various additive dedcutive works

Date: February 22, 2012Project: Sea Residences Phase 2Subject: SRP2-WAO-CP14a-003 dated March 13, 2012

Item Description

PARAVISIBLE DCIAs per Bid Plan ( Deductive) As per Construction Plan ( Additive) As per Bid Plan ( Deductive)

QTY UnitsUnit Cost

Total QTY UnitsUnit Cost

Total Unit Cost Total QTY UnitsUnit Cost

Material Others Material Others Material

TOWER C and D ( Wall Facing Amenties)

1.0015.58 m² 1,500.00 1,000.00 2,500.00 38,950.00 15.58 m² 1,500.00

15.58 m² 1,500.00 500.00 2,000.00 31,160.00 2.00 From 18mm thick recosntituted Veneer Baseboard 38.80 lm 1,800.00 500.00 2,300.00 89,240.00 38.80 lm 1,800.00

51.40lm 1,600.00 1,200.00 2,800.00 143,920.00

3.00 From Curved Wall in Vinyl Wallpaper Ga 3241 59.40 m² 1,500.00 500.00 2,000.00 118,800.00 59.40 m² 1,500.00

59.40m² 500.00 450.00 950.00 56,430.00

4.00From 2" Protruding Portal in 18mm thick Polished Blue Pearl Granite 13.32 m² 1,500.00 500.00 2,000.00 26,640.00 13.32 m² 1,500.00

16.44 m² 1,500.00 500.00 2,000.00 32,880.00

5.00 6.12m² 1,000.00 500.00 1,500.00 9,180.00

6.00 Additional Reception Box 1.00 set 31,500.00 13,450.00 44,950.00 44,950.00

Sub- ToTal 273,630.00 318,520.00

TOWER C and D ( Wall Facing Edsa)

7.0010.59 m² 1,500.00 1,000.00 2,500.00 26,475.00 10.59 m² 1,500.00

10.59 m² 1,500.00 500.00 2,000.00 21,180.00 8.00 From Wall in Vinyl Wallpaper GA 3241 ( Columns near Entrance) 3.92 m² 1,500.00 1,000.00 2,500.00 9,800.00 3.92 m² 1,500.00

3.92 m² 1,500.00 1,000.00 2,500.00 9,800.00

9.00 12mm x 12mm x 1.6mm Stainless Steel Corner Strip 95.68 lm 175.50 150.00 325.50 31,143.84

10.00 From Interior Entrance Wall in Vinyl Wallpaper GA 3241 14.43 m² 1,500.00 500.00 2,000.00 28,860.00 14.43 m² 1,500.00

To Wall in Vinyl Wallpaper GA 3241 14.43 m² 500.00 450.00 950.00 13,708.50 11.00 From 18mm thick recosntituted Veneer Baseboard 33.19 lm 1,800.00 500.00 2,300.00 76,337.00 33.19 lm 1,800.00

10.36m² 1,600.00 1,200.00 2,800.00 29,008.00

12.00 Additional Accent Wall 2.00 sets 50,500.00 23,500.00 74,000.00 148,000.00 13.00 Stainless Steel Floor Strip 5mm thivk x 1/2 " wide 35.40 lm 1,830.00 250.00 2,080.00 73,632.00

Sub- ToTal 141,472.00 326,472.34

COMMON TOILET

Sub- ToTal #REF! 0.00

1.00

B. Wall Finishes

7/ ID 3.4

2.00

3.00

4.00

5.00

8/ID 3.46.00

7.00 From Groove termination, 6mm x 6mm; painted to match sticker9/ ID 3.4

8.00 2.38 m² 700.00 450.00 1,150.00 2,732.40

4.75 m² 450.00 400.00 850.00 4,039.209.00 27.63 m² 1,500.00 500.00 2,000.00 55,260.00

10/ID 3.4 sets 512.82 512.82 0.00 936 sets 512.82

10.00

936 sets 700 - 700.00 655,200.00

0.00 717,231.60

11.00

12.00 13.69 sq.m 700.00 450.00 1,150.00 15,743.50C. Ceiling Finishes 27.39 sq.m 450.00 400.00 850.00 23,281.50

13.00

set 10,000.00 5,000.00 15,000.00 0.00 2.00 set 10,000.00

8.14 sq.m. 1,500.00 500.00 2,000.00 16,280.00

HP laminate

D.Electrical Works 1.42 sq.m. 500.00 450.00 950.00 1,349.00

14.00 T5 covelight 0.3 sq.m. 1,250.00 750.00 2,000.00 600.00Magnetic Catches 2 pcs 150.00 150.00 300.00Concealed hinges 4 pcs 250.00 250.00 1,000.00

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

Sub- ToTal 0.00 98,554.00

WALL FINISH FOR ELEVATOR CAR

28.003.00 sets 15,000.00 5,000.00 20,000.00 60,000.00 3.00 sets 15,000.00

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

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

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

32.00 Backpainted glass 13.53 sq.m. 2,500.00 1,000.00 3,500.00 47,355.00 13.53 sq.m. 2,500.0033.00 Polished stainless steel 13.50 sq.m. 1,500.00 500.00 2,000.00 27,000.00 13.50 sq.m. 1,500.00

