Beruflich Dokumente
Kultur Dokumente
ITEM
1
PARTICULAR
QTY
UNIT
TWO CENTRAL
MATERIAL LABOR UNIT COST
TOTAL
BELMONT
MATERIAL LABOR UNIT COST
TOTAL
Substructure
Formworks
Concrete
Rebar
571,965.41
51,068.34
12,456,078.81
m2
m3
kgs
219.84
470.16
700.00
6.00
690.00
700.00
6.00
394,656,131.52
35,747,838.00
74,736,472.86
219.84
470.16
700.00
6.32
690.00
700.00
6.32
394,656,131.52
35,747,838.00
78,722,418.08
Retaining Wall
Formworks
Concrete
Rebar
26,258.69
6,270.59
1,003,293.70
m2
m3
kgs
219.84
470.16
700.00
6.00
690.00
700.00
6.00
18,118,494.72
4,389,409.92
6,019,762.18
219.84
470.16
700.00
6.32
690.00
700.00
6.32
18,118,494.72
4,389,409.92
6,340,816.16
Superstructure
Formworks
Concrete
Rebar
726,648.55
60,554.05
12,110,809.20
m2
m3
kgs
219.84
470.16
700.00
6.00
690.00
700.00
6.00
501,387,500.88
42,387,832.20
72,664,855.20
219.84
470.16
700.00
6.32
690.00
700.00
6.32
501,387,500.88
42,387,832.20
76,540,314.15
TOTAL
PRELIMINARIES
TOTAL COST
COST PER M2
257,661.50 M2
1,150,108,297.48
1,158,290,755.63
365,020,482.06
365,020,482.06
1,515,128,779.54
1,523,311,237.69
5,880.31
5,912.06
Bidding
Budgetary estimate
Schematic estimate
Preliminary estimate
Working document
estimate
Construction estimate
PROJECT
PHASE
User Units
Square, Cubic Meter
Parametric
Modular
Combined
Quantity Survey
Bidding
X
X
X
X
X
X
X
X
X
X
X
X
Is this project
over/under budget?
Is it ahead of/behind
schedule?
Resource Planning
Cost estimating
Cost budgeting
Cost control
Delegation
Adjusting Leadership styles
Working with group and team
Qualitative assessment of
group performance
Creating a Project Culture
Culture of Stakeholders
LETTER OF
INVITATION
SUBMITTION
OF BID
NOTICE OF
AWARD
BIDDING
CLARIFICATORY
QTY SURVEY
COSTING
NEGOTIATION
START OF
CONTRACT
MOBILIZATION
PRE-CONSTRUCTION PLANNING
Paano natin gagawin?
Ano ba ang mga gagawin?
Saan ilalagay ang mga gamit?
Gaano kadami ang gagawin?
Kailan ba natin gagawin?
Sino ang mangangasiwa?
Sino-sino ang gagawa?
Anong gamit ang kakailanganin?
Kailan ba mamimili ng gagamitin?
Magkano ba natin gagawin?
Anong kailangan bago mapagawa?
Di ba maglalabolabo ang gagawin?
Paano masiguro na tama ang gawa?
Paano ligtas ang manggagawa?
Magkano ang kakailanganin pera?
Construction methodology
Scope of Works
Temporary Facilities
Rehashed Estimate
Master Schedule
Table of Organization
Manpower Schedule
Equipment Schedule
Procurement Schedule
Budget
Submittal Requirement Schedule
Coordinated Services Drawing
Quality Assurance Plan
Project Safety Plan
Cash Flow
PROJECT NAME
CIVIL and
STRUCTURA L WORKS
BULK EXCAVATION
including SOIL
PROTECTION WORKS
SOIL POISONING
DRYWALL PARTITIONS
REINFORCED
CONCRETE WORKS
(Forms, Rebars, Concrete)
WATERPROOFING and
DAMPPROOFING
BUILDING
SERVICES
ELECTRICAL WORKS
FINISHING WORKS
- Foundation
-Retaining and
Basement Walls
-Columns
- Beams/Girders and Slabs
- Lift Shaft and Shear Walls
- Stairs
- Ramps
- Cistern
- Others
STRUCTURA L STEEL
WORKS
MEP PIPESLEEVES
EXTERNAL WORK
- Pavement and
Driveways
- Sidewalk Cub
and Gutter
OTHERS
Exterior Works
- Exterior Painting and
Cladding/Finishing
- Doors and Windows
- Others
External Storm Drainage Sys.
