Additive Deductive Fitout Cost

33
Item Tower E and F (Wall Facing Amenities) As per Bid Plans (DEDUCTIVE) As per Costruction Pla Description qty unit unit cost total unit total qty unit unit cost material others cost cost material others 1 6mm thk. mirror with reflected tint on 12mm thk. plywood backing (elevator wall) 15.58 sq.m. 1,500.00 1,000.00 2,500.00 38,950.00 2 Wall Vinyl Wallpaper GA 3241 15.58 sq.m. 1500.00 500.00 3 18mm thk. Reconstituted Veneer Baseboard 38.80 lm 1,800.00 500.00 2,300.00 89,240.00 4 18mm thk. Baseboard in Ducco Paint Finish to match HPL 51.40 lm 1500.00 1000.00 5 Curved Backwall in Vinyl Wallpaper GA 3241 59.40 sq.m 1,500.00 500.00 2,000.00 118,800.00 6 Curved Backwall in Eggshell Paint Finish to match WP1 59.40 sq.m 500.00 450.00 7 2" Protruding Portal in 18mm thk. Polished Blue Pearl Granite 13.32 sq.m. 1,500.00 500.00 2,000.00 26,640.00 8 Wall in Vinyl Wallpaper GA 3242 16.44 sq.m. 1500.00 500.00 9 Perimeter of window in Eggshell Paint Finish to match WP1 (at GL EtoF &4, t GL HtoG &4) 6.12 sq.m 1000.00 500.00 10 Additional Reception Plant Box 1.00 sets 31,500.00 13,450.00 total 273,630.00 Item Tower C and D (Wall Facing Amenities) As per Bid Plans (DEDUCTIVE) As per Costruction Pla Description qty unit unit cost total unit total qty unit unit cost material others cost cost material others 1 6mm thk. mirror with reflected tint on 12mm thk. plywood backing (elevator wall) 15.58 sq.m. 1,500.00 1,000.00 2,500.00 38,950.00 2 Wall Vinyl Wallpaper GA 3241 15.58 sq.m. 1500.00 500.00 3 18mm thk. Reconstituted Veneer Baseboard 38.80 lm 1,800.00 500.00 2,300.00 89,240.00 4 18mm thk. Baseboard in Ducco Paint Finish to match HPL 51.40 lm 1500.00 1000.00 5 Curved Backwall in Vinyl Wallpaper GA 3241 59.40 sq.m 1,500.00 500.00 2,000.00 118,800.00 6 Curved Backwall in Eggshell Paint Finish to match WP1 59.40 sq.m 500.00 450.00 7 2" Protruding Portal in 18mm thk. Polished Blue Pearl Granite 13.32 sq.m. 1,500.00 500.00 2,000.00 26,640.00 8 Wall in Vinyl Wallpaper GA 3242 16.44 sq.m. 1500.00 500.00 9 Perimeter of window in Eggshell Paint Finish to match WP1 (at GL EtoF &27, at GL HtoG &27) 6.12 sq.m 1000.00 500.00 10 Additional Reception Plant Box 1.00 sets 31,500.00 13,450.00 total 273,630.00 Total Grand Amount

description

q

Transcript of Additive Deductive Fitout Cost

Page 1: Additive Deductive Fitout Cost

ItemTower E and F (Wall Facing Amenities) As per Bid Plans (DEDUCTIVE) As per Costruction Plan (ADDITIVE)

Description qty unitunit cost total unit total

qty unitunit cost total unit total

material others cost cost material others cost cost

16mm thk. mirror with reflected tint on 12mm thk. plywood backing (elevator wall) 15.58 sq.m. 1,500.00 1,000.00 2,500.00 38,950.00

2 Wall Vinyl Wallpaper GA 3241 15.58 sq.m. 1500.00 500.00 2000.00 31,160.00

3 18mm thk. Reconstituted Veneer Baseboard 38.80 lm 1,800.00 500.00 2,300.00 89,240.00

4 18mm thk. Baseboard in Ducco PaintFinish to match HPL 51.40 lm 1500.00 1000.00 2500.00 128,500.00

5 Curved Backwall in Vinyl WallpaperGA 3241 59.40 sq.m 1,500.00 500.00 2,000.00 118,800.00

6 Curved Backwall in Eggshell Paint Finish to match WP1 59.40 sq.m 500.00 450.00 950.00 56,430.00

7 2" Protruding Portal in 18mm thk. Polished Blue Pearl Granite 13.32 sq.m. 1,500.00 500.00 2,000.00 26,640.00

8 Wall in Vinyl Wallpaper GA 3242 16.44 sq.m. 1500.00 500.00 2000.00 32,880.00

9Perimeter of window in Eggshell Paint Finish to match WP1(at GL EtoF &4, t GL HtoG &4) 6.12 sq.m 1000.00 500.00 1500.00 9,180.00

10 Additional Reception Plant Box 1.00 sets 31,500.00 13,450.00 44,950.00 44,950.00total 273,630.00 total 303,100.00

29,470.00

ItemTower C and D (Wall Facing Amenities) As per Bid Plans (DEDUCTIVE) As per Costruction Plan (ADDITIVE)

Description qty unitunit cost total unit total

qty unitunit cost total unit total

material others cost cost material others cost cost

16mm thk. mirror with reflected tint on 12mm thk. plywood backing (elevator wall) 15.58 sq.m. 1,500.00 1,000.00 2,500.00 38,950.00

2 Wall Vinyl Wallpaper GA 3241 15.58 sq.m. 1500.00 500.00 2000.00 31,160.00

3 18mm thk. Reconstituted Veneer Baseboard 38.80 lm 1,800.00 500.00 2,300.00 89,240.00

4 18mm thk. Baseboard in Ducco PaintFinish to match HPL 51.40 lm 1500.00 1000.00 2500.00 128,500.00

5 Curved Backwall in Vinyl WallpaperGA 3241 59.40 sq.m 1,500.00 500.00 2,000.00 118,800.00

6 Curved Backwall in Eggshell Paint Finish to match WP1 59.40 sq.m 500.00 450.00 950.00 56,430.00

7 2" Protruding Portal in 18mm thk. Polished Blue Pearl Granite 13.32 sq.m. 1,500.00 500.00 2,000.00 26,640.00

8 Wall in Vinyl Wallpaper GA 3242 16.44 sq.m. 1500.00 500.00 2000.00 32,880.00

9Perimeter of window in Eggshell Paint Finish to match WP1(at GL EtoF &27, at GL HtoG &27) 6.12 sq.m 1000.00 500.00 1500.00 9,180.00

10 Additional Reception Plant Box 1.00 sets 31,500.00 13,450.00 44,950.00 44,950.00total 273,630.00 total 303,100.00

29,470.00

Total Grand Amount 58,940.00

Page 2: Additive Deductive Fitout Cost

Tower E and F (Wall Facing EDSA) As per Bid Plans (DEDUCTIVE) As per Costruction Plan (ADDITIVE)

Item Description qty unitunit cost total unit total

qty unitunit cost total unit total

material others cost cost material others cost cost

1

6mm thk. mirror with reflected tint

10.59on 12mm thk. plywood backing (elevator wall) sq.m. 1,500.00 1,000.00 2,500.00 26,475.00

2 Wall Vinyl Wallpaper GA 3241 10.59 sq.m. 1,500.00 500.00 2,000.00 21,180.00

3 3.92 sq.m. 1500.00 500.00 2,000.00 7,840.00

4

6mm thk. mirror with reflected tint

on 12mm thk. plywood backing 3.92 sq.m. 1,500.00 1,000.00 2,500.00 9,800.005 12 mm strip edge

6

Common Toilet

7.15 sq.m. 1500.00 500.00 2,000.00 14,300.00b. HP laminate 7.87 sq.m. 1,175.00 500.00 1,675.00 13,173.88

16.52 sq.m. 650.00 634.19 1,284.19 21,214.82d. 600x600 mm Porcelain tile 11.51 sq.m. 1800.00 400.00 2,200.00 25,330.80e FF1- 600 x 600 Matte Granite Tile 1.90 sq.m. 1800.00 400.00 2,200.00 4,187.70

