You are on page 1of 31

Date

Project
Subject

:
:
:

July 11 , 2012
Sea Residences Phase 3
RECONCILED COST

COST BREAKDOWN WALL AT MULTI PURPOSE


MCC COST PROPOSAL
ITEM

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

Total Amount (Additive)


Prepared by:
Design Coor
Construction

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

MCC COST PROPOSAL

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

COST BREAKDOWN WALL AT MULTI PURPOSE


ITEM

DESCRIPTION

WALL FACING AMENITIES


a. zocalo
b. 150 mm thk CHB
c. 12mm thk gypsum board
d. Painting Works @ Internal wall(WF1)
e. Painting Works @ External wall(WF9)
f. Ga#16 Galvanized steel panel with door closer(D28)
g. Double leaf glass door; (D-1)
h. Fixed window
i. demolition of zocalo
WALL FACING ROAD 23
a. zocalo
b. 150 mm thk CHB
c. Painting Works @ External wall(WF9)
d. Painting Works @ Internal wall(WF1)
e. Fixed window, 10mm thk clear tempered glass on powder
coated aluminum frames (W-42)
f. Fixed window
g. Awning window

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

Total Amount (Deductive)


Prepared by:
Design Coordinates, Inc.
Construction Project Managers

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

PHP 13,935.17 Php


200.00 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

PHP 13,935.17 Php


PHP 13,935.17 Php

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

COST BREAKDOWN WALL AT MULTI PURPOSE


ITEM

1
2

DESCRIPTION

6 MM thk Groove in Egshell Paint Finish


Wall in 18mm thk Gypsum board in Eggshell paint finish
Total Amount (Deductive)

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

COST BREAKDOWN WALL AT MULTI PURPOSE


ITEM

DESCRIPTION

WALL FACING AMENITIES


a. zocalo
b. 150 mm thk CHB
c. 12mm thk gypsum board
d. Painting Works @ Internal wall(WF1)
e. Painting Works @ External wall(WF9)
f. Ga#16 Galvanized steel panel with door closer(D28)
g. Double leaf glass door; (D-1)
h. Fixed window
WALL FACING ROAD 23
a. zocalo
b. 150 mm thk CHB
c. Painting Works @ External wall(WF9)
d. Painting Works @ Internal wall(WF1)
e. Fixed window, 10mm thk clear tempered glass on powder
coated aluminum frames (W-42)
f. Fixed window
g. Awning window

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

Total Amount DEDUCTIVE


Prepared by:
Design Coordinates, Inc.
Construction Project Managers

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

TOTAL AMOUNT PER UNIT

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

COST BREAKDOWN WALL AT MULTI PURPOSE


ITEM

DESCRIPTION

WALL FACING AMENITIES


a. zocalo
b. 150 mm thk CHB
c. 12mm thk gypsum board
d. Painting Works @ Internal wall(WF1)
e. Painting Works @ External wall(WF9)
f. Ga#16 Galvanized steel panel with door closer(D28)
g. Double leaf glass door; (D-1)
h. Fixed window
WALL FACING ROAD 23
a. zocalo
b. 150 mm thk CHB
c. Painting Works @ External wall(WF9)
d. Painting Works @ Internal wall(WF1)
e. Fixed window, 10mm thk clear tempered glass on powder
coated aluminum frames (W-42)
f. Fixed window
g. Awning window

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

Total Amount ADDITIVE


Prepared by:
Design Coordinates, Inc.
Construction Project Managers

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

TOTAL AMOUNT PER UNIT

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

COST BREAKDOWN FOR ACU OPENING FILLER


ITEM

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

TOTAL AMOUNT PER UNIT

Php
Php
Php
Php

115.50
260.00
29.70
13.20

Php

418.40

Php

31,798.40

Date
Project
Subject
Reference

:
:
:
:

April 12, 2011


Sea Residences Phase 1
COST EVALUATION
PER SMSR-CP02-WAO-04 dated February 14, 2011
PER SMSR-CP02-SD-475 dated February 14, 2011

Additional Cost due to proposed new slab slope @ Kiddie Pool


COST BREAKDOWN BASED ON SMSR-CP02-SD-475
ITEM

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

Application of Concrete Epoxy

A.6

Hauling of materials & housekeeping

QTY
U/C

10.33
177.00
26.00
56.05
28.26
1.00

TOTAL AMOUNT

TOTAL NET (ADDITIVE)AMOUNT


Prepared by:
Design Coordinates, Inc.
Construction Project Managers

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

wide Construction Corp.


al Contractor

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

You might also like