- Curtain Walls & Windows
- Skylights & Canopies
Interior Works to BOH/
Service Areas/Basements
- Floor Finish
- Wall Finish
- Ceiling Finish
- Built-in Cabinets
- Doors and Windows
incl. Ironmongeries
- Others
FIT-OUT WORKS
Public/Amenities Areas
Administrative Area Residential
Unit(by Tenants) Others
Floor Finish
Wall Finish
Ceiling Finish
Doors and Windows
incl. Ironmongeries
Others
Substation/Transformer
HV & LV Switchgear
Main/Sub-Main Distribution
Power Distribution System
General Lighting and
Power/ Special Lighting
Genset & Automatic
Transfer Switch
Grounding System
Lightning Protection
System
Others
ELECTRICAL
SPECIALTY WORKS
MECHANICAL WORKS
Airconditioning System
- Split-Type System
Mechanical Ventilation
and Exhaust System
Pressurization System
Motor Control Centers
Pumps
Fuel Tanks
PLUMBING and
SANITARY WORKS
LANDSCAPING
WORKS
EXTERIOR
INTERIOR
SPECIALTY
WORKS
CARPARK CONTROL
SYSTEM
SWIMMING POOL
SYSTEM
GRAPHICS/SIGNAGES
Soil, Waste and
Ventilating System
Water Distribution
System (Hot & Cold)
Rainwater Disposal
System
Condensate Drainage
System
Sewer System
FIRE PROTECTION
SYSTEM
WINDOW CLEANING
SYSTEM
FURNITURES
FIXTURES
EQUIPMENTS
ACCOMPLISHMENT PROJECTIONS
1
10
11
May-08
Jun-08
Jul-08
Aug-08
Sep-08
Oct-08
Nov-08
Dec-08
Jan-09
Feb-09
Mar-09
SCOPE OF WORKS
PROJECT INFLOW
AMOUNT
A.
568,556,648.76
23.07%
B.
Structural Works
485,099,625.82
19.68%
C.
Architectural Works
1,131,410,783.24
45.90%
D.
80,400,788.17
3.26%
25,516,095.51
1.04%
F.
External Works
Attendance and Overhead for OSM
Rebar & Cement
Attendance for NSC's/NS
74,236,250.00
3.01%
814,124.21
G.
99,779,808.50
4.05%
1,094,251.90
2,465,000,000.00
100.00%
17,471,398.15
21,411,133.60
E.
TOTAL
PROJECTED
ACCOMPLISHMENT
CUMMULATIVE
Apr-08
15,757,462.52
15,757,462.52
13,267,398.83
13,267,398.83
13,378,868.16
13,378,868.14
13,267,398.83
13,267,398.83
13,267,398.83
13,267,398.83
13,267,398.83
1,969,867.72
5,909,603.17
10,722,840.22
18,052,086.16
21,061,411.18
21,668,544.97
21,668,544.97
21,668,544.97
21,668,544.97
25,568,883.06
22,877,286.84
25,531,347.98
25,531,347.98
25,531,347.98
39,321,623.74
325,755.49
116,158.27
325,755.49
325,755.49
950,743.88
1,771,823.50
804,472.98
804,472.98
1,139,759.00
1,139,759.00
1,344,915.62
814,124.21
814,124.21
1,046,731.12
1,046,731.13
1,849,883.41
2,687,665.98
2,123,812.38
1,916,705.00
1,899,694.30
1,094,251.90
1,094,251.90
1,406,895.30
1,406,895.30
2,486,400.00
3,612,450.75
2,854,583.74
2,576,213.88
2,553,350.07
26,340,528.92
34,835,324.62
38,665,729.25
62,953,987.04
67,571,881.50
66,585,446.90
66,099,969.65
83,955,865.63
0.64%
0.71%
0.87%
1.07%
1.41%
1.57%
2.55%
2.74%
2.70%
2.68%
3.41%
15,757,462.52
33,228,860.68
54,639,994.28
80,980,523.20
115,815,847.81
154,481,577.06
217,435,564.10
285,007,445.60
