Camella Estimate

COST PROPOSAL
UNIT COST
ITEM DESCRIPTION
I.
QTY.
UNIT
MATERIAL LABOR
GENERAL REQUIREMENTS
a. Mobilization/Demobilization
1.0
b. Temporary Facilities
1.0
c. Safety & Housekeeping
1.0
d. Technical Support & Supervision
1.0
e. Permits & Licenses (including MERALCO and Maynilad/Manila Waters)
50,000
50,000
50,000
75,000
BY OWNER
SUB-TOTAL (Item I)
II.
EARTHWORKS:
a. Site Clearing/Lay-outing/Staking
b. Excavation & Backfilling
c. Soil Poisoning & Gravel Bedding
d. Sub-Grade Preparation & Compaction
e. Disposal of Unsuitable Materials / Debris
144.0
68.0
144.0
144.0
1.0
m
m
lot
m
lot
100
600
300
60
50,000
849.6
1,189.4
509.8
m
m
m
200
200
280
150
150
200
6.2
7.8
8.1
4.7
15.0
8.1
13.2
m
m
m
m
m
m
m
3,500
3,500
3,500
3,500
3,500
3,500
3,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
38
38
38
38
38
38
38
5
5
5
5
5
5
5
320
320
320
320
320
320
320
120
120
120
120
120
120
120
SUB-TOTAL (Item I)
III.
STRUCTURAL WORKS
A. Masonry Works
1.0 CHB Laying
2.0 Interior Plastering
3.0 Exterior Plastering
B. Concreting Works
1.0 Footing
2.0 Tie Beam / Wall Footing
3.0 R. C. Columns
4.0 Staircase
5.0 Slab on Grade
6.0 Suspended Beams / Girders
7.0 Suspended Slabs
C. Rebar Works
1.0 Footing
2.0 Footing Tie Beam / Wall Footing
3.0 R. C. Columns
4.0 Staircase
5.0 Slab on Grade
7.0 Suspended Slab
1,034.2
1,854.7
2,887.5
156.1
1,758.2
3,586.7
8,524.8
D. Formworks & Scaffolds

1.0 Footing
3.0 Staircase
4.0 R. C. Columns
5.0 Slab on Grade
7.0 Suspended Slab
25.0
108.0
16.0
132.5
144.0
132.0
144.0
E. Roof Framing & Roofing
kgs.
kgs.
kgs.
kgs.
kgs.
kgs.
kgs.
m
m
m
m
m
m
m
1.0
2.0
3.0
4.0
Roof framing
Roofing Longspan 0.4mm
Spanish Gutter
Flushing
144.0
144.0
24.0
24.0
mtrs
m
mtrs
mtrs
150
2,500
150
150
###
150
###
151
ARCHITECTURAL WORKS
A. Tileworks
1.0 T & B:
- wall (ht = 2.6m)
- floor
2.0 Bedrooms
3.0 Liv/Din/Fam/Kit
49.0
7.2
144.0
144.0
m
m
m
m
420
480
570
570
240
240
240
240
B. Painting Works
1.0 Interior
2.0 Exterior
3.0 Ceiling
713.7
305.9
227.4
m
m
m
168
168
168
132
144
132
500
170
240
SUB-TOTAL (Item II)

IV.
C. Exterior Moulding
1.0 Round pre-cast
2.0 Horizontal lines
3.0 Tiles (Deco stone look)
D. Steel Works
1.0 Interior
2.0 Exterior
3.0
5.0
42.0
15.0
pcs
mtrs
m
2,000
300
570
135.6
54.2
sq ft
sq ft
sq ft
150
150
150
5.0
15.0
5.0
15.8
units
units
units
sq ft
4,500
3,000
2,000
300
263.4
51.6
12.9
sq ft
sq ft
sq ft
150
150
150
###
###
###
SUB-TOTAL (Item III)

V.
DOORS & WINDOWS

A. Doors
1.0 D1
0.80
2.0 D2
0.70
3.0 D4
0.60
4.0 D6
0.70
B. Windows
1.0 W2
2.0 W3
3.0 W5
X 2.10m panel door

x 2.10m flush door
x 2.10m pvc door
x 2.10m steel door
1.20 x 1.20m steel casement

