Additive Deductive Items (Landscape)

Date:
Project:
Subject:
Item
May 14, 2012

Sea Residences Phase 3
Deductive Items
Description
Phase 1
Softscape for Transformer Decks and Multi-purpose Hall Deck
1
1000mmx1000mm1200mm pre-cast concrete pot, paited blue
2
Garden Soli mix for Potted Trees at roof deck
Filter Fabric for potted trees at Transformer/ Multi Purpose
3
Grand Lobby Deck
4
Yellow Bell
Phase 2
Softscape for Transformer Decks and Multi-purpose Hall Deck
Item
1
2
3
4
Description
1000mmx1000mm1200mm pre-cast concrete pot, paited blue
Garden Soli mix for Potted Trees at roof deck
Filter Fabric for potted trees at Transformer/ Multi Purpose
Grand Lobby Deck
Yellow Bell
Phase 2
Softscape for Circular Planter at Drop-Off Tower C and D
Item
1
2
3
4
Description
Agave Angustifolia ( Sword Agave)
Furcraeagigantea 'striata' (Furcraea)
Green Ophiopogon
White Ophiopogon
Phase 2
Softscape for Circular Planter at Drop-Off Tower E and F
Item
1
2
3
4
Description
Dwarf Pandan
Agave Attenuata Spineless Century Plant
Green Ophiopogon
Furcraea
Phase 2
Planters at Glass Screen
Item
1
2
Description
Green Ophiopogon
Pink Chichirica
Phase 2
Planters at Ramp going to Grand Lobbies Tower C and D, E and F
Item
1
Description
Green Ophiopogon
Phase 2
Octopus Tree Facing Grand Lobby Tower C
Item
1
Description
Octopus Tree
Phase 3
Octopus Tree Facing Grand Lobby Tower D
Item
1
2
3
Description
Octopus Tree
Green Opiopogon
Spanish Bayonet
Phase 1
Planters along Ramp Tower A
Item
1
2
Description
Spineless Yucca
Lantana Camara
Phase 3
Under planting of Foxtail Tree facing Tower D
Item
1
2
Description
White Chichirica
Pink Chichirica
Phase 3
Under planting of Foxtail Tree facing Tower F
Item
1
Description
Pink Chichirica
Phase 2
Under planting of Foxtail Tree facing Tower E
Item
1
Description
Pink Chichirica
Phase 2
Under planting of Foxtail Tree facing Tower C
Item
Description
1
2
White Chichirica
Pink Chichirica
Platers at GL 30 and GL A along Road 23 corner Road 11

Item
1
Description
Spider Lily
Platers at Road 23 corner PRA (along STP)

Item
1
Description
Spider Lily
Planters at GL A and GL 1 Tower F and CBP Planting Strip

Item
1
Description
Spider Lily
DEDUTIVE
Date:
Project:
Subject:
May 14, 2012

Sea Residences Phase 3
Additive Items
Item
Description
Landscaping on Fence
1
Podocarpus
2
Eugenia at 300mm ht.
3
Garden Soil
Softscape Drop-Off (Circular Plant Box) Tower CD and EF
Item
1
2
3
4
Description
Selloum
Philodendron
Money Plant
Garden Soil
CBP Planting Strip

Item
1
2
3
4
Description
Spider Lily
Peanut Plant
Garden Soil
Planters at GL A and GL 1 Tower F and CBP Planting Strip

Item
1
2
3
4
5
6
7
5
Description
Raphis Excelsa
Purple Crumble
Silver Pandakaki
Green Ophiopogon
Yellow/Green Dwarf Pandan
Spider Lily
Peanut Plant
Planter Box at Ramp Tower A
Item
1
Description
CBP Planting Strip - Road 23 corner PRA Road

Item
1
2
3
4
5
Description
Spider Lily
Silver Pandakaki
Selloum 600-800mm ht
Garden Soil
CBP Planting Strip - Road 11 corner Road 23

Item
1
2
3
4
5
Description
Spider Lily
Silver Pandakaki
Selloum 600-800mm ht
Garden Soil
Planters at Glass Screen

Item
1
2
3
Description
Picarra
Acalypha
Under Planting of Foxtail

Item
1
Description
Spider Lily
Spider Lily at Lawn (25m Lap Pool)

Item
1
Description
Spider Lily
Silver Wall in replace of White Ophiopogon at Planters

Item
1
2
3
Description
Silver Wall (Phase 1)
Planters along Tower A Ramp ( Tear Drop Shape)

Item
1
2
3
4
Description
Spider Lily
Silver Wall
Penut Plant
Pink Tabebuia in replace of Octopus Tree