34.007.50 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 7.50 lm 1,500.00

35.004.21 lm 1,500.00 1,000.00 2,500.00 10,525.00

36.00 6mm thick black mirror 5.95 sq.m. 3,000.00 1,000.00 4,000.00 23,800.0037.00 Frosted Sticker 1.00 sets 12,700.00 12,700.0038.00 Steel Handrail finish 1.00 set 15,000.00 5,000.00 20,000.00 20,000.00 1.00 set 15,000.00

Sub- ToTal 312,065.00 54620.00 *6 elevators (minus deductive) 327,720.00

#REF! 1,788,497.94

Total Amount #REF!

Prepared by:Design Coordinates, Inc.Construction Project Managers

Cid V. Orbeta

Construction Project Manager

Total Unit Cost

From 6mm thick mirror with refelected tint on 12 mm thick plywood backing ( Elevator Wall)

To Wall in Vinyl Wallpaper GA 3241

To 18 mm thick Baseboard in Ducco paint finish to match HP laminate

To Curved Backwall in Eggshell Paint Finish to match WP1


To Perimeter of Window in Egshell Paint Finish to match HP laminte ( at GL E to F & 4, to GL H to G & 4)



To 6 mm thick Mirror on Plywood Backing


gray; including mortatr bedding and grouts and all necessary fixing preparations/ accessoriesl as per specifications

To Supply and installtion of Granite Tiles,600 x 600 mm Polished Gray; including all necessary fixing prepration / accessories; as per specifications

backing; including all necessary fixing accessories, and as per specifications-bevelledTo Supply and installtion of Granite Tiles,600 x 600 mm Polished Gray;

including all necessary fixing prepration / accessories; as per specifications

backing; including all necessary fixing accessories, and as per specifications-bevelled (for niche)

To HP laminateFrom Supply and installation of 6mm thk mirror on plywood backing; including all necessary fixing accessoriesincluding all necessary fixing accessories, and as per specifications-

bevelled


From Supply and installation of 6mm thk mirror on plywood backing; including all necessary fixing accessoriesFrom Supply and installation of 3M sticker with 6mm thick marine plywood backing; including all necessary fixing accessoriesTo Supply and installtion of Granite Tiles,600 x 600 mm Polished Gray;


From Supply and installation of 3M sticker with 6mm thick marine plywood backing; including all necessary fixing accessoriesTo Supply and installtion of Granite Tiles,600 x 600 mm Polished Gray;

including all necessary fixing prepration / accessories; as per specificationsFrom Groove termination, 6mm x 6mm; painted to match sticker

From Supply and installtion of White Vinyl Wallpaper; including all necessary fixing accessories, and as per specificationsTo Supply and installtion of Granite Tiles,600 x 600 mm Polished Gray;


From Supply and installation of 6mm thk mirror on plywood backing; including all necessary fixing accessoriesFrom Groove termination, 6mm x 6mm; painted to match sticker

To Dropped Ceiling in HP laminate

12mm thk gypsum board on metal furrings, spaced at 600mm O.C. both ways- Moisture resistant

Removable front panel in polished stainless steel plate; including stainless screws and all other necessary fixing accessories as shown on details and as per specifications: 1100mm (L) x 150mm (W) ; approximate sizePolished stainless steel border , 2mm thick, including all necessarry fixing accessories, as shown on details and as per specifications6mm 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

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

DCI RECONCILEDAs per Bid Plan ( Deductive) As per Construction Plan ( Additive) As per Bid Plan ( Deductive) As per Construction Plan ( Additive)

Unit CostTotal Unit Cost Total QTY Units

Unit CostTotal QTY Units


Unit CostTotal

Others Material Others Material Others Material Others

1,000.00 2,500.00 38,950.00 15.58 m² 1,500.00 1,000.00 2,500.00 38,950.00 15.58 m² 1,500.00 500.00 2,000.00 31,160.00 15.58 m² 1,500.00 500.00 2,000.00 31,160.00

500.00 2,300.00 89,240.00 38.80 lm 1,800.00 500.00 2,300.00 89,240.00

51.40lm 1,500.00 1,000.00 2,500.00 128,500.00

51.40lm 1,500.00 1,000.00 2,500.00 128,500.00

500.00 2,000.00 118,800.00 59.40 m² 1,500.00 500.00 2,000.00 118,800.00

59.40m² 500.00 450.00 950.00 56,430.00

59.40m² 500.00 450.00 950.00 56,430.00

500.00 2,000.00 26,640.00 13.32 m² 1,500.00 500.00 2,000.00 26,640.00 16.44 m² 1,500.00 500.00 2,000.00 32,880.00 16.44 m² 1,500.00 500.00 2,000.00 32,880.00

6.12m² 1,000.00 500.00 1,500.00 9,180.00

6.12m² 1,000.00 500.00 1,500.00 9,180.00

1.00 set 31,500.00 13,450.00 44,950.00 44,950.00 1.00 set 31,500.00 13,450.00 44,950.00 44,950.00