1,000
1,000
1,000
150
###
###
###
SUB-TOTAL (Item V)
VI.
CARPENTRY WORKS
Ceiling (CR, gypsum board)
Kitchen Cabinets
Hanging Cabinets
7.2
6.0
9.0
m
m
m
1.0
lot
SUB-TOTAL (Item V)
VII.
ELECTRICAL WORKS
1.0 Rough-ins
2.0 Wires and conduits
3.0 Fixtures and Devices
4.0 Panel Board and devices
1,300
1,300
1,300
1,000
1,000
1,000
1.0
lot
90.0
1.0
m
lot
150
400,000
5.0
10.0
180.0
set
set
m
5,000
3,500
480
5.0 Service Entrance

6.0 Meter Base and pedestal
SUB-TOTAL (Item VI)
VIII.
PLUMBING WORKS
1.0 Septic vault
2.0 Rough-ins
3.0 Fixtures
Water closet
Kitchen Sink w/ faucet
4.0 Water proofing (deck)
SUB-TOTAL (Item VI)
TOTAL BID AMOUNT >>>
###
1,500
800
240
ROPOSAL
TOTAL
UNIT
COST
50,000
50,000
50,000
75,000
TOTAL
AMOUNT
50,000
50,000
50,000
75,000
OWNER
225,000
100
600
300
60
50,000
14,400
40,800
43,200
8,640
50,000
157,040
350
350
480
297,360
416,304
244,685
5,000
5,000
5,000
5,000
5,000
5,000
5,000
31,200
38,880
40,320
23,400
75,000
40,320
66,000
43
43
43
43
43
43
43
44,472
79,752
124,164
6,713
75,604
154,227
366,566
440
440
440
440
440
440
440
11,000
47,520
7,040
58,291
63,360
58,080
63,360
300
2,650
300
301
43,200
381,600
7,200
7,224
2,872,843
660
720
810
810
32,340
5,184
116,640
116,640
300
312
300
214,099
95,427
68,220
2,500
470
810
12,500
19,740
12,150
300
300
300
40,673
16,269
749,882
5,500
4,000
3,000
450
27,500
60,000
15,000
7,118
300
300
300
79,021
15,494
3,874
208,007
2,300
2,300
2,300
16,560
13,800
20,700
51,060
500,000
500,000
500,000
500,000
500,000
300
400,000
6,500
4,300
720
27,000
400,000
32,500
43,000
129,600
632,100
5,395,932
ERDC Konstrukt Co.

Unit-D Lot 11 Block C Delia Apartment, Progressive 3 Village, Molino 1, Bacoor, Cavite
Telephone Nos.: (046)970 8564 / 09063519572
Project
EXTENTION TO TWO (2) STOREY WAREHOUSE WITH DECK
Owner
Mr. Alberto Estacion
Subject
COST ESTIMATE
COST PROPOSAL
UNIT COST
ITEM DESCRIPTION
I.
QTY.
UNIT
MATERIAL
LABOR
1.00
1.00
1.00
1.00
BY OWNER
TOTAL
UNIT COST
-
SUB-TOTAL (Item I)
II.
EARTHWORKS:
c. Dewatering Works
d. Soil Poisoning & Gravel Bedding
e. Sub-Grade Preparation & Compaction
f. Disposal of Unsuitable Materials / Debris
m
m
lot
lot
m
lot
SUB-TOTAL (Item I)
III.
STRUCTURAL WORKS
A. Masonry Works
1.0 CHB Laying
2.0 Plastering
491.40
982.80
m
m
200.00
200.00
150.00
150.00
350.00
350.00
B. Concreting Works
1.0 AdditionalColumn/Footing(Retrofitting)
2.0 R. C. Columns
3.0 Staircase
5.0 Suspended Slabs
1.00
5.76
2.52
13.32
22.96
C. Rebar Works
2.0 R. C. Columns
3.0 Staircase
5.0 Suspended Slab
1.00
57.60
55.06
5,940.04
3,114.40

