Combined Units Costing For Sir Jojo

Date:
Project:
August 10, 2011

Sea Residences Phase 3
Subject:
COST EVALUATION
COST BREAKDOWN
NO. 001
DCI Evaluate
ITEM
DESCRIPTION
DEDUCTIVE
QTY
UNIT
ADDITIVE
UNIT COST
DEDUCTIVE
QTY
UNIT
1.36
sqm
Formworks - Stiffener column
5.04
sqm
and lintel beam

Painting to stiffener column, lintel beam
1.72
sqm
1.89
sqm
0.09
sqm
3.24
sqm
IN BETWEEN UNIT 1411F & 1412F

1
Provide door opening
between units 1412F and 1411F
1.1
1.2
Deletion of CHB Wall

Painting to CHB wall
1.3
Rectification of demolished wall

Stiffener column
1.89
sqm
3.78
sqm
Php
Php
710.00
160.00
Php
1,341.90
Php
604.80
and lintel beam
1.4
600x600mm homogenous tiles to

demolished partition area
UNIT 1412F
1
Deletion of Floor and Wall Tiles at T&B
300mmx300mm Vitrified Ceramic Tiles (FF8)
3.24
300mmx300mm Glazed Ceramic Tiles (WF13)
12.49
sqm
sqm
Php
Php
770.00
770.00
Php
2,494.80
Php
9,617.30
Additional tiles at removed structures

removed T&B
2
Deletion of T&B Walls

2.1 4" CHB Wall
2.2 Painting to CHB Wall
17.41
sqm
Php
710.00
24.72
sqm
Php
160.00
Php
Php
12,361.10
3,955.20
Deletion of plumbing fixtures

and accessories
3.1
Water closet (labor only)
1.00
unit
Php
400.00
Php
400.00
1.00
1.00
unit
unit
Php
Php
200.00
350.00
Php
200.00
Php
350.00
Soap holder (labor only)

Facial Mirror (labor only)
1.00
unit
Php
300.00
1.00
unit
Php
400.00
Php
Php
300.00
400.00
Tissue Holder (labor only)
1.00
unit
Php
300.00
Php
300.00
3.2
Lavatory(labor only)
3,3
Shower Set (labor only)
3,4
3,5
3,6
4
Deletion of T&B Door (D-14)
1.00
unit
Php
1,000.00
Php
1,000.00
Deletion of Floor and Shower Drain
2.00
unit
Php
667.00
Php
1,334.00
Deletion of outlets
6.1
Outlet for heater
1.00
unit
6.2
Outlet for Washing Machine
1.00
unit
1.00
unit
Php
785.00
Php
785.00
unit
unit
Php
Php
1,200.00
1,078.00
Php
1,200.00
Php
1,078.00
unit
Php
1,131.90
Php
1,131.90
Php
Php
600.00
500.00
Php
350.00
Php
800.00
Deletion of Hose Bibb
Deletion of Furnitures, Fittings &

Plumbing Fixtures (labor only)
7.1
kitchen counter (K -1) (labor only)
1.00
7.3
overhead cabinets (labor only)
7.4
under counter cabinet (labor only)
1.00
1.00
7.5
7.6
kitchen sink (for turnover to unit buyer)

cook top 2-burner (for turnover to uit buyer)
1.00
unit
Php
600.00
1.00
unit
Php
500.00
7.7
rangehood - Elba model AL-D601 X (labor only)
7.8
Grease Trap (labor only)
1.00
1.00
unit
unit
Php
Php
350.00
800.00

demolished kitchen area
9
1.58
sqm
1.36
3.78
sqm
sqm
Deletion of Sliding Door (D-16)

(for turnover to unit buyer)
1.00
unit
Php
2,397.51
Php
2,397.51
1.89
sqm
710.00
160.00
1,341.90
sqm
Php
Php
Php
3.78
Php
604.80
UNIT 1412F & 1414F

1
Provide door opening

between units 1412F and 1414F
1.1
1.2
1.3

Stiffener column and lintel beam
Formworks
1.4
6.76
sqm

demolished partition area (for 1412F)
0.09
sqm
1.58
sqm
UNIT 1414F
1
Deletion of Furnitures, Fittings &