7 Interior entrance wall in Vinyl Wallpaper GA 3241 14.43 sq.m. 1500.00 500.00 2,000.00 28,860.00

8 Wall in Eggshell Finish to Match WP1 14.43 sq.m. 500.00 450.00 950.00 13,708.50

9

18mm thk. Reconstituted Veneer

Baseboard 33.19 lm 1,800.00 500.00 2,300.00 76,337.00

10

18mm thk. Baseboard in Ducco Paint

Finish to match HPL 10.36 lm 1,500.00 1,000.00 2,500.00 25,900.00

11

Additional CHB Wall to Accommodate

the new Mail Box Area

a. CHB Wall (150mm CHB) 2.38 sq.m 600.00 350.00 950.00 2,257.20

b. Plastering 4.75 sq.m 300.00 250.00 550.00 2,613.60

c. Vinyl Wallpaper 26.24 sq.m. 1500.00 500.00 2,000.00 52,488.00

d. Eggshell Paint Finish 53.78 sq.m. 500.00 450.00 950.00 51,094.80e. 18mm thk. Reconstituted Veneer Baseboard 4.46 lm 1,800.00 500.00 2,300.00 10,258.00

a. 1840mm (H) x 1250mm (W) 5 set 20,000.00 2,000.00 22,000.00 110,000.00b. 1840mm (H) x 3620mm (W) 10 set 35,000.00 2,000.00 37,000.00 185,000.00

a. 3600mm (L) X 350mm (W) X 1950mm (H) 2 sets 179064.02 99,015.00 278,079.02 556,158.04 b. 3460mm (L) X 350mm (W) X 1950mm (H) 2 sets 150253.44 81,512.00 231,765.44 463,530.88 c.2500mm (L) X 350mm (W) X 1950mm (H) 2 sets 115,230.60 61,111.00 176,341.60 352,683.20 d. 2300mm (L) X 350mm (W) X 1950mm (H) 2 sets 105,221.50 57,201.00 162,422.50 324,845.00

12

Additional CHB Wall to Accommodate

the new Storage Area

a. CHB Wall (150mm CHB) 13.69 sq.m 600.00 350.00 950.00 13,005.50

b. Plastering 27.39 sq.m 300.00 250.00 550.00 15,064.50

1.00 set 10,000.00 5,000.00 15,000.00 15,000.00d. Wall Vinyl Wallpaper GA 3241 8.14 sq.m. 1,500.00 500.00 2,000.00 16,280.00e. FACP Door cover

D - 3 ( Storage Door) 1.00 set 15,000.00 5,000.00 20,000.00 20,000.00

13 Additional Accent Wall 2.00 set 46,500.00 18,400.00 64,900.00 129,800.00

14

Elevator car Interior Finish

2.09 sq. m. 2,500.00 1,000.00 3,500.00 7,315.00b. 6mm thick black mirror 2.26 sq.m. 3,000.00 1,000.00 4,000.00 9,020.00

c. Supply and Installation of Frosted sticker 1.00 sets 12,700.00 12,700.00d. 6 mm thick tempered glass with 3M sticker 1.10 sq.m. 4,000.00 1,000.00 5,000.00 5,500.00

e. 6mm thick mirror on plywood backing 1.03 sq. m. 1,500.00 1,000.00 2,500.00 2,562.50f. Removable front panel in polished stainless plate 2.00 set 15,000.00 5,000.00 20,000.00 40,000.00j. Polished stainless steel baseboard 1.60 lm 1,500.00 50.00 1,550.00 2,480.00g. Polished stainless steel border 6.60 lm 2,000.00 500.00 2,500.00 16,500.00

3.96 sq.m. 1,500.00 500.00 2,000.00 7,920.00

i. 6mm thick backpainted glass (silver) 4.10 sq.m. 2,500.00 1,000.00 3,500.00 14,350.00

j. Polished stainless steel baseboard 1.80 lm 1,500.00 50.00 1,550.00 2,790.00

k. 6mm tempred glass with 3m stciker 2.05 sq.m. 4,000.00 1,000.00 5,000.00 10,250.00

2.05 sq. m. 1,500.00 1,000.00 2,500.00 5,125.00

0.882 sq.m. 2,500.00 1,000.00 3,500.00 3,087.00

0.882 sq. m. 1,500.00 1,000.00 2,500.00 2,205.00

Sub total for Elevator Car finish *3 271,716.00 153,697.50

-118,018.50

Sub-total 823,676.52 2,210,123.401,386,446.88

Wall Vinyl Wallpaper GA 3241 ( columns near entrance)

a. Exterior of Common Toilet Wall in Vinyl Wallpaper GA 3241

c. Interior of Common Toilet Wall in wall in 3M sticker with 6mm thick Marine plyewood backing

f. Mail box comprised of 18 mm thick marine plywood carcass in White Piano Finish, 12mm thick marine plywood divider in white piano finish, 12 mm thick acrylic door and hinges; complete with frosted sticker and number and lock

g. Mail box comprised of 18mm thick MDF plywood carcass in Ducco paint finish to match to laminates, 12mm MDF as shown on detail plywood divider in Ducco paint finish to match to laminates, 6mm thick acrylic door and hinges;complete with frosted sticker number and lock;

c. Curved wall, complete with vinyl wall paper finish and ducco painted wood framesl as shown on details in Detail 5 & 6/ ID 3.4; approximately 2550mm high ( wall lamp and led striplight are measured separately)

a. Mirror with frosted glass portions (1/ ID 3.3)

h. Polished Stainless steel (2 /ID 3.3)

l. 6mm thick mirror on plywood backing; including all accessories, and as per specifications

m. 6mm thk backpainted glass (3/ID 3.3)

n. 6mm thick mirror on plywood backing; including all accessories, and as per specifications

Page 3: Additive Deductive Fitout Cost

Tower C and D (Wall Facing EDSA) As per Bid Plans (DEDUCTIVE) As per Costruction Plan (ADDITIVE)

Item Description qty unitunit cost total unit total

qty unitunit cost total unit total

material others cost cost material others cost cost

1

6mm thk. mirror with reflected tint

10.59on 12mm thk. plywood backing (elevator wall) sq.m. 1,500.00 1,000.00 2,500.00 26,475.00

2 Wall Vinyl Wallpaper GA 3241 10.59 sq.m. 1,500.00 500.00 2,000.00 21,180.00

3 3.92 sq.m. 1500.00 500.00 2,000.00 7,840.00

4

6mm thk. mirror with reflected tint

on 12mm thk. plywood backing 3.92 sq.m. 1,500.00 1,000.00 2,500.00 9,800.005 12 mm strip edge

6

Common Toilet

7.15 sq.m. 1500.00 500.00 2,000.00 14,300.00b. HP laminate 7.87 sq.m. 1,175.00 500.00 1,675.00 13,173.88

16.52 sq.m. 1500.00 500.00 2,000.00 33,040.00d. 600x600 mm Porcelain tile 11.51 sq.m. 1800.00 400.00 2,200.00 25,330.80e FF1- 600 x 600 Matte Granite Tile 1.90 sq.m. 1800.00 400.00 2,200.00 4,187.70

7

Interior entrance wall in Vinyl Wallpaper GA 3241

14.43 sq.m. 1500.00 500.00 2,000.00 28,860.00

8 Wall in Eggshell Finish to Match WP1 14.43 sq.m. 500.00 450.00 950.00 13,708.50

9

18mm thk. Reconstituted Veneer

Baseboard 33.19 lm 1,800.00 500.00 2,300.00 76,337.00

10

18mm thk. Baseboard in Ducco Paint

Finish to match HPL 10.36 lm 1,500.00 1,000.00 2,500.00 25,900.00

11

Additional CHB Wall to Accommodate

the new Mail Box Area

a. CHB Wall (150mm CHB) 38.00 sq.m 600.00 350.00 950.00 36,100.00

b. Plastering 76.00 sq.m 300.00 250.00 550.00 41,800.00

c. Vinyl Wallpaper 11.36 sq.m. 1500.00 500.00 2,000.00 22,710.00

d. Eggshell Paint Finish 26.89 sq.m. 500.00 450.00 950.00 25,547.40f. 18mm thk. Reconstituted Veneer Baseboard 4.46 lm 1,800.00 500.00 2,300.00 10,258.00

b. 3460mm (L) X 350mm (W) X 1950mm (H) 2 sets 150,253.44 81,512.00 231,765.44 463,530.88 c. 2500mm (L) X 350mm (W) X 1950mm (H) 2 sets 115,230.60 61,111.00 176,341.60 352,683.20

12

Additional CHB Wall to Accommodate

the new Storage Area

a. CHB Wall (150mm CHB) 13.69 sq.m 600.00 350.00 950.00 13,005.50

Wall Vinyl Wallpaper GA 3241 ( columns near entrance)

a. Exterior of Common Toilet Wall in Vinyl Wallpaper GA 3241

c. Interior of Common Toilet Wall in wall in 3M sticker with 6mm thick Marine plyewood backing

g. Mail box comprised of 18mm thick MDF plywood carcass in Ducco paint finish to match to laminates, 12mm MDF as shown on detail plywood divider in Ducco paint finish to match to laminates, 6mm thick acrylic door and hinges;complete with frosted sticker number and lock;

Page 4: Additive Deductive Fitout Cost

ItemTower E and F (Wall Facing Amenities) As per Bid Plans (DEDUCTIVE) As per Costruction Plan (ADDITIVE)