2.0 Staircase
3.0 R. C. Columns
5.0 Suspended Slab
1.00
12.80
57.60
169.84
229.60
ARCHITECTURAL WORKS
A. Tileworks
1.0 T & B:
- wall (ht = 1.20m)
- floor
2.0 0.60m x 0.60m unglazed ceramic tiles
B. Painting Works
1.0 Interior
2.0 Exterior
lot
m
m
m
m
20,000.00
3,500.00
3,500.00
3,500.00
3,500.00
150.00
150.00
150.00
150.00
20,000.00
3,650.00
3,650.00
3,650.00
3,650.00
2,500.00
38.00
38.00
38.00
38.00
5.00
5.00
5.00
5.00
2,500.00
43.00
43.00
43.00
43.00
lot
m
m
m
m
26,000.00
320.00
320.00
320.00
320.00
120.00
120.00
120.00
120.00
26,000.00
440.00
440.00
440.00
440.00
14.40
8.00
229.60
m
m
m
420.00
480.00
570.00
240.00
240.00
240.00
660.00
720.00
810.00
721.00
491.40
m
m
168.00
168.00
132.00
144.00
300.00
312.00
sq ft
150.00
150.00
300.00
lot
kgs.
kgs.
kgs.
kgs.
SUB-TOTAL (Item II)

IV.
C. SteelWorks
1.0 Stair railing
38.74
A. Windows
1.0 W2
2.0 W3

Louvers
61.98
16.00
sq ft
l.m.
150.00
450.00
150.00
150.00
300.00
600.00
8.00
550.00
350.00
900.00
1.00
lot
36.00
1.00
m
lot
150.00
200,000.00
150.00
300.00
200,000.00
2.00
85.00
set
m
5,000.00
480.00
1,500.00
240.00
6,500.00
720.00
SUB-TOTAL (Item V)
VI.
CARPENTRY WORKS
SUB-TOTAL (Item V)
VII.
ELECTRICAL WORKS
1.0 Rough-ins
450,000.00
SUB-TOTAL (Item VI)

VIII.
PLUMBING WORKS
1.0 Septic vault
2.0 Rough-ins
3.0 Fixtures
Water closet
SUB-TOTAL (Item VI)
2,680,899.61
TOTAL
AMOUNT
-
171,990.00
343,980.00
20,000.00
21,024.00
9,198.00
48,618.00
83,804.00
2,500.00
2,476.80
2,367.41
255,421.72
133,919.20
26,000.00
5,632.00
25,344.00
74,729.60
101,024.00
P
1,328,028.73
9,504.00
5,760.00
185,976.00
216,300.00
153,316.80
11,620.80
P
582,477.60
18,593.28
9,600.00
P
28,193.28
7,200.00
P
7,200.00
450,000.00
450,000.00
10,800.00
200,000.00
13,000.00
61,200.00
P
285,000.00
2,680,899.61
ERDC Konstrukt Co.

Telephone Nos.: (046)970 8564 / 09063519572
Project
TWO (2) STOREY APARTMENT WITH DECK
FA
591.00
Ground Flr
Second Flr
RoofDeck
Access Stair
196.00
175.00
180.00
40.00
Owner
Subject
COST ESTIMATE
COST PROPOSAL
UNIT COST
ITEM DESCRIPTION
I.
QTY.
UNIT
1.00
1.00
1.00
1.00
BY OWNER
MATERIAL
LABOR
TOTAL
UNIT COST
50,000.00
50,000.00
50,000.00
75,000.00
50,000.00
50,000.00
50,000.00
75,000.00
100.00
150.00
25,000.00
120.00
60.00
50,000.00
100.00
150.00
25,000.00
120.00
60.00
50,000.00
SUB-TOTAL (Item I)
II.
EARTHWORKS:
c. Demolition of existing wall
330.00
190.00
1.00
196.00
330.00
1.00
SUB-TOTAL (Item I)
m
m
lot
lot
m
lot
III.
STRUCTURAL WORKS
A. Masonry Works
1.0 CHB Laying
1,656.00
1,112.00
817.00
m
m
m
200.00
200.00
280.00
150.00
150.00
200.00
350.00
350.00
480.00
B. Concreting Works
1.0 Footing
3.0 R. C. Columns
4.0 Staircase
5.0 Slab on Grade
7.0 Suspended Slabs
33.99
28.62
32.26
6.72
33.00
55.20
82.50
m
m
m
m
m
m
m
3,500.00
3,500.00
3,500.00
3,500.00
3,500.00
3,500.00
3,500.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
3,650.00
3,650.00
3,650.00
3,650.00
3,650.00
3,650.00
3,650.00
C. Rebar Works
1.0 Footing
3.0 R. C. Columns
4.0 Staircase
5.0 Slab on Grade
7.0 Suspended Slab
1,723.73
3,091.17
4,812.55
260.18
2,930.40
5,977.79
14,208.00
38.00
38.00
38.00
38.00
38.00
38.00
38.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
43.00
43.00
43.00
43.00
43.00
43.00
43.00

