8/19/2019 Combined Units Costing for Sir Jojo

1/45

Date: August 10, 2011

Project: Sea Residences Phase 3

Subject: COST EA!"AT#O$

COST %REA&DO'$ $O( 001

#TE) DESCR#PT#O$ DED"CT#E

T- "$#T "$#T COST

#$ %ET'EE$ "$#T 1.11/ 1.12/

1 Provide door opening

between units 1412F and 1411F

1.1 Deletion of CHB Wall   1.89 s! P"p #1$.$$ P"p

1.2 Painting to CHB wall &.#8 s!  P"p 1'$.$$ P"p

1.& (e)ti*)ation of de!olis"ed wall

+ti,ener )olu!n

and lintel bea!

For!wor-s +ti,ener )olu!n

and lintel bea!

Painting to sti,ener )olu!n% lintel bea!

1.4 '$$0'$$!! "o!ogenous tiles to

de!olis"ed partition area

"$#T 1.12/

1 Deletion of Floor and Wall iles at B

&$$!!0&$$!! 3itri*ed Cera!i) iles FF85 &.24 s!  P"p ##$.$$ P"p&$$!!0&$$!! 6la7ed Cera!i) iles WF1&5 12.49 s!  P"p ##$.$$ P"p

dditional tiles at re!oved stru)tures

'$$0'$$!! "o!ogenous tiles to

re!oved B

2 Deletion of B Walls

2.1 4 CHB Wall   1#.41 s!  P"p #1$.$$ P"p

2.2 Painting to CHB Wall   24.#2 s!  P"p 1'$.$$ P"p

8/19/2019 Combined Units Costing for Sir Jojo

2/45

& Deletion of plu!bing *0tures

and a))essories

&.1 Water )loset labor onl:5   1.$$ unit  P"p 4$$.$$ P"p

&.2 ;avator:labor onl:5   1.$$ unit  P"p 2$$.$$ P"p

&%& +"ower +et labor onl:5   1.$$ unit  P"p &/$.$$ P"p

&%4 +oap "older labor onl:5   1.$$ unit  P"p &$$.$$ P"p

&%/ Fa)ial

8/19/2019 Combined Units Costing for Sir Jojo

3/45

Painting to sti,ener )olu!n% lintel bea!