Description qty unitunit cost total unit total

qty unitunit cost total unit total

material others cost cost material others cost cost

16mm thk. mirror with reflected tint on 12mm thk. plywood backing (elevator wall) 15.58 sq.m. 1,500.00 1,000.00 2,500.00 38,950.00

2 Wall Vinyl Wallpaper GA 3241 15.58 sq.m. 1500.00 500.00 2000.00 31,160.00

3 18mm thk. Reconstituted Veneer Baseboard 38.80 lm 1,800.00 500.00 2,300.00 89,240.00

4 18mm thk. Baseboard in Ducco PaintFinish to match HPL 51.40 lm 1500.00 1000.00 2500.00 128,500.00

5 Curved Backwall in Vinyl WallpaperGA 3241 59.40 sq.m 1,500.00 500.00 2,000.00 118,800.00

6 Curved Backwall in Eggshell Paint Finish to match WP1 59.40 sq.m 500.00 450.00 950.00 56,430.00

7 2" Protruding Portal in 18mm thk. Polished Blue Pearl Granite 13.32 sq.m. 1,500.00 500.00 2,000.00 26,640.00

8 Wall in Vinyl Wallpaper GA 3242 16.44 sq.m. 1500.00 500.00 2000.00 32,880.00

9Perimeter of window in Eggshell Paint Finish to match WP1(at GL EtoF &4, t GL HtoG &4) 6.12 sq.m 1000.00 500.00 1500.00 9,180.00

10 Additional Reception Plant Box 1.00 sets 31,500.00 13,450.00 44,950.00 44,950.00total 273,630.00 total 303,100.00

ItemTower C and D (Wall Facing Amenities) As per Bid Plans (DEDUCTIVE) As per Costruction Plan (ADDITIVE)

Description qty unitunit cost total unit total

qty unitunit cost total unit total

material others cost cost material others cost cost

16mm thk. mirror with reflected tint on 12mm thk. plywood backing (elevator wall) 15.58 sq.m. 1,500.00 1,000.00 2,500.00 38,950.00

2 Wall Vinyl Wallpaper GA 3241 15.58 sq.m. 1500.00 500.00 2000.00 31,160.00

3 18mm thk. Reconstituted Veneer Baseboard 38.80 lm 1,800.00 500.00 2,300.00 89,240.00

4 18mm thk. Baseboard in Ducco PaintFinish to match HPL 51.40 lm 1500.00 1000.00 2500.00 128,500.00

5 Curved Backwall in Vinyl WallpaperGA 3241 59.40 sq.m 1,500.00 500.00 2,000.00 118,800.00

6 Curved Backwall in Eggshell Paint Finish to match WP1 59.40 sq.m 500.00 450.00 950.00 56,430.00

7 2" Protruding Portal in 18mm thk. Polished Blue Pearl Granite 13.32 sq.m. 1,500.00 500.00 2,000.00 26,640.00

8 Wall in Vinyl Wallpaper GA 3242 16.44 sq.m. 1500.00 500.00 2000.00 32,880.00

9Perimeter of window in Eggshell Paint Finish to match WP1(at GL EtoF &27, at GL HtoG &27) 6.12 sq.m 1000.00 500.00 1500.00 9,180.00

10 Additional Reception Plant Box 1.00 sets 31,500.00 13,450.00 44,950.00 44,950.00total 273,630.00 total 303,100.00

29,470.00

Total Grand Amount 29,470.00

Page 5: Additive Deductive Fitout Cost

Tower E and F (Wall Facing EDSA) As per Bid Plans (DEDUCTIVE) As per Costruction Plan (ADDITIVE)

Item Description qty unitunit cost total unit total

qty unitunit cost total unit total

material others cost cost material others cost cost

1

6mm thk. mirror with reflected tint

10.59on 12mm thk. plywood backing (elevator wall) sq.m. 1,500.00 1,000.00 2,500.00 26,475.00

2 Wall Vinyl Wallpaper GA 3241 10.59 sq.m. 1,500.00 500.00 2,000.00 21,180.00

3 3.92 sq.m. 1500.00 500.00 2,000.00 7,840.00

4

6mm thk. mirror with reflected tint

on 12mm thk. plywood backing 3.92 sq.m. 1,500.00 1,000.00 2,500.00 9,800.005 12 mm strip edge7 Interior entrance wall in Vinyl Wallpaper GA 3241 14.43 sq.m. 1500.00 500.00 2,000.00 28,860.00

8 Wall in Eggshell Finish to Match WP1 14.43 sq.m. 500.00 450.00 950.00 13,708.50

9

18mm thk. Reconstituted Veneer

Baseboard 33.19 lm 1,800.00 500.00 2,300.00 76,337.00

10

18mm thk. Baseboard in Ducco Paint

Finish to match HPL 10.36 lm 1,500.00 1,000.00 2,500.00 25,900.00

13 Additional Accent Wall 2.00 set 46,500.00 18,400.00 64,900.00 129,800.00

139,512.00 200,388.50

Sub-Total 60,876.506 Common Toilet

8.35 sq.m. 1500.00 500.00 2,000.00 16,690.0018mm thick Polished gray granite stone baseboard 2.70 lm 3800.00 2000.00 5,800.00 15,660.00b. HP laminate 9.18 sq.m. 1,175.00 500.00 1,675.00 15,375.66

33.04 sq.m. 650.00 634.19 1,284.19 42,429.64d. 600x600 mm Porcelain tile 6.79 sq.m. 1800.00 400.00 2,200.00 14,942.40 29.82 sq.m. 1800.00 400.00 2,200.00 65,604.00e FF1- 600 x 600 Matte Granite Tile 1.90 sq.m. 1800.00 400.00 2,200.00 4,187.70

93,909.74 80,979.66

-12,930.0811 Additional CHB Wall to Accommodate

the new Mail Box Area

a. CHB Wall (150mm CHB) 2.38 sq.m 600.00 350.00 950.00 2,257.20

b. Plastering 4.75 sq.m 300.00 250.00 550.00 2,613.60

c. Vinyl Wallpaper 26.42 sq.m. 1500.00 500.00 2,000.00 52,848.00

d. Eggshell Paint Finish 54.05 sq.m. 500.00 450.00 950.00 51,351.30e. 18mm thk. Reconstituted Veneer Baseboard 4.46 lm 1,800.00 500.00 2,300.00 10,258.00

a. 1840mm (H) x 1250mm (W) 5 set 20,000.00 2,000.00 22,000.00 110,000.00b. 1840mm (H) x 3620mm (W) 10 set 35,000.00 2,000.00 37,000.00 370,000.00

a. 3600mm (L) X 350mm (W) X 1950mm (H) 2 sets 179064.02 99,015.00 278,079.02 556,158.04 b. 3460mm (L) X 350mm (W) X 1950mm (H) 2 sets 150253.44 81,512.00 231,765.44 463,530.88 c.2500mm (L) X 350mm (W) X 1950mm (H) 2 sets 115,230.60 61,111.00 176,341.60 352,683.20 d. 2300mm (L) X 350mm (W) X 1950mm (H) 2 sets 105,221.50 57,201.00 162,422.50 324,845.00

63,106.00 56,222.10

(6,883.90)12 Additional CHB Wall to Accommodate

the new Storage Area

a. CHB Wall (150mm CHB) 13.69 sq.m 600.00 350.00 950.00 13,005.50

b. Plastering 27.39 sq.m 300.00 250.00 550.00 15,064.50

2.00 set 10,000.00 5,000.00 15,000.00 30,000.00d. Wall Vinyl Wallpaper GA 3241 8.14 sq.m. 1,500.00 500.00 2,000.00 16,280.00e. FACP Door cover

D - 3 ( Storage Door) 2.00 set 15,000.00 5,000.00 20,000.00 40,000.00

30,000.00 84,350.00

54,350.0014 Wall Finishes for Elevator Car

1100mm (L) x 150mm (W) ; approximate s 3.00 sets 15,000.00 5,000.00 20,000.00 60,000.00

9.00 lm 2,000.00 500.00 2,500.00 22,500.00

7.26 sq.m. 4,000.00 10,000.00 14,000.00 101,640.00

6.27 sq.m. 2,500.00 1,000.00 3,500.00 21,945.00

Backpainted glass 13.53 sq.m. 2,500.00 1,000.00 3,500.00 47,355.00 3.69 sq.m. 2,500.00 1,000.00 3,500.00 12,915.00

Polished stainless steel 13.50 sq.m. 1,500.00 500.00 2,000.00 27,000.00

7.50 lm 1,500.00 50.00 1,550.00 11,625.00 4.90 lm 1,500.00 50.00 1,550.00 7,595.00