Plumbing Fixtures (labor only)
7.1
kitchen counter (K-1) (labor only)
1.00
7.3
overhead cabinets (labor only)
7.4
under counter cabinet (labor only)
1.00
1.00
7.5
7.6
kitchen sink (for turnover to unit buyer)

cook top 2-burner (labor only)
7.7
7.8
unit
unit
Php
Php
1,200.00
1,078.00
Php
1,200.00
Php
1,078.00
unit
Php
1,131.90
Php
1,131.90
1.00
unit
Php
450.00
1.00
unit
Php
500.00
Php
Php
450.00
500.00
rangehood - Elba model AL-D601 X (labor only)
1.00
Php
Php
400.00
793.00
400.00
1.00
unit
unit
Php
Grease Trap (labor only)
Php
793.00
Additional 600x600mm homogenous tiles to

demolished kitchen area
Total Amount
Php
51,001.11
TOTAL DEDUCTIVE AMOUNT
note:
unit cost was based on the approved BOQ for Phase 3
Prepared by:
checked by:
Proceso Palacio Jr.
Cid V. Orbeta
Construction Project Architect

Design Coordinates, Inc.
Construction Project Manager

ate
ADDITIVE
UNIT COST
ADDITIVE
Php
600.00
Php
816.00
Php
460.00
Php
2,318.40
Php
Php
600.00
160.00
Php
Php
1,032.00
302.40
Php
1,250.00
Php
112.50
Php
1,050.00
Php
3,402.00
Php
1,050.00
Php
1,659.00
Php
600.00
Php
816.00
Php
600.00
Php
2,268.00
Php
160.00
Php
1,081.60
Php
1,050.00
Php
94.50
Php
1,050.00
Php
1,659.00
DEDUCTIVE AMOUNT
Php
15,561.40
35,439.71
Date:
May 23, 2011
Project:
Subject:
COST EVALUATION
PER WAO NO. SRP3-WAO-CP01-002 dated 14 August 2010
COST BREAKDOWN BASED ON APPROVED WORK AUTHORIZATION ORDER NO. 002

RECONCILED COST
ITEM
DESCRIPTION
DEDUCTIVE
QTY
0411D and 0412D-Provide door opening only (41" width x 88"

hieght) in between units.
1.1
1.2

1.3
###
###
###
Formworks
###
Additional CHB wall

1.4
###

Total Amount
Total Net
note:
Prepared by:
Proceso Palacio Jr.

###
DEDUCTIVE
Date:
May 20, 2011
Project:
Subject:
COST EVALUATION
PER WAO NO. SRP3-WAO-CP01-003 dated 07 September 2010

DCI EVALUATION
ITEM
DESCRIPTION
DEDUCTIVE
QTY
UNIT
DEDUCTIVE
1511F and 1512F -deletion of wall partition between units; Not to install kitchen
counter, under cabinets, sink, cook top and range hood at 1512F.
1.1

6.94
sqm
Php
800.00
Php
5,552.00
13.87
sqm
Php
160.00
Php
2,219.20
1.2
Deletion of Furnitures, Fittings & Plumbing Fixtures
1.2.1
Kitchen Sink (labor only)
1.00
unit
Php
600.00
Php
600.00
1.2.2
Rangehood - Elba model AL-D601 X (labor only)
1.00
unit
Php
400.00
Php
400.00
1.2.3
Cook top 2-burner (labor only)
1.00
unit
Php
500.00
Php
500.00
1.2.4
Modular Under Cabinet and Counter (labor only)
1.00
unit
Php
1,543.50
Php
1,543.50
1.2.5
Deletion of Grease Trap (labor only)
1.00
unit
Php
793.00
Php
793.00
Php
11,607.70
Total Amount
Total Net Amount
note:
AD
UNIT COST
unit cost were based on approved BOQ for Phase 3
Prepared by:;
checked by:
Proceso Palacio Jr.
Cid V. Orbeta
QTY
Cost Breakdown
Per SRP2-WAO-CP01-003
EVALUATION
RECONCILED COST
ADDITIVE
UNIT
DEDUCTIVE
UNIT COST
ADDITIVE
Php
DEDUCTIVE
UNIT
UNIT COST
1.89
sqm
Php
800.00
Php
1,512.00
3.78
sqm
Php
160.00
Php
604.80
Php
2,116.80
Php
(11,607.70)
DEDUCTIVE
QTY
UNIT
DEDUCTIVE
Noted by:
ADDITIVE
QTY
Lowell G. Cortez
Project Manager
Megawide Construction Corp.
UNIT COST
akdown
O-CP01-003
ADDITIVE
ADDITIVE
Php
Php
(2,116.80)
Cost Breakdown
Cost Breakdown
Date:
May 23, 2011
Project:
Subject:
COST EVALUATION
PER WAO NO. SRP3-CO-CP01-004 dated 05 August 2010
NO. 001
DCI Estimate
ITEM
DESCRIPTION
UNIT
UNIT COST
DEDUCTIVE
QTY
1.95
3.90
sqm
Php
Php
800.00
160.00
Php
1,560.32
sqm
Php
624.00
2.1.1 kitchen counter of 0911F, 0915F and 0916F (labor only)
3.00
units
Php
1,200.00
Php
2.1.2 overhead cabinets of 0911F, 0915F and 0916F (labor only)
3.00
units
Php
1,078.00
Php
2.1.3 kitchen countertop of 0914F and 0915F (labor only)
2.00
units
Php
1,200.00
Php
2,400.00
2.1.4 kitchen sink (for turnover to unit buyer)
1.00
unit
Php
600.00
Php
600.00
2.1.5 cook top (for turnover to uit buyer)
unit
Php
500.00
Php
500.00
2.1.6 rangehood - Elba model AL-D601 X (labor only)
1.00
1.00
Php
350.00
Php
350.00
2.1.7 sliding door and partition of 0914F and 0916F (labor only)
2.00
unit
units
UNIT
DEDUCTIVE
UNIT COST
ADDITIVE
QTY
UNIT
ADDITIVE
UNIT COST
DEDUCTIVE
QTY
UNIT
3,600.00
1.36
sqm
3,234.00
1.02
sqm
1.98
sqm
There will be a 212 cm x 92 cm door opening only in between 1520D and 1521D
1.89
3.78
sqm
Php
800.00
Php
1,512.00
sqm
Php
160.00
Php
604.80
CHB partitions between the said units shall not be installed