351,592,892.50
417,692,862.15
501,648,727.77
0.64%
1.35%
2.22%
3.29%
4.70%
6.27%
8.82%
11.56%
14.26%
16.94%
20.35%
493,000,000.00
2,363,619.38
2,620,709.72
3,211,670.04
3,951,079.34
5,225,298.69
13,523,938.24
12,590,797.41
13,514,376.30
13,317,089.38
13,219,993.93
16,791,173.13
Downpayment 1
246,500,000.00
1,575,746.25
1,747,139.82
2,141,113.36
2,634,052.89
3,483,532.46
3,866,572.93
6,295,398.70
6,757,188.15
6,658,544.69
6,609,996.97
8,395,586.56
Downpayment 2
123,250,000.00
787,873.13
873,569.91
1,070,556.68
1,317,026.45
1,741,766.23
1,933,286.46
3,147,699.35
3,378,594.07
3,329,272.35
3,304,998.48
4,197,793.28
Downpayment 3
123,250,000.00
1,933,286.46
3,147,699.35
3,378,594.07
3,329,272.35
3,304,998.48
4,197,793.28
RECOUPMENT
0.00
13,267,398.83
Recoupment to Adjust
RETENTION (10% ) MAX @
Retention Fund Limit of 5 %
PAYMENT SCHEDULE
5,790,792.39
124,625,965.74
1,575,746.25
1,747,139.82
2,141,113.36
2,634,052.89
3,483,532.46
AMOUNT
3,866,572.93
BILLING 1
6,757,188.15
BILLING 3
6,658,544.69
BILLING 4
6,609,996.97
BILLING 5
DOWNPAYMENT
493,000,000.00
(12,147,078.48)
(5,225,298.69)
(13,523,938.24)
(12,590,797.41)
(13,514,376.30)
RETENTION
124,625,965.74
(8,098,052.32)
(3,483,532.46)
(3,866,572.93)
(6,295,398.70)
(6,757,188.15)
2,464,999,999.99
80,980,523.20
PROGRESS BILLING
246,500,000.00
6,295,398.70
BILLING 2
NET VALUATION
60,735,392.40
EWT
TOTAL INFLOW
(4,401,785.71)
1,847,374,034.25
(2,200,892.86)
242,098,214.29
(1,084,560.58)
120,799,107.14
0.00
59,650,831.82
34,835,324.62
26,126,493.47
(2,667,437.39)
146,459,056.08
38,665,729.25
21,275,218.09
(379,914.61)
20,895,303.48
62,953,987.04
44,067,790.93
(786,924.84)
43,280,866.09
67,571,881.50
47,300,317.05
(844,648.52)
46,455,668.53
8,395,586.56
BILLING 6
(13,317,089.38)
(6,658,544.69)
66,585,446.90
46,609,812.83
(832,318.09)
45,777,494.74
PROJECT OUTFLOW
A.
568,556,648.76
25.09%
37,030,292.43
22,132,127.44
6,489,004.40
42,378,561.29
21,168,009.97
30,772,795.45
20,571,999.60
20,571,999.60
11,925,663.42
11,925,663.42
11,243,894.23
B.
Structural Works
381,881,951.28
16.85%
83,908,796.52
(12,946,593.18)
2,562,802.03
7,276,885.94
17,206,912.38
19,068,358.33
17,541,335.72
17,541,335.72
17,541,335.72
17,541,335.72
20,804,383.86
C.
Architectural Works
826,203,146.82
36.46%
6,605,249.00
5,794,690.69
29,293,070.51
57,906,172.32
14,645,943.01
21,128,432.99
21,388,662.30
25,321,991.15
D.
71,469,201.78
3.15%
25,516,095.51
1.13%
F.
External Works
Attendance and Overhead for OSM
Rebar & Cement
Attendance for NSC's/NS
74,236,250.00
3.28%
G.
54,040,000.00
2.38%
H.
114,040,070.16
5.03%
Tax
150,000,000.00
6.62%
958,871.96
1,063,168.24
1,302,908.74
1,602,871.94
2,119,796.63
2,265,943,364.31
100.00%
122,292,460.91
49,388,228.63
10,354,715.17
58,017,818.17
46,524,915.27
E.
