CTU Furnitures Phase 2 VO
CTU Furnitures Phase 2 VO
CTU Furnitures Phase 2 VO
3.00 FABRICATED MATERIALS AND HARDWARES 814.00 set(s) Sub-total 18,422,251.50 - (1,879,311.71) - 16,542,939.80
3.01 DOORS
1.80mL x 2.50mH Frameless Glass Door w/ Transom
1.00 0.90mL x 2.10mH Double-Leaf Double-Swing Frameless Glass Door with 12mm thk Tempered Glass on 1.00 set(s) 113,563.38 113,563.38 - - - 1.00 113,563.38 113,563.38
Stainless Steel Patch Fittings with complete accessories (refer to plans & specifications)
Melamine Under Desk Filing Cabinet with Wheels (390mm x 520mm x 600mm) and complete
8.00 3.00 set(s) 16,223.34 48,670.02 - (3.00) (48,670.02) - - 16,223.34 - Deleted item due to site condition.
accessories
9.00 2 Seater Sofa - in fabric/leatherette finish with complete accessories 17.00 set(s) 40,558.35 689,491.95 - - - 17.00 40,558.35 689,491.95
10.00 Center (W600mm x L1000mm x H450mm) - Melamine top finish with metal leg in powder coat finish 22.00 set(s) 16,223.34 356,913.48 - - - 22.00 16,223.34 356,913.48
11.00 Fabric Grey Three seater Sofa 2.00 set(s) 73,005.03 146,010.06 - - - 2.00 73,005.03 146,010.06
12.00 Contour Low Back Lounge chair 7.00 set(s) 48,670.02 340,690.14 - - - 7.00 48,670.02 340,690.14
13.00 Low file Cabinet with Granite Countertop (W600 x L2500mm x H900mm) - in Melamine finish 3.00 set(s) 146,010.06 438,030.18 (2.00) (292,020.12) 1.00 146,010.06 146,010.06 deleted 2 sets due to site condition.
14.00 Reception Counter (W600mm x L2200mm x H750-1050mm) - all in Melamine finish 3.00 set(s) 64,893.36 194,680.08 - (2.00) (129,786.72) - 1.00 64,893.36 64,893.36 deleted 2 sets due to site condition.
EXRA WORK ORDER NO.1 REVISED AMOUNT
ITEM ADDITIVE DEDUCTIVE
DESCRIPTION QUANTITY UNIT RATE AMOUNT
NO. QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY RATE AMOUNT QUANTITY RATE AMOUNT REMARKS
Office Staff table with Side Low Cabiet (W650mm x L1350mm x H750mm) 3/4"x2"x4mm BI Rectangular
15.00 69.00 set(s) 24,335.01 1,679,115.69 - (12.00) (292,020.12) - 57.00 24,335.01 1,387,095.57 deleted 12 sets due to site condition.
Tube Frame Automotive Finish - Melamine Top, Complete accessories
Office Head table with Side Low Cabinet (W750mm x L1800mm x H750mm) 1 3/4"x2"x4mm BI
16.00 20.00 set(s) 32,446.68 648,933.60 - - - 20.00 32,446.68 648,933.60
Rectangular Tube Frame Automotive Finish - Melamine Top, Complete accessories
Heavyduty Ergonomic Chair with Lumbar Support, Tilt Back function, Mesh Backing, Double Back
17.00 127.00 set(s) 19,468.01 2,472,437.02 - - - 127.00 19,468.01 2,472,437.02
Structure
14 Pax Conference Table (W1900-2200mm x L4000mm x H750mm) - Wood Veneer top finish with Solid
18.00 3.00 set(s) 275,796.78 827,390.34 - - - 3.00 275,796.78 827,390.34
wood edging and Wire Management - Polyeurethane finish
Combination Low and Full-height Cabinet with Granite Countertop (W500 x L7350mm x H2400mm) - in
19.00 2.00 set(s) 243,350.10 486,700.20 - - - 2.00 243,350.10 486,700.20
Melamine finish
20.00 Low TV Cabinet with Granite Countertop (W500 x L4990mm x H2400mm) - in Melamine finish 3.00 set(s) 162,233.40 486,700.20 - - - 3.00 162,233.40 486,700.20