1.4 '$$0'$$!! "o!ogenous tiles to

de!olis"ed partition area for 1412F5

"$#T 1.1./

1 Deletion of Furnitures% Fittings

Plu!bing Fi0tures labor onl:5

#.1 -it)"en )ounter >15 labor onl:5   1.$$ unit P"p 1%2$$.$$ P"p

#.& over"ead )abinets labor onl:5   1.$$ unit P"p 1%$#8.$$ P"p

#.4 under )ounter )abinet labor onl:5   1.$$ unit P"p 1%1&1.9$ P"p

#./ -it)"en sin- for turnover to unit bu:er5   1.$$ unit P"p 4/$.$$ P"p

#.' )oo- top 2burner labor onl:5   1.$$ unit P"p /$$.$$ P"p

#.# range"ood ?lba !odel ;D'$1 @ labor onl:5   1.$$ unit P"p 4$$.$$ P"p

#.8 6rease rap labor onl:5   1.$$ unit P"p #9&.$$ P"p

2 dditional '$$0'$$!! "o!ogenous tiles to

de!olis"ed -it)"en area

 otal !ount P"p

noteA unit )ost was based on t"e approved B= for P"ase &

Prepared b:A )"e)-ed b:A

Proceso Pa+acio r( Cid ( Orbeta

Constru)tion Proe)t r)"ite)t Constru)tion Proe)t

8/19/2019 Combined Units Costing for Sir Jojo

4/45

ADD#T#E

 "$#T COST ADD#T#E

P"p '$$.$$ P"p 81'.$$

P"p 4'$.$$ P"p 2%&18.4$

P"p '$$.$$ P"p 1%$&2.$$

P"p 1'$.$$ P"p &$2.4$

P"p 1%2/$.$$ P"p 112./$

P"p 1%$/$.$$ P"p &%4$2.$$

8/19/2019 Combined Units Costing for Sir Jojo

5/45

 P"p 1%$/$.$$ P"p 1%'/9.$$

P"p '$$.$$ P"p 81'.$$

P"p '$$.$$ P"p 2%2'8.$$

8/19/2019 Combined Units Costing for Sir Jojo

6/45

 P"p 1'$.$$ P"p 1%$81.'$

P"p 1%$/$.$$ P"p 94./$

P"p 1%$/$.$$ P"p 1%'/9.$$

P"p 1/%/'1.4$

A)O"$T   &/%4&9.#1

8/19/2019 Combined Units Costing for Sir Jojo

7/45

Date: )a 23, 2011

Project: Sea Residences Phase 3

Subject: COST EA!"AT#O$

PER 'AO $O( SRP3'AOCP01002 dated 1. Augus

COST %REA&DO'$ %ASED O$ APPROED 'OR& A"T4OR#5AT#O$

#TE) DESCR#PT#O$

 

1

1.1 Deletion of CHB Wall

1.2 Painting to CHB wall

1.& (e)ti*)ation of de!olis"ed wall

+ti,ener )olu!n and lintel bea!

For!wor-s

dditional CHB wall

Painting to sti,ener )olu!n% lintel bea!

1.4 '$$0'$$!! "o!ogenous tiles to

de!olis"ed partition area

 otal !ount

Tota+ $et

noteA unit )ost was based on t"e approved B= for P"ase &

Prepared b:A

Proceso Pa+acio r(

Constru)tion Proe)t r)"ite)t

Design Coordinates% n).

$411D and $412DProvide door opening onl: 41 widt" 0 88"ieg"t5 in between units.

8/19/2019 Combined Units Costing for Sir Jojo

8/45

Date: )a 20, 2011

Project: Sea Residences Phase 3

Subject: COST EA!"AT#O$

PER 'AO $O( SRP3'AOCP01003 dated 06 Se7te8ber 2010

COST %REA&DO'$ %ASED O$ APPROED 'OR& A"T4OR#5AT#O$ ORDER $O( 003

#TE) DESCR#PT#O$ DED"CT#E

T- "$#T "$#T COST

1

1.1 De+etion o9 C4% 'a++ '.94 s! P"p 8$$.$$ P

Painting to CHB wall 1&.8# s! P"p 1'$.$$ P

1.2 De+etion o9 /urnitures, /ittings P+u8bing /itures

1.2.1 >it)"en +in- labor onl:5 1.$$ unit P"p '$$.$$ P

1.2.2 (ange"ood ?lba !odel ;D'$1 @ labor onl:5 1.$$ unit P"p 4$$.$$ P

1.2.& Coo- top 2burner labor onl:5 1.$$ unit P"p /$$.$$ P

1.2.4

8/19/2019 Combined Units Costing for Sir Jojo

9/45

RECO$C#!ED COST

ADD#T#E DED"CT#E

"$#T "$#T COST ADD#T#E T- "$#T "$#T COST DED"CT#E T-

1.89 s! P"p 8$$.$$ P"p 1%/12.$$

&.#8 s! P"p 1'$.$$ P"p '$4.8$

P"p P"p 2%11'.8$

D?DC3?  Ph7 ;11,e++ ?( Corte@

Proe)t

8/19/2019 Combined Units Costing for Sir Jojo

10/45

 ADD#T#E

P"p

Ph7 ;2,11

8/19/2019 Combined Units Costing for Sir Jojo

11/45

Date: )a 23, 2011

Project: Sea Residences Phase 3

Subject: COST EA!"AT#O$

PER 'AO $O( SRP3COCP0100. dated 0 August 2010

COST %REA&DO'$ %ASED O$ APPROED 'OR& A"T4OR#5AT#O$ ORDER $O( 001 $O( 0

#TE) DESCR#PT#O$

T- "$#T "

