Professional Documents
Culture Documents
Project
Subject
:
:
:
July 11 , 2012
Sea Residences Phase 3
RECONCILED COST
DESCRIPTION
WALL FACIN
a. 150 mm thk CHB
b. Demolition of zocalo
c. Lintel Beam
d.Plaster to CHB Wall
e. Plain cement finish to RC wall
f. Painting Works @ External wall(WF9)
g. Ga#16 Galvanized steel panel with door closer(D-28)
h. Double leaf glass door; (D-1)
i. Fixed window
WF-2.1; 12 mm thk clear tempered Glass (fixed)
WF-2.2; 12 mm thk clear tempered Glass (fixed)
2 WALL FACING ARCADE
a. 150 mm thk CHB
i. demolition of zocalo
b. Lintel beam
c. Plaster to CHB Wall
d.Plain cement finish to RC wall
e. Painting Works @ External wall(WF9)
f. Fixed window, 10mm thk clear tempered glass on powder coated aluminum
frames (W-42)
W-42; 12.8m x 2.005 m; overall size to home theater
Frame Installation (15%)
Glass Material (35%)
Glass Installation ( 15 % )
g. Fixed window (WF-2; 12mm thk. Clear tempered Glass)
DEDUCTIVE
UNIT COST
ADDIT
QTY
UNIT
TOTAL AMOUNT
33.69
Php
800.00 Php
0.84
Php
600.00 Php
2.00
2.00
sets
sets
Php
INCLUDED
51,156.00 Php
QTY
(26,952.00) 14.69
3.00
(504.00) 2.06
29.38
29.38
35.38
Php
800.00 Php
2.42
18.71
2.42
-21.13
m
m
m
m
Php
Php
Php
Php
600.00
320.00
160.00
160.00
Php
Php
Php
Php
2.00
2.00
2.00
2.00
nos
nos.
nos.
nos.
Php
Php
Php
Php
57,750.00
24,750.00
57,750.00
24,750.00
Php
Php
Php
Php
m
m
m
m
m
m
(102,312.00)
2.00
1.00
-18.71
UNIT
(14,965.28) 16.90
3.63
(1,452.00) 1.62
(5,986.11) 33.79
(387.20) 3.23
(3,380.26) 37.02
sets
sets
m
m
m
m
m
m
(115,500.00)
(49,500.00)
(115,500.00)
(49,500.00)
1.00
h. Awning window( WF1/WF1.1; 12mm thk Clear tempered glass (fixed) and
6mm thk Clear tempered)
INTERNAL WALL
a.150 mm thk
b. Lintel Beam
2.00
-27.48
-18.16
m
m
Php
Php
800.00 Php
600.00 Php
Php
Checked by:
Design Coordinates, Inc.
Construction Project Managers
__________________________
Gerry Vince
Construction
__________________________
Cid V. Orbeta
Construction Project Manager
(21,984.00)
(10,896.00)
(518,818.85)
sets
DCI EVALUATION
ADDITIVE
UNIT COST
Php
Php
Php
Php
Php
Php
800.00
200.00
600.00
320.00
320.00
160.00
TOTAL AMOUNT
Php
Php
Php
Php
Php
Php
11,752.80
600.00
1,234.80
9,402.24
1,920.00
5,661.12
Php
Php
79,450.15
75,800.40
Php
Php
158,900.30
75,800.40
Php
Php
Php
Php
Php
Php
800.00
200.00
600.00
320.00
160.00
160.00
Php
Php
Php
Php
Php
Php
13,516.80
726.00
969.60
10,813.44
517.12
5,923.84
Php
159,335.80
Php
159,335.80
DEDUCTIVE
UNIT COST
ADDITIVE
QTY
UNIT
TOTAL AMOUNT
-36.11
Php
800.00
Php
0.84
Php
600.00
Php
1.00
2.00
sets
sets
Php
Php
51,156.00
51,156.00
Php
Php
QTY
(28,888.00) 14.69
3.00
(504.00) 2.06
29.38
29.38
17.69
(51,156.00)
(102,312.00)
2.00
1.00
-18.71
Php
800.00
Php
2.42
18.71
2.42
-21.13
m
m
m
m
Php
Php
Php
Php
600.00
320.00
160.00
360.00
Php
Php
Php
Php
2.00
2.00
2.00
2.00
nos
nos.
nos.
nos.