21.00 Display Shelf (W580 x L2830mm x H2400mm) - in Melamine finish 2.00 set(s) 113,563.38 227,126.76 - 2.00 113,563.38 227,126.76
6 Pax Meeting Table (W1000mm x L1800mm x H750mm) - Wood Veneer top finish with Solid wood
22.00 3.00 set(s) 73,005.03 219,015.09 - - - 3.00 73,005.03 219,015.09
edging and Wire Management - Polyeurethane finish
23.00 Display Wall (W580 x L3515mm x H2400mm) - in Melamine finish 1.00 set(s) 97,340.04 97,340.04 - - - 1.00 97,340.04 97,340.04
24.00 S-Shape Modular Seating with Leather Cover(W500 x L5000mm x H450mm) 1.00 set(s) 121,675.05 121,675.05 - - - 1.00 121,675.05 121,675.05
Circular meeting table (W760mm x H750mm) 3/4"x2"x4mm BI Rectangular Tube Frame Automotive
25.00 4.00 set(s) 16,223.34 64,893.36 - - - 4.00 16,223.34 64,893.36
Finish - Melamine Top, Complete accessories
4.00 CARPENTRY WORKS 878.00 sq. m. Sub-total 1,675,457.33 - (703,281.79) 233,670.02 1,205,845.56
4.01 CEILING, OTHERS 835.00 sq. m. (157.50) 677.50 - -
Replace ceiling finish along hallway with
1.00 Fiber-Reinforced Cement Board, 4.5mm thk 343.00 sheet(s) 794.94 272,665.68 (65.00) (51,671.34) 278.00 794.94 220,994.34
acoustic panels
2.00 Double furring 3/4"x 2"x 5m x 0.60mm thk 527.00 length(s) 648.93 341,988.01 - (100.00) (64,893.36) - 427.00 648.93 277,094.65
3.00 Carrying channel 1/2"x 1 1/2"x 5m x 0.80mm thk 552.00 length(s) 648.93 358,211.35 - (105.00) (68,138.03) - 447.00 648.93 290,073.32
4.00 Wall Angle 1"x 1"x 10ft x 0.60mm thk 470.00 length(s) 162.23 76,249.70 - (89.00) (14,438.77) - 381.00 162.23 61,810.93
5.00 W-Clip/Metal Furring Clip 6,096.00 pc(s). 8.11 49,448.74 - (1,150.00) (9,328.42) - 4,946.00 8.11 40,120.32
6.00 Black Screw, 1" (1box = 500pcs) 50.00 box(es) 486.70 24,335.01 - (10.00) (4,867.00) - 40.00 486.70 19,468.01
7.00 Blind Rivets, 5/32" x 1/2" (1box = 500pcs) 26.00 box(es) 486.70 12,654.21 - (5.00) (2,433.50) - 21.00 486.70 10,220.70
8.00 Concrete Nails 24.00 kg(s). 162.23 3,893.60 (5.00) (811.17) 19.00 162.23 3,082.43
9.00 Consumables 1.00 lot 16,223.34 16,223.34 - - - 1.00 16,223.34 16,223.34
5.00 PAINTING WORKS 2,206.82 sq. m. Sub-total 530,525.93 112,103.28 (186,406.18) 546,306.00 1,002,529.03
5.01 MASONRY 211.12 sq. m. 412.32 623.44 - -
1.00 Primer 11.00 gal. 1,135.63 12,491.97 22.00 24,983.94 33.00 1,135.63 37,475.92 Additional painting for perimeter wall
2.00 Putty, Spot 11.00 gal. 1,135.63 12,491.97 22.00 24,983.94 - - 33.00 1,135.63 37,475.92
3.00 Topcoat (flat/semi-gloss latex ready mix) 26.00 gal. 1,135.63 29,526.48 51.00 57,917.32 - - 77.00 1,135.63 87,443.80
4.00 Reducer, Putty 2.00 gal. 1,054.52 2,109.03 4.00 4,218.07 - - 6.00 1,054.52 6,327.10
5.02 CARPENTRY 921.00 sq. m. 921.00 - -
1.00 Primer 47.00 gal. 1,135.63 53,374.79 - - - 47.00 1,135.63 53,374.79
2.00 Putty, Spot 47.00 gal. 1,135.63 53,374.79 - - - 47.00 1,135.63 53,374.79
3.00 Topcoat (flat/semi-gloss latex ready mix) 111.00 gal. 1,135.63 126,055.35 111.00 1,135.63 126,055.35
4.00 Reducer, Putty 6.00 gal. 1,054.52 6,327.10 6.00 1,054.52 6,327.10
5.03 FLOOR 1,074.70 sq. m. (917.20) 157.50 - -
implement epoxy floor finish on hallway
1.00 Primer, Epoxy with curing 27.00 gal. 1,460.10 39,422.72 - (24.00) (35,042.41) - 3.00 1,460.10 4,380.30
only.
