8/18/2019 Camella Estimate
1/36
COST PROPO
ITEM DESCRIPTION QTY. UNIT
UNIT COST
MATERIAL LABOR
I. GENERAL REQUIREMENTS
a. Mobilization/Demobilization 1.0 50,000
b. Temporary Facilities 1.0 50,000
c. Safety & Houseeepin! 1.0 50,000
". Tec#nical Support & Super$ision 1.0 %5,000
e. ermits & 'icenses (inclu"in! M)*+'- an" Maynila"/Manila aters -2)
SUB-TOTAL (Item I)
II. EARTHWORKS
a. Site learin!/'ay3outin!/Stain! 144.0 m 100b. )6ca$ation & ac7llin! 89.0 m: 800
c. Soil oisonin! & ;ra$el e""in! 144.0 lot
8/18/2019 Camella Estimate
2/36
8.0 Suspen"e" eams / ;ir"ers 9.1 m
8/18/2019 Camella Estimate
3/36
5.0 Ser$ice )ntrance
8.0 Meter ase an" pe"estal
SUB-TOTAL (Item !I)
!III. PLUMBING WORKS
1.0 Septic $ault >0.0 m: 150 CCC
?.0 *ou!#3ins 1.0 lot 400,000
8/18/2019 Camella Estimate
4/36
AL
TOTAL TOTAL
AMOUNT
50,000 50,000
50,000 50,000
50,000 50,000
%5,000 %5,000
$$%&000
100 14,400800 40,900
8/18/2019 Camella Estimate
5/36
8/18/2019 Camella Estimate
6/36
%00&000
,800
,*$&100
%&*+%&+*$
8/18/2019 Camella Estimate
7/36
ERDC Konstrukt Co.
Unit-D Lot 11 Block C Delia Apartment, Progressive 3 Village, Molino 1, Bacoor, Cavite
Telephone os!" #$%&'()$ *+&% $($&3+1(+)
P/et ETENTION TO TWO ($) STOREY WAREHOUSE WITH DECK
O23e M. A45et E6t783
S95/et COST ESTIMATE
COST PROPOSAL
ITEM DESCRIPTION QTY. UNIT
UNIT COST TOTAL
MATERIAL LABOR UNIT COST
I. GENERAL REQUIREMENTS
a. Mobilization/Demobilization 1.00 3b. Temporary Facilities 1.00 3
c. Safety & Houseeepin! 1.00 3
". Tec#nical Support & Super$ision 1.00 3
e. ermits & 'icenses (inclu"in! M)*+'- an" Maynila"/Manila aters -2)*
SUB-TOTAL (Item I)
II. EARTHWORKS
a. Site learin!/'ay3outin!/Stain! m
b. )6ca$ation & ac7llin! m:
c. DeAaterin! ors lot
". Soil oisonin! & ;ra$el e""in! lot
e. Sub3;ra"e reparation & ompaction m
f. Disposal of =nsuitable Materials / Debris lot
SUB-TOTAL (Item I)
III. STRUCTURAL WORKS
+. Masonry ors
1.0 H 'ayin! 4>1.40 m ?00.00 150.00 9?.90 m ?00.00 150.00
8/18/2019 Camella Estimate
8/36
. oncretin! ors
1.0 +""itionalolumn/Footin!(*etro7ttin! 1.00 lot ?0,000.00 ?0,000.00
?.0 *. . olumns 5.%8 m:
8/18/2019 Camella Estimate
9/36
+. in"oAs
1.0 ? 1.?0 6 1.?0m steel casement 81.>9 s ft 150.00 150.00
8/18/2019 Camella Estimate
10/36
TOTAL
AMOUNT
33
3
3
P -
3
33
3
3
3
P -
1%1,>>0.00
8/18/2019 Camella Estimate
11/36
?0,000.00
?1,0?4.00
>,1>9.00
49,819.00
9.80
101,0?4.00
P 1&*$&0$.'*
>,504.00
5,%80.00
195,>%8.00
?18,
8/18/2019 Camella Estimate
12/36
19,5>,800.00
P $&1+*.$
%,?00.00
P '&$00.00
450,000.00
P %0&000.00
10,900.00
?00,000.00
3
1
8/18/2019 Camella Estimate
13/36
ERDC Konstrukt Co.
