malagasang cost estimate
TRANSCRIPT
-
8/16/2019 Malagasang Cost Estimate
1/48
SUB-TOTAL (Item I)
III. STRUCTURAL WORKS
A. Masonry Works
1.0 CHB Laying ### pcs 12
Sand 27.36 cbm 60
C!m!n" 32.00 bags 2102.0 $%as"!ring
Sand 16.23 cbm 60
C!m!n" 1.00 bags 210
3.0 Co%&mn $%as"!ring
C!m!n" 2'.( bags 210
Sand 1.' cbm 60
B. Concr!"ing Works
1.0 )oo"ing 7.70 m* 3+0702.0 )oo"ing ,i! B!am - Wa%% )oo"ing 2.3 m* 3+070
3.0 . C. Co%&mns 7.27 m* 3+070
(.0 S"aircas! 1.26 m* 3+070
.0 S%ab on /rad! 6.77 m* 3+070
6.0 S&sp!nd!d B!ams - /ird!rs (.3 m* 3+070
7.0 S&sp!nd!d S%abs 10.(0 m* 3+070
'.0 oo B!am 2.11 m* 3+070
.0 $orc and Lanai 1.61 m* 3+070
10.0 $a"ay and /arag! (.(1 m* 3+070
C. !bar Works
1.016MM
.0 36.00 pcs 371
7. 3'.00 pcs 30
6.0 160.00 pcs 2(0
2.012MM
.0 (2.00 pcs 210
7. 63.00 pcs 176.0 20.00 pcs 13
3.010MM
.0 113.00 pcs 122
7. 2.00 pcs 101
6 0 (3 00 '2
-
8/16/2019 Malagasang Cost Estimate
2/48
6 0 (3 00 '2
.0 Spanis /&""!r 0.(mm 2(< '< 21.00 pcs ('1
6.0 i=!"s ### pcs
7.0 >ns&%a"ion+ sing%! sid!d 0m ro%% (.00 ro%% 1+70
SUB-TOTAL (Item II)
IV. ARCHITECTURAL WORKS
A. ,i%!orks1.0 , 4 B?
; a%% 1 @" 2.6m 13'.60 pcs (3
; a%% 2 @" 2.6m 121.'0 pcs (3
; a%% 3 @" 2.6m 1.60 pcs (3
; oor 1 2.(0 pcs (3
; oor 2 2.20 pcs (3
; oor 3 31.0 pcs (3
2.0 Li=ing-ining-Di"c!n 370.6 pcs 1
)ami%y oom 4 Ha%%ay 1(7.00 pcs 1
Maids%and Co&n"!r 3.1 pcs 1
$orc 2(.1 pcs (
Lanai '0.' pcs (
/arag! 126.00 pcs (
S"airs 3. pcs 6(
)ami%y oom and Ha%%ay ('.30 pcs 1Mas"!r
-
8/16/2019 Malagasang Cost Estimate
3/48
1.0 M!"a% &rring 1216 360.00 pcs
2.0 )%!board 3.mm (
-
8/16/2019 Malagasang Cost Estimate
4/48
AC CE (.00 pcs 17'
Ck" Br!ak!r
70A 1.00 pcs '(
30A 1.00 pcs (12
20A 17.00 pcs (12
1' o%!s $an!% Board 1.00 pcs 3+376 ,,C 1282(8 3.00 pcs 2+00
An"!nna o&"%!" '.00 pcs 11(
,!%!pon! o&"%!" 6.00 pcs 11(
W>)> @K ( o&"%!" 2.00 pcs 11(
CC,J o&"%!" (.00 pcs 11(
oorb!%% 1.00 pcs 00
oor cim!s 1.00 pcs 1+00
"i%i"y Bo 67.00 pcs 1'
K&nc"ion bo 63.00 pcs 22
1.0 1-2 9%!c pip! @9M9AL 200 pcs (
3-( 9%!c pip! 30 pcs '2
1 9%!c pip! 10 pcs 110
2.0 2.0 ir! ,HH ' bo 1+620
3. ir! ,HH 3 bo 2+376
. ir! ,HH 2 bo 3+636
22mm 9n"ranc! Cab%! 3 m"rs 11
SUB-TOTAL (Item VI)
VIII. PLUBIN! WORKS
1.0 S!p"ic =a&%" 1.00 %o" 20+000
2.0 (8 $JC $ip! 16.00 pcs 7
38 $JC $ip! ('.00 pcs (1'
2< $JC $ip! 20.00 pcs 217
9%bo (8 0 d!g 6.00 pcs 77
Wy! (8 1.00 pcs 77