273,630.00 303,100.00 273,630.00 303,100.00

1,000.00 2,500.00 26,475.00 10.59 m² 1,500.00 1,000.00 2,500.00 26,475.00 10.59 m² 1,500.00 500.00 2,000.00 21,180.00 10.59 m² 1,500.00 500.00 2,000.00 21,180.00

500.00 2,000.00 7,840.00 3.92 m² 1,500.00 500.00 2,000.00 7,840.00

3.92 m² 1,500.00 1,000.00 2,500.00 9,800.00 3.92 m² 1,500.00 1,000.00 2,500.00 9,800.00

80.00 lm 175.50 150.00 325.50 26,040.00 80.00 lm 175.50 150.00 325.50 26,040.00

500.00 2,000.00 28,860.00 14.43 m² 1,500.00 500.00 2,000.00 28,860.00 14.43 m² 500.00 450.00 950.00 13,708.50 14.43 m² 500.00 450.00 950.00 13,708.50

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

10.36m² 1,500.00 1,000.00 2,500.00 25,900.00

10.36m² 1,500.00 1,000.00 2,500.00 25,900.00

2.00 sets 46,500.00 18,400.00 64,900.00 129,800.00 2.00 sets 46,500.00 18,400.00 64,900.00 129,800.00 28.80 lm 350.00 250.00 600.00 17,280.00 28.80 lm 350.00 250.00 600.00 17,280.00

139,512.00 243,708.50 139,512.00 243,708.50

#REF! 0.00 #REF! 0.00

2.38 sq.m 600.00 350.00 950.00 2,257.20 2.38 sq.m 600.00 350.00 950.00 2,257.20

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

27.63 sq.m. 1,500.00 500.00 2,000.00 55,260.00 27.63 sq.m. 1,500.00 500.00 2,000.00 55,260.00

512.82 479,999.52 936 sets 512.82 512.82 479,999.52

936 sets 650 - 650.00 608,400.00 936 sets 650 - 650.00 608,400.00

479,999.52 668,530.80 479,999.52 668,530.80

13.69 sq.m 600.00 350.00 950.00 13,005.50 13.69 sq.m 600.00 350.00 950.00 13,005.50

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

5,000.00 15,000.00 30,000.00 2.00 set 10,000.00 5,000.00 15,000.00 30,000.00

8.14 sq.m. 1,500.00 500.00 2,000.00 16,280.00 8.14 sq.m. 1,500.00 500.00 2,000.00 16,280.00

1.42 sq.m. 500.00 450.00 950.00 1,349.00 1.42 sq.m. 500.00 450.00 950.00 1,349.00

0.3 sq.m. 1,250.00 750.00 2,000.00 600.00 0.3 sq.m. 1,250.00 750.00 2,000.00 600.00

2 pcs 150.00 150.00 300.00 2 pcs 150.00 150.00 300.00

4 pcs 250.00 250.00 1,000.00 4 pcs 250.00 250.00 1,000.00

2.00 set 15,000.00 5,000.00 20,000.00 40,000.00 2.00 set 15,000.00 5,000.00 20,000.00 40,000.00

30,000.00 87,599.00 30,000.00 87,599.00

5,000.00 20,000.00 60,000.00 3.00 sets 15,000.00 5,000.00 20,000.00 60,000.00

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

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

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

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

500.00 2,000.00 27,000.00 13.50 sq.m. 1,500.00 500.00 2,000.00 27,000.00

50.00 1,550.00 11,625.00 4.90 lm 1,500.00 50.00 1,550.00 7,595.00 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 4.21 sq.m. 1,500.00 1,000.00 2,500.00 10,525.00

5.95 sq.m. 3,000.00 1,000.00 4,000.00 23,800.00 5.95 sq.m. 3,000.00 1,000.00 4,000.00 23,800.001.00 sets 12,700.00 12,700.00 1.00 sets 12,700.00 12,700.00

5,000.00 20,000.00 20,000.00 1.00 set 15,000.00 5,000.00 20,000.00 20,000.00

312,065.00 54620.00 *6 elevators (minus deductive) 327,720.00 312,065.00 54620.00 *6 elevators(minus deductive) 327,720.00

#REF! 1,630,658.30 #REF! 1,630,658.30

#REF! #REF!