1.0 Footing
3.0 Staircase
4.0 R. C. Columns
5.0 Slab on Grade
7.0 Suspended Slab
99.60
219.40
58.00
367.80
363.00
404.80
660.00
320.00
320.00
320.00
320.00
320.00
320.00
320.00
120.00
120.00
120.00
120.00
120.00
120.00
120.00
440.00
440.00
440.00
440.00
440.00
440.00
440.00
150.00
2,500.00
150.00
150.00
150.00
150.00
300.00
2,650.00
300.00

1.0 Roof framing
2.0 Roofing Longspan ga. 24
3.0 Gutter and flushing
80.00
40.00
80.00
SUB-TOTAL (Item II)
kgs.
kgs.
kgs.
kgs.
kgs.
kgs.
kgs.
m
m
m
m
m
m
m
mtrs
m
mtrs
IV.
ARCHITECTURAL WORKS
A. Tileworks
1.0 T & B:
- wall (ht = 1.20m)
- floor
2.0 Bedrooms
3.0 Liv/Din/Fam/Kit
B. Painting Works
1.0 Interior
2.0 Exterior
3.0 Ceiling
72.00
60.00
324.00
322.00
m
m
m
m
420.00
480.00
570.00
570.00
240.00
240.00
240.00
240.00
660.00
720.00
810.00
810.00
1,112.00
817.00
379.00
m
m
m
168.00
168.00
168.00
132.00
144.00
132.00
300.00
312.00
300.00
1.0 Round pre-cast
5.00
42.00
15.00
pcs
mtrs
m
2,000.00
300.00
570.00
500.00
170.00
240.00
2,500.00
470.00
810.00
D. Steel Works
1.0 Interior
2.0 Exterior
3.0 Entrance gate per unit
225.96
90.38
258.24
sq ft
sq ft
sq ft
150.00
150.00
150.00
150.00
150.00
150.00
300.00
300.00
300.00
5.00
15.00
5.00
15.82
units
units
units
sq ft
4,500.00
3,000.00
2,000.00
300.00
1,000.00
1,000.00
1,000.00
150.00
5,500.00
4,000.00
3,000.00
450.00
263.40
51.65
12.91
sq ft
sq ft
sq ft
150.00
150.00
150.00
150.00
150.00
150.00
300.00
300.00
300.00

V.
DOORS & WINDOWS

A. Doors
1.0 D1
0.80
2.0 D2
0.70
3.0 D4
0.60
4.0 D6
0.70
B. Windows
1.0 W2
2.0 W3
3.0 W5
X 2.10m panel door

x 2.10m flush door
x 2.10m pvc door
x 2.10m steel door

SUB-TOTAL (Item V)
VI.
CARPENTRY WORKS
Kitchen Cabinets
Hanging Cabinets
25.00
10.00
15.00
m
m
m
550.00
550.00
550.00
350.00
350.00
350.00
900.00
900.00
900.00
1.00
lot
90.00
1.00
m
lot
150.00
400,000.00
150.00
300.00
400,000.00
5.00
10.00
180.00
set
set
m
5,000.00
3,500.00
480.00
1,500.00
800.00
240.00
6,500.00
4,300.00
720.00
SUB-TOTAL (Item V)
VII.
ELECTRICAL WORKS
1.0 Rough-ins
500,000.00
SUB-TOTAL (Item VI)