4.21 sq.m. 1,500.00 1,000.00 2,500.00 10,525.00

b. 6mm thick black mirror 2.26 sq.m. 3,000.00 1,000.00 4,000.00 9,040.00

Frosted Sticker 1.00 sets 12,700.00 12,700.00

sub-total 292,065.00 52,775.00

52775.00 *6 elevators (minus deductive) 24,585.00

Sub-total 119,997.52119,997.52

Wall Vinyl Wallpaper GA 3241 ( columns near entrance)

a. Exterior of Common Toilet Wall in Vinyl Wallpaper GA 3241

c. Interior of Common Toilet Wall in wall in 3M sticker with 6mm thick Marine plyewood backing

f. Mail box comprised of 18 mm thick marine plywood carcass in White Piano Finish, 12mm thick marine plywood divider in white piano finish, 12 mm thick acrylic door and hinges; complete with frosted sticker and number and lock

g. Mail box comprised of 18mm thick MDF plywood carcass in Ducco paint finish to match to laminates, 12mm MDF as shown on detail plywood divider in Ducco paint finish to match to laminates, 6mm thick acrylic door and hinges;complete with frosted sticker number and lock;

c. Curved wall, complete with vinyl wall paper finish and ducco painted wood framesl as shown on details in Detail 5 & 6/ ID 3.4; approximately 2550mm high ( wall lamp and led striplight are measured separately)

Removable fron panel in polished stainless steel plate; including stainless screws and all other necessary fixing accessories as shown on details and as per specifications

Polished stainless steel border , 2mm thick, including all necessarry fixing accessories, as shown on details and as per specifications

6mm thick clear tempered glass with 3M sticker, including all necessarry fising accessories, as shown on details and as per specifications

Mirror with frosted glass portions as shown on details and as per specifications

Baseboard, polished stainless steel; 150mm wide, including all necessary fising accessories; as shown on details and as per specifications

n. 6mm thick mirror on plywood backing; including all accessories, and as per specifications

Page 6: Additive Deductive Fitout Cost

Tower C and D (Wall Facing EDSA) As per Bid Plans (DEDUCTIVE) As per Costruction Plan (ADDITIVE)

Item Description qty unitunit cost total unit total

qty unitunit cost total unit total

material others cost cost material others cost cost

1

6mm thk. mirror with reflected tint

10.59on 12mm thk. plywood backing (elevator wall) sq.m. 1,500.00 1,000.00 2,500.00 26,475.00

2 Wall Vinyl Wallpaper GA 3241 10.59 sq.m. 1,500.00 500.00 2,000.00 21,180.00

3 3.92 sq.m. 1500.00 500.00 2,000.00 7,840.00

46mm thk. mirror with reflected tint on 12mm thk. plywood backing 3.92 sq.m. 1,500.00 1,000.00 2,500.00 9,800.00

5 12 mm strip edge

7 Interior entrance wall in Vinyl Wallpaper GA 3241 14.43 sq.m. 1500.00 500.00 2,000.00 28,860.00

8 Wall in Eggshell Finish to Match WP1 14.43 sq.m. 500.00 450.00 950.00 13,708.50

9

18mm thk. Reconstituted Veneer

Baseboard 33.19 lm 1,800.00 500.00 2,300.00 76,337.00

10

18mm thk. Baseboard in Ducco Paint

Finish to match HPL 10.36 lm 1,500.00 1,000.00 2,500.00 25,900.00

13 Additional Accent Wall 2.00 set 46,500.00 18,400.00 64,900.00 129,800.00

139,512.00 200,388.50

Sub-Total 60,876.506 Common Toilet

8.35 sq.m. 1500.00 500.00 2,000.00 16,690.0018mm thick Polished gray granite stone baseboard

2.70 lm 3800.00 2000.00 5,800.00 15,660.00b. HP laminate 9.18 sq.m. 1,175.00 500.00 1,675.00 15,375.66

33.04 sq.m. 650.00 634.19 1,284.19 42,429.64d. 600x600 mm Porcelain tile 6.79 sq.m. 1800.00 400.00 2,200.00 14,942.40 29.82 sq.m. 1800.00 400.00 2,200.00 65,604.00e FF1- 600 x 600 Matte Granite Tile 1.90 sq.m. 1800.00 400.00 2,200.00 4,187.70

93,909.74 80,979.66-12,930.08

11 Additional CHB Wall to Accommodate

the new Mail Box Area

a. CHB Wall (150mm CHB) 2.38 sq.m 600.00 350.00 950.00 2,257.20

b. Plastering 4.75 sq.m 300.00 250.00 550.00 2,613.60

c. Vinyl Wallpaper 26.42 sq.m. 1500.00 500.00 2,000.00 52,848.00

d. Eggshell Paint Finish 54.05 sq.m. 500.00 450.00 950.00 51,351.30

e. 18mm thk. Reconstituted Veneer Baseboard 4.46 lm 1,800.00 500.00 2,300.00 10,258.00

a. 1840mm (H) x 1250mm (W) 5 set 20,000.00 2,000.00 22,000.00 110,000.00b. 1840mm (H) x 3620mm (W) 10 set 35,000.00 2,000.00 37,000.00 370,000.00

a. 3600mm (L) X 350mm (W) X 1950mm (H) 2 sets 179064.02 99,015.00 278,079.02 556,158.04

b. 3460mm (L) X 350mm (W) X 1950mm (H) 2 sets 150253.44 81,512.00 231,765.44 463,530.88

c.2500mm (L) X 350mm (W) X 1950mm (H) 2 sets 115,230.60 61,111.00 176,341.60 352,683.20 d. 2300mm (L) X 350mm (W) X 1950mm (H) 2 sets 105,221.50 57,201.00 162,422.50 324,845.00

543,106.00 1,753,439.22

1,210,333.22

12 Additional CHB Wall to Accommodate

the new Storage Area

a. CHB Wall (150mm CHB) 13.69 sq.m 600.00 350.00 950.00 13,005.50

b. Plastering 27.39 sq.m 300.00 250.00 550.00 15,064.50

2.00 set 10,000.00 5,000.00 15,000.00 30,000.00d. Wall Vinyl Wallpaper GA 3241 8.14 sq.m. 1,500.00 500.00 2,000.00 16,280.00e. FACP Door cover

D - 3 ( Storage Door) 2.00 set 15,000.00 5,000.00 20,000.00 40,000.00

30,000.00 84,350.00

54,350.00

14 Wall Finishes for Elevator Car

1100mm (L) x 150mm (W) ; approximate s 3.00 sets 15,000.00 5,000.00 20,000.00 60,000.00

9.00 lm 2,000.00 500.00 2,500.00 22,500.00

7.26 sq.m. 4,000.00 10,000.00 14,000.00 101,640.00

6.27 sq.m. 2,500.00 1,000.00 3,500.00 21,945.00

Backpainted glass 13.53 sq.m. 2,500.00 1,000.00 3,500.00 47,355.00 3.69 sq.m. 2,500.00 1,000.00 3,500.00 12,915.00

Polished stainless steel 13.50 sq.m. 1,500.00 500.00 2,000.00 27,000.00

7.50 lm 1,500.00 50.00 1,550.00 11,625.00 4.90 lm 1,500.00 50.00 1,550.00 7,595.00

4.21 sq.m. 1,500.00 1,000.00 2,500.00 10,525.00

b. 6mm thick black mirror 2.26 sq.m. 3,000.00 1,000.00 4,000.00 9,040.00

Frosted Sticker 1.00 sets 12,700.00 12,700.00

sub-total 292,065.00 52,775.00

52775.00 *6 elevators (minus deductive) 24,585.00

Sub-total 1,337,214.641,337,214.64

Wall Vinyl Wallpaper GA 3241 ( columns near entrance)

a. Exterior of Common Toilet Wall in Vinyl Wallpaper GA 3241

c. Interior of Common Toilet Wall in wall in 3M sticker with 6mm thick Marine plyewood backing

f. Mail box comprised of 18 mm thick marine plywood carcass in White Piano Finish, 12mm thick marine plywood divider in white piano finish, 12 mm thick acrylic door and hinges; complete with frosted sticker and number and lock

g. Mail box comprised of 18mm thick MDF plywood carcass in Ducco paint finish to match to laminates, 12mm MDF as shown on detail plywood divider in Ducco paint finish to match to laminates, 6mm thick acrylic door and hinges;complete with frosted sticker number and lock;

c. Curved wall, complete with vinyl wall paper finish and ducco painted wood framesl as shown on details in Detail 5 & 6/ ID 3.4; approximately 2550mm high ( wall lamp and led striplight are measured separately)

Removable fron panel in polished stainless steel plate; including stainless screws and all other necessary fixing accessories as shown on details and as per specifications