Total Unit Cost

Total Unit Cost

Cost BreakdownPer SRP2-WAO-CP14a-003


Item Description

PARAVISIBLE DCIAs per Bid Plan ( Deductive) As per Construction Plan ( Additive) As per Bid Plan ( Deductive)

QTY UnitsUnit Cost



Material Others Material Others Material

TOWER E and F ( Wall Facing Amenties)

1.0015.58 m² 1,500.00 1,000.00 2,500.00 38,950.00 15.58 m² 1,500.00

15.58 m² 1,500.00 500.00 2,000.00 31,160.00 2.00 From 18mm thick recosntituted Veneer Baseboard 38.80 lm 1,800.00 500.00 2,300.00 89,240.00 38.80 lm 1,800.00

51.40lm 1,600.00 1,200.00 2,800.00 143,920.00

3.00 From Curved Wall in Vinyl Wallpaper Ga 3241 59.40 m² 1,500.00 500.00 2,000.00 118,800.00 59.40 m² 1,500.00

59.40m² 500.00 450.00 950.00 56,430.00

4.00From 2" Protruding Portal in 18mm thick Polished Blue Pearl Granite 13.32 m² 1,500.00 500.00 2,000.00 26,640.00 13.32 m² 1,500.00

16.44 m² 1,500.00 500.00 2,000.00 32,880.00

5.00 6.12m² 1,000.00 500.00 1,500.00 9,180.00

6.00 Additional Reception Box 1.00 set 31,500.00 13,450.00 44,950.00 44,950.00

Sub- ToTal 273,630.00 318,520.00

TOWER E and F ( Wall Facing Edsa)

7.0010.59 m² 1,500.00 1,000.00 2,500.00 26,475.00 10.59 m² 1,500.00

10.59 m² 1,500.00 500.00 2,000.00 21,180.00 8.00 From Wall in Vinyl Wallpaper GA 3241 ( Columns near Entrance) 3.92 m² 1,500.00 1,000.00 2,500.00 9,800.00 3.92 m² 1,500.00

3.92 m² 1,500.00 1,000.00 2,500.00 9,800.00

9.00 12mm x 12mm x 1.6mm Stainless Steel Corner Strip 95.68 lm 175.50 150.00 325.50 31,143.84

10.00 From Interior Entrance Wall in Vinyl Wallpaper GA 3241 14.43 m² 1,500.00 500.00 2,000.00 28,860.00 14.43 m² 1,500.00

To Wall in Vinyl Wallpaper GA 3241 14.43 m² 500.00 450.00 950.00 13,708.50 11.00 From 18mm thick recosntituted Veneer Baseboard 33.19 lm 1,800.00 500.00 2,300.00 76,337.00 33.19 lm 1,800.00

10.36m² 1,600.00 1,200.00 2,800.00 29,008.00

12.00 Additional Accent Wall 2.00 sets 50,500.00 23,500.00 74,000.00 148,000.00 13.00 Stainless Steel Floor Strip 5mm thivk x 1/2 " wide 35.40 lm 1,830.00 250.00 2,080.00 73,632.00

Sub- ToTal 141,472.00 326,472.34

COMMON TOILET

A. Floor Finishes

1.00 7.44 m² 1,800.00

B. Wall Finishes

7/ ID 3.4

2.00 1.19 m² 1,500.00

0.26 m² 1,800.00

3.00 1.48 m² 1,500.00

4.00 3.01 m² 1,500.00

5.00 0.45 m² 1,800.00

8/ID 3.4

6.00 1.11 m² 1,500.00

6.50 m² 650.00

0.99 m² 1,800.00

7.00 From Groove termination, 6mm x 6mm; painted to match sticker 2.71 lm 350.00

9/ ID 3.4

8.00 5.64 m² 650.00

0.71 m² 1,800.00

9.00 2.35 lm 350.00

10/ID 3.4

10.00 4.70 m² 1,500.00

0.69 m² 1,800.00

11.00 1.11 m² 1,500.00

12.00 3.31 lm 350.00

C. Ceiling Finishes

13.00

HP laminate

D. Electrical Works14.00 T5 covelight

Sub- ToTal #REF! 0.00

ADDITIONAL CHB WALL TO ACCOMMODATE MAIL BOX AREA19.00 150 mm CHB Wall 2.38 m² 700.00 450.00 1,150.00 2,732.4020.00 Plastering 4.75 m² 450.00 400.00 850.00 4,039.2021.00 Wall in Vinywal Wallpaper GA 3241 27.63 m² 1,500.00 500.00 2,000.00 55,260.00

22.00

936 sets 512.82 512.82 479,999.52 936 sets 512.82

936 sets 700 - 700.00 655,200.00

Sub- ToTal 479,999.52 717,231.60

ADDITIONAL CHB WALL TO ACCOMMODATE STORAGE AREA23.00 150 mm CHB Wall 13.69 sq.m 700.00 450.00 1,150.00 15,743.5024.00 Plastering 27.39 sq.m 450.00 400.00 850.00 23,281.50

25.00

2.00 set 10,000.00 5,000.00 15,000.00 30,000.00 2.00 set 10,000.00

8.14 sq.m. 1,500.00 500.00 2,000.00 16,280.0026.00 FACP Door cover

1.42 sq.m. 500.00 450.00 950.00 1,349.00 6mm thick tempred glass 0.3 sq.m. 1,250.00 750.00 2,000.00 600.00

Total Unit Cost











From Supply and installation of granite tiles, 600 x 600, matte gray; including mortatr bedding and grouts and all necessary fixing preparations/ accessoriesl as per specifications


From Supply and installation of 6mm thick mirror on plywood backing; including all necessary fixing accessories, and as per specifications-bevelled