2.1
2.2
Deletion of Furnitures, Fittings & Plumbing Fixtures
Php
T&B's of 0914B and 0915F (labor only)

Total Amount
note:
ADDITIVE
QTY
1.1
2
RECONCILED COST
DEDUCTIVE
Php
12,868.32
Php
Php
Noted by:
Prepared by:
checked by:
Proceso Palacio Jr.
Cid V. Orbeta
Project Manager
Lowell Cortez
2,116.80
Date:
Project:
Subject:
May 23, 2011

COST EVALUATION

ITEM
DESCRIPTION
QTY
0424F and 0425F -Provide door opening only in between units.

1.1
1.2
1.3
1.4

Formworks
Additional CHB wall
1.89
3.78

Total Amount
note:
Prepared by:
checked by:
Proceso Palacio Jr.

Cid V. Orbeta
Construction Project
Design Coordinates
ORDER NO. 001
NO. 001
DCI Estimate
UNIT
sqm
sqm
DEDUCTIVE
UNIT COST
Php
Php
checked by:
Cid V. Orbeta
800.00
160.00
ADDITIVE
DEDUCTIVE
Php
Php
1,512.00
604.80
Php
2,116.80
QTY
UNIT
e
ADDITIVE
UNIT COST
DEDUCTIVE
ADDITIVE
QTY
1.89
3.78
Php
UNIT
sqm
sqm
Noted by:
Lowell Cortez
Project Manager
Cost Breakdown
RECONCILED COST
DEDUCTIVE
UNIT COST
Php
Php
e Construction Corp.
800.00
160.00
DEDUCTIVE
Php
Php
Php
ADDITIVE
UNIT COST
QTY
UNIT
1.36
1.02
sqm
sqm
Php
Php
600.00
600.00
1.98
sqm
Php
160.00
1,512.00
604.80
2,116.80
eakdown
AO-CP01-001
DITIVE
ADDITIVE
Php
Php
816.00
612.00
Php
316.80
Php
1,744.80
Date:
Project:
Subject:
May 23, 2011

COST EVALUATION

ITEM
DESCRIPTION
QTY
0918D and 0919D-Provide door opening only in between units.

1.1
1.3
1.4

Formworks
Additional CHB wall
1.89
3.78

Total Amount
note:
Prepared by:
checked by:
Proceso Palacio Jr.