Unit-D Lot 11 Block C Delia Apartment, Progressive 3 Village, Molino 1, Bacoor, Cavite
Telephone os!" #$%&'()$ *+&% $($&3+1(+)
P/et TWO ($) STOREY APARTMENT WITH DECK :A %+1.00
;roun" Flr 1>8.00
Secon" Flr 1%5.00
*oofDec 190.00
+ccess Stair 40.00
O23e M. A45et E6t783
S95/et COST ESTIMATE
COST PROPOSAL
ITEM DESCRIPTION QTY. UNIT UNIT COST TOTAL
MATERIAL LABOR UNIT COST
I. GENERAL REQUIREMENTS
a. Mobilization/Demobilization 1.00 50,000.00 50,000.00
b. Temporary Facilities 1.00 50,000.00 50,000.00
c. Safety & Houseeepin! 1.00 50,000.00 50,000.00
". Tec#nical Support & Super$ision 1.00 %5,000.00 %5,000.00
e. ermits & 'icenses (inclu"in! M)*+'- an" Maynila"/Manila aters -2)*
SUB-TOTAL (Item I)
II. EARTHWORKS
a. Site learin!/'ay3outin!/Stain!
8/18/2019 Camella Estimate
14/36
III. STRUCTURAL WORKS
+. Masonry ors
1.0 H 'ayin! 1,858.00 m ?00.00 150.00
8/18/2019 Camella Estimate
15/36
I!. ARCHITECTURAL WORKS
+. TileAors
1.0T &
3 Aall (#t E 1.?0m %?.00 m 4?0.00 ?40.00 880.00
3 oor 80.00 m 490.00 ?40.00 %?0.00
?.0 e"rooms
8/18/2019 Camella Estimate
16/36
SUB-TOTAL (Item !)
!I. CARPENTRY WORKS
eilin! (*, !ypsum boar" ?5.00 m 550.00 00.00
Gitc#en abinets 10.00 m 550.00 00.00
Han!in! abinets 15.00 m 550.00 00.00
SUB-TOTAL (Item !)
!II. ELECTRICAL WORKS
1.0 *ou!#3ins
1.00 lot 500,000.00
?.0 ires an" con"uits
0.00 m: 150.00 150.00
8/18/2019 Camella Estimate
17/36
TOTAL
AMOUNT
50,000.00
50,000.00
50,000.00
%5,000.00
P $$%&000.00
8/18/2019 Camella Estimate
18/36
5%>,800.00
,?00.00
?,180.00
1?4,080,400.00
?4,000.00
108,000.00
?4,000.00
P &*&+$'.1+
8/18/2019 Camella Estimate
19/36
4%,5?0.00
4
8/18/2019 Camella Estimate
20/36
P $0&00'.1
??,500.00
>,000.00
1,800.00
P ,*$&100.00
&$0,&0*.%'
8/18/2019 Camella Estimate
21/36
ERDC Konstrukt Co.
Unit-D Lot 11 Block C Delia Apartment, Progressive 3 Village, Molino 1, Bacoor, Cavite
Telephone os!" #$%&'()$ *+&% $($&3+1(+)
P/et TWO ($) STOREY APARTMENT WITH DECK :A %+1.00
;roun" Flr 1>8.00
Secon" Flr 1%5.00
*oofDec 190.00
+ccess Stair 40.00
O23e M. A45et E6t783
S95/et COST ESTIMATE
COST PROPOSAL
ITEM DESCRIPTION QTY. UNIT UNIT COST TOTAL
MATERIAL LABOR UNIT COST
I. GENERAL REQUIREMENTS
a. Mobilization/Demobilization 1.00 50,000.00 50,000.00
b. Temporary Facilities 1.00 50,000.00 50,000.00
c. Safety & Houseeepin! 1.00 50,000.00 50,000.00
". Tec#nical Support & Super$ision 1.00 %5,000.00 %5,000.00
e. ermits & 'icenses (inclu"in! M)*+'- an" Maynila"/Manila aters -2)*
SUB-TOTAL (Item I)
II. EARTHWORKS
a. Site learin!/'ay3outin!/Stain!
8/18/2019 Camella Estimate
22/36
III. STRUCTURAL WORKS
+. Masonry ors
1.0 H 'ayin! 1,858.00 m ?00.00 150.00
8/18/2019 Camella Estimate
23/36
I!. ARCHITECTURAL WORKS
+. TileAors
1.0T &
3 Aall (#t E 1.?0m %?.00 m 4?0.00 ?40.00 880.00
3 oor 80.00 m 490.00 ?40.00 %?0.00
?.0 e"rooms
8/18/2019 Camella Estimate
24/36
SUB-TOTAL (Item !)
!I. CARPENTRY WORKS
eilin! (*, !ypsum boar" ?5.00 m 550.00 00.00
Gitc#en abinets 10.00 m 550.00 00.00
Han!in! abinets 15.00 m 550.00 00.00
SUB-TOTAL (Item !)