From Supply and installation of 6mm thick mirror on plywood backing; including all necessary fixing accessories, and as per specifications-bevelled (for niche)

To HP laminate

From Supply and installation of 6mm thk mirror on plywood backing; including all necessary fixing accessories

To Supply and installation of 6mm thick mirror on plywood backing; including all necessary fixing accessories, and as per specifications-bevelled



From Supply and installation of 3M sticker with 6mm thick marine plywood backing; including all necessary fixing accessories




From Groove termination, 6mm x 6mm; painted to match sticker

From Supply and installtion of White Vinyl Wallpaper; including all necessary fixing accessories, and as per specifications




To Dropped Ceiling in HP laminate 12mm thk gypsum board on metal furrings, spaced at 600mm O.C. both ways- Moisture resistant

From 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

To 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;

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)

To Wall Vinyl Wallpaper GA 3241

16mm thick plywood in eggshell paint finish to match WP1

Magnetic Catches 2 pcs 150.00 150.00 300.00Concealed hinges 4 pcs 250.00 250.00 1,000.00

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

Sub- ToTal 30,000.00 98,554.00

WALL FINISH FOR ELEVATOR CAR

28.003.00 sets 15,000.00 5,000.00 20,000.00 60,000.00 3.00 sets 15,000.00

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

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

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

32.00 Backpainted glass 13.53 sq.m. 2,500.00 1,000.00 3,500.00 47,355.00 13.53 sq.m. 2,500.0033.00 Polished stainless steel 13.50 sq.m. 1,500.00 500.00 2,000.00 27,000.00 13.50 sq.m. 1,500.00

34.007.50 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 7.50 lm 1,500.00

35.004.21 lm 1,500.00 1,000.00 2,500.00 10,525.00

36.00 6mm thick black mirror 5.95 sq.m. 3,000.00 1,000.00 4,000.00 23,800.0037.00 Frosted Sticker 1.00 sets 12,700.00 12,700.0038.00 Steel Handrail finish 1.00 set 15,000.00 5,000.00 20,000.00 20,000.00 1.00 set 15,000.00

Sub- ToTal 312,065.00 54620.00 *6 elevators (minus deductive) 327,720.00

#REF! 1,788,497.94

Total Amount #REF!


Cid V. Orbeta


Removable front panel in polished stainless steel plate; including stainless screws and all other necessary fixing accessories as shown on details and as per specifications: 1100mm (L) x 150mm (W) ; approximate sizePolished stainless steel border , 2mm thick, including all necessarry fixing accessories, as shown on details and as per specifications6mm 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



DCI RECONCILEDAs per Bid Plan ( Deductive) As per Construction Plan ( Additive) As per Bid Plan ( Deductive) As per Construction Plan ( Additive)


Unit CostTotal QTY Units


Unit CostTotal

Others Material Others Material Others Material Others

1,000.00 2,500.00 38,950.00 15.58 m² 1,500.00 1,000.00 2,500.00 38,950.00 15.58 m² 1,500.00 500.00 2,000.00 31,160.00 15.58 m² 1,500.00 500.00 2,000.00 31,160.00

500.00 2,300.00 89,240.00 38.80 lm 1,800.00 500.00 2,300.00 89,240.00

51.40lm 1,500.00 1,000.00 2,500.00 128,500.00

51.40lm 1,500.00 1,000.00 2,500.00 128,500.00

500.00 2,000.00 118,800.00 59.40 m² 1,500.00 500.00 2,000.00 118,800.00

59.40m² 500.00 450.00 950.00 56,430.00

59.40m² 500.00 450.00 950.00 56,430.00

500.00 2,000.00 26,640.00 13.32 m² 1,500.00 500.00 2,000.00 26,640.00 16.44 m² 1,500.00 500.00 2,000.00 32,880.00 16.44 m² 1,500.00 500.00 2,000.00 32,880.00

6.12m² 1,000.00 500.00 1,500.00 9,180.00

6.12m² 1,000.00 500.00 1,500.00 9,180.00

1.00 set 31,500.00 13,450.00 44,950.00 44,950.00 1.00 set 31,500.00 13,450.00 44,950.00 44,950.00

273,630.00 303,100.00 273,630.00 303,100.00

1,000.00 2,500.00 26,475.00 10.59 m² 1,500.00 1,000.00 2,500.00 26,475.00 10.59 m² 1,500.00 500.00 2,000.00 21,180.00 10.59 m² 1,500.00 500.00 2,000.00 21,180.00

500.00 2,000.00 7,840.00 3.92 m² 1,500.00 500.00 2,000.00 7,840.00

3.92 m² 1,500.00 1,000.00 2,500.00 9,800.00 3.92 m² 1,500.00 1,000.00 2,500.00 9,800.00

80.00 lm 175.50 150.00 325.50 26,040.00 80.00 lm 175.50 150.00 325.50 26,040.00

500.00 2,000.00 28,860.00 14.43 m² 1,500.00 500.00 2,000.00 28,860.00 14.43 m² 500.00 450.00 950.00 13,708.50 14.43 m² 500.00 450.00 950.00 13,708.50