VIII.
PLUMBING WORKS
1.0 Septic vault
2.0 Rough-ins
3.0 Fixtures
Water closet
SUB-TOTAL (Item VI)
8,206,803.57
TOTAL
AMOUNT
50,000.00
50,000.00
50,000.00
75,000.00
225,000.00
33,000.00
28,500.00
25,000.00
23,520.00
19,800.00
50,000.00
P
179,820.00
579,600.00
389,200.00
392,160.00
124,063.50
104,463.00
117,749.00
24,528.00
120,450.00
201,480.00
301,125.00
74,120.56
132,920.22
206,939.74
11,187.91
126,007.20
257,045.06
610,944.00
43,824.00
96,536.00
25,520.00
161,832.00
159,720.00
178,112.00
290,400.00
24,000.00
106,000.00
24,000.00
P
4,883,927.19
47,520.00
43,200.00
262,440.00
260,820.00
333,600.00
254,904.00
113,700.00
12,500.00
19,740.00
12,150.00
67,788.00
27,115.20
77,472.00
P
1,532,949.20
27,500.00
60,000.00
15,000.00
7,117.74
79,021.44
15,494.40
3,873.60
208,007.18
22,500.00
9,000.00
13,500.00
P
45,000.00
500,000.00
500,000.00
27,000.00
400,000.00
32,500.00
43,000.00
129,600.00
P
632,100.00
8,206,803.57
ERDC Konstrukt Co.

Telephone Nos.: (046)970 8564 / 09063519572
Project
FA
591.00
Ground Flr
Second Flr
RoofDeck
Access Stair
196.00
175.00
180.00
40.00
Owner
Subject
COST ESTIMATE
COST PROPOSAL
UNIT COST
ITEM DESCRIPTION
I.
QTY.
UNIT
1.00
1.00
1.00
1.00
BY OWNER
MATERIAL
LABOR
TOTAL
UNIT COST
50,000.00
50,000.00
50,000.00
75,000.00
50,000.00
50,000.00
50,000.00
75,000.00
100.00
150.00
25,000.00
120.00
60.00
50,000.00
100.00
150.00
25,000.00
120.00
60.00
50,000.00
SUB-TOTAL (Item I)
II.
EARTHWORKS:
330.00
190.00
1.00
196.00
330.00
1.00
SUB-TOTAL (Item I)
m
m
lot
lot
m
lot
III.
STRUCTURAL WORKS
A. Masonry Works
1.0 CHB Laying
1,656.00
1,112.00
817.00
m
m
m
200.00
200.00
280.00
150.00
150.00
200.00
350.00
350.00
480.00
B. Concreting Works
1.0 Footing
3.0 R. C. Columns
4.0 Staircase
5.0 Slab on Grade
7.0 Suspended Slabs
33.99
28.62
32.26
6.72
33.00
55.20
82.50
m
m
m
m
m
m
m
3,500.00
3,500.00
3,500.00
3,500.00
3,500.00
3,500.00
3,500.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
3,650.00
3,650.00
3,650.00
3,650.00
3,650.00
3,650.00
3,650.00
C. Rebar Works
1.0 Footing
3.0 R. C. Columns
4.0 Staircase
5.0 Slab on Grade
7.0 Suspended Slab
1,723.73
3,091.17
4,812.55
260.18
2,930.40
5,977.79
14,208.00
38.00
38.00
38.00
38.00
38.00
38.00
38.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
43.00
43.00
43.00
43.00
43.00
43.00
43.00

1.0 Footing
3.0 Staircase
4.0 R. C. Columns
5.0 Slab on Grade
7.0 Suspended Slab
99.60
219.40
58.00
367.80
363.00
404.80
660.00
320.00
320.00
320.00
320.00
320.00
320.00
320.00
120.00
120.00
120.00
120.00
120.00
120.00
120.00
440.00
440.00
440.00
440.00
440.00
440.00
440.00
150.00
2,500.00
150.00
150.00
150.00
150.00
300.00
2,650.00
300.00