Php
Php
Php
Php
57,750.00
24,750.00
57,750.00
24,750.00
Php
Php
Php
Php
(14,965.28) 16.90
3.63
(1,452.00) 1.62
(5,986.11) 33.79
(387.20) 3.23
(7,606.80) 18.51
UNIT
m
m
m
m
m
m
sets
sets
m
m
m
m
m
m
(115,500.00)
(49,500.00)
(115,500.00)
(49,500.00)
1.00
Php
94,060.20
Php
188,120.40
2.00
-28
-0.84
Php
645,194.66
Php
126,375.81
m
m
Php
Php
800.00
600.00
Php
Php
Php
(22,400.00)
(504.00)
(566,161.39)
Conforme:
Megawide Construction Corp.
General Contractor
Conforme:
Megawide Construction Corp.
General Contractor
__________________________
Katherine Joy Resplandor
Quantity Surveyor
__________________________
Nestor C. Castro
Project In-Charge
sets
RECONCILED COST
SRP3-WAO-CP01-036
RECONCILED COST
ADDITIVE
UNIT COST
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
800.00
200.00
600.00
320.00
320.00
360.00
TOTAL AMOUNT
Php
Php
Php
Php
Php
Php
79,450.15 Php
75,800.40 Php
800.00
200.00
600.00
320.00
160.00
360.00
Php
Php
Php
Php
Php
Php
157,178.90 Php
11,752.80
600.00
1,234.80
9,402.24
1,920.00
6,368.40
DEDUCTIVE
UNIT COST
QTY
UNIT
TOTAL AMOUNT
-36.11
Php
800.00
Php
0.84
Php
600.00
Php
1.00
2.00
sets
sets
Php
Php
51,156.00
51,156.00
Php
Php
(28,888.00) 14.69
3.00
(504.00) 2.06
29.38
29.38
17.69
(51,156.00)
(102,312.00)
158,900.30
75,800.40
13,516.80
726.00
969.60
10,813.44
517.12
6,663.60
157,178.90
QTY
2.00
1.00
-18.71
Php
800.00
Php
2.42
18.71
2.42
-21.13
m
m
m
m
Php
Php
Php
Php
600.00
320.00
160.00
360.00
Php
Php
Php
Php
2.00
2.00
2.00
2.00
nos
nos.
nos.
nos.
Php
Php
Php
Php
57,750.00
24,750.00
57,750.00
24,750.00
Php
Php
Php
Php
(14,965.28) 16.90
3.63
(1,452.00) 1.62
(5,986.11) 33.79
(387.20) 3.23
(7,606.80) 18.51
UNIT
ADDITIVE
UNIT COST
800.00
200.00
600.00
320.00
320.00
360.00
TOTAL AMOUNT
m
m
m
m
m
m
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
11,752.80
600.00
1,234.80
9,402.24
1,920.00
6,368.40
sets
sets
Php
Php
79,450.15 Php
75,800.40 Php
158,900.30
75,800.40
m
m
m
m
m
m
Php
Php
Php
Php
Php
Php
800.00
200.00
600.00
320.00
160.00
360.00
Php
Php
Php
Php
Php
Php
13,516.80
726.00
969.60
10,813.44
517.12
6,663.60
Php
157,178.90 Php
157,178.90
(115,500.00)
(49,500.00)
(115,500.00)
(49,500.00)
1.00
Php
94,060.20 Php
188,120.40
2.00
-28
-0.84
Php
644,484.80
Php
78,323.41
m
m
Php
Php
800.00
600.00
Php
Php
Php
sets
Php
94,060.20 Php
188,120.40
(22,400.00)
(504.00)
(566,161.39)
Php
644,484.80
Php
78,323.41
RECONCILED COST
SRP3-WAO-CP01-036
Date
Project
Subject
:
:
:
April 24 , 2012
Sea Residences Phase 3
COST BREAKDOWN
DESCRIPTION
DEDUCTIVE
UNIT COST
QTY
UNIT
0.54
68.585
68.585
31.17
37.415
2.00
2.00
m
m
m
m
m
sets
sets
Php
Php
Php
Php
Php
Php
Php
4,250.00
800.00
700.00
160.00
360.00
29,865.00
51,156.00
0.54
16.94
20.57
m
m
m
Php
Php
Php
4,250.00
800.00
360.00
2.00
sets
Php
165,000.00
i. demolition of zocalo
Cid V. Orbeta
Construction Project Manager
Cost
Breakd
own
Per
SMSRWAOCP02-049
Cost Breakdown
DCI
DEDUCTIVE
TOTAL AMOUNT PER UNIT
Php
Php
Php
Php
Php
Php
Php
2,314.13
54,868.00
48,009.50
4,987.20
13,469.40
59,730.00
102,312.00
Php
Php
Php
2,314.13
13,552.00
7,405.20
Php
330,000.00
QTY
UNIT
UNIT COST
ADDITIVE
TOTAL AMOUNT PER UNIT
21.26
Php
800.00 Php
17,008.00
21.26
21.26
m
m
Php
Php
160.00 Php
360.00 Php
3,401.60
7,653.60
13.42
1.68
m
m
Php
186,954.26
335.40
19.38
19.38
19.38
m
m
m
Php
Php
Php
800.00 Php
360.00 Php
160.00 Php
15,505.60
6,977.52
3,101.12
16.97
2.63
m
m
236,451.98
36,593.76
2.42
Php
638,961.55
Php
200.00 Php
Php
Php
484.80
514,467.64
(124,493.91)
Date
Project
Subject
:
:
:
Cost Breakdow
April 24 , 2012
Sea Residences Phase 3
COST BREAKDOWN
1
2
DESCRIPTION
Prepared by:
Design Coordinates, Inc.