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

10.36m² 1,500.00 1,000.00 2,500.00 25,900.00

10.36m² 1,500.00 1,000.00 2,500.00 25,900.00

2.00 sets 46,500.00 18,400.00 64,900.00 129,800.00 2.00 sets 46,500.00 18,400.00 64,900.00 129,800.00 28.80 lm 350.00 250.00 600.00 17,280.00 28.80 lm 350.00 250.00 600.00 17,280.00

139,512.00 243,708.50 139,512.00 243,708.50

400.00 2,200.00 16,364.70

5.54 m² 1,800.00 400.00 2,200.00 12,177.00

1,000.00 2,500.00 2,968.75

400.00 2,200.00 561.00 1.59 m² 1,800.00 400.00 2,200.00 3,500.20

1,000.00 2,500.00 3,706.25

1.07 m² 1,175.00 500.00 1,675.00 1,792.25

1,000.00 2,500.00 7,518.75

2.10 m² 1,500.00 1,000.00 2,500.00 5,250.00

400.00 2,200.00 990.00 0.75 m² 1,800.00 400.00 2,200.00 1,650.00

1,000.00 2,500.00 2,775.00

634.19 1,284.19 8,352.37

400.00 2,200.00 2,184.60 6.33 m² 1,800.00 400.00 2,200.00 13,920.50

341.49 691.49 1,873.94

634.19 1,284.19 7,242.83

400.00 2,200.00 1,551.00 6.35 m² 1,800.00 400.00 2,200.00 13,959.00

341.49 691.49 1,625.00

1,000.00 2,500.00 11,760.00

400.00 2,200.00 1,524.60 6.33 m² 1,800.00 400.00 2,200.00 13,920.50

1,000.00 2,500.00 2,775.00

341.49 691.49 2,288.83

0.975 sq.m. 680.00 250.00 930.00 906.75

1.04 sq.m. 1,175.00 500.00 1,675.00 1,742.00

1 set 180.00 40.00 220.00 220.00

152,125.25 138,076.40 #REF! 0.00

2.38 sq.m 600.00 350.00 950.00 2,257.20 2.38 sq.m 600.00 350.00 950.00 2,257.20

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

27.63 sq.m. 1,500.00 500.00 2,000.00 55,260.00 27.63 sq.m. 1,500.00 500.00 2,000.00 55,260.00

512.82 479,999.52 936 sets 512.82 512.82 479,999.52

936 sets 650 - 650.00 608,400.00 936 sets 650 - 650.00 608,400.00

479,999.52 668,530.80 479,999.52 668,530.80

13.69 sq.m 600.00 350.00 950.00 13,005.50 13.69 sq.m 600.00 350.00 950.00 13,005.50

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

5,000.00 15,000.00 30,000.00 2.00 set 10,000.00 5,000.00 15,000.00 30,000.00

8.14 sq.m. 1,500.00 500.00 2,000.00 16,280.00 8.14 sq.m. 1,500.00 500.00 2,000.00 16,280.00

1.42 sq.m. 500.00 450.00 950.00 1,349.00 1.42 sq.m. 500.00 450.00 950.00 1,349.00

0.3 sq.m. 1,250.00 750.00 2,000.00 600.00 0.3 sq.m. 1,250.00 750.00 2,000.00 600.00

Total Unit Cost

Total Unit Cost

Cost BreakdownPer SRP2-WAO-CP14a-001

2 pcs 150.00 150.00 300.00 2 pcs 150.00 150.00 300.00

4 pcs 250.00 250.00 1,000.00 4 pcs 250.00 250.00 1,000.00

2.00 set 15,000.00 5,000.00 20,000.00 40,000.00 2.00 set 15,000.00 5,000.00 20,000.00 40,000.00

30,000.00 87,599.00 30,000.00 87,599.00

5,000.00 20,000.00 60,000.00 3.00 sets 15,000.00 5,000.00 20,000.00 60,000.00

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

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

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

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

500.00 2,000.00 27,000.00 13.50 sq.m. 1,500.00 500.00 2,000.00 27,000.00

50.00 1,550.00 11,625.00 4.90 lm 1,500.00 50.00 1,550.00 7,595.00 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 4.21 sq.m. 1,500.00 1,000.00 2,500.00 10,525.00

5.95 sq.m. 3,000.00 1,000.00 4,000.00 23,800.00 5.95 sq.m. 3,000.00 1,000.00 4,000.00 23,800.001.00 sets 12,700.00 12,700.00 1.00 sets 12,700.00 12,700.00

5,000.00 20,000.00 20,000.00 1.00 set 15,000.00 5,000.00 20,000.00 20,000.00

312,065.00 54620.00 *6 elevators (minus deductive) 327,720.00 312,065.00 54620.00 *6 elevators(minus deductive) 327,720.00

1,387,331.77 1,768,734.70 #REF! 1,630,658.30

381,402.93 #REF!