1.0 Roof framing
80.00
40.00
80.00
SUB-TOTAL (Item II)
kgs.
kgs.
kgs.
kgs.
kgs.
kgs.
kgs.
m
m
m
m
m
m
m
mtrs
m
mtrs
IV.
ARCHITECTURAL WORKS
A. Tileworks
1.0 T & B:
- wall (ht = 1.20m)
- floor
2.0 Bedrooms
3.0 Liv/Din/Fam/Kit
B. Painting Works
1.0 Interior
2.0 Exterior
3.0 Ceiling
72.00
60.00
324.00
322.00
m
m
m
m
420.00
480.00
570.00
570.00
240.00
240.00
240.00
240.00
660.00
720.00
810.00
810.00
1,112.00
817.00
379.00
m
m
m
168.00
168.00
168.00
132.00
144.00
132.00
300.00
312.00
300.00
1.0 Round pre-cast
5.00
42.00
15.00
pcs
mtrs
m
2,000.00
300.00
570.00
500.00
170.00
240.00
2,500.00
470.00
810.00
D. Steel Works
1.0 Interior
2.0 Exterior
225.96
90.38
258.24
sq ft
sq ft
sq ft
150.00
150.00
150.00
150.00
150.00
150.00
300.00
300.00
300.00
5.00
15.00
5.00
15.82
units
units
units
sq ft
4,500.00
3,000.00
2,000.00
300.00
1,000.00
1,000.00
1,000.00
150.00
5,500.00
4,000.00
3,000.00
450.00
263.40
51.65
12.91
sq ft
sq ft
sq ft
150.00
150.00
150.00
150.00
150.00
150.00
300.00
300.00
300.00

V.
DOORS & WINDOWS

A. Doors
1.0 D1
0.80
2.0 D2
0.70
3.0 D4
0.60
4.0 D6
0.70
B. Windows
1.0 W2
2.0 W3
3.0 W5
X 2.10m panel door

x 2.10m flush door
x 2.10m pvc door
x 2.10m steel door

SUB-TOTAL (Item V)
VI.
CARPENTRY WORKS
Kitchen Cabinets
Hanging Cabinets
25.00
10.00
15.00
m
m
m
550.00
550.00
550.00
350.00
350.00
350.00
900.00
900.00
900.00
1.00
lot
90.00
1.00
m
lot
150.00
400,000.00
150.00
300.00
400,000.00
5.00
10.00
180.00
set
set
m
5,000.00
3,500.00
480.00
1,500.00
800.00
240.00
6,500.00
4,300.00
720.00
SUB-TOTAL (Item V)
VII.
ELECTRICAL WORKS
1.0 Rough-ins
500,000.00
SUB-TOTAL (Item VI)

VIII.
PLUMBING WORKS
1.0 Septic vault
2.0 Rough-ins
3.0 Fixtures
Water closet
SUB-TOTAL (Item VI)
8,206,803.57
TOTAL
AMOUNT
50,000.00
50,000.00
50,000.00
75,000.00
225,000.00
33,000.00
28,500.00
25,000.00
23,520.00
19,800.00
50,000.00
P
179,820.00
579,600.00
389,200.00
392,160.00
124,063.50
104,463.00
117,749.00
24,528.00
120,450.00
201,480.00
301,125.00
74,120.56
132,920.22
206,939.74
11,187.91
126,007.20
257,045.06
610,944.00
43,824.00
96,536.00
25,520.00
161,832.00
159,720.00
178,112.00
290,400.00
24,000.00
106,000.00
24,000.00
P
4,883,927.19
47,520.00
43,200.00
262,440.00
260,820.00
333,600.00
254,904.00
113,700.00
12,500.00
19,740.00
12,150.00
67,788.00
27,115.20
77,472.00
P
1,532,949.20
27,500.00
60,000.00
15,000.00
7,117.74
79,021.44
15,494.40
3,873.60
208,007.18
22,500.00
9,000.00
13,500.00
P
45,000.00
500,000.00
500,000.00
27,000.00
400,000.00
32,500.00
43,000.00
129,600.00
P
632,100.00
8,206,803.57
ERDC Konstrukt Co.