Item
1
Description
Pink Tabebuia
Planters at STP Parking Area

Item
1
Description
Spider Lily
Platers at GL 30 and GL A along Road 23 corner Road 11

Item
1
2
3
4
5
Description
Raphis Excelsa
Purple Crumble
Yellow/ Green Dwarf Pandan
Siver Pandakaki
Green Ophiopogon
Platers at Road 23 corner PRA (along STP)

Item
1
2
3
4
5
Description
Raphis Excelsa
Purple Crumble
Yellow/ Green Dwarf Pandan
Siver Pandakaki
Green Ophiopogon
Drop-Off Tower A
Item
1
2
3
4
5
6
7
8
Description
Eugenia at 800-1000mm
Spider Lily
Potted Picarra
Golden Miagos
Peanut Plant
Dwarf Pandakaki
Podocarpos
Garden Soil
Shower GL H and G / GL 13
Description
1
2
3

Golden Miagos
Silver Pandakaki
Shower GL E and D / GL 10
Description
1
2
3

Golden Miagos
Silver Pandakaki
Shower GL G and I / GL 21 and GL 22

Description
1
2
3

Golden Miagos
Silver Pandakaki
Planters GL G and I / GL 22 and GL 23

Description
1
2
3

Golden Miagos
Silver Pandakaki
Planters GL D and E / GL 21 and GL 22

Description
1
2

Golden Miagos
Shower GL D and E / GL 23 and GL 25

Description
1
2
3

Golden Miagos
Silver Pandakaki
Lawn at GL 23 and 24 / GL H and I

Item
1
Description
Acalypha
Lawn at GL 6 and 8 / GL E and D

Item
1
Description
Silver Pandakaki
DCI
Material
Unit Cost
Amount
Labor
Qty
Unit
16.00
19.20
pcs
cum
9,500.00
750.00
152,000.00
14,400.00
2,500.00
20.00
40,000.00
384.00
312.00
sqm
100.00
31,200.00
15.00
4,680.00
16.00
pcs
3,000.00
48,000.00
500.00
8,000.00
Qty
Unit
8.00
9.60
pcs
cum
164.00
sqm
50.00
8.00
pcs
2,000.00
Qty
Unit
3.00
3.00
607.00
80.00
pcs
pcs
pcs
pcs
Qty
Unit
134.00
5.00
127.00
3.00
pcs
pcs
pcs
pcs
Material
Unit Cost
Amount
7,500.00
60,000.00
750.00
7,200.00
Unit Cost
Amount
Labor
Unit Cost
750.00
20.00
Amount
6,000.00
192.00
8,200.00
15.00
2,460.00
16,000.00
500.00
4,000.00
Material
Unit Cost
Amount
400.00
150.00
8.00
8.00
Material
Unit Cost
Amount
50.00
400.00
8.00
150.00
Labor
Unit Cost
Amount
60.00
22.50
1.50
1.50
Labor
Unit Cost
Amount
9.00
60.00
1.50
22.50
Qty
Unit
250.00
73.00
pcs
pcs
Qty
Unit
140.00
pcs
Material
Unit Cost
Amount
8.00
25.00
Material
Unit Cost
Amount
8.00
Labor
Unit Cost
Amount
1.50
4.50
Labor
Unit Cost
Amount
1.50
Qty
Unit
1.00
pc
Qty
Unit
1.00
537.00
5.00
pc
pcs
pcs
Qty
Unit
5.00
1,356.00
pcs
pcs
Qty
Unit
108.00
72.00
pcs
pcs
Qty
Unit
108.00
pcs
Qty
Unit
108.00
pcs
Qty
Unit
Material
Unit Cost
Amount
3,000.00
Material
Unit Cost
Amount
3,000.00
8.00
100.00
Material
Unit Cost
Amount
150.00
750.00
20,340.00
15.00
Material
Unit Cost
Amount
25.00
25.00
Material
Unit Cost
Amount
25.00
Material
Unit Cost
Amount
25.00
Material
Unit Cost
Amount
Labor
Unit Cost
Amount
525.00
Labor
Unit Cost
Amount
525.00
1.50
22.50
Labor
Unit Cost
Amount
22.50
112.50
5,085.00
3.75
Labor
Unit Cost
Amount
4.50
4.50
Labor
Unit Cost
Amount
4.50
Labor
Unit Cost
Amount
4.50
Labor
Unit Cost
Amount
72.00
72.00
pcs
pcs
Qty
Unit
359.00
pcs
Qty
Unit
795.00
pcs
Qty
Unit
117.00
pcs
25.00
25.00
Material
Unit Cost
Amount
30.00
Material
Unit Cost
Amount
30.00
Material
Unit Cost
Amount
30.00
4.50
4.50
Labor
Unit Cost
Amount
6.75
Labor
Unit Cost
Amount
6.75
Labor
Unit Cost
Amount
6.75
Grand Total
DCI
Qty
Unit
130.00
130.00
7.02
pc
pcs
cu.m.
Qty
Unit
248.00
820.00
1,068.00
27.27
pc
pcs
pcs
cu.m.
Qty
Unit
693.00
1,144.00
4,839.00
35.58
pc
pcs
pcs
cu.m.
Qty
Unit
52.00
16.00
20.00
31.00
