
675,000.00
67,500.00
105,000.00
75,000.00
175,000.00
5,850.00
100,000.00
70,000.00
1,200.00
3,500.00
3,500.00
51,000.00
37,500.00
20,000.00
1,440.00
480.00
20,000.00
1,500.00
6,400.00
7,960.00
7,500.00
8,000.00
5,500.00
6,000.00

Php
Php
Php
Php
Php

17,000.00
6,000.00
53,400.00
21,000.00
42,000.00

Php

1,685,530.00

Price
Php
Php
Php
Php
Php
Php
Php
Php
Php

100,000.00
525,000.00
250,000.00
225,000.00
75,000.00
25,000.00
500,000.00
700,000.00
50,000.00

Php

2,450,000.00

Price
Php
Php
Php
Php

32,000.00
125,000.00
375,000.00
127,500.00

Php

659,500.00

Price
Php
Php
Php
Php
Php

1,500,000.00
500,000.00
50,000.00
15,000.00
50,000.00

Php

2,115,000.00

Php

1,422,934,010.00