Date: March 29, 2012Project: Sea Residences Phase 3Subject: SRP2-WAO-CP14a-001 dated March 13, 2012

Item Description

DCIAs per Bid Plan ( Deductive) As per Construction Plan ( Additive)

QTY UnitsUnit Cost


Total Material Others Material Others

Common Toilet at Grand Lobby CD

A. Floor Finishes

1.00 7.44 m² 1,800.00 400.00 2,200.00 16,364.70

5.54 m² 1,800.00 400.00 2,200.00 12,177.00

B. Wall Finishes

7/ ID 3.4

2.00 1.19 m² 1,500.00 1,000.00 2,500.00 2,968.75

0.26 m² 1,800.00 400.00 2,200.00 561.00 1.59 m² 1,800.00 400.00 2,200.00 3,500.20

3.00 1.48 m² 1,500.00 1,000.00 2,500.00 3,706.25

1.07 m² 1,175.00 500.00 1,675.00 1,792.25

4.00 3.01 m² 1,500.00 1,000.00 2,500.00 7,518.75

2.10 m² 1,500.00 1,000.00 2,500.00 5,250.00

5.00 0.45 m² 1,800.00 400.00 2,200.00 990.00 0.75 m² 1,800.00 400.00 2,200.00 1,650.00

8/ID 3.4

6.00 1.11 m² 1,500.00 1,000.00 2,500.00 2,775.00

6.50 m² 650.00 634.19 1,284.19 8,352.37

0.99 m² 1,800.00 400.00 2,200.00 2,184.60 6.33 m² 1,800.00 400.00 2,200.00 13,920.50

7.00 From Groove termination, 6mm x 6mm; painted to match sticker 2.71 lm 350.00 341.49 691.49 1,873.94

9/ ID 3.4

8.00 5.64 m² 650.00 634.19 1,284.19 7,242.83

0.71 m² 1,800.00 400.00 2,200.00 1,551.00 6.35 m² 1,800.00 400.00 2,200.00 13,959.00

9.00 2.35 lm 350.00 341.49 691.49 1,625.00

10/ID 3.4

10.00 4.70 m² 1,500.00 1,000.00 2,500.00 11,760.00

0.69 m² 1,800.00 400.00 2,200.00 1,524.60 6.33 m² 1,800.00 400.00 2,200.00 13,920.50

11.00 1.11 m² 1,500.00 1,000.00 2,500.00 2,775.00

12.00 3.31 lm 350.00 341.49 691.49 2,288.83

C. Ceiling Finishes

13.00

0.975 sq.m. 680.00 250.00 930.00 906.75

HP laminate 1.04 sq.m. 1,175.00 500.00 1,675.00 1,742.00

D. Electrical Works14.00 T5 covelight 1 set 180.00 40.00 220.00 220.00

76,062.62 69,038.20

Total Amount -7,024.42 (*2) -14,048.85

Prepared by: ### 138076.4Design Coordinates, Inc. (14,048.85)Construction Project Managers

Cid V. Orbeta


Total Unit Cost

From Supply and installation of granite tiles, 600 x 600, matte gray; including mortatr bedding and grouts and all necessary fixing preparations/ accessoriesl as per specifications


From Supply and installation of 6mm thick mirror on plywood backing; including all necessary fixing accessories, and as per specifications-bevelled



To HP laminate















Date: March 30, 2012Project: Sea Residences Phase 3Subject: SRP2-WAO-CP14a-001 dated March 13, 2012

ACCENT WALL AT GRAND LOBBY EF

Item Description

DCI EvaluationAs per Original Design As per New Design

QTY UnitsUnit Cost


Total Material Others Material Others

Additional Accent Wall

1.00 2.00 sets 46,500.00 18,400.00 64,900.00 129,800.00

2.00 21.60 m² 1,500.00 1,000.00 2,500.00 54,000.00

129,800.00 54,000.00

Total Amount Difference (75,800.00)

Prepared by: Conformed by:Design Coordinates, Inc.Construction Project Managers

Cid V. Orbeta Paravisible Construction


Total Unit Cost

Total Unit Cost

From 30 mm mirror strips on 18 mm thick plywood backing with From 6mm thick 1" Bevelled mirror on 18 mm thick plywood backing



Item Description

TOWER C and D ( Wall Facing Amenties)1.00

2.00 From 18mm thick recosntituted Veneer Baseboard

3.00 From Curved Wall in Vinyl Wallpaper Ga 3241

4.00 From 2" Protruding Portal in 18mm thick Polished Blue Pearl Granite

5.00

6.00 Additional Reception Box

Sub- ToTal

TOWER C and D ( Wall Facing Edsa)7.00

8.00 From Wall in Vinyl Wallpaper GA 3241 ( Columns near Entrance)

9.00 12mm x 12mm x 1.6mm Stainless Steel Corner Strip

10.00 From Interior Entrance Wall in Vinyl Wallpaper GA 3241

To Wall in Vinyl Wallpaper GA 324111.00 From 18mm thick recosntituted Veneer Baseboard

13.00 Stainless Steel Floor Strip 5mm thivk x 1/2 " wide

Sub- ToTal

COMMON TOILET

1.00

B. Wall Finishes











including mortatr bedding and grouts and all necessary fixing preparations/ accessoriesl as per specifications