2.00 Topcoat, Epoxy with curing (ready mix) 129.00 gal. 1,135.63 146,496.76 - (111.00) (126,055.35) - 18.00 1,135.63 20,441.41
3.00 Thinning Solvent, Primer 27.00 gal. 1,054.52 28,471.96 - (24.00) (25,308.41) - 3.00 1,054.52 3,163.55
5.03a 917.20
1.00 Surface preparation sq.m. - - 917.20 5.00 4,586.00 917.20 5.00 4,586.00
Replacement of epoxy floor finish to SPC
2.00 1220mmL x 182mmW x 5mm thk SPC Vinyl floor tile with attached foam pcs - - 4,131.00 120.00 495,720.00 4,131.00 120.00 495,720.00
floor vinyl
3.00 Adhesive gal. - - 46.00 1,000.00 46,000.00 46.00 1,000.00 46,000.00
5.04 CONSUMABLES - - -
1.00 Paint roller w/ basin 37.00 set(s) 292.02 10,804.74 37.00 292.02 10,804.74
2.00 Paint brush 74.00 pc(s). 56.78 4,201.85 - - - 74.00 56.78 4,201.85
3.00 Putty Knife 5.00 pc(s). 97.34 486.70 - - - 5.00 97.34 486.70
4.00 Sand Paper 123.00 pc(s). 29.20 3,591.85 - - - 123.00 29.20 3,591.85
5.00 Joint tape, 2"W x 250' L 4.00 rolls 324.47 1,297.87 - - - 4.00 324.47 1,297.87
6.00 ELECTRICAL WORKS & AUXILIARY SYSTEM Sub-total 1,776,019.40 - (399,094.16) - 1,376,925.24
-Supply and install Fire Alarm System complete with testing and commisioning, supports, adapters, boxes and necessary
accessories as shown on drawings and and as described on specifications to make the system operational.
6.01 ROUGHING-INS - - -
1.00 PVC Conduit, 3/4"Ø x 10' 950.00 length(s) 267.25 253,884.73 - - - 950.00 267.25 253,884.73
2.00 PVC Conduit, 1/2"Ø x 10' 950.00 length(s) 174.45 165,727.10 950.00 174.45 165,727.10
3.00 1/2" Flexible Hose (1 roll = 100m) 1.00 roll(s) 1,713.18 1,713.18 - - - 1.00 1,713.18 1,713.18
4.00 Junction Box with Cover 373.00 pc(s). 56.21 20,967.77 - - - 373.00 56.21 20,967.77
5.00 Utility Box 50.00 pc(s). 41.05 2,052.25 - - - 50.00 41.05 2,052.25
6.00 Locknuts and bushing 1,692.00 pc(s). 8.11 13,724.95 - - - 1,692.00 8.11 13,724.95
6.02 PANEL BOARDS - - -
1.00 Circuit Breaker, 32AT2P, Bolt-on Type, 220 V, 50 KAIC 2.00 pc(s). 3,337.14 6,674.28 - - - 2.00 3,337.14 6,674.28
6.03 WIRES & CABLES - - - - - -
1.00 5.5mm2 THHN (1box = 150m) 19.00 box(es) 5,407.24 102,737.55 - - - 19.00 5,407.24 102,737.55
2.00 3.5mm2 THHN (1box = 150m) 19.00 box(es) 3,533.44 67,135.43 - - - 19.00 3,533.44 67,135.43
3.00 Electrical tape, 16m 57.00 pc(s). 49.97 2,848.17 57.00 49.97 2,848.17
6.04 LIGHTING FIXTURES & DEVICES - - - - - -
1.00 Modern Linear LED Hanging Lights Warmwhite 24.00 set(s) 10,545.17 253,084.10 - - - 24.00 10,545.17 253,084.10
2.00 Modern Dimmable Crystal Pendent Lamp, 5W 33.00 set(s) 3,244.67 107,074.04 - (33.00) (107,074.04) - - 3,244.67 - Deleted item due to site condition.