Telephone Nos.: (046)970 8564 / 09063519572
Project
FA
591.00
Ground Flr
Second Flr
RoofDeck
Access Stair
196.00
175.00
180.00
40.00
Owner
Subject
COST ESTIMATE
COST PROPOSAL
UNIT COST
ITEM DESCRIPTION
I.
QTY.
UNIT
1.00
1.00
1.00
1.00
BY OWNER
MATERIAL
LABOR
TOTAL
UNIT COST
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
50.00
80.00
6,000.00
70.00
20.00
10,000.00
50.00
80.00
6,000.00
70.00
20.00
10,000.00
SUB-TOTAL (Item I)
II.
EARTHWORKS:
225.00
100.00
1.00
100.00
125.00
1.00
SUB-TOTAL (Item I)
m
m
lot
lot
m
lot
III.
STRUCTURAL WORKS
A. Masonry Works
1.0 CHB Laying
1,000.00
800.00
500.00
m
m
m
70.00
70.00
80.00
70.00
70.00
80.00
140.00
140.00
160.00
B. Concreting Works
1.0 Footing
3.0 R. C. Columns
4.0 Staircase
5.0 Slab on Grade
7.0 Suspended Slabs
33.99
28.62
32.26
6.72
33.00
55.20
82.50
m
m
m
m
m
m
m
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
1,560.00
1,560.00
1,560.00
1,560.00
1,560.00
1,560.00
1,560.00
C. Rebar Works
1.0 Footing
3.0 R. C. Columns
4.0 Staircase
5.0 Slab on Grade
7.0 Suspended Slab
1,723.73
3,091.17
4,812.55
260.18
2,930.40
5,977.79
14,208.00
kgs.
kgs.
kgs.
kgs.
kgs.
kgs.
kgs.
18.00
18.00
18.00
18.00
18.00
18.00
18.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00

1.0 Footing
3.0 Staircase
4.0 R. C. Columns
5.0 Slab on Grade
7.0 Suspended Slab
99.60
219.40
58.00
367.80
363.00
404.80
660.00
m
m
m
m
m
m
m
80.00
80.00
80.00
80.00
80.00
80.00
80.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
125.00
125.00
125.00
125.00
125.00
125.00
125.00
60.00
900.00
60.00
60.00
60.00
60.00
120.00
960.00
120.00

1.0 Roof framing
80.00
40.00
80.00
SUB-TOTAL (Item II)
mtrs
m
mtrs
IV.
ARCHITECTURAL WORKS
A. Tileworks
1.0 T & B:
- wall (ht = 1.20m)
- floor
2.0 Bedrooms
3.0 Liv/Din/Fam/Kit
72.00
60.00
324.00
322.00
m
m
m
m
90.00
90.00
170.00
170.00
70.00
70.00
70.00
70.00
160.00
160.00
240.00
240.00
B. Painting Works
1.0 Interior
2.0 Exterior
3.0 Ceiling
800.00
500.00
379.00
m
m
m
80.00
80.00
80.00
70.00
65.00
70.00
150.00
145.00
150.00
1.0 Round pre-cast
5.00
42.00
15.00
pcs
mtrs
m
500.00
80.00
150.00
200.00
80.00
100.00
700.00
160.00
250.00
D. Steel Works
1.0 Interior
2.0 Exterior
225.96
90.38
258.24
sq ft
sq ft
sq ft
60.00
60.00
60.00
60.00
60.00
60.00
120.00
120.00
120.00
5.00
15.00
5.00
15.82
units
units
units
sq ft
800.00
500.00
500.00
80.00
250.00
250.00
250.00
70.00
1,050.00
750.00
750.00
150.00
263.40
51.65
12.91
sq ft
sq ft
sq ft
50.00
50.00
50.00
60.00
60.00
60.00
110.00
110.00
110.00