Polished stainless steel border , 2mm thick, including all necessarry fixing accessories, as shown on details and as per specifications

6mm thick clear tempered glass with 3M sticker, including all necessarry fising accessories, as shown on details and as per specifications

Mirror with frosted glass portions as shown on details and as per specifications

Baseboard, polished stainless steel; 150mm wide, including all necessary fising accessories; as shown on details and as per specifications

n. 6mm thick mirror on plywood backing; including all accessories, and as per specifications

Page 7: Additive Deductive Fitout Cost

ItemTower C and D (Wall Facing Amenities) As per Bid Plans (DEDUCTIVE) As per Costruction Plan (ADDITIVE)

Description qty unitunit cost total unit total

qty unitunit cost total unit total

material others cost cost material others cost cost

16mm thk. mirror with reflected tint on 12mm thk. plywood backing (elevator wall) 15.58 sq.m. 1,500.00 1,000.00 2,500.00 38,950.00

2 Wall Vinyl Wallpaper GA 3241 15.58 sq.m. 1500.00 500.00 2000.00 31,160.00

3 18mm thk. Reconstituted Veneer Baseboard 38.80 lm 1,800.00 500.00 2,300.00 89,240.00

4 18mm thk. Baseboard in Ducco PaintFinish to match HPL 51.40 lm 1500.00 1000.00 2500.00 128,500.00

5 Curved Backwall in Vinyl WallpaperGA 3241 59.40 sq.m 1,500.00 500.00 2,000.00 118,800.00

6 Curved Backwall in Eggshell Paint Finish to match WP1 59.40 sq.m 500.00 450.00 950.00 56,430.00

7 2" Protruding Portal in 18mm thk. Polished Blue Pearl Granite 13.32 sq.m. 1,500.00 500.00 2,000.00 26,640.00

8 Wall in Vinyl Wallpaper GA 3242 16.44 sq.m. 1500.00 500.00 2000.00 32,880.00

9Perimeter of window in Eggshell Paint Finish to match WP1(at GL EtoF &4, t GL HtoG &4) 6.12 sq.m 1000.00 500.00 1500.00 9,180.00

10 Additional Reception Plant Box 1.00 sets 31,500.00 13,450.00 44,950.00 44,950.00total 273,630.00 total 303,100.00

Tower C and D (Wall Facing EDSA) As per Bid Plans (DEDUCTIVE) As per Costruction Plan (ADDITIVE)

Item Description qty unitunit cost total unit total

qty unitunit cost total unit total

material others cost cost material others cost cost

1

6mm thk. mirror with reflected tint

10.59on 12mm thk. plywood backing (elevator wal sq.m. 1,500.00 1,000.00 2,500.00 26,475.00

2 Wall Vinyl Wallpaper GA 3241 10.59 sq.m. 1,500.00 500.00 2,000.00 21,180.00

3 3.92 sq.m. 1500.00 500.00 2,000.00 7,840.00

4

6mm thk. mirror with reflected tint

on 12mm thk. plywood backing 3.92 sq.m. 1,500.00 1,000.00 2,500.00 9,800.005 12 mm strip edge7 14.43 sq.m. 1500.00 500.00 2,000.00 28,860.00

8 Wall in Eggshell Finish to Match WP1 14.43 sq.m. 500.00 450.00 950.00 13,708.50

9

18mm thk. Reconstituted Veneer

Baseboard 33.19 lm 1,800.00 500.00 2,300.00 76,337.00

10

18mm thk. Baseboard in Ducco Paint

Finish to match HPL 10.36 lm 1,500.00 1,000.00 2,500.00 25,900.00

13 Additional Accent Wall 2.00 set 46,500.00 18,400.00 64,900.00 129,800.00

sub-total 139,512.00 200,388.50

6 Common Toilet

8.35 sq.m. 1500.00 500.00 2,000.00 16,690.00

2.70 lm 3800.00 2000.00 5,800.00 15,660.00b. HP laminate 9.18 sq.m. 1,175.00 500.00 1,675.00 15,375.66

33.04 sq.m. 650.00 634.19 1,284.19 42,429.64d. 600x600 mm Porcelain tile 25.80 sq.m. 1800.00 400.00 2,200.00 56,760.00e FF1- 600 x 600 Matte Granite Tile 1.90 sq.m. 1800.00 400.00 2,200.00 4,187.70

sub-total 78,967.34 72,135.66

11 Additional CHB Wall to Accommodate

the new Mail Box Area

a. CHB Wall (150mm CHB) 2.38 sq.m 600.00 350.00 950.00 2,257.20

b. Plastering 4.75 sq.m 300.00 250.00 550.00 2,613.60

c. Vinyl Wallpaper 26.42 sq.m. 1500.00 500.00 2,000.00 52,848.00

d. Eggshell Paint Finish 54.05 sq.m. 500.00 450.00 950.00 51,351.304.46 lm 1,800.00 500.00 2,300.00 10,258.00

936 sets 512.82 512.82 479,999.52

Wall Vinyl Wallpaper GA 3241 ( columns near entrance)

Interior entrance wall in Vinyl Wallpaper GA 3241

a. Exterior of Common Toilet Wall in Vinyl Wallpaper GA 3241

18mm thick Polished gray granite stone baseboard

c. Interior of Common Toilet Wall in wall in 3M sticker with 6mm thick Marine plyewood backing

e. 18mm thk. Reconstituted Veneer Baseboard

f. Mail box comprised of 18 mm thick marine plywood carcass in White Piano Finish, 12mm thick marine plywood divider in white piano finish, 12 mm thick acrylic door and hinges; complete with frosted sticker and number and lock

Page 8: Additive Deductive Fitout Cost

936 sets 650 - 650.00 608,400.00

sub-total 543,105.52 664,622.10

12 Additional CHB Wall to Accommodate

the new Storage Area

a. CHB Wall (150mm CHB) 13.69 sq.m 600.00 350.00 950.00 13,005.50

b. Plastering 27.39 sq.m 300.00 250.00 550.00 15,064.50

2.00 set 10,000.00 5,000.00 15,000.00 30,000.00d. Wall Vinyl Wallpaper GA 3241 8.14 sq.m. 1,500.00 500.00 2,000.00 16,280.00e. FACP Door cover

D - 3 ( Storage Door) 2.00 set 15,000.00 5,000.00 20,000.00 40,000.00

sub-total 30,000.00 84,350.00

g. Mail box comprised of 18mm thick MDF plywood carcass in Ducco paint finish to match to laminates, 12mm MDF as shown on detail plywood divider in Ducco paint finish to match to laminates, 6mm thick acrylic door and hinges;complete with frosted sticker number and lock;

c. Curved wall, complete with vinyl wall paper finish and ducco painted wood framesl as shown on details in Detail 5 & 6/ ID 3.4; approximately 2550mm high ( wall lamp and led striplight are measured separately)

Page 9: Additive Deductive Fitout Cost

14 Wall Finishes for Elevator Car

1100mm (L) x 150mm (W) ; appro 3.00 sets 15,000.00 5,000.00 20,000.00 60,000.00

9.00 lm 2,000.00 500.00 2,500.00 22,500.00

7.26 sq.m. 4,000.00 10,000.00 14,000.00 101,640.00

6.27 sq.m. 2,500.00 1,000.00 3,500.00 21,945.00

Backpainted glass 13.53 sq.m. 2,500.00 1,000.00 3,500.00 47,355.00 3.69 sq.m. 2,500.00 1,000.00 3,500.00 12,915.00

Polished stainless steel 13.50 sq.m. 1,500.00 500.00 2,000.00 27,000.00

7.50 lm 1,500.00 50.00 1,550.00 11,625.00 4.90 lm 1,500.00 50.00 1,550.00 7,595.00

4.21 sq.m. 1,500.00 1,000.00 2,500.00 10,525.00

b. 6mm thick black mirror 2.26 sq.m. 3,000.00 1,000.00 4,000.00 9,040.00

Frosted Sticker 1.00 sets 12,700.00 12,700.00

Steel Handrail finish 1.00 set 15,000.00 5,000.00 20,000.00 20,000.00

sub-total 312,065.00 52,775.00

52775.00 *6 elevators (minus deductive) 316,650.00TOTAL 1,103,649.86 1,338,146.26 TOTAL for Tower C & D 1,377,279.86 1,641,246.26

263,966.40

Removable fron panel in polished stainless steel plate; including stainless screws and all other necessary fixing accessories as shown on details and as per specifications

Polished stainless steel border , 2mm thick, including all necessarry fixing accessories, as shown on details and as per specifications

6mm thick clear tempered glass with 3M sticker, including all necessarry fising accessories, as shown on details and as per specifications

