PROJECT BGC Central; EastWest Dress up

LOCATION BGC- Central WS

OWNER : Outcomm Inc.
SUBJECT : Cost Breakdown
DATE 8/31/2023
ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST

SCOPE OF WORKS
Mobilization/Demobilization
Installation of Safety Board Ups
Fabrication of Lighted Cut outs
Installation of Framings & Stickers
Electrical Works
Installation of Lighted Logo
Area Clean up
Work Duration (TOTAL OF 7 DAYS)
GENERAL REQUIREMENTS
Mobilization/Demobilization 1.00 lot 5,000.00 5,000.00
Safety Board up Installation 1.00 lot 5,000.00 5,000.00
Insurance for Installation - c/o Outcomm insurance provider 1.00 lot 5,000.00 5,000.00
Construction bond c/o Outcomm 1.00 lot 20,000.00 20,000.00
BGC permits and area usage - c/o Outcomm 1.00 lot 15,000.00 15,000.00
SUB-TOTAL ITEM I = 50,000.00
II DRESS UP MATERIALS
Roof Dress up cantilever installation
50x50x4mmTHK Angle bar 6m 14.00 pcs 900.00 12,600.00
10mmØ x 50mm Bolt & Nut w/Washers 28.00 pcs 40.00 1,120.00
Painting Materials & Tools 1.00 lot 2,000.00 2,000.00
Lighted Cut outs
Cutting and bending 1.00 lot 5,000.00 5,000.00
GI Plain sheet Ga. 24 2.00 pcs 2,900.00 5,800.00
Acrylic sheet 1.22m x 2.44m 3mm THK 1.00 lot 2,000.00 2,000.00
Waterproof IP65 flexible strip 7.2watts/Meter warm white ( LOGO) 17.00 mtrs 350.00 5,950.00
12volts 300 watts power supply 2.00 set 3,000.00 6,000.00
Circuit Breaker 30A bolt On 220volts 2.00 set 700.00 1,400.00
Royal Chord 3c #12 26.00 mtrs 125.00 3,250.00
Magnetic contactor 1.00 pc 2,500.00 2,500.00
Panasonic Timer with back up battery 1.00 set 2,300.00 2,300.00
Electrical Tape 2.00 pcs 125.00 250.00
Rubber Tape 2.00 pcs 55.00 110.00
Stickers on sintra Board (Front & Roof)
Stickers (Front & Roof) 42,999.00 sqin 0.90 38,699.10
Stickers (Ceiling) 46,786.70 sqin 0.90 42,108.03
Stickers (Cut outs) 5,748.00 sqin 0.90 5,173.20
5mm x 4' x 8' Sintra Board 11.00 pcs 850.00 9,350.00
19mm x 50mm x 5.0m Metal Furring 24.00 pcs 260.00 6,240.00
1/8"Ø x 1/2" Blind Rivet 1.00 lot 2,000.00 2,000.00
1/8"Ø x 1" Self-Tapping Flat Head Metal Screw 1.00 lot 2,000.00 2,000.00
Consumables
Welding Rod E6011/13 (20kg/box) 0.10 box 3,000.00 300.00
Cut Off Blade 14" (Thin Cut) 1.00 pcs 750.00 750.00
Grinder Blade 4" (For Sanding) 2.00 pcs 150.00 300.00
Labor Cost 1.00 lot 62,880.13
SUB-TOTAL ITEM II = 220,080.46
II I Dismantling after ad campaign
Labor & Material cost 1.00 lot 25,000.00 25,000.00
BGC permits and area usage - c/o Outcomm 1.00 lot 15,000.00 15,000.00
SUB-TOTAL ITEM III = 40,000.00
General Requirements 50,000.00
Total Material & Labor Cost 260,080.46
5% Contingency Cost 15,504.02
12% VAT 42,791.10
Project management cost 31,008.05
Total Project Cost 399,383.64
Less total BGC Permits Application Fee 50,000.00
Less 5% Cont. of Total BGC Permits Application Fee 2,500.00
Less 12% VAT of Total BGC Permits Application Fee 6,000.00
Total Production Cost 340,883.64

prepared by: checked by: Approved by:

________ ________ _______ _ _________
kyle vince MPA GBT MCT
 BE SEEN. BE HEARD. BE FELT.

OUTCOMM BEYOND OUTDOOR

11510mm
[453.15in]
[30.00in]

30inH x 453.15inW
762mm

ROOF ADS STICKER

ON SINTRA

2430mm 6420mm 2390mm

[95.67in] [252.76in] [94.09in]
[76.77in]
1950mm

76.77inH x 95.67inW
STICKER ON SINTRA

VARIES
Cut out Acrylic Logo
mm
lighted w/ IP65 Strip 02 in]
16 3.05

918.13in
[36
[6
Lights (Warm White) VARIES

mm ]
7.2Watts
1374mm
[54.10in]

[11.81in]
300mm
Roof Level
[23.09in]
587mm

50x50x4mmTHK angle
bar fabricated clamp
NOTES : w/10mm dia Bolts and
Nuts w/ Washers
* ALL UNITS ARE IN MILLIMETERS.
** ALL MEASUREMENTS ARE SUBJECT FOR VERIFICATION BEFORE INSTALLATION DUE
TO UNEVEN SQUARENESS OF STRUCTURE.
*** MEASUREMENT OF HEIGHT ON STATIC ADS MAY VARY DUE TO WAITING SHED INCLINATION.
**** FOR STICKER LAY-OUT PURPOSES ONLY.