3.00 Modern Linear LED Hanging Lights Daylights 40 Heads (Fishbone Design) 8.00 set(s) 24,335.01 194,680.08 - (8.00) (194,680.08) - - 24,335.01 - Deleted item due to site condition.
4.00 Modern Linear LED Hanging Lights Daylights 30 Heads (Fishbone Design) 2.00 set(s) 24,335.01 48,670.02 - (2.00) (48,670.02) - - 24,335.01 - Deleted item due to site condition.
5.00 Modern Linear LED Hanging Lights Daylights 20 Heads (Fishbone Design) 2.00 set(s) 24,335.01 48,670.02 (2.00) (48,670.02) - 24,335.01 - Deleted item due to site condition.
14W Daylight LED Bulb at 1950 Lumens on 6" Square Vertical Downlight Recessed Type fixture with
6.00 162.00 set(s) 1,622.33 262,818.11 - - - 162.00 1,622.33 262,818.11
Partial Frosted Glass and complete accessories
EXRA WORK ORDER NO.1 REVISED AMOUNT
ITEM ADDITIVE DEDUCTIVE
DESCRIPTION QUANTITY UNIT RATE AMOUNT
NO. QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY RATE AMOUNT QUANTITY RATE AMOUNT REMARKS
10W Daylight LED Bulb at 1400 Lumens on 6" Square Vertical Downlight Recessed Type fixture with
7.00 42.00 set(s) 1,460.10 61,324.23 - - - 42.00 1,460.10 61,324.23
Partial Frosted Glass and complete accessories
8.00 Accent Strip Light, 32W LED Lights with driver and complete accessories 20.00 set(s) 1,460.10 29,202.01 - - - 20.00 1,460.10 29,202.01
9.00 Drop Light, 32W LED Light with complete accessories 40.00 set(s) 1,460.10 58,404.02 - - - 40.00 1,460.10 58,404.02
10.00 T5 Lights Warm White LED with complete accessories 40.00 set(s) 1,460.10 58,404.02 - - - 40.00 1,460.10 58,404.02
11.00 2 Gang Wide Universal Outlet (Flush Type) with cover 23.00 set(s) 324.47 7,462.74 - - - 23.00 324.47 7,462.74
12.00 2 Gang Wide Switch with LED set (Flush Type) with cover 27.00 set(s) 324.47 8,760.60 27.00 324.47 8,760.60
Total Approved Budget for the Contract (ABC) 23,421,926.41 112,103.28 (3,168,093.84) 3,061,599.07 REVISED TOTAL PROJECT COST 23,427,534.93
TOTAL ADDITIVE 112,103.28
EXRA WORK ORDER NO.1 REVISED AMOUNT
ITEM ADDITIVE DEDUCTIVE
DESCRIPTION QUANTITY UNIT RATE AMOUNT
NO. QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY RATE AMOUNT QUANTITY RATE AMOUNT REMARKS
Note: The Bidder shall Check & Verify the quantities given by the Procuring Entity before submission of bid so that there will be no Variation Orders. TOTAL DEDUCTIVE (3,168,093.84)
All LOT items should not be charge to any Variation Orders. TOTAL EXTRA WORKS 3,061,599.07
DIFFERENCE (CONTRACT VS REVISED) 23,427,534.93
Submitted by VARIANCE 5,608.51