16.00
42.00
66.00
54.00
pc
pcs
pcs
pcs
pcs
pcs
pcs
pcs
Material
Unit Cost
Amount
Labor
Unit Cost
Amount
100.00
130.00
650.00
Material
Unit Cost
Amount
300.00
70.00
50.00
650.00
Material
Unit Cost
Amount
130.00
30.00
3.50
650.00
Material
Unit Cost
Amount
130.00
70.00
100.00
9.00
50.00
130.00
30.00
3.50
20.00
20.00
100.00
Labor
Unit Cost
Amount
50.00
10.00
10.00
100.00
Labor
Unit Cost
Amount
20.00
6.75
0.53
100.00
Labor
Unit Cost
Amount
20.00
10.00
20.00
0.50
9.00
20.00
6.75
0.53
Qty
Unit
87.00
pc
Qty
Unit
319.00
378.00
1,079.00
5.00
19.67
pc
pcs
pcs
pcs
cu.m.
Qty
Unit
131.00
183.00
569.00
5.00
9.36
pc
pcs
pcs
pcs
cu.m.
Qty
Unit
138.00
149.00
255.00
pcs
pcs
pcs
Material
Unit Cost
Amount
130.00
Material
Unit Cost
Amount
130.00
30.00
100.00
400.00
650.00
Material
Unit Cost
Amount
130.00
30.00
100.00
400.00
650.00
Material
Unit Cost
Amount
60.00
130.00
50.00
Labor
Unit Cost
Amount
20.00
Labor
Unit Cost
Amount
20.00
6.75
20.00
50.00
100.00
Labor
Unit Cost
Amount
20.00
6.75
20.00
50.00
100.00
Labor
Unit Cost
Amount
10.00
20.00
10.00
Qty
Unit
224.00
pcs
Qty
Unit
248.00
pcs
Qty
Unit
915.00
422.00
985.00
pcs
pcs
pcs
Qty
Unit
20.00
42.00
38.00
120.00
pcs
pcs
pcs
pcs
Qty
Unit
4.00
pcs
Qty
Unit
505.00
pcs
Qty
Unit
81.00
68.00
113.00
62.00
120.00
pcs
pcs
pcs
pcs
pcs
Material
Unit Cost
Amount
30.00
Material
Unit Cost
Amount
30.00
Material
Unit Cost
Amount
50.00
50.00
50.00
Material
Unit Cost
Amount
130.00
30.00
50.00
3.50
Material
Unit Cost
Amount
3,000.00
Material
Unit Cost
Amount
30.00
Material
Unit Cost
Amount
130.00
70.00
50.00
100.00
9.00
Labor
Unit Cost
Amount
6.75
Labor
Unit Cost
Amount
6.75
Labor
Unit Cost
Amount
10.00
10.00
10.00
Labor
Unit Cost
Amount
20.00
6.75
10.00
0.53
Labor
Unit Cost
Amount
500.00
Labor
Unit Cost
Amount
6.75
Labor
Unit Cost
Amount
20.00
10.00
9.00
20.00
0.50
Qty
Unit
140.00
252.00
191.00
213.00
111.00
pcs
pcs
pcs
pcs
pcs
Qty
Unit
30.00
175.00
60.00
300.00
656.00
523.00
50.00
16.00
pc
pcs
pcs
pcs
pcs
pcs
pcs
cu.m.
Qty
Unit
47.00
41.00
23.00
pc
pcs
pcs
Material
Unit Cost
Amount
130.00
70.00
50.00
100.00
9.00
Material
Unit Cost
Amount
330.00
30.00
250.00
70.00
3.50
100.00
100.00
650.00
Material
Unit Cost
Amount
130.00
70.00
100.00
Labor
Unit Cost
Amount
20.00
10.00
9.00
20.00
0.50
Labor
Unit Cost
Amount
20.00
6.75
20.00
10.00
0.53
20.00
20.00
50.00
Labor
Unit Cost
Amount
20.00
10.00
20.00
Qty
Unit
49.00
30.00
33.00
pc
pcs
pcs
Qty
Unit
150.00
200.00
200.00
pc
pcs
pcs
Qty
Unit
109.00
85.00
186.00
pc
pcs
pcs
Qty
Unit
53.00
65.00
pc
pcs
Qty
Unit
125.00
32.00
117.00
pc
pcs
pcs
Qty
Unit
162.00
pcs
Qty
Unit
162.00
pcs
Material
Unit Cost
Amount
130.00
70.00
100.00
Material
Unit Cost
Amount
130.00
70.00
100.00
Material
Unit Cost
Amount
130.00
70.00
100.00
Material
Unit Cost
Amount
130.00
70.00
Material
Unit Cost
Amount
130.00
70.00
100.00
Material
Unit Cost
Amount
50.00
Material
Unit Cost
Amount
50.00
Labor
Unit Cost
Amount
20.00
10.00
20.00
Labor
Unit Cost
Amount
20.00
10.00
20.00
Labor
Unit Cost
Amount
20.00
10.00
20.00
Labor
Unit Cost
Amount
20.00
10.00
Labor
Unit Cost
Amount
20.00
10.00
20.00
Labor
Unit Cost
Amount
10.00
Labor
Unit Cost
Amount
10.00
Reconcile
Total
Unit Cost
Total
Local Cost
12,000.00
770.00
192,000.00
14,784.00
115.00
35,880.00
3,500.00
Total
56,000.00
298,664.00
Total
Unit Cost
8,250.00
770.00
Total