!II. ELECTRICAL WORKS
1.0 *ou!#3ins
1.00 lot 500,000.00
?.0 ires an" con"uits
0.00 m: 150.00 150.00
8/18/2019 Camella Estimate
25/36
TOTAL
AMOUNT
50,000.00
50,000.00
50,000.00
%5,000.00
P $$%&000.00
8/18/2019 Camella Estimate
26/36
5%>,800.00
,?00.00
?,180.00
1?4,080,400.00
?4,000.00
108,000.00
?4,000.00
P &*&+$'.1+
8/18/2019 Camella Estimate
27/36
4%,5?0.00
4
8/18/2019 Camella Estimate
28/36
P $0&00'.1
??,500.00
>,000.00
1,800.00
P ,*$&100.00
&$0,&0*.%'
8/18/2019 Camella Estimate
29/36
ERDC Konstrukt Co.
Unit-D Lot 11 Block C Delia Apartment, Progressive 3 Village, Molino 1, Bacoor, Cavite
Telephone os!" #$%&'()$ *+&% $($&3+1(+)
P/et TWO ($) STOREY APARTMENT WITH DECK :A %+1.00
;roun" Flr 1>8.00
Secon" Flr 1%5.00
*oofDec 190.00
+ccess Stair 40.00
O23e M. A45et E6t783
S95/et COST ESTIMATE
COST PROPOSAL
ITEM DESCRIPTION QTY. UNIT UNIT COST TOTAL
MATERIAL LABOR UNIT COST
I. GENERAL REQUIREMENTS
a. Mobilization/Demobilization 1.00 15,000.00 15,000.00
b. Temporary Facilities 1.00 15,000.00 15,000.00
c. Safety & Houseeepin! 1.00 15,000.00 15,000.00
". Tec#nical Support & Super$ision 1.00 15,000.00 15,000.00
e. ermits & 'icenses (inclu"in! M)*+'- an" Maynila"/Manila aters -2)*
SUB-TOTAL (Item I)
II. EARTHWORKS
a. Site learin!/'ay3outin!/Stain! ??5.00 m 50.00 50.00
b. )6ca$ation & ac7llin! 100.00 m: 90.00 90.00
c. Demolition of e6istin! Aall 1.00 lot 8,000.00 8,000.00
". Soil oisonin! & ;ra$el e""in! 100.00 lot %0.00 %0.00
e. Sub3;ra"e reparation & ompaction 1?5.00 m ?0.00 ?0.00
f. Disposal of =nsuitable Materials / Debris 1.00 lot 10,000.00 10,000.00
SUB-TOTAL (Item I)
8/18/2019 Camella Estimate
30/36
III. STRUCTURAL WORKS
+. Masonry ors
1.0 H 'ayin! 1,000.00 m %0.00 %0.00 140.00
?.0 @nterior lasterin! 900.00 m %0.00 %0.00 140.00
8/18/2019 Camella Estimate
31/36
I!. ARCHITECTURAL WORKS
+. TileAors
1.0T &
3 Aall (#t E 1.?0m %?.00 m >0.00 %0.00 180.00
3 oor 80.00 m >0.00 %0.00 180.00
?.0 e"rooms
8/18/2019 Camella Estimate
32/36
SUB-TOTAL (Item !)
!I. CARPENTRY WORKS
eilin! (*, !ypsum boar" ?5.00 m 150.00 100.00 ?50.00
Gitc#en abinets 10.00 m 150.00 100.00 ?50.00
Han!in! abinets 15.00 m 150.00 100.00 ?50.00
SUB-TOTAL (Item !)
!II. ELECTRICAL WORKS
1.0 *ou!#3ins
1.00 lot 1%5,000.00
?.0 ires an" con"uits
0.00 m: %5.00 90.00 155.00
?.0 *ou!#3ins 1.00 lot 1%5,000.00 1%5,000.00
8/18/2019 Camella Estimate
33/36
TOTAL
AMOUNT
15,000.00
15,000.00
15,000.00
15,000.00
P ,0&000.00
11,?50.00
9,000.00
8,000.00
%,000.00
?,500.00
10,000.00
P &'%0.00
8/18/2019 Camella Estimate
34/36
140,000.00
11?,000.00
90,000.00
5
8/18/2019 Camella Estimate
35/36
11,5?0.00
>,800.00
%%,%80.00%%,?90.00
1?0,000.00
%?,500.00
58,950.00
8/18/2019 Camella Estimate
36/36
P %&,+.'1
8,?50.00
?,500.00