V.
DOORS & WINDOWS

A. Doors
1.0 D1
0.80
2.0 D2
0.70
3.0 D4
0.60
4.0 D6
0.70
B. Windows
1.0 W2
2.0 W3
3.0 W5
X 2.10m panel door

x 2.10m flush door
x 2.10m pvc door
x 2.10m steel door

SUB-TOTAL (Item V)
VI.
CARPENTRY WORKS
Kitchen Cabinets
Hanging Cabinets
25.00
10.00
15.00
m
m
m
150.00
150.00
150.00
100.00
100.00
100.00
250.00
250.00
250.00
1.00
lot
90.00
1.00
m
lot
75.00
175,000.00
80.00
155.00
175,000.00
5.00
10.00
180.00
set
set
m
2,000.00
1,300.00
180.00
5,000.00
320.00
70.00
7,000.00
1,620.00
250.00
SUB-TOTAL (Item V)
VII.
ELECTRICAL WORKS
1.0 Rough-ins
175,000.00
SUB-TOTAL (Item VI)

VIII.
PLUMBING WORKS
1.0 Septic vault
2.0 Rough-ins
3.0 Fixtures
Water closet
SUB-TOTAL (Item VI)
2,890,552.79
TOTAL
AMOUNT
15,000.00
15,000.00
15,000.00
15,000.00
60,000.00
11,250.00
8,000.00
6,000.00
7,000.00
2,500.00
10,000.00
P
44,750.00
140,000.00
112,000.00
80,000.00
53,024.40
44,647.20
50,325.60
10,483.20
51,480.00
86,112.00
128,700.00
34,474.68
61,823.36
96,251.04
5,203.68
58,608.00
119,555.84
284,160.00
12,450.00
27,425.00
7,250.00
45,975.00
45,375.00
50,600.00
82,500.00
9,600.00
38,400.00
9,600.00
P
1,746,024.00
11,520.00
9,600.00
77,760.00
77,280.00
120,000.00
72,500.00
56,850.00
3,500.00
6,720.00
3,750.00
27,115.20
10,846.08
30,988.80
P
508,430.08
5,250.00
11,250.00
3,750.00
2,372.58
28,974.53
5,681.28
1,420.32
58,698.71
6,250.00
2,500.00
3,750.00
P
12,500.00
175,000.00
175,000.00
13,950.00
175,000.00
35,000.00
16,200.00
45,000.00
P
285,150.00
2,890,552.79

Camella Estimate

Uploaded by

Copyright:

Available Formats

Camella Estimate

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Camella Estimate

Uploaded by

Copyright:

Available Formats

What is the document proposing?

What is the document proposing?

What are the different items included in the proposal?

What are the different items included in the proposal?

COST PROPOSAL

D. Formworks & Scaffolds

E. Roof Framing & Roofing

SUB-TOTAL (Item II)

SUB-TOTAL (Item III)

DOORS & WINDOWS

X 2.10m panel door

1.20 x 1.20m steel casement

5.0 Service Entrance

TOTAL BID AMOUNT >>>

ERDC Konstrukt Co.

EXTENTION TO TWO (2) STOREY WAREHOUSE WITH DECK

Mr. Alberto Estacion

D. Formworks & Scaffolds

SUB-TOTAL (Item II)

1.20 x 1.20m steel casement

SUB-TOTAL (Item VI)

TOTAL BID AMOUNT >>>

ERDC Konstrukt Co.

TWO (2) STOREY APARTMENT WITH DECK

Mr. Alberto Estacion

D. Formworks & Scaffolds

E. Roof Framing & Roofing

SUB-TOTAL (Item III)

DOORS & WINDOWS

X 2.10m panel door

1.20 x 1.20m steel casement

SUB-TOTAL (Item VI)

TOTAL BID AMOUNT >>>

ERDC Konstrukt Co.

TWO (2) STOREY APARTMENT WITH DECK

Mr. Alberto Estacion

D. Formworks & Scaffolds

E. Roof Framing & Roofing

SUB-TOTAL (Item III)

DOORS & WINDOWS

X 2.10m panel door

1.20 x 1.20m steel casement

SUB-TOTAL (Item VI)

TOTAL BID AMOUNT >>>

ERDC Konstrukt Co.

TWO (2) STOREY APARTMENT WITH DECK

Mr. Alberto Estacion

D. Formworks & Scaffolds

E. Roof Framing & Roofing

SUB-TOTAL (Item III)

DOORS & WINDOWS

X 2.10m panel door

1.20 x 1.20m steel casement

SUB-TOTAL (Item VI)

TOTAL BID AMOUNT >>>

You might also like