Construction Project Managers
Cid V. Orbeta
Construction Project Manager
QTY
UNIT
13.2
33.44
lm
m
APG
DEDUCTIVE
UNIT COST
Php
Php
571.07
1,613.18
Cost
Breakd
own
Per
SMSRWAOCP02-049
Cost Breakdown
APG
DEDUCTIVE
TOTAL AMOUNT PER UNIT
Php
Php
Php
7,538.11
53,944.74
61,482.85
Date
Project
Subject
:
:
:
April 24 , 2012
Sea Residences Phase 3
COST BREAKDOWN
DESCRIPTION
DEDUCTIVE
UNIT COST
QTY
UNIT
0.54
68.585
68.585
31.17
37.415
2.00
2.00
m
m
m
m
m
sets
sets
Php
Php
Php
Php
Php
Php
Php
4,250.00
800.00
700.00
160.00
360.00
29,865.00
51,156.00
0.54
16.94
20.57
m
m
m
Php
Php
Php
4,250.00
800.00
360.00
2.00
sets
Php
165,000.00
Cid V. Orbeta
Construction Project Manager
Cost
Breakd
own
Per
SMSRWAOCP02-049
Cost Breakdown
DCI
DEDUCTIVE
TOTAL AMOUNT PER UNIT
Php
Php
Php
Php
Php
Php
Php
2,314.13
54,868.00
48,009.50
4,987.20
13,469.40
59,730.00
102,312.00
Php
Php
Php
2,314.13
13,552.00
7,405.20
Php
330,000.00
QTY
UNIT
ADDITIVE
UNIT COST
0.54
18.42
m
m
Php
Php
4,250.00
800.00
Php
Php
2,295.00
14,736.00
22.05
22.05
m
m
Php
Php
160.00
360.00
Php
Php
3,528.00
7,938.00
12.41
Php
15,894.31
Php
197,248.40
0.54
18.35
21.98
21.98
m
m
m
m
Php
Php
Php
Php
4,250.00
800.00
360.00
160.00
Php
Php
Php
Php
2,314.13
14,680.00
7,912.80
3,516.80
21.53
2.46
m
m
Php
Php
15,894.31
9,286.94
Php
Php
342,125.04
22,845.87
Php
638,961.55
Php
Php
619,140.04
(19,821.51)
Date
Project
Subject
:
:
:
April 24 , 2012
Sea Residences Phase 3
COST BREAKDOWN
DESCRIPTION
DEDUCTIVE
UNIT COST
QTY
UNIT
0.54
68.585
68.585
31.17
37.415
2.00
2.00
m
m
m
m
m
sets
sets
Php
Php
Php
Php
Php
Php
Php
4,250.00
800.00
700.00
160.00
360.00
29,865.00
51,156.00
0.54
16.94
20.57
m
m
m
Php
Php
Php
4,250.00
800.00
360.00
2.00
sets
Php
165,000.00
Cid V. Orbeta
Construction Project Manager
Cost
Breakd
own
Per
SMSRWAOCP02-049
Cost Breakdown
DCI
DEDUCTIVE
TOTAL AMOUNT PER UNIT
Php
Php
Php
Php
Php
Php
Php
2,314.13
54,868.00
48,009.50
4,987.20
13,469.40
59,730.00
102,312.00
Php
Php
Php
2,314.13
13,552.00
7,405.20
Php
330,000.00
QTY
UNIT
ADDITIVE
UNIT COST
18.68
Php
800.00
Php
14,944.00
18.68
18.68
m
m
Php
Php
160.00
360.00
Php
Php
2,988.80
6,724.80
14.14
Php
15,894.31
Php
224,681.98
19.20
19.20
19.20
m
m
m
Php
Php
Php
800.00
360.00
160.00
Php
Php
Php
15,360.00
6,912.00
3,072.00
26.04
2.46
m
m
Php
Php
15,894.31
9,286.94
Php
Php
413,808.39
22,845.87
Php
638,961.55
Php
711,337.84
Php
72,376.29
Date
Project
Subject
:
:
:
Cost Brekdown
March 1 , 2012
Sea Residences Phase 2
COST BREAKDOWN
DESCRIPTION
FICEMBOARD
a. 12mm Ficemboard
b. Sealant application
c. Painting Works @ External wall
c. Painting Works @ Internal wall
QTY
UNIT
0.17
1
0.08
0.08
m
tube
m
m
TOTAL
Total Amount of Ficemboard
Prepared by:
Design Coordinates, Inc.