Mirror with frosted glass portions as shown on details and as per specifications

Baseboard, polished stainless steel; 150mm wide, including all necessary fising accessories; as shown on details and as per specificationsn. 6mm thick mirror on plywood backing; including all accessories, and as per specifications

Page 10: Additive Deductive Fitout Cost

ItemTower C and D (Wall Facing Amenities) As per Bid Plans (DEDUCTIVE) As per Costruction Plan (ADDITIVE)

Description qty unitunit cost total unit total

qty unitunit cost total unit total

material others cost cost material others cost cost

16mm thk. mirror with reflected tint on 12mm thk. plywood backing (elevator wall) 15.58 sq.m. 1,500.00 1,000.00 2,500.00 38,950.00

2 Wall Vinyl Wallpaper GA 3241 15.58 sq.m. 1500.00 500.00 2000.00 31,160.00

3 18mm thk. Reconstituted Veneer Baseboard 38.80 lm 1,800.00 500.00 2,300.00 89,240.00

4 18mm thk. Baseboard in Ducco PaintFinish to match HPL 51.40 lm 1500.00 1000.00 2500.00 128,500.00

5 Curved Backwall in Vinyl WallpaperGA 3241 59.40 sq.m 1,500.00 500.00 2,000.00 118,800.00

6 Curved Backwall in Eggshell Paint Finish to match WP1 59.40 sq.m 500.00 450.00 950.00 56,430.00

7 2" Protruding Portal in 18mm thk. Polished Blue Pearl Granite 13.32 sq.m. 1,500.00 500.00 2,000.00 26,640.00

8 Wall in Vinyl Wallpaper GA 3242 16.44 sq.m. 1500.00 500.00 2000.00 32,880.00

9Perimeter of window in Eggshell Paint Finish to match WP1(at GL EtoF &27, at GL HtoG &27) 6.12 sq.m 1000.00 500.00 1500.00 9,180.00

10 Additional Reception Plant Box 1.00 sets 31,500.00 13,450.00 44,950.00 44,950.00total 273,630.00 total 303,100.00

Tower C and D (Wall Facing EDSA) As per Bid Plans (DEDUCTIVE) As per Costruction Plan (ADDITIVE)

Item Description qty unitunit cost total unit total

qty unitunit cost total unit total

material others cost cost material others cost cost

1

6mm thk. mirror with reflected tint

10.59on 12mm thk. plywood backing (elevator wal sq.m. 1,500.00 1,000.00 2,500.00 26,475.00

2 Wall Vinyl Wallpaper GA 3241 10.59 sq.m. 1,500.00 500.00 2,000.00 21,180.00

3 3.92 sq.m. 1500.00 500.00 2,000.00 7,840.00

4

6mm thk. mirror with reflected tint

on 12mm thk. plywood backing 3.92 sq.m. 1,500.00 1,000.00 2,500.00 9,800.005 12 mm strip edge7 14.43 sq.m. 1500.00 500.00 2,000.00 28,860.00

8 Wall in Eggshell Finish to Match WP1 14.43 sq.m. 500.00 450.00 950.00 13,708.50

9

18mm thk. Reconstituted Veneer

Baseboard 33.19 lm 1,800.00 500.00 2,300.00 76,337.00

10

18mm thk. Baseboard in Ducco Paint

Finish to match HPL 10.36 lm 1,500.00 1,000.00 2,500.00 25,900.00

13 Additional Accent Wall 2.00 set 46,500.00 18,400.00 64,900.00 129,800.00

sub-total 139,512.00 200,388.50

6 Common Toilet

8.35 sq.m. 1500.00 500.00 2,000.00 16,690.00

2.70 lm 3800.00 2000.00 5,800.00 15,660.00b. HP laminate 9.18 sq.m. 1,175.00 500.00 1,675.00 15,375.66

33.04 sq.m. 650.00 634.19 1,284.19 42,429.64d. 600x600 mm Porcelain tile 6.79 sq.m. 1800.00 400.00 2,200.00 14,942.40 29.82 sq.m. 1800.00 400.00 2,200.00 65,604.00e FF1- 600 x 600 Matte Granite Tile 1.90 sq.m. 1800.00 400.00 2,200.00 4,187.70

sub-total 93,909.74 80,979.66

11 Additional CHB Wall to Accommodate

the new Mail Box Area

a. CHB Wall (150mm CHB) 2.38 sq.m 600.00 350.00 950.00 2,257.20

b. Plastering 4.75 sq.m 300.00 250.00 550.00 2,613.60

c. Vinyl Wallpaper 26.42 sq.m. 1500.00 500.00 2,000.00 52,848.00

d. Eggshell Paint Finish 54.05 sq.m. 500.00 450.00 950.00 51,351.304.46 lm 1,800.00 500.00 2,300.00 10,258.00

a. 1840mm (H) x 1250mm (W) 5 set 20,000.00 2,000.00 22,000.00 110,000.00b. 1840mm (H) x 3620mm (W) 10 set 35,000.00 2,000.00 37,000.00 370,000.00

Wall Vinyl Wallpaper GA 3241 ( columns near entrance)

Interior entrance wall in Vinyl Wallpaper GA 3241

a. Exterior of Common Toilet Wall in Vinyl Wallpaper GA 3241

18mm thick Polished gray granite stone baseboard

c. Interior of Common Toilet Wall in wall in 3M sticker with 6mm thick Marine plyewood backing

e. 18mm thk. Reconstituted Veneer Baseboard

f. Mail box comprised of 18 mm thick marine plywood carcass in White Piano Finish, 12mm thick marine plywood divider in white piano finish, 12 mm thick acrylic door and hinges; complete with frosted sticker and number and lock

Page 11: Additive Deductive Fitout Cost

936 sets 650 - 650.00 608,400.00

sub-total 543,106.00 664,622.10

12 Additional CHB Wall to Accommodate

the new Storage Area

a. CHB Wall (150mm CHB) 13.69 sq.m 600.00 350.00 950.00 13,005.50

b. Plastering 27.39 sq.m 300.00 250.00 550.00 15,064.50

2.00 set 10,000.00 5,000.00 15,000.00 30,000.00d. Wall Vinyl Wallpaper GA 3241 8.14 sq.m. 1,500.00 500.00 2,000.00 16,280.00e. FACP Door cover

D - 3 ( Storage Door) 2.00 set 15,000.00 5,000.00 20,000.00 40,000.00

sub-total 30,000.00 84,350.00

g. Mail box comprised of 18mm thick MDF plywood carcass in Ducco paint finish to match to laminates, 12mm MDF as shown on detail plywood divider in Ducco paint finish to match to laminates, 6mm thick acrylic door and hinges;complete with frosted sticker number and lock;

c. Curved wall, complete with vinyl wall paper finish and ducco painted wood framesl as shown on details in Detail 5 & 6/ ID 3.4; approximately 2550mm high ( wall lamp and led striplight are measured separately)

Page 12: Additive Deductive Fitout Cost

14 Wall Finishes for Elevator Car

1100mm (L) x 150mm (W) ; appro 3.00 sets 15,000.00 5,000.00 20,000.00 60,000.00

9.00 lm 2,000.00 500.00 2,500.00 22,500.00

7.26 sq.m. 4,000.00 10,000.00 14,000.00 101,640.00

6.27 sq.m. 2,500.00 1,000.00 3,500.00 21,945.00

Backpainted glass 13.53 sq.m. 2,500.00 1,000.00 3,500.00 47,355.00 3.69 sq.m. 2,500.00 1,000.00 3,500.00 12,915.00

Polished stainless steel 13.50 sq.m. 1,500.00 500.00 2,000.00 27,000.00

7.50 lm 1,500.00 50.00 1,550.00 11,625.00 4.90 lm 1,500.00 50.00 1,550.00 7,595.00

4.21 sq.m. 1,500.00 1,000.00 2,500.00 10,525.00

b. 6mm thick black mirror 2.26 sq.m. 3,000.00 1,000.00 4,000.00 9,040.00

Frosted Sticker 1.00 sets 12,700.00 12,700.00

Steel Handrail finish 1.00 set 15,000.00 5,000.00 20,000.00 20,000.00

sub-total 312,065.00 52,775.00

52775.00 *6 elevators (minus deductive) 316,650.00TOTAL 1,118,592.74 1,346,990.26 TOTAL for Tower E & F 1,392,222.74 1,650,090.26

257,867.52

Removable fron panel in polished stainless steel plate; including stainless screws and all other necessary fixing accessories as shown on details and as per specifications

Polished stainless steel border , 2mm thick, including all necessarry fixing accessories, as shown on details and as per specifications

6mm thick clear tempered glass with 3M sticker, including all necessarry fising accessories, as shown on details and as per specifications

Mirror with frosted glass portions as shown on details and as per specifications

Baseboard, polished stainless steel; 150mm wide, including all necessary fising accessories; as shown on details and as per specificationsn. 6mm thick mirror on plywood backing; including all accessories, and as per specifications