9%bo 38 0 d!g 2.00 pcs 77
,!! 38 6.00 pcs '6
,!! (2 2.00 pcs 13
9%bo 28 0 d!g 1(.00 pcs 26
$;"rap 28 13.00 pcs 100
-
8/16/2019 Malagasang Cost Estimate
5/48
"#$0%0
12 ('+6('
60 1+322
210 6+00
60 +0'
210 (0+0
210 +'3
60 ''6
3+070 23+62(3+070 7+76(
3+070 22+31
3+070 3+''0
3+070 20+76
3+070 13+(0
3+070 31+3(
3+070 6+(62
3+070 (+27
3+070 13+3
371 13+36
30 11+7(2
2(0 3'+(00
210 '+'20
17 11+0213 2+700
122 13+7'6
101 2+2
'2 37 1(6
-
8/16/2019 Malagasang Cost Estimate
6/48
('1 10+101
1+70 7+000
66$#"#
(3 +60
(3 +237
(3 6+'63
(3 1+26(
(3 1+0'(
(3 1+3
1 7+(1
1 22+7'
(3 1+03'
1 1+3
1 (''
( 1+0'7
( 3+63'
( +670
6( 3+(27
1 7+('71 7+'12
1 +20'
1 +20'
1 2+30
10' 2+('
( 70
( 2+2
' +'
' 3+26
210 7+1(0
60 1+120
0 +70
-
8/16/2019 Malagasang Cost Estimate
7/48
3(+200
31 20+70
'$%
3+600 1(+(001+'00 +000
10+000 10+000
1+'00 3+600
1+200 3+600
6+000 6+000
1+(00 +600
1+(00 7+0001+(00 2+'00
; ;
2+'00 +600
2+00 17+00
2+200 2+200
1+20 1+20
1+20 3+70
1+200 1+2001+20 2+00
7+00 7+00
1+000 1+000
11#$%00
30+000 30+000
3+000 3+000
7+00 7+003+00 3+00
00 3+00
10 3+300
1+00 3+000
10 600
-
8/16/2019 Malagasang Cost Estimate
8/48
-
8/16/2019 Malagasang Cost Estimate
9/48
Cost Estimate (PROJECTED COST)
P*+,et 1% /m S/2e34e4 S57 Dte
O83e*
L+t9+ 5:/3:
S7,e COST ESTIATE
COST PROPO
ITE DESCRIPTION ;TY. UNIT UNIT COSTATERIA LABOR
I. !ENERAL RE;UIREENTS
a. Mobi%iGa"ion-!mobi%iGa"ion 1.00 %o" 20+000
b. ,!mporary )aci%i"i!s 1.00 %o" 2+000
SUB-TOTAL (Item I)
II. EARTHWORKS
a. !mo%i"ion o !is"ing S"r&c"&r! mF
b. Ha&%ing and disposa% o !is"ing d!bris %o"
c. Si"! C%!aring-Lay;o&"ing-S"aking 1.00 %o" +000
d. 9ca=a"ion 4 Back:%%ing 2(.1 m* 1+000
. Soi% $oisoning 4 /ra=!% B!dding 1.00 %o" 10+000
g S&b;/rad! $r!para"ion 4 Compac"ion 1.00 %o" 10+000
. isposa% o ns&i"ab%! Ma"!ria%s - !bris a"!r cons"r&c"ion 1.00 %o" 30+000
SUB-TOTAL (Item II)
III. STRUCTURAL WORKSA. Masonry Works
1.0 CHB Laying
(8 100.00 pcs 13
Sand 1.00 cbm 60
C 6 30 b 2(
-
8/16/2019 Malagasang Cost Estimate
10/48
(.010MM
6.0 0.0 pcs 106
.0 ,i! Wir! 3.00 ro%%s 1+(00. )ormorks 4 Sca5o%ds
1.0 3-( $!no%ic '.00 pcs 1+60
3.0 2310 Coco L&mb!r '00.00 pcs 2
(.0 ai%s (8 3.00 bo 0
.0 ai%s 38 3.00 bo '0
6 ai%s 28 3.00 bo 1+0'0
SUB-TOTAL (Item III)
V. DOORS & WINDOWS
A. oors
2.0 2 0.7 2.10m pan!% door 1.00 pcs 3+'00
B. Kambs
2.0 2 2(7 1.00 pcs 1+600
. Lock S!"s