1  "ere will be a 212 )! 0 92 )! door opening onl: in between 1/2$D and 1/21D

1.1 Deletion of CHB Wall   1.9/ s! P"p

Painting to CHB wall &.9$ s!  P"p

2 CHB partitions between t"e said units s"all not be installed

2(1 De+etion o9 /urnitures, /ittings P+u8bing /itures

2.1.1 -it)"en )ounter of $911F% $91/F and $91'F labor onl:5   &.$$ units P"p

2.1.2 over"ead )abinets of $911F% $91/F and $91'F labor onl:5 &.$$ units P"p

2.1.& -it)"en )ountertop of $914F and $91/F labor onl:5   2.$$ units P"p

2.1.4 -it)"en sin- for turnover to unit bu:er5 1.$$ unit P"p

2.1./ )oo- top for turnover to uit bu:er5   1.$$ unit P"p

2.1.' range"ood ?lba !odel ;D'$1 @ labor onl:5   1.$$ unit P"p

2.1.# sliding door and partition of $914F and $91'F labor onl:5   2.$$ units

2(2  BIs of $914B and $91/F labor onl:5

 otal !ount

noteA unit )ost was based on t"e approved B= for P"ase &

Prepared b:A )"e)-ed b:A

Proceso Pa+acio r( Cid ( Orbeta

Constru)tion Proe)t r)"ite)t Constru)tion Proe)t

8/19/2019 Combined Units Costing for Sir Jojo

12/45

8/19/2019 Combined Units Costing for Sir Jojo

13/45

8/19/2019 Combined Units Costing for Sir Jojo

14/45

Date: )a 23, 2011

Project: Sea Residences Phase 3

Subject: COST EA!"AT#O$

PER 'AO $O( SRP3COCP0100 dated 0 August 2010

COST %REA&DO'$ %ASED O$ APPROED 'OR& A"T4OR#5AT#O$ ORDER

#TE) DESCR#PT#O$

T- 

1 $424F and $42/F Provide door opening onl: in between units.

1.1 Deletion of CHB Wall   1.89

1.2 Painting to CHB wall &.#8

1.& (e)ti*)ation of de!olis"ed wall

+ti,ener )olu!n and lintel bea!

For!wor-s

dditional CHB wall

Painting to sti,ener )olu!n% lintel bea!

1.4 '$$0'$$!! "o!ogenous tiles to

de!olis"ed partition area

 otal !ount

noteA unit )ost was based on t"e approved B= for P"ase &

Prepared b:A )"e)-ed

Proceso Pa+acio r( Cid ( O

Constru)tion Proe)t r)"ite)t Constru)

Design Coordinates% n). Design C

8/19/2019 Combined Units Costing for Sir Jojo

15/45

  O( 001 $O( 001

DC# Esti8ate

DED"CT#E

"$#T "$#T COST DED"CT#E T- "$#T

s! P"p 8$$.$$ P"p 1%/12.$$

s!  P"p 1'$.$$ P"p '$4.8$

P"p 2%11'.8$

b:A

beta

tion Proe)t

8/19/2019 Combined Units Costing for Sir Jojo

16/45

ADD#T#E

 "$#T COST ADD#T#E T- "$#T

  1.89 s!

&.#8 s!

 P"p

oted b:A

!o>e++ Corte@

Proe)t

8/19/2019 Combined Units Costing for Sir Jojo

17/45

RECO$C#!ED COST

DED"CT#E ADD#T#E

 "$#T COST DED"CT#E T- "$#T "$#T COST

P"p 8$$.$$ P"p 1%/12.$$

P"p 1'$.$$ P"p '$4.8$

1.&' s! P"p '$$.$$

1.$2 s! P"p '$$.$$

1.98 s! P"p 1'$.$$

P"p 2%11'.8$

tion Corp.

Cost %readPer +(P2W=CP

8/19/2019 Combined Units Costing for Sir Jojo

18/45

 ADD#T#E

P"p 81'.$$

P"p '12.$$

P"p &1'.8$

P"p 1%#44.8$

o>n1$$1

8/19/2019 Combined Units Costing for Sir Jojo

19/45

Date: )a 23, 2011

Project: Sea Residences Phase 3

Subject: COST EA!"AT#O$

PER 'AO $O( SRP3COCP0100B dated 0 August 2010

COST %REA&DO'$ %ASED O$ APPROED 'OR& A"T4OR#5AT#O$ ORDER

#TE) DESCR#PT#O$

T- 

1 $918D and $919DProvide door opening onl: in between units.

1.1 Deletion of CHB Wall   1.89

Painting to CHB wall &.#8

1.& (e)ti*)ation of de!olis"ed wall

+ti,ener )olu!n and lintel bea!