Page 13: Additive Deductive Fitout Cost

ItemTower C and D (Wall Facing Amenities) As per Bid Plans (DEDUCTIVE) As per Costruction Plan (ADDITIVE)

Description qty unitunit cost total unit total

qty unitunit cost total unit total

material others cost cost material others cost cost

16mm thk. mirror with reflected tint on 12mm thk. plywood backing (elevator wall) 15.58 sq.m. 1,500.00 1,000.00 2,500.00 38,950.00

2 Wall Vinyl Wallpaper GA 3241 15.58 sq.m. 1500.00 500.00 2000.00 31,160.00

3 18mm thk. Reconstituted Veneer Baseboard 38.80 lm 1,800.00 500.00 2,300.00 89,240.00

4 18mm thk. Baseboard in Ducco PaintFinish to match HPL 51.40 lm 1600.00 1200.00 2800.00 143,920.00

5 Curved Backwall in Vinyl WallpaperGA 3241 59.40 sq.m 1,500.00 500.00 2,000.00 118,800.00

6 Curved Backwall in Eggshell Paint Finish to match WP1 59.40 sq.m 500.00 450.00 950.00 56,430.00

7 2" Protruding Portal in 18mm thk. Polished Blue Pearl Granite 13.32 sq.m. 1,500.00 500.00 2,000.00 26,640.00

8 Wall in Vinyl Wallpaper GA 3242 16.44 sq.m. 1500.00 500.00 2000.00 32,880.00

9Perimeter of window in Eggshell Paint Finish to match WP1(at GL EtoF &4, t GL HtoG &4) 6.12 sq.m 1000.00 500.00 1500.00 9,180.00

10 Additional Reception Plant Box 1.00 sets 31,500.00 13,450.00 44,950.00 44,950.00total 273,630.00 total 318,520.00

Tower C and D (Wall Facing EDSA) As per Bid Plans (DEDUCTIVE) As per Costruction Plan (ADDITIVE)

Item Description qty unitunit cost total unit total

qty unitunit cost total unit total

material others cost cost material others cost cost

1

6mm thk. mirror with reflected tint

10.59on 12mm thk. plywood backing (elevator wal sq.m. 1,500.00 1,000.00 2,500.00 26,475.00

2 Wall Vinyl Wallpaper GA 3241 10.59 sq.m. 1,500.00 500.00 2,000.00 21,180.00

3 3.92 sq.m. 1500.00 500.00 2,000.00 7,840.00

4

6mm thk. mirror with reflected tint

on 12mm thk. plywood backing 3.92 sq.m. 1,500.00 1,000.00 2,500.00 9,800.00

5 Costing to Follow7 14.43 sq.m. 1500.00 500.00 2,000.00 28,860.00

8 Wall in Eggshell Finish to Match WP1 14.43 sq.m. 500.00 450.00 950.00 13,708.50

9

18mm thk. Reconstituted Veneer

Baseboard 33.19 lm 1,800.00 500.00 2,300.00 76,337.00

10

18mm thk. Baseboard in Ducco Paint

Finish to match HPL 10.36 lm 1,600.00 1,200.00 2,800.00 29,008.00

13 Additional Accent Wall 2.00 set 50,500.00 23,500.00 74,000.00 148,000.00

sub-total 139,512.00 221,696.50

6 Common Toilet

8.35 sq.m. 1500.00 500.00 2,000.00 16,690.00

2.70 lm 3800.00 2000.00 5,800.00 15,660.00b. HP laminate 9.18 sq.m. 1,600.00 650.00 2,250.00 20,653.88

33.04 sq.m. 650.00 634.19 1,284.19 42,429.64d. 600x600 mm Porcelain tile 25.80 sq.m. 1800.00 400.00 2,200.00 56,760.00e FF1- 600 x 600 Matte Granite Tile 1.90 sq.m. 1800.00 400.00 2,200.00 4,187.70

sub-total 78,967.34 77,413.88

11 Additional CHB Wall to Accommodate the new Mail box

a. CHB Wall (150mm CHB) 2.38 sq.m 700.00 450.00 1,150.00 2,732.40

b. Plastering 4.75 sq.m 450.00 400.00 850.00 4,039.20

c. Vinyl Wallpaper 27.63 sq.m. 1,500.00 500.00 2,000.00 55,260.004.46 lm 1,800.00 500.00 2,300.00 10,258.00

936 sets 512.82 512.82 479,999.52

Wall Vinyl Wallpaper GA 3241 ( columns near entrance)

Angle 12 mm x 12 mm stainless steel corner strip Interior entrance wall in Vinyl Wallpaper GA 3241

a. Exterior of Common Toilet Wall in Vinyl Wallpaper GA 3241

18mm thick Polished gray granite stone baseboard

c. Interior of Common Toilet Wall in wall in 3M sticker with 6mm thick Marine plyewood backing

e. 18mm thk. Reconstituted Veneer Baseboard

f. Mail box comprised of 18 mm thick marine plywood carcass in White Piano Finish, 12mm thick marine plywood divider in white piano finish, 12 mm thick acrylic door and hinges; complete with frosted sticker and number and lock

Page 14: Additive Deductive Fitout Cost

936 sets 700 - 700.00 655,200.00

sub-total 490,257.52 717,231.60

g. Mail box comprised of 18mm thick MDF plywood carcass in Ducco paint finish to match to laminates, 12mm MDF as shown on detail plywood divider in Ducco paint finish to match to laminates, 6mm thick acrylic door and hinges;complete with frosted sticker number and lock;

Page 15: Additive Deductive Fitout Cost

12 Additional CHB Wall to Accommodate

the new Storage Area

a. CHB Wall (150mm CHB) 13.69 sq.m 700.00 450.00 1150.00 15743.50

b. Plastering 27.39 sq.m 450.00 400.00 850.00 23281.50

2.00 set 10,000.00 5,000.00 15,000.00 30,000.00d. Wall Vinyl Wallpaper GA 3241 8.14 sq.m. 1500.00 500.00 2000.00 16280.00e. FACP Door cover

1.42 sq.m. 500.00 450.00 950.00 1349.00 6mm thick tempred glass 0.30 sq.m. 1250.00 750.00 2000.00 600.00 Magnetic Catches 2.00 pcs 150.00 150.00 300.00 Concealed hinges 4.00 pcs 250.00 250.00 1000.00

D - 3 ( Storage Door) 2.00 set 15000.00 5000.00 20000.00 40000.00

sub-total 30,000.00 98,554.00

14 Wall Finishes for Elevator Car

1100mm (L) x 150mm (W) ; appr 3.00 sets 15,000.00 5,000.00 20,000.00 60,000.00

9.00 lm 2,000.00 500.00 2,500.00 22,500.00

7.26 sq.m. 4,000.00 10,000.00 14,000.00 101,640.00

6.27 sq.m. 2,500.00 1,000.00 3,500.00 21,945.00

Backpainted glass 13.53 sq.m. 2,500.00 1,000.00 3,500.00 47,355.00

Polished stainless steel 13.50 sq.m. 1,500.00 500.00 2,000.00 27,000.00

7.50 lm 1,500.00 50.00 1,550.00 11,625.00 4.90 lm 1,500.00 50.00 1,550.00 7,595.00

4.21 sq.m. 1,500.00 1,000.00 2,500.00 10,525.00

b. 6mm thick black mirror 5.95 sq.m. 3,000.00 1,000.00 4,000.00 23,800.00

Frosted Sticker 1.00 sets 12,700.00 12,700.00

Steel Handrail finish 1.00 set 15,000.00 5,000.00 20,000.00 20,000.00

sub-total 312,065.00 54,620.00

54620.00 *6 elevators (minus deductive) 327,720.00TOTAL 1,050,801.86 1,442,615.98 TOTAL for Tower C & D 1,324,431.86 1,761,135.98

436,704.12

c. Curved wall, complete with vinyl wall paper finish and ducco painted wood framesl as shown on details in Detail 5 & 6/ ID 3.4; approximately 2550mm high ( wall lamp and led striplight are measured separately)

16mm thick plywood in eggshell paint finish to match WP1

Removable fron panel in polished stainless steel plate; including stainless screws and all other necessary fixing accessories as shown on details and as per specifications

Polished stainless steel border , 2mm thick, including all necessarry fixing accessories, as shown on details and as per specifications

6mm thick clear tempered glass with 3M sticker, including all necessarry fising accessories, as shown on details and as per specifications

Mirror with frosted glass portions as shown on details and as per specifications

Baseboard, polished stainless steel; 150mm wide, including all necessary fising accessories; as shown on details and as per specificationsn. 6mm thick mirror on plywood backing; including all accessories, and as per specifications