39,139,526.13
394,500.00
154,250.00
-
235,505.60
-
689,624.20
689,624.20
689,624.20
689,624.20
689,624.20
2,379,366.99
2,379,366.99
2,379,366.99
2,379,366.99
1,903,493.59
1,576,721.25
1,576,721.25
1,576,721.25
1,576,721.25
1,576,721.25
5,031,858.82
6,384,238.05
4,327,644.06
3,745,036.44
6,676,171.04
3,745,036.44
2,352,884.13
3,830,871.42
4,111,879.20
4,051,852.75
4,022,310.53
5,108,876.20
86,702,198.84
110,880,329.56
65,844,514.03
63,038,033.77
66,199,855.45
70,394,020.93
183,231.60
INTEREST
TOTAL
COST / EXPENSES
CUMMULATIVE EXPENSES
NET (INFLOW-OUTFLOW)
LOAN AVAILMENTS
LOAN PAYMENTS
NET CASH BALANCE
%
Php
5.40%
5.40%
2.18%
7.58%
0.46%
8.03%
2.56%
10.59%
2.05%
12.65%
3.83%
16.47%
4.89%
21.37%
2.91%
24.27%
2.78%
27.05%
2.92%
29.98%
122,292,460.91
171,680,689.54
182,035,404.71
240,053,222.88
286,578,138.15
373,280,337.00
484,160,666.55
550,005,180.58
613,043,214.35
679,243,069.80
119,805,753.38
70,417,524.75
180,861,916.72
122,844,098.55
76,319,183.28
49,267,816.25
84,846,542.77
39,897,332.22
20,140,164.54
395,977.62
0.00
0.00
395,977.62
3.11%
33.08%
749,637,090.73
(24,220,548.57)
25,000,000.00
779,451.43
12
13
14
15
16
17
18
19
20
Apr-09
May-09
Jun-09
Jul-09
Aug-09
Sep-09
Oct-09
Nov-09
Dec-09
13,267,398.83
13,267,398.83
13,267,398.83
13,267,398.83
13,267,398.83
13,267,398.83
13,267,398.83
13,267,398.83
13,267,398.83
25,568,883.06
25,568,883.06
25,568,883.06
25,568,883.06
25,568,883.06
25,568,883.06
21,668,544.97
21,668,544.97
19,698,677.24
39,321,623.74
39,321,623.74
39,321,623.74
39,321,623.74
39,321,623.74
39,321,623.74
39,321,623.74
39,321,623.74
39,321,623.74
1,344,915.62
1,344,915.62
1,344,915.62
1,344,915.62
1,344,915.62
1,344,915.62
1,139,759.00
1,139,759.00
1,036,144.54
2,301,438.75
2,986,099.52
1,926,071.21
1,909,749.36
1,761,102.65
1,866,856.04
1,744,373.46
1,813,611.69
2,237,597.29
3,093,328.63
4,013,570.71
2,588,802.86
2,566,864.92
2,367,071.15
2,509,212.66
2,344,585.70
2,437,647.73
3,007,520.30
84,897,588.64
86,502,491.49
84,017,695.32
83,979,435.54
83,630,995.06
83,878,889.96
79,486,285.71
79,648,585.96
78,568,961.95
3.44%
586,546,316.42
23.79%
3.51%
673,048,807.90
27.30%
3.41%
757,066,503.23
30.71%
3.41%
841,045,938.76
34.12%
3.39%
924,676,933.82
37.51%
3.40%
1,008,555,823.79
40.92%
3.22%
1,088,042,109.49
44.14%
3.23%
1,167,690,695.46
47.37%
3.19%
1,246,259,657.40
50.56%
16,979,517.73
17,300,498.30
16,803,539.06
16,795,887.11
16,726,199.01
16,775,777.99
15,897,257.14
15,929,717.19
15,713,792.39
8,489,758.86
8,650,249.15
8,401,769.53
8,397,943.55
8,363,099.51
8,387,889.00
7,948,628.57
7,964,858.60
7,856,896.19
4,244,879.43
4,325,124.57
4,200,884.77
4,198,971.78
4,181,549.75
4,193,944.50
3,974,314.29
3,982,429.30
3,928,448.10
4,244,879.43
4,325,124.57
4,200,884.77
4,198,971.78
4,181,549.75
4,193,944.50
3,974,314.29
3,982,429.30
3,928,448.10
8,489,758.86
BILLING 7
8,650,249.15
BILLING 8
8,401,769.53
BILLING 9
8,397,943.55
8,363,099.51
8,387,889.00
7,948,628.57
7,964,858.60
BILLING 11
BILLING 12
BILLING 13
BILLING 14
BILLING 15
(15,897,257.14)
(13,219,993.93)
(16,791,173.13)
(16,979,517.73)
(17,300,498.30)
(16,803,539.06)
(16,795,887.11)
(16,726,199.01)
(16,775,777.99)
(6,609,996.97)
(8,395,586.56)
(8,489,758.86)
(8,650,249.15)
(8,401,769.53)
(8,397,943.55)
(8,363,099.51)