For!wor-s

dditional CHB wall

Painting to sti,ener )olu!n% lintel bea!

1.4 '$$0'$$!! "o!ogenous tiles to

de!olis"ed partition area

 otal !ount

noteA unit )ost was based on t"e approved B= for P"ase &

Prepared b:A )"e)-ed

Proceso Pa+acio r( Cid ( O

Constru)tion Proe)t r)"ite)t Constru)

Design Coordinates% n). Design C

8/19/2019 Combined Units Costing for Sir Jojo

20/45

  O( 001 $O( 001

DC# Esti8ate

DED"CT#E

"$#T "$#T COST DED"CT#E T- "$#T

s! P"p 8$$.$$ P"p 1%/12.$$

s!  P"p 1'$.$$ P"p '$4.8$

P"p 2%11'.8$

b:A

beta

tion Proe)t

8/19/2019 Combined Units Costing for Sir Jojo

21/45

ADD#T#E

 "$#T COST ADD#T#E T- "$#T

  1.89 s!

&.#8 s!

 P"p

oted b:A

!o>e++ Corte@

Proe)t

8/19/2019 Combined Units Costing for Sir Jojo

22/45

RECO$C#!ED COST

DED"CT#E ADD#T#E

 "$#T COST DED"CT#E T- "$#T "$#T COST

P"p 8$$.$$ P"p 1%/12.$$

P"p 1'$.$$ P"p '$4.8$

1.&' s! P"p '$$.$$

1.$2 s! P"p '$$.$$

1.98 s! P"p 1'$.$$

P"p 2%11'.8$

tion Corp.

Cost %readPer +(P2W=CP

8/19/2019 Combined Units Costing for Sir Jojo

23/45

 ADD#T#E

P"p 81'.$$

P"p '12.$$

P"p &1'.8$

P"p 1%#44.8$

o>n1$$1

8/19/2019 Combined Units Costing for Sir Jojo

24/45

Date: )a 23, 2011

Project: Sea Residences Phase 3

Subject: COST EA!"AT#O$

PER 'AO $O( SRP3COCP0100 dated 0 August 2010

COST %REA&DO'$ %ASED O$ APPROED 'OR& A"T4OR#5AT#O$ ORDER

#TE) DESCR#PT#O$

T- 

1 $#24D and $#2/DProvide door opening onl: in between units.

1.1 Deletion of CHB Wall

1.2 Painting to CHB wall &.#8

1.& (e)ti*)ation of de!olis"ed wall

+ti,ener )olu!n and lintel bea!

For!wor-s

dditional CHB wall

Painting to sti,ener )olu!n% lintel bea!

1.4 '$$0'$$!! "o!ogenous tiles to

de!olis"ed partition area

2

2.1 Deletion of CHB Wall

2.2 Painting to CHB wall

2.& (e)ti*)ation of de!olis"ed wall+ti,ener )olu!n and lintel bea!

For!wor-s

dditional CHB wall

Painting to sti,ener )olu!n% lintel bea!

2.4 '$$0'$$!! "o!ogenous tiles to

de!olis"ed partition area

2./ sliding doors and partitions labor onl:5

1$24F and 1$2/F Provide door opening onl: 1.2 ! wide inbetween units.

8/19/2019 Combined Units Costing for Sir Jojo

25/45

&14$2F and 14$&FProvide door opening onl: in between units.

&.1 Deletion of CHB Wall

&.2 Painting to CHB wall

&.2 (e)ti*)ation of de!olis"ed wall

+ti,ener )olu!n and lintel bea!

For!wor-s

dditional CHB wall

Painting to sti,ener )olu!n% lintel bea!

&.4 '$$0'$$!! "o!ogenous tiles to

de!olis"ed partition area

414&1F and 14&2F Provide door opening onl: in between units.

4.1 Deletion of CHB Wall

4.2 Painting to CHB wall

4.& (e)ti*)ation of de!olis"ed wall

+ti,ener )olu!n and lintel bea!

For!wor-s

dditional CHB wall

Painting to sti,ener )olu!n% lintel bea!