Local Cost
66,000.00
7,392.00
65.00
10,660.00
2,500.00
Total
20,000.00
104,052.00
Total
Unit Cost
460.00
172.50
9.50
9.50
Total
Total
Local Cost
1,380.00
517.50
5,766.50
760.00
8,424.00
Total
Unit Cost
59.00
460.00
9.50
172.50
Total
Local Cost
7,906.00
2,300.00
1,206.50
517.50
Qty
Unit
Material
Unit Cost
16.00
19.20
pcs
cum
9,500.00
750.00
312.00
sqm
100.00
16.00
pcs
3,000.00
Qty
Unit
8.00
9.60
pcs
cum
164.00
sqm
50.00
8.00
pcs
2,000.00
Qty
Unit
Material
Unit Cost
3.00
3.00
607.00
80.00
pcs
pcs
pcs
pcs
Qty
Unit
134.00
5.00
127.00
3.00
pcs
pcs
pcs
pcs
Material
Unit Cost
7,500.00
750.00
Material
Unit Cost
Total
11,930.00
Total
Unit Cost
9.50
29.50
Total
Total
Local Cost
2,375.00
2,153.50
4,528.50
Total
Unit Cost
9.50
Total
Total
Local Cost
1,330.00
1,330.00
Qty
Unit
250.00
73.00
pcs
Material
Unit Cost
pcs
Qty
Unit
140.00
pcs
Material
Unit Cost
Total
Unit Cost
3,525.00
Total
Total
Local Cost
3,525.00
3,525.00
Total
Unit Cost
3,525.00
9.50
122.50
Total
Total
Local Cost
3,525.00
5,101.50
612.50
9,239.00
Total
Unit Cost
172.50
18.75
Total
Total
Local Cost
862.50
25,425.00
26,287.50
Total
Unit Cost
29.50
29.50
Total
Total
Local Cost
3,186.00
2,124.00
5,310.00
Total
Unit Cost
29.50
Total
Total
Local Cost
3,186.00
3,186.00
Total
Unit Cost
29.50
Total
Total
Local Cost
3,186.00
3,186.00
Total
Unit Cost
Total
Local Cost
Qty
Unit
1.00
pc
Qty
Unit
1.00
537.00
5.00
pc
pcs
pcs
Qty
Unit
5.00
1,356.00
pcs
pcs
Qty
Unit
108.00
72.00
pcs
pcs
Qty
Unit
108.00
pcs
Qty
Unit
108.00
pcs
Qty
Unit
Material
Unit Cost
Material
Unit Cost
Material
Unit Cost
150.00
15.00
Material
Unit Cost
Material
Unit Cost
Material
Unit Cost
Material
Unit Cost
29.50
29.50
2,124.00
2,124.00
4,248.00
Total
Unit Cost
36.75
Total
Total
Local Cost
13,193.25
13,193.25
Total
Unit Cost
36.75
Total
Total
Local Cost
29,216.25
29,216.25
Total
Unit Cost
36.75
Total
Grand Total
Total
Local Cost
4,299.75
4,299.75
530,619.25
Total
72.00
72.00
pcs
pcs
Qty
Unit
359.00
pcs
Qty
Unit
795.00
pcs
Qty
Unit
117.00
pcs
Material
Unit Cost
Material
Unit Cost
Material
Unit Cost
Reconcile
Total
Unit Cost
Total
Local Cost
120.00
150.00
750.00
Total
15,600.00
19,500.00
5,265.00
40,365.00
Total
Unit Cost
350.00
80.00
60.00
750.00
Total
Total
Local Cost
86,800.00
65,600.00
64,080.00
20,452.50
236,932.50
Total
Unit Cost
150.00
36.75
4.03
750.00
Total
Total
Local Cost
103,950.00
42,042.00
19,501.17
26,685.00
192,178.17
Total
Unit Cost
150.00
80.00
120.00
9.50
59.00
150.00
36.75
4.03
Total
Total
Local Cost
7,800.00
1,280.00
2,400.00
294.50
944.00
6,300.00
2,425.50
217.62
21,661.62
Qty
Unit
130.00
130.00
7.02
pc
pcs
cu.m.
Qty
Unit
248.00
820.00
1,068.00
27.27
pc
pcs
pcs
cu.m.
Qty
Unit
693.00
1,144.00
4,839.00
35.58
pc
pcs
pcs
cu.m.
Qty
Unit
52.00
16.00
20.00
31.00
16.00
42.00
66.00
54.00
pc
pcs
pcs
pcs
pcs
pcs
pcs
pcs
Material
Unit Cost
Material
Unit Cost
Material
Unit Cost
Material
Unit Cost
Total
Unit Cost
150.00
Total
Total
Local Cost
13,050.00
13,050.00
Total
Unit Cost
150.00
36.75
120.00
450.00
750.00
Total
Total
Local Cost
47,850.00
13,891.50
129,480.00
2,250.00
14,752.50
208,224.00
Total
Unit Cost
150.00
36.75
120.00
450.00
750.00
Total
Total
Local Cost
19,650.00
6,725.25
68,280.00
2,250.00
7,020.00
103,925.25
Total
Unit Cost
70.00
150.00
60.00
Total
Total
Local Cost
9,660.00
22,350.00
15,300.00
32,010.00