Cid V. Orbeta
Design Coordinates
ORDER NO. 001
NO. 001
DCI Estimate
UNIT
sqm
sqm
DEDUCTIVE
UNIT COST
Php
Php
checked by:
Cid V. Orbeta
800.00
160.00
ADDITIVE
DEDUCTIVE
Php
Php
1,512.00
604.80
Php
2,116.80
QTY
UNIT
e
ADDITIVE
UNIT COST
DEDUCTIVE
ADDITIVE
QTY
1.89
3.78
Php
UNIT
sqm
sqm
Noted by:
Lowell Cortez
Project Manager
Cost Breakdown
RECONCILED COST
DEDUCTIVE
UNIT COST
Php
Php
800.00
160.00
DEDUCTIVE
Php
Php
Php
ADDITIVE
UNIT COST
QTY
UNIT
1.36
1.02
sqm
sqm
Php
Php
600.00
600.00
1.98
sqm
Php
160.00
1,512.00
604.80
2,116.80
eakdown
AO-CP01-001
DITIVE
ADDITIVE
Php
Php
816.00
612.00
Php
316.80
Php
1,744.80
Date:
Project:
Subject:
May 23, 2011

COST EVALUATION

ITEM
DESCRIPTION
QTY
0724D and 0725D-Provide door opening only in between units.

1.1
1.2
1.3
1.4

Formworks
Additional CHB wall
1024F and 1025F -Provide door opening only 1.2 m wide in

between units.
2.1
2.2
2.3
2.4
2.5

Formworks
Additional CHB wall
sliding doors and partitions (labor only)
3.78
1402F and 1403F-Provide door opening only in between units.

3.1
3.2
3.2
3.4

Formworks
Additional CHB wall
1431F and 1432F -Provide door opening only in between units.

4.1
4.2
4.3
4.4

Formworks
Additional CHB wall
Total Amount
note:
Prepared by:
Checked by:
Proceso Palacio Jr.

Cid V. Orbeta
Design Coordinates
ORDER NO. 001

MCC PROPOSAL
DEDUCTIVE
UNIT COST
UNIT
sqm
Php
160.00
ADDITIVE
DEDUCTIVE
Php
QTY
UNIT
2.42
1.82
0.43
2.41
sqm
sqm
sqm
sqm
0.14
sqm
604.80
Php
Checked by:
Cid V. Orbeta
604.80
NO. 001
L
ADDITIVE
UNIT COST
ADDITIVE
QTY
Php
Php
Php
Php
600.00
600.00
710.00
160.00
Php
Php
Php
Php
1,452.00
1,092.00
305.30
385.60
Php
1,250.00
Php
175.00
UNIT
1.89
3.78
sqm
2.54
5.04
DEDUCTIVE
UNIT COST
sqm
Php
Php
800.00
800.00
sqm
sqm
Php
Php
800.00
800.00
Php
1.89
3.78
sqm
1.89
3.78
sqm
sqm
sqm
Php
Php
800.00
160.00
Php
Php
800.00
160.00
3,409.90
Approved by:;
checked by:
Ranie B. Montenegro
Cost Engineer
Cid V. Orbeta
DCI Estimate
UCTIVE
DEDUCTIVE
Php
Php
1,512.00
3,024.00
Php
Php
2,032.00
4,032.00
QTY
UNIT
ADDITIVE
UNIT COST
Php
Php
1,512.00
604.80
Php
Php
1,512.00
604.80
Php
4,536.00
RECO
DITIVE
ADDITIVE
QTY
1.89
3.78
DEDUCTIVE
UNIT COST
UNIT
sqm
sqm
Php
Php
800.00
160.00
Php
Noted by:
Lowell Cortez
Project Manager
Cost Breakdown
RECONCILED COST
CTIVE
DEDUCTIVE
Php
Php
ADDITIVE
UNIT COST
QTY
UNIT
ADDITIVE
1.36
1.02
sqm
sqm
Php
Php
600.00
600.00
Php
Php
816.00
612.00
1.98
sqm
Php
160.00
Php
316.80
1,512.00
604.80
Php
2,116.80
Php
1,744.80
Date:
Project:
Subject:
May 23, 2011

COST EVALUATION

ITEM
DESCRIPTION
QTY
0802D and 0803D -Provide door opening only in between

units.
1.1
1.3
1.4

Formworks
Additional CHB wall
1.89
3.78

Total Amount
note:
Prepared by:
checked by:
Proceso Palacio Jr.