4.4 '$$0'$$!! "o!ogenous tiles to

de!olis"ed partition area

 otal !ount

noteA unit )ost was based on t"e approved B= for P"ase &

Prepared b:A C"e)-ed

Proceso Pa+acio r( Cid ( O

Constru)tion Proe)t r)"ite)t Constru)

Design Coordinates% n). Design C

8/19/2019 Combined Units Costing for Sir Jojo

26/45

  O( 001

)CC PROPOSA!

DED"CT#E

"$#T "$#T COST DED"CT#E T- "$#T

s! P"p 1'$.$$ P"p '$4.8$

2.42 s!

1.82 s!

$.4& s!

2.41 s!

$.14 s!

8/19/2019 Combined Units Costing for Sir Jojo

27/45

 P"p '$4.8$

b:A

beta

tion Proe)t

8/19/2019 Combined Units Costing for Sir Jojo

28/45

$O( 001

ADD#T#E DED"CT#E

 "$#T COST ADD#T#E T- "$#T "$#T COST

1.89 s! P"p 8$$.$$

&.#8 s!  P"p 8$$.$$

P"p '$$.$$ P"p 1%4/2.$$

P"p '$$.$$ P"p 1%$92.$$

P"p #1$.$$ P"p &$/.&$

P"p 1'$.$$ P"p &8/.'$

P"p 1%2/$.$$ P"p 1#/.$$

2./4 s!  P"p 8$$.$$

/.$4 s!  P"p 8$$.$$

8/19/2019 Combined Units Costing for Sir Jojo

29/45

  1.89 s! P"p 8$$.$$

&.#8 s!  P"p 1'$.$$

1.89 s! P"p 8$$.$$

&.#8 s!  P"p 1'$.$$

P"p &%4$9.9$

pproved b:AG )"e)-ed b:A

Ranie %( )ontenegro Cid ( Orbeta

Cost ?ngineer Constru)tion Proe)t

8/19/2019 Combined Units Costing for Sir Jojo

30/45

DC# Esti8ate

ADD#T#E

 DED"CT#E T- "$#T "$#T COST

P"p 1%/12.$$

P"p &%$24.$$

P"p 2%$&2.$$

P"p 4%$&2.$$

8/19/2019 Combined Units Costing for Sir Jojo

31/45

 P"p 1%/12.$$

P"p '$4.8$

P"p 1%/12.$$

P"p '$4.8$

P"p 4%/&'.$$

8/19/2019 Combined Units Costing for Sir Jojo

32/45

DED"CT#E

 ADD#T#E T- "$#T "$#T COST

1.89 s! P"p 8$$.$$

&.#8 s! P"p 1'$.$$

8/19/2019 Combined Units Costing for Sir Jojo

33/45

 P"p

oted b:A

!o>e++ Corte@Proe)t

8/19/2019 Combined Units Costing for Sir Jojo

34/45

RECO$C#!ED COST

ADD#T#E

 DED"CT#E T- "$#T "$#T COST ADD#T#E

P"p 1%/12.$$

P"p '$4.8$

1.&' s! P"p '$$.$$ P"p 81'.$$

1.$2 s! P"p '$$.$$ P"p '12.$$

1.98 s! P"p 1'$.$$ P"p &1'.8$

Cost %reado>nPer +(P2W=CP$1$$1

8/19/2019 Combined Units Costing for Sir Jojo

35/45

 P"p 2%11'.8$ P"p 1%#44.8$

8/19/2019 Combined Units Costing for Sir Jojo

36/45

Date: )a 23, 2011

Project: Sea Residences Phase 3

Subject: COST EA!"AT#O$

PER 'AO $O( SRP3COCP01011 dated 0 August 2010

COST %REA&DO'$ %ASED O$ APPROED 'OR& A"T4OR#5AT#O$ ORDER

#TE) DESCR#PT#O$

T- 

1

1.1 Deletion of CHB Wall   1.89

Painting to CHB wall &.#8

1.& (e)ti*)ation of de!olis"ed wall

+ti,ener )olu!n and lintel bea!

For!wor-s

dditional CHB wall

Painting to sti,ener )olu!n% lintel bea!