Qty
Unit
87.00
pc
Qty
Unit
319.00
378.00
1,079.00
5.00
19.67
pc
pcs
pcs
pcs
cu.m.
Qty
Unit
131.00
183.00
569.00
5.00
9.36
pc
pcs
pcs
pcs
cu.m.
Qty
Unit
138.00
149.00
255.00
pcs
pcs
pcs
Material
Unit Cost
Material
Unit Cost
Material
Unit Cost
Material
Unit Cost
Total
Unit Cost
36.75
Total
Total
Local Cost
8,232.00
8,232.00
Total
Unit Cost
36.75
Total
Total
Local Cost
9,114.00
9,114.00
Total
Unit Cost
60.00
60.00
60.00
Total
Total
Local Cost
54,900.00
25,320.00
59,100.00
139,320.00
Total
Unit Cost
150.00
36.75
60.00
4.03
Total
Total
Local Cost
3,000.00
1,543.50
2,280.00
483.60
7,307.10
Total
Unit Cost
3,500.00
Total
Total
Local Cost
14,000.00
14,000.00
Total
Unit Cost
36.75
Total
Total
Local Cost
18,558.75
18,558.75
Total
Unit Cost
150.00
80.00
59.00
120.00
9.50
Total
Total
Local Cost
12,150.00
5,440.00
6,667.00
7,440.00
1,140.00
31,697.00
Qty
Unit
224.00
pcs
Qty
Unit
248.00
pcs
Qty
Unit
915.00
422.00
985.00
pcs
pcs
pcs
Qty
Unit
20.00
42.00
38.00
120.00
pcs
pcs
pcs
pcs
Qty
Unit
4.00
pcs
Qty
Unit
505.00
pcs
Qty
Unit
81.00
68.00
113.00
62.00
120.00
pcs
pcs
pcs
pcs
pcs
Material
Unit Cost
Material
Unit Cost
Material
Unit Cost
Material
Unit Cost
Material
Unit Cost
Material
Unit Cost
Material
Unit Cost
Total
Unit Cost
150.00
80.00
59.00
120.00
9.50
Total
Total
Local Cost
21,000.00
20,160.00
11,269.00
25,560.00
1,054.50
77,989.00
Total
Unit Cost
350.00
36.75
270.00
80.00
4.03
120.00
120.00
700.00
Total
Total
Local Cost
10,500.00
6,431.25
16,200.00
24,000.00
2,643.68
62,760.00
6,000.00
11,200.00
133,734.93
Total
Unit Cost
150.00
80.00
120.00
Total
Local Cost
7,050.00
3,280.00
2,760.00
Qty
Unit
140.00
252.00
191.00
213.00
111.00
pcs
pcs
pcs
pcs
pcs
Qty
Unit
30.00
175.00
60.00
300.00
656.00
523.00
50.00
16.00
pc
pcs
pcs
pcs
pcs
pcs
pcs
cu.m.
Qty
Unit
47.00
41.00
23.00
pc
pcs
pcs
Material
Unit Cost
Material
Unit Cost
Material
Unit Cost
Total
13,090.00
Total
Unit Cost
150.00
80.00
120.00
Total
Total
Local Cost
7,350.00
2,400.00
3,960.00
13,710.00
Total
Unit Cost
150.00
80.00
120.00
Total
Total
Local Cost
22,500.00
16,000.00
24,000.00
62,500.00
Total
Unit Cost
150.00
80.00
120.00
Total
Total
Local Cost
16,350.00
6,800.00
22,320.00
45,470.00
Total
Unit Cost
150.00
80.00
Total
Total
Local Cost
7,950.00
5,200.00
13,150.00
Total
Unit Cost
150.00
80.00
120.00
Total
Total
Local Cost
18,750.00
2,560.00
14,040.00
35,350.00
Total
Unit Cost
60.00
Total
Total
Local Cost
9,720.00
9,720.00
Total
Unit Cost
60.00
Total
Local Cost
9,720.00
Qty
Unit
49.00
30.00
33.00
pc
pcs
pcs
Qty
Unit
150.00
200.00
200.00
pc
pcs
pcs
Qty
Unit
109.00
85.00
186.00
pc
pcs
pcs
Qty
Unit
53.00
65.00
pc
pcs
Qty
Unit
125.00
32.00
117.00
pc
pcs
pcs
Qty
Unit
162.00
pcs
Qty
Unit
162.00
pcs
Material
Unit Cost
Material
Unit Cost
Material
Unit Cost
Material
Unit Cost
Material
Unit Cost
Material
Unit Cost
Material
Unit Cost
Total
9,720.00
Cost Breakdown
OPTION 2
Reconciled
Material
Labor
Amount
Unit Cost
Amount
Total
Unit Cost
Total
Local Cost
152,000.00
14,400.00
2,500.00
20.00
40,000.00
384.00
12,000.00
770.00
192,000.00
14,784.00
31,200.00
15.00
4,680.00
115.00
35,880.00
48,000.00
500.00
8,000.00
3,500.00
Total
56,000.00
298,664.00
Total
Local Cost
66,000.00
7,392.00
Material
Labor
Amount
60,000.00
7,200.00
Unit Cost
750.00
20.00
Amount
6,000.00
192.00
Total
Unit Cost
8,250.00
770.00