Page 16: Additive Deductive Fitout Cost

ItemTower C and D (Wall Facing Amenities) As per Bid Plans (DEDUCTIVE) As per Costruction Plan (ADDITIVE)

Description qty unitunit cost total unit total

qty unitunit cost total unit total

material others cost cost material others cost cost

16mm thk. mirror with reflected tint on 12mm thk. plywood backing (elevator wall) 15.58 sq.m. 1,500.00 1,000.00 2,500.00 38,950.00

2 Wall Vinyl Wallpaper GA 3241 15.58 sq.m. 1500.00 500.00 2000.00 31,160.00

3 18mm thk. Reconstituted Veneer Baseboard 38.80 lm 1,800.00 500.00 2,300.00 89,240.00

4 18mm thk. Baseboard in Ducco PaintFinish to match HPL 51.40 lm 1500.00 1000.00 2500.00 128,500.00

5 Curved Backwall in Vinyl WallpaperGA 3241 59.40 sq.m 1,500.00 500.00 2,000.00 118,800.00

6 Curved Backwall in Eggshell Paint Finish to match WP1 59.40 sq.m 500.00 450.00 950.00 56,430.00

7 2" Protruding Portal in 18mm thk. Polished Blue Pearl Granite 13.32 sq.m. 1,500.00 500.00 2,000.00 26,640.00

8 Wall in Vinyl Wallpaper GA 3242 16.44 sq.m. 1500.00 500.00 2000.00 32,880.00

9Perimeter of window in Eggshell Paint Finish to match WP1(at GL EtoF &27, at GL HtoG &27) 6.12 sq.m 1000.00 500.00 1500.00 9,180.00

10 Additional Reception Plant Box 1.00 sets 31,500.00 13,450.00 44,950.00 44,950.00total 273,630.00 total 303,100.00

Tower C and D (Wall Facing EDSA) As per Bid Plans (DEDUCTIVE) As per Costruction Plan (ADDITIVE)

Item Description qty unitunit cost total unit total

qty unitunit cost total unit total

material others cost cost material others cost cost

1

6mm thk. mirror with reflected tint

10.59on 12mm thk. plywood backing (elevator wal sq.m. 1,500.00 1,000.00 2,500.00 26,475.00

2 Wall Vinyl Wallpaper GA 3241 10.59 sq.m. 1,500.00 500.00 2,000.00 21,180.00

3 3.92 sq.m. 1500.00 500.00 2,000.00 7,840.00

4

6mm thk. mirror with reflected tint

on 12mm thk. plywood backing 3.92 sq.m. 1,500.00 1,000.00 2,500.00 9,800.005 12 mm strip edge7 14.43 sq.m. 1500.00 500.00 2,000.00 28,860.00

8 Wall in Eggshell Finish to Match WP1 14.43 sq.m. 500.00 450.00 950.00 13,708.50

9

18mm thk. Reconstituted Veneer

Baseboard 33.19 lm 1,800.00 500.00 2,300.00 76,337.00

10

18mm thk. Baseboard in Ducco Paint

Finish to match HPL 10.36 lm 1,500.00 1,000.00 2,500.00 25,900.00

13 Additional Accent Wall 2.00 set 46,500.00 18,400.00 64,900.00 129,800.00

sub-total 139,512.00 200,388.50

6 Common Toilet

8.35 sq.m. 1500.00 500.00 2,000.00 16,690.00

2.70 lm 3800.00 2000.00 5,800.00 15,660.00b. HP laminate 9.18 sq.m. 1,175.00 500.00 1,675.00 15,375.66

33.04 sq.m. 650.00 634.19 1,284.19 42,429.64d. 600x600 mm Porcelain tile 6.79 sq.m. 1800.00 400.00 2,200.00 14,942.40 29.82 sq.m. 1800.00 400.00 2,200.00 65,604.00e FF1- 600 x 600 Matte Granite Tile 1.90 sq.m. 1800.00 400.00 2,200.00 4,187.70

sub-total 93,909.74 80,979.66

11 Additional CHB Wall to Accommodate

the new Mail Box Area

a. CHB Wall (150mm CHB) 2.38 sq.m 600.00 350.00 950.00 2,257.20

b. Plastering 4.75 sq.m 300.00 250.00 550.00 2,613.60

c. Vinyl Wallpaper 26.42 sq.m. 1500.00 500.00 2,000.00 52,848.00

d. Eggshell Paint Finish 54.05 sq.m. 500.00 450.00 950.00 51,351.304.46 lm 1,800.00 500.00 2,300.00 10,258.00

a. 1840mm (H) x 1250mm (W) 5 set 20,000.00 2,000.00 22,000.00 110,000.00b. 1840mm (H) x 3620mm (W) 10 set 35,000.00 2,000.00 37,000.00 370,000.00

Wall Vinyl Wallpaper GA 3241 ( columns near entrance)

Interior entrance wall in Vinyl Wallpaper GA 3241

a. Exterior of Common Toilet Wall in Vinyl Wallpaper GA 3241

18mm thick Polished gray granite stone baseboard

c. Interior of Common Toilet Wall in wall in 3M sticker with 6mm thick Marine plyewood backing

e. 18mm thk. Reconstituted Veneer Baseboard

f. Mail box comprised of 18 mm thick marine plywood carcass in White Piano Finish, 12mm thick marine plywood divider in white piano finish, 12 mm thick acrylic door and hinges; complete with frosted sticker and number and lock

Page 17: Additive Deductive Fitout Cost

936 sets 650 - 650.00 608,400.00

sub-total 543,106.00 664,622.10 12 Additional CHB Wall to Accommodate

the new Storage Area

a. CHB Wall (150mm CHB) 13.69 sq.m 600.00 350.00 950.00 13,005.50

b. Plastering 27.39 sq.m 300.00 250.00 550.00 15,064.50

2.00 set 10,000.00 5,000.00 15,000.00 30,000.00d. Wall Vinyl Wallpaper GA 3241 8.14 sq.m. 1,500.00 500.00 2,000.00 16,280.00e. FACP Door cover

D - 3 ( Storage Door) 2.00 set 15,000.00 5,000.00 20,000.00 40,000.00

sub-total 30,000.00 84,350.00

g. Mail box comprised of 18mm thick MDF plywood carcass in Ducco paint finish to match to laminates, 12mm MDF as shown on detail plywood divider in Ducco paint finish to match to laminates, 6mm thick acrylic door and hinges;complete with frosted sticker number and lock;

c. Curved wall, complete with vinyl wall paper finish and ducco painted wood framesl as shown on details in Detail 5 & 6/ ID 3.4; approximately 2550mm high ( wall lamp and led striplight are measured separately)

Page 18: Additive Deductive Fitout Cost

14 Wall Finishes for Elevator Car

1100mm (L) x 150mm (W) ; appr 3.00 sets 15,000.00 5,000.00 20,000.00 60,000.00

9.00 lm 2,000.00 500.00 2,500.00 22,500.00

7.26 sq.m. 4,000.00 10,000.00 14,000.00 101,640.00

6.27 sq.m. 2,500.00 1,000.00 3,500.00 21,945.00

Backpainted glass 13.53 sq.m. 2,500.00 1,000.00 3,500.00 47,355.00 3.69 sq.m. 2,500.00 1,000.00 3,500.00 12,915.00

Polished stainless steel 13.50 sq.m. 1,500.00 500.00 2,000.00 27,000.00

7.50 lm 1,500.00 50.00 1,550.00 11,625.00 4.90 lm 1,500.00 50.00 1,550.00 7,595.00

4.21 sq.m. 1,500.00 1,000.00 2,500.00 10,525.00

b. 6mm thick black mirror 2.26 sq.m. 3,000.00 1,000.00 4,000.00 9,040.00

Frosted Sticker 1.00 sets 12,700.00 12,700.00

Steel Handrail finish 1.00 set 15,000.00 5,000.00 20,000.00 20,000.00

sub-total 312,065.00 52,775.00

52775.00 *6 elevators (minus deductive) 316,650.00TOTAL 1,118,592.74 1,346,990.26 TOTAL for Tower E & F 1,392,222.74 1,650,090.26

257,867.52

Removable fron panel in polished stainless steel plate; including stainless screws and all other necessary fixing accessories as shown on details and as per specifications

Polished stainless steel border , 2mm thick, including all necessarry fixing accessories, as shown on details and as per specifications

6mm thick clear tempered glass with 3M sticker, including all necessarry fising accessories, as shown on details and as per specifications

Mirror with frosted glass portions as shown on details and as per specifications

Baseboard, polished stainless steel; 150mm wide, including all necessary fising accessories; as shown on details and as per specificationsn. 6mm thick mirror on plywood backing; including all accessories, and as per specifications