1.4 '$$0'$$!! "o!ogenous tiles to

de!olis"ed partition area

 otal !ount

noteA unit )ost was based on t"e approved B= for P"ase &

Prepared b:A )"e)-ed

Proceso Pa+acio r( Cid ( O

Constru)tion Proe)t r)"ite)t Constru)

Design Coordinates% n). Design C

$8$2D and $8$&D Provide door opening onl: in betweenunits.

8/19/2019 Combined Units Costing for Sir Jojo

37/45

  O( 001 $O( 001

DC# Esti8ate

DED"CT#E

"$#T "$#T COST DED"CT#E T- "$#T

s! P"p 8$$.$$ P"p 1%/12.$$

s!  P"p 1'$.$$ P"p '$4.8$

P"p 2%11'.8$

b:A

beta

tion Proe)t

8/19/2019 Combined Units Costing for Sir Jojo

38/45

ADD#T#E

 "$#T COST ADD#T#E T- "$#T

  1.89 s!

&.#8 s!

 P"p

oted b:A

!o>e++ Corte@

Proe)t

8/19/2019 Combined Units Costing for Sir Jojo

39/45

RECO$C#!ED COST

DED"CT#E ADD#T#E

 "$#T COST DED"CT#E T- "$#T "$#T COST

P"p 8$$.$$ P"p 1%/12.$$

P"p 1'$.$$ P"p '$4.8$

1.&' s! P"p '$$.$$

1.$2 s! P"p '$$.$$

1.98 s! P"p 1'$.$$

P"p 2%11'.8$

tion Corp.

Cost %readPer +(P2W=CP

8/19/2019 Combined Units Costing for Sir Jojo

40/45

 ADD#T#E

P"p 81'.$$

P"p '12.$$

P"p &1'.8$

P"p 1%#44.8$

o>n1$$1

8/19/2019 Combined Units Costing for Sir Jojo

41/45

Date: )a 23, 2011

Project: Sea Residences Phase 3

Subject: COST EA!"AT#O$

PER 'AO $O( SRP3COCP01012 dated 0 August 2010

COST %REA&DO'$ %ASED O$ APPROED 'OR& A"T4OR#5AT#O$ ORDER

#TE) DESCR#PT#O$

T- 

1

1.1 Deletion of CHB Wall   1.89

Painting to CHB wall &.#8

1.& (e)ti*)ation of de!olis"ed wall

+ti,ener )olu!n and lintel bea!

For!wor-s

dditional CHB wall

Painting to sti,ener )olu!n% lintel bea!

1.4 '$$0'$$!! "o!ogenous tiles to

de!olis"ed partition area

 otal !ount

noteA unit )ost was based on t"e approved B= for P"ase &

Prepared b:A )"e)-ed

Proceso Pa+acio r( Cid ( O

Constru)tion Proe)t r)"ite)t Constru)

Design Coordinates% n). Design C

$&$2D and $&$&D Provide door opening onl: in betweenunits.

8/19/2019 Combined Units Costing for Sir Jojo

42/45

  O( 001 $O( 001

DC# Esti8ate

DED"CT#E

"$#T "$#T COST DED"CT#E T- "$#T

s! P"p 8$$.$$ P"p 1%/12.$$

s!  P"p 1'$.$$ P"p '$4.8$

P"p 2%11'.8$

b:A

beta

tion Proe)t

8/19/2019 Combined Units Costing for Sir Jojo

43/45

ADD#T#E

 "$#T COST ADD#T#E T- "$#T

  1.89 s!

&.#8 s!

 P"p

oted b:A

!o>e++ Corte@

Proe)t

8/19/2019 Combined Units Costing for Sir Jojo

44/45

RECO$C#!ED COST

DED"CT#E ADD#T#E

 "$#T COST DED"CT#E T- "$#T "$#T COST

P"p 8$$.$$ P"p 1%/12.$$

P"p 1'$.$$ P"p '$4.8$

1.&' s! P"p '$$.$$

1.$2 s! P"p '$$.$$

1.98 s! P"p 1'$.$$

P"p 2%11'.8$

tion Corp.

Cost %readPer +(P2W=CP

8/19/2019 Combined Units Costing for Sir Jojo

45/45

 ADD#T#E

P"p 81'.$$

P"p '12.$$

P"p &1'.8$

P"p 1%#44.8$

o>n1$$1