8,200.00
15.00
2,460.00
65.00
10,660.00
16,000.00
500.00
4,000.00
2,500.00
Total
20,000.00
104,052.00
Total
Unit Cost
460.00
172.50
9.50
9.50
Total
Total
Local Cost
1,380.00
517.50
5,766.50
760.00
8,424.00
Total
Unit Cost
59.00
460.00
9.50
172.50
Total
Local Cost
7,906.00
2,300.00
1,206.50
517.50
Material
Labor
Amount
400.00
150.00
8.00
8.00
Unit Cost
Material
Amount
60.00
22.50
1.50
1.50
Labor
Amount
50.00
400.00
8.00
150.00
Unit Cost
Amount
9.00
60.00
1.50
22.50
Total
Material
Labor
Amount
8.00
25.00
Unit Cost
Material
Amount
1.50
4.50
Total
Unit Cost
9.50
29.50
Total
Total
Local Cost
2,375.00
2,153.50
4,528.50
Amount
1.50
Total
Unit Cost
9.50
Total
Total
Local Cost
1,330.00
1,330.00
Labor
Amount
8.00
Unit Cost
11,930.00
Material
Labor
Amount
3,000.00
Unit Cost
Material
Amount
525.00
Total
Unit Cost
3,525.00
Total
Total
Local Cost
3,525.00
3,525.00
Amount
525.00
1.50
22.50
Total
Unit Cost
3,525.00
9.50
122.50
Total
Total
Local Cost
3,525.00
5,101.50
612.50
9,239.00
Total
Unit Cost
172.50
18.75
Total
Total
Local Cost
862.50
25,425.00
26,287.50
Amount
4.50
4.50
Total
Unit Cost
29.50
29.50
Total
Total
Local Cost
3,186.00
2,124.00
5,310.00
Amount
4.50
Total
Unit Cost
29.50
Total
Total
Local Cost
3,186.00
3,186.00
Amount
4.50
Total
Unit Cost
29.50
Total
Total
Local Cost
3,186.00
3,186.00
Total
Unit Cost
Total
Local Cost
Labor
Amount
3,000.00
8.00
100.00
Material
Amount
750.00
20,340.00
Unit Cost
Labor
Unit Cost
Amount
22.50
112.50
5,085.00
3.75
Material
Labor
Amount
25.00
25.00
Unit Cost
Material
Labor
Amount
25.00
Unit Cost
Material
Labor
Amount
25.00
Unit Cost
Material
Labor
Amount
Unit Cost
Amount
25.00
25.00
4.50
4.50
29.50
29.50
2,124.00
2,124.00
4,248.00
Amount
6.75
Total
Unit Cost
36.75
Total
Total
Local Cost
13,193.25
13,193.25
Amount
6.75
Total
Unit Cost
36.75
Total
Total
Local Cost
29,216.25
29,216.25
Total
Amount
Unit Cost
6.75
36.75
Total
Grand Total
Total
Local Cost
4,299.75
4,299.75
530,619.25
Total
Material
Labor
Amount
30.00
Unit Cost
Material
Labor
Amount
30.00
Unit Cost
Material
Labor
Amount
30.00
Unit Cost
Cost Breakdown
OPTION 2
Reconciled
Material
Labor
Amount
Unit Cost
Amount
100.00
130.00
650.00
20.00
20.00
100.00
Material
Unit Cost
Amount
130.00
30.00
3.50
650.00
Unit Cost
Material
15,600.00
19,500.00
5,265.00
40,365.00
Amount
50.00
10.00
10.00
100.00
Total
Unit Cost
350.00
80.00
60.00
750.00
Total
Total
Local Cost
86,800.00
65,600.00
64,080.00
20,452.50
236,932.50
Amount
20.00
6.75
0.53
100.00
Total
Unit Cost
150.00
36.75
4.03
750.00
Total
Total
Local Cost
103,950.00
42,042.00
19,501.17
26,685.00
192,178.17
Amount
20.00
10.00
20.00
0.50
9.00
20.00
6.75
0.53
Total
Unit Cost
150.00
80.00
120.00
9.50
59.00
150.00
36.75
4.03
Total
Total
Local Cost
7,800.00
1,280.00
2,400.00
294.50
944.00
6,300.00
2,425.50
217.62
21,661.62
Labor
Material
Labor
Amount
130.00
70.00
100.00
9.00
50.00
130.00
30.00
3.50
Unit Cost
Total
Local Cost
120.00
150.00
750.00
Total
Labor
Amount
300.00
70.00
50.00
650.00
Total
Unit Cost
Material
Labor
Amount
130.00
Unit Cost
Material
Amount
20.00
Total
Unit Cost
150.00
Total
Total
Local Cost
13,050.00
13,050.00
Amount
20.00
6.75
20.00
50.00
100.00
Total
Unit Cost
150.00
36.75
120.00
450.00
750.00
Total
Total
Local Cost
47,850.00
13,891.50
129,480.00
2,250.00
14,752.50
208,224.00
Amount
20.00
6.75