7/ ID 3.4

2.00

3.00

4.00

5.00

8/ID 3.4

6.00

7.00 From Groove termination, 6mm x 6mm; painted to match sticker9/ ID 3.4

8.00

9.00

10/ID 3.4

Supply and installation of 6mm thick mirror on plywood backing; including all necessary fixing accessories, and as per specifications-bevelled

From Supply and installtion of Granite Tiles,600 x 600 mm Polished Gray;



To HP laminate



From Supply and installtion of Granite Tiles,600 x 600 mm Polished Gray; including all necessary fixing prepration / accessories; as per specifications










10.00

11.00

12.00

C. Ceiling Finishes13.00

HP laminateD. Electrical Works

14.00 T5 covelight

Sub- ToTal

Toilet Accessories and Fixtures

Water closet

Urinal

Faucet,wall mounted

Hand dryer

ADDITIONAL CHB WALL TO ACCOMMODATE MAIL BOX AREA19.00 150 mm CHB Wall20.00 Plastering21.00 Wall in Vinywal Wallpaper GA 324122.00

Sub- ToTal

ADDITIONAL CHB WALL TO ACCOMMODATE STORAGE AREA23.00 150 mm CHB Wall







From 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 lockTo 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;

24.00 Plastering25.00

26.00 FACP Door cover

6mm thick tempred glass

Magnetic Catches

Concealed hinges

27.00 D - 3 ( Storage Door)

Sub- ToTal

WALL FINISH FOR ELEVATOR CAR28.00

29.00

30.00

31.00

32.00 Backpainted glass33.00 Polished stainless steel

34.00

35.00

36.00 6mm thick black mirror 37.00 Frosted Sticker38.00 Steel Handrail finish

Sub- ToTal

Total Amount


Cid V. Orbeta


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)

To Wall Vinyl Wallpaper GA 3241

16mm thick plywood in eggshell paint finish to match WP1

Removable front panel in polished stainless steel plate; including stainless screws and all other necessary fixing accessories as shown on details and as per specifications: 1100mm (L) x 150mm (W) ; approximate sizePolished stainless steel border , 2mm thick, including all necessarry fixing accessories, as shown on details and as per specifications6mm thick clear tempered glass with 3M sticker, including all necessarry fising accessories, as shown on details and as per specificationsMirror with frosted glass portions as shown on details and as per specifications



From To To

38,950.00

31,160.00 (7,790.00)

89,240.00

128,500.00 39,260.00

118,800.00

56,430.00 (62,370.00)

26,640.00

32,880.00

9,180.00 15,420.00

44,950.00 44,950.00

273,630.00 303,100.00 29,470.00

26,475.00

24,000.00 (2,475.00)

7,840.00

11,250.00 3,410.00

29,295.00 29,295.00

28,860.00

14,820.00 (14,040.00)

66,472.30

25,900.00 (40,572.30)

21,534.00 21,534.00

129,647.30 126,799.00 (2,848.30)

15,840.00

14,960.00 (880.00)

Cost BreakdownPer

SRP2-WAO-CP14a-003

Cost Breakdown

Per SRP2-WAO-CP14a-003

2,968.75 2,968.75

561.00

5,808.00 5,247.00

3,706.25

2,140.00 (1,566.25)

6,000.00

5,250.00 (750.00)

990.00

1,650.00 660.00

2,775.00 2,775.00

8,352.37 8,352.37

2,184.60

13,920.50 11,735.90

1,873.94 1,873.94

7,242.83 7,242.83

1,551.00 1,551.00

13,959.00

1,625.00 1,625.00

11,760.00 11,760.00

1,524.60

13,920.50 12,395.90

2,775.00 2,775.00

2,288.83 2,288.83

1,562.41 1,562.41

2,080.00 2,080.00

220.00 220.00

74,019.17 75,470.41 73,917.68

57,350.00

54,390.00

32,740.00

45,730.00

(74,019.17)

2,257.20 2,257.20

2,613.60 2,613.60

55,260.00 55,260.00

479,999.52 0.00

608,400.00 128,400.48

479,999.52 668,530.80 668,530.80

(479,999.52)

13,005.50 13,005.50

15,064.50 15,064.50

30,000.00 0.00

16,280.00 (13,720.00)

0.00

1,349.00 1,349.00

600.00 600.00

300.00 300.00

1,000.00 1,000.00

40,000.00 40,000.00

30,000.00 87,599.00 87,599.00

(30,000.00)

60,000.00 0.00

22,500.00 (60,000.00)

101,640.00 (22,500.00)

21,945.00 (101,640.00)

47,355.00 (21,945.00)

27,000.00 (47,355.00)

11,625.00 7,595.00 (19,405.00)

10,525.00 (1,100.00)

23,800.00 23,800.00 12,700.00 12,700.00

20,000.00 0.00

312,065.00 327,720.00 307,720.00

1,299,360.99 1,589,219.21 1,277,154.21

289,858.22 1,277,154.21

various additive dedcutive works

Documents