Cid V. Orbeta
Design Coordinates
ORDER NO. 001
NO. 001
DCI Estimate
UNIT
sqm
sqm
DEDUCTIVE
UNIT COST
Php
Php
checked by:
Cid V. Orbeta
800.00
160.00
ADDITIVE
DEDUCTIVE
Php
Php
1,512.00
604.80
Php
2,116.80
QTY
UNIT
e
ADDITIVE
UNIT COST
DEDUCTIVE
ADDITIVE
QTY
1.89
3.78
Php
UNIT
sqm
sqm
Noted by:
Lowell Cortez
Project Manager
Cost Breakdown
RECONCILED COST
DEDUCTIVE
UNIT COST
Php
Php
800.00
160.00
DEDUCTIVE
Php
Php
Php
ADDITIVE
UNIT COST
QTY
UNIT
1.36
1.02
sqm
sqm
Php
Php
600.00
600.00
1.98
sqm
Php
160.00
1,512.00
604.80
2,116.80
eakdown
AO-CP01-001
DITIVE
ADDITIVE
Php
Php
816.00
612.00
Php
316.80
Php
1,744.80
Date:
Project:
Subject:
May 23, 2011

COST EVALUATION

ITEM
DESCRIPTION
QTY
0302D and 0303D -Provide door opening only in between

units.
1.1
1.3
1.4

Formworks
Additional CHB wall
1.89
3.78

Total Amount
note:
Prepared by:
checked by:
Proceso Palacio Jr.

Cid V. Orbeta
Design Coordinates
ORDER NO. 001
NO. 001
DCI Estimate
UNIT
sqm
sqm
DEDUCTIVE
UNIT COST
Php
Php
checked by:
Cid V. Orbeta
800.00
160.00
ADDITIVE
DEDUCTIVE
Php
Php
1,512.00
604.80
Php
2,116.80
QTY
UNIT
e
ADDITIVE
UNIT COST
DEDUCTIVE
ADDITIVE
QTY
1.89
3.78
Php
UNIT
sqm
sqm
Noted by:
Lowell Cortez
Project Manager
Cost Breakdown
RECONCILED COST
DEDUCTIVE
UNIT COST
Php
Php
800.00
160.00
DEDUCTIVE
Php
Php
Php
ADDITIVE
UNIT COST
QTY
UNIT
1.36
1.02
sqm
sqm
Php
Php
600.00
600.00
1.98
sqm
Php
160.00
1,512.00
604.80
2,116.80
eakdown
AO-CP01-001
DITIVE
ADDITIVE
Php
Php
816.00
612.00
Php
316.80
Php
1,744.80

Combined Units Costing For Sir Jojo

Enviado por

Dados do documento

Título original

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

Combined Units Costing For Sir Jojo

Enviado por

Direitos autorais:

Formatos disponíveis

Date:

August 10, 2011

Formworks - Stiffener column

and lintel beam

IN BETWEEN UNIT 1411F & 1412F

Deletion of CHB Wall

Rectification of demolished wall

and lintel beam

600x600mm homogenous tiles to

300mmx300mm Glazed Ceramic Tiles (WF13)

Additional tiles at removed structures

Deletion of T&B Walls

Deletion of plumbing fixtures

Soap holder (labor only)

Tissue Holder (labor only)

Shower Set (labor only)

Deletion of T&B Door (D-14)

Deletion of Floor and Shower Drain

Outlet for heater

Outlet for Washing Machine

Deletion of Hose Bibb

Deletion of Furnitures, Fittings &

kitchen counter (K -1) (labor only)

overhead cabinets (labor only)

under counter cabinet (labor only)

kitchen sink (for turnover to unit buyer)

rangehood - Elba model AL-D601 X (labor only)

Grease Trap (labor only)

600x600mm homogenous tiles to

Deletion of Sliding Door (D-16)

UNIT 1412F & 1414F

Provide door opening

Deletion of CHB Wall

Painting to stiffener column, lintel beam

600x600mm homogenous tiles to

Deletion of Furnitures, Fittings &

kitchen counter (K-1) (labor only)

overhead cabinets (labor only)

under counter cabinet (labor only)

kitchen sink (for turnover to unit buyer)

rangehood - Elba model AL-D601 X (labor only)

Grease Trap (labor only)

Additional 600x600mm homogenous tiles to

unit cost was based on the approved BOQ for Phase 3

Proceso Palacio Jr.

Construction Project Architect

Construction Project Manager

May 23, 2011

Sea Residences Phase 3

COST BREAKDOWN BASED ON APPROVED WORK AUTHORIZATION ORDER NO. 002

0411D and 0412D-Provide door opening only (41" width x 88"

Deletion of CHB Wall

Rectification of demolished wall

Stiffener column and lintel beam

Additional CHB wall

600x600mm homogenous tiles to

unit cost was based on the approved BOQ for Phase 3

Proceso Palacio Jr.

May 20, 2011

Sea Residences Phase 3

COST BREAKDOWN BASED ON APPROVED WORK AUTHORIZATION ORDER NO. 003

Deletion of CHB Wall

Deletion of Furnitures, Fittings & Plumbing Fixtures