20.00
50.00
100.00
Total
Unit Cost
150.00
36.75
120.00
450.00
750.00
Total
Total
Local Cost
19,650.00
6,725.25
68,280.00
2,250.00
7,020.00
103,925.25
Amount
10.00
20.00
10.00
Total
Unit Cost
70.00
150.00
60.00
Total
Total
Local Cost
9,660.00
22,350.00
15,300.00
32,010.00
Labor
Amount
130.00
30.00
100.00
400.00
650.00
Unit Cost
Material
Labor
Amount
130.00
30.00
100.00
400.00
650.00
Unit Cost
Material
Labor
Amount
60.00
130.00
50.00
Unit Cost
Material
Labor
Amount
30.00
Unit Cost
Material
Amount
6.75
Total
Unit Cost
36.75
Total
Total
Local Cost
8,232.00
8,232.00
Amount
6.75
Total
Unit Cost
36.75
Total
Total
Local Cost
9,114.00
9,114.00
Amount
10.00
10.00
10.00
Total
Unit Cost
60.00
60.00
60.00
Total
Total
Local Cost
54,900.00
25,320.00
59,100.00
139,320.00
Amount
20.00
6.75
10.00
0.53
Total
Unit Cost
150.00
36.75
60.00
4.03
Total
Total
Local Cost
3,000.00
1,543.50
2,280.00
483.60
7,307.10
Amount
500.00
Total
Unit Cost
3,500.00
Total
Total
Local Cost
14,000.00
14,000.00
Amount
6.75
Total
Unit Cost
36.75
Total
Total
Local Cost
18,558.75
18,558.75
Amount
20.00
10.00
9.00
20.00
0.50
Total
Unit Cost
150.00
80.00
59.00
120.00
9.50
Total
Total
Local Cost
12,150.00
5,440.00
6,667.00
7,440.00
1,140.00
31,697.00
Labor
Amount
30.00
Unit Cost
Material
Labor
Amount
50.00
50.00
50.00
Unit Cost
Material
Labor
Amount
130.00
30.00
50.00
3.50
Unit Cost
Material
Labor
Amount
3,000.00
Unit Cost
Material
Labor
Amount
30.00
Unit Cost
Material
Labor
Amount
130.00
70.00
50.00
100.00
9.00
Unit Cost
Material
Labor
Amount
130.00
70.00
50.00
100.00
9.00
Unit Cost
Material
Amount
20.00
10.00
9.00
20.00
0.50
Total
Unit Cost
150.00
80.00
59.00
120.00
9.50
Total
Total
Local Cost
21,000.00
20,160.00
11,269.00
25,560.00
1,054.50
77,989.00
Amount
20.00
6.75
20.00
10.00
0.53
20.00
20.00
50.00
Total
Unit Cost
350.00
36.75
270.00
80.00
4.03
120.00
120.00
700.00
Total
Total
Local Cost
10,500.00
6,431.25
16,200.00
24,000.00
2,643.68
62,760.00
6,000.00
11,200.00
133,734.93
Total
Unit Cost
150.00
80.00
120.00
Total
Local Cost
7,050.00
3,280.00
2,760.00
Labor
Amount
330.00
30.00
250.00
70.00
3.50
100.00
100.00
650.00
Unit Cost
Material
Labor
Amount
130.00
70.00
100.00
Unit Cost
Amount
20.00
10.00
20.00
Total
Material
Labor
Amount
130.00
70.00
100.00
Unit Cost
Material
Amount
20.00
10.00
20.00
Total
Unit Cost
150.00
80.00
120.00
Total
Total
Local Cost
7,350.00
2,400.00
3,960.00
13,710.00
Amount
20.00
10.00
20.00
Total
Unit Cost
150.00
80.00
120.00
Total
Total
Local Cost
22,500.00
16,000.00
24,000.00
62,500.00
Amount
20.00
10.00
20.00
Total
Unit Cost
150.00
80.00
120.00
Total
Total
Local Cost
16,350.00
6,800.00
22,320.00
45,470.00
Amount
20.00
10.00
Total
Unit Cost
150.00
80.00
Total
Total
Local Cost
7,950.00
5,200.00
13,150.00
Amount
20.00
10.00
20.00
Total
Unit Cost
150.00
80.00
120.00
Total
Total
Local Cost
18,750.00
2,560.00
14,040.00
35,350.00
Amount
10.00
Total
Unit Cost
60.00
Total
Total
Local Cost
9,720.00
9,720.00
Total
Unit Cost
60.00
Total
Local Cost
9,720.00
Labor
Amount
130.00
70.00
100.00
Unit Cost
Material
Labor
Amount
130.00
70.00
100.00
Unit Cost
Material
Labor
Amount
130.00
70.00
Unit Cost
Material
Labor
Amount
130.00
70.00
100.00
Unit Cost
Material
Labor
Amount
50.00
Unit Cost
Material
Labor
Amount
50.00
Unit Cost
13,090.00
Amount
10.00
Total
9,720.00