(8,387,889.00)
66,099,969.65
46,269,978.76
(826,249.62)
45,443,729.13
30,910,509.57
83,955,865.63
58,769,105.94
(1,049,448.32)
57,719,657.62
12,910,509.57
84,897,588.64
59,428,312.05
(1,061,219.86)
58,367,092.19
10,910,509.57
7,856,896.19
BILLING 10
86,502,491.49
60,551,744.04
(1,081,281.14)
59,470,462.90
10,910,509.57
84,017,695.32
58,812,386.73
(1,050,221.19)
57,762,165.54
10,910,509.57
83,979,435.54
58,785,604.88
(1,049,742.94)
57,735,861.93
10,910,509.57
83,630,995.06
58,541,696.54
(1,045,387.44)
57,496,309.10
10,910,509.57
83,878,889.96
58,715,222.97
(1,048,486.12)
57,666,736.85
10,910,509.57
(7,948,628.57)
79,486,285.71
55,640,399.99
(993,578.57)
54,646,821.42
10,910,509.57
7,179,622.61
7,179,622.61
7,179,622.61
7,179,622.61
7,179,622.61
7,179,622.61
7,179,622.61
7,179,622.61
7,770,667.86
33,321,991.09
69,262,816.88
45,262,816.88
48,262,816.88
24,262,816.88
24,262,816.88
22,262,816.88
22,262,816.88
21,262,816.88
689,624.20
689,624.20
689,624.20
689,624.20
689,624.20
689,624.20
689,624.20
689,624.20
689,624.20
1,903,493.59
1,903,493.59
1,903,493.59
1,903,493.59
1,903,493.59
1,903,493.59
1,903,493.59
1,903,493.59
1,903,493.59
1,576,721.25
1,576,721.25
1,576,721.25
1,576,721.25
1,576,721.25
1,385,641.03
1,385,641.03
1,385,641.03
1,385,641.03
3,745,036.44
3,745,036.44
3,745,036.44
3,745,036.44
3,745,036.44
3,745,036.44
2,870,495.84
2,870,495.84
2,870,495.84
5,166,181.86
5,263,843.30
5,112,638.66
5,110,310.48
5,089,107.20
5,104,192.09
4,836,893.65
4,846,769.94
4,781,072.74
250,000.00
650,000.00
1,150,000.00
1,350,000.00
1,500,000.00
1,500,000.00
1,500,000.00
1,500,000.00
1,500,000.00
84,743,180.62
103,181,667.84
77,530,463.21
80,728,135.03
56,856,931.75
56,680,936.41
53,539,097.37
53,548,973.66
53,074,321.70
3.74%
36.82%
834,380,271.36
(63,520,000.06)
4.55%
41.38%
937,561,939.20
(108,982,010.28)
3.42%
44.80%
1,015,092,402.41
(128,145,381.30)
3.56%
48.36%
1,095,820,537.44
(149,403,053.43)
40,000,000.00
50,000,000.00
20,000,000.00
15,000,000.00
1,479,999.94
6,017,989.72
6,854,618.70
596,946.57
2.51%
50.87%
1,152,677,469.19
(148,497,819.65)
1,502,180.35
2.50%
53.37%
1,209,358,405.60
(147,442,894.13)
2,557,105.87
2.36%
55.73%
1,262,897,502.97
(143,485,682.40)
6,514,317.60
2.36%
58.10%
1,316,446,476.63
(139,367,919.20)
10,632,080.80
2.34%
60.44%
1,369,520,798.33
(137,795,419.48)
12,204,580.52
DATEM INCORPORATED
WINFORD HOTEL Project
CONTRACT COST BREAKDOWN - STRUCTURAL AND ARCHITECTURAL PACKAGES
DIVISION
NUMBER
ITEM DESCRIPTION
0100
GENERAL REQUIREMENTS
WEIGHT
41,781,156.36
4.51%
12,311,784.54
1.33%
9,761,400.00
1.05%
22,345,779.54
2.41%
6,655,500.00
0.72%
107,368,135.56
11.59%
2.11 Assessment
800,883.72
0.09%
436,880.24
0.05%
SITEWORKS
2.20 EARTHWORKS
2.21 Site Clearance
39,322,467.98
4.25%
2,893,444.20
0.31%
9,134,520.13
0.99%
6,297,547.75
0.68%
7,946,043.58
0.86%
1,705,492.41
0.18%
218,323.84
0.02%
68,755,603.85
7.43%
2013
RELATIVE
CONTRACT
AMOUNT
2014
2015
REMARKS
SEP
OCT
NOV
DEC
JAN
FEB
MAR
APR
MAY
JUN
JUL
AUG
SEP
OCT
NOV
DEC
JAN
FEB
Government Permits/Licenses/Taxes
Bonds and Insurances
Bid (Surety, Performance, Workmens
Compensation, DP Bond, Contractors All
Risk (CARI)
Consultants
Preliminaries
Direct Works (Labor, Materials, Subcon, Petty
Cash)
Head Office Contribution