camella estimate

Upload: edc-konstrukt-co

Post on 06-Jul-2018

215 views

Category:

Documents


0 download

TRANSCRIPT

  • 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