Additive Deductive Items (Landscape)

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Additive Deductive Items (Landscape)

Uploaded by

Copyright:

Available Formats

Date:

May 14, 2012

Platers at GL 30 and GL A along Road 23 corner Road 11

Platers at Road 23 corner PRA (along STP)

Planters at GL A and GL 1 Tower F and CBP Planting Strip

May 14, 2012

CBP Planting Strip

Planters at GL A and GL 1 Tower F and CBP Planting Strip

Planter Box at Ramp Tower A

CBP Planting Strip - Road 23 corner PRA Road

CBP Planting Strip - Road 11 corner Road 23

Planters at Glass Screen

Under Planting of Foxtail

Spider Lily at Lawn (25m Lap Pool)

Silver Wall in replace of White Ophiopogon at Planters

Planters along Tower A Ramp ( Tear Drop Shape)

Pink Tabebuia in replace of Octopus Tree

Planters at STP Parking Area

Platers at GL 30 and GL A along Road 23 corner Road 11

Platers at Road 23 corner PRA (along STP)

Eugenia at 300mm ht.

Eugenia at 300mm ht.

Shower GL G and I / GL 21 and GL 22

Eugenia at 300mm ht.

Planters GL G and I / GL 22 and GL 23

Eugenia at 300mm ht.

Planters GL D and E / GL 21 and GL 22

Eugenia at 300mm ht.

Shower GL D and E / GL 23 and GL 25

Eugenia at 300mm ht.

Lawn at GL 23 and 24 / GL H and I

Lawn at GL 6 and 8 / GL E and D

You might also like