Construction Project Managers
Cid V. Orbeta
Construction Project Manager
76 units of 1HP
UNIT COST
Php
Php
Php
Php
700.00
260.00
360.00
160.00
Cost
Breakd
own
Per
SMSRWAOCP02-049
Cost Brekdown
Php
Php
Php
Php
115.50
260.00
29.70
13.20
Php
418.40
Php
31,798.40
Date
Project
Subject
Reference
:
:
:
:
A.
DESCRIPTION
CIVIL
A.1
A.2
A.3
A.4
WORKS
Reinforced Concrete, 3000psi
Reinforcement - 10mm
Concrete Drilled & Filled w/ Concrete Epoxy
Chipping of existing slab
A.5
A.6
QTY
U/C
10.33
177.00
26.00
56.05
28.26
1.00
TOTAL AMOUNT
Conforme:
Megawide Construction
General Contractor
Cid V. Orbeta
Construction Project Manager
Ranie Montenegro
Cost Engineer
UNIT
Amount
U/C
MCC PROPOSAL
LABOR
MATERIAL
Amount
U/C
Amount
m
kgs.
holes
m
Php
Php
Php
3,650.00 Php
30.50 Php
364.00 Php
37,704.50
5,398.50
9,464.00
Php
Php
Php
Php
600.00
6.00
156.00
312.50
Php
Php
Php
Php
6,198.00
1,062.00
4,056.00
17,515.63
Php
400.00 Php
11,304.00
Php
100.00
Php
2,826.00
Php
15,000.00
Php
15,000.00
Php
46,657.63
lot
Php
Php
Montenegro
63,871.00
DCI EVALUA
TOTAL
U/C
ADDITIVE
Amount
QTY
UNIT
m
kgs.
holes
m
lot
Php
Php
Php
Php
4,250.00
36.50
520.00
312.50
Php
Php
Php
Php
43,902.50
6,460.50
13,520.00
17,515.63
Php
Php
Php
Php
43,902.50
6,460.50
13,520.00
17,515.63
Php
500.00
Php
14,130.00 Php
14,130.00
10.33
177.00
26.00
28.00
28.26
Php
15,000.00
Php
15,000.00 Php
15,000.00
1.00
Php
110,528.63
Php
Php
110,528.63
110,528.63
Cost Breakdown
Per SMSR-CP02-SD-475
DCI EVALUATION
RECONCILED
UNIT COST
ADDITIVE
QTY
UNIT
m
kgs.
holes
m
Php
Php
Php
Php
Php
4,250.00
36.50
468.00
281.25
450.00
Php
Php
Php
Php
43,902.50
6,460.50
12,168.00
7,875.00
Php
12,717.00
10.33
177.00
26.00
28.00
28.26
Php
10,000.00
Php
10,000.00
1.00
Php
93,123.00
Php
93,123.00
UNIT COST
Php
Php
Php
Php
Php
4,250.00
36.50
468.00
281.25
450.00
lot
Php
10,000.00
Cost Breakdown
Per SMSR-CP02-SD-475
RECONCILED
ADDITIVE
Php
Php
Php
Php
43,902.50
6,460.50
12,168.00
7,875.00
Php
12,717.00
Php
10,000.00
Php
93,123.00
Php
93,123.00