Академический Документы
Профессиональный Документы
Культура Документы
Existing 252
Proposed 292
note:
* - as of April 2019
** - as of June 2019
Cost Estimate
Description Floor Area (sqm)
PHP
Cost Estimate
Description Floor Area (sqm)
PHP
4th Floor 325.5 1,780,033.00
5th Floor 325.5 2,725,653.00
6th Floor 315 1,537,501.50
Construction 966.00 6,043,187.50
Cost
JUNE- JULY 30
LGU APPLICATION OF PERMITS FOR
JUNE- JULY 30 BUDILDING,ELECTRICAL ETC.
COVERAGE
FROM TO NO OF DAYS
24-Jun-19 08-Aug-19 45
24-Jun-19 08-Aug-19 45
09-Aug-19 19-Aug-19 10
20-Aug-19 30-Aug-19 10
31-Aug-19 10-Sep-19 10
11-Sep-19 21-Sep-19 10
22-Sep-19 02-Oct-19 10
03-Oct-19 13-Oct-19 10
Head Count Spare Seats
Description
239 13
244 48 GENERAL WORKS
4th Floor
5th Floor
6th Floor
TOTAL
LESS DISCOUNT
TOTAL AFTER DISC
12% VAT
TOTAL
Cost Estimate
SGD
USD @52.78 @38.79
70,882.38 96,446.82
Description
78,521.94 106,841.66
79,906.86 108,726.06 4th Floor
6th Floor
Construction Cost
Cost Estimate
USD @55 SGD @40
32,364.24 44,500.83
49,557.33 68,141.33
27,954.57 38,437.54
109,876.14 151,079.69
Description
TEMPORARY WORKING
OFFICE
4th Floor
5th Floor
6th Floor
TOTAL
Description
TEMPORARY WORKING
OFFICE/ GENERAL WORKS
4th Floor
5th Floor
6th Floor
permits/licenses other
incedental expenses
TOTAL
AFFECTED AREA
C
DATE
TIMUR
JULY
TIMUR
AUG
AFFECTED AREA
AUG
TEMPORARY AREA (ELTHANIN AND
TIMUR) AND FIRST HALF OF 5TH
FLOOR SEP
AFFECTED AREA
TEMPORARY AREA (ELTHANIN AND
TIMUR) AND FIRST HALF OF 6TH
FLOOR
AFFECTED AREA
GE
AFFECTED
SCOPE FLOOR
FABRICATION OF FURNITURES (4TH
FLOOR)
FLOOR)
DOCUMENTATION ELTHANIN
TEMPORARY HOLDING AREA AND HSSEQ
5TH FLOOR,
(4TH
5TH FLOOR PHASE 1 FLOOR)
ELTHANIN
AND HSSEQ
5TH FLOOR,
(4TH
5TH FLOOR PHASE 2 FLOOR)
ELTHANIN
AND HSSEQ
6TH FLOOR,
(4TH
6TH FLOOR PHASE 1 FLOOR)
ELTHANIN
AND HSSEQ
6TH FLOOR,
(4TH
6TH FLOOR PHASE 2 FLOOR)
ELTHANIN
AND HSSEQ
(4TH
FLOOR)
4TH FLOOR ELTHANIN
AND HSSEQ
FINISHING
COST ESTIMATE FOR FURNITURE/CIVIL/ELCECTRICAL
Cost Estimate
PHP USD @52.78 SGD @38.79
3,741,172.00 70,882.38 96,446.82
500,000.00 9,473.29
8,100,000.00 931,242.00 9,531,242.00 180,584.35
COVERAGE
NO OF DAYS SCOPE OF WORK AFFECTED AREA
THOME ORDER
CONFIRMATION
APPROVAL
PLACEMENT OF
ORDER OF FURNITURE TIMUR AND ELTHANIN
30 HOLDING AREA
L.G.U/MUNICIPAL
PERMITS
PREPARATION OF
HOLDING AREA
DISMANTLING AND
HAULING
300
250
200
150
50
0
Seating Capaci ty Head Count Spare Seats
2018 2019
230 258
260
258
255
250
245
240
235 230
250
245
240
235 230
230
225
220
215
2018 2019
SGD @38.79
21,580.30
64,294.24
69,449.12
87,161.97
12,889.92
245,713.90
TOTAL COST FOR FIT OUT
Description
SYNERGY RNI Mechanical/AIRCON
TEMPORARY WORKING
OFFICE/ GENERAL WORKS 807,900.00 29,200.00
4th Floor 2,157,564.74 336,409.00 185,000.00
5th Floor 2,539,297.41 154,634.00 185,000.00
6th Floor 2,970,013.70 410,999.00 185,000.00
permits/licenses other
incedental expenses