1.0 oor %ock @ordinary 1.00 s!" 20
9. Hing!s
1.0 (8 B!aring "yp! @Ha!%! or S"an%!y brand 2.00 pair 27
SUB-TOTAL (Item V)VII. PLUBIN! WORKS
2< $JC $ip! .00 pcs 27
9%bo 28 0 d!g 16.00 pcs 60
)%oor rain '.00 pcs 30
SUB-TOTAL (Item VII)
I
-
8/16/2019 Malagasang Cost Estimate
11/48
'->-16
SAL
TOTAL TOTALAOUNT
20+000 20+000
2+000 2+000
'%$000
; ;
; ;
+000 +000
1+000 2(+12
10+000 10+000
10+000 10+000
30+000 30+000
$1"
13 1+20
60 60
2( 1 ((
UNITCOST
-
8/16/2019 Malagasang Cost Estimate
12/48
106 3+
1+(00 (+200
1+60 132+600
2 73+600
0 2+'0
'0 2+(0
1+0'0 3+2(0
60$"6
3+'00 3+'00
1+600 1+600
20 20
27 0
6$"00
27 2+(7
60 60
30 2+'00
6$"%
10+000 10+000
10$000
62+6'
-
8/16/2019 Malagasang Cost Estimate
13/48
Cost Estimate
P*+,et TWO (") STOREY APARTENT WITH DECK Dte
O83e* E*893 S. De5 C*?S7,et COST ESTIATE
COST PROPO
ITE DESCRIPTION ;TY. UNIT
UNIT COST
ATERIAL LABOR
I. !ENERAL RE;UIREENTS
a. Mobi%iGa"ion-!mobi%iGa"ion 1.00 ;b. ,!mporary )aci%i"i!s 1.00 ;
c. Sa!"y 4 Ho&s!k!!ping 1.00 ;
d. ,!cnica% S&ppor" 4 S&p!r=ision 1.00 ;
SUB-TOTAL (Item I)
II. EARTHWORKS
a. Si"! C%!aring-Lay;o&"ing-S"aking
b. 9ca=a"ion 4 Back:%%ing (1.7 cbm 600
c. !mo%i"ion o !is"ing a%%
d. Soi% $oisoning 4 /ra=!% B!dding 1.00 %o" 2+000 1+000!. S&b;/rad! $r!para"ion 4 Compac"ion
. isposa% o ns&i"ab%! Ma"!ria%s - !bris
SUB-TOTAL (Item I)
III. STRUCTURAL WORKS
A. Masonry Works
1.0 CHB Laying ### pcs 12Sand 27.36 cbm 60
C!m!n" 32.00 bags 210
2.0 $%as"!ring
Sand 16.23 cbm 60
C " 1 00 b 210
-
8/16/2019 Malagasang Cost Estimate
14/48
6.0 160.00 pcs 200
2.012MM
.0 (2.00 pcs 17
7. 63.00 pcs 1(6
6.0 20.00 pcs 11
3.010MM.0 113.00 pcs 122
7. 2.00 pcs 101
6.0 (3.00 pcs 7'
. )ormorks 4 Sca5o%ds
1.0 1-2 $%yood 136.00 pcs 0
2.0 2310 Coco L&mb!r ### pcs 7
3.0 ai%s (8 (.00 bo '00
(.0 ai%s 38 (.00 '30
.0 ai%s 28 2.00 '0
9. oo )raming 4 oo:ng
1.0 oo raming m"rs 10
2.0 oo:ng Longspan ga. 2( mF 00
3.0 /&""!r and &sing m"rs 120
SUB-TOTAL (Item II)
IV. ARCHITECTURAL WORKS
A. ,i%!orks
1.0 , 4 B?
; a%% 1 @" 2.6m 13'.60 pcs (3
; a%% 2 @" 2.6m 121.'0 pcs (3
; a%% 3 @" 2.6m 1.60 pcs (3
; oor 1 2.(0 pcs (3; oor 2 2.20 pcs (3
; oor 3 31.0 pcs (3
2.0 Li=ing-ining-Di"c!n 370.6 pcs 1
)ami%y oom 4 Ha%%ay 1(7.00 pcs 1
Maid
-
8/16/2019 Malagasang Cost Estimate
15/48
1.0 Wa%%s 71(.00 mF 20
2.0 $os" - b!ams 1.'6 mF
3.0 C!i%ing 1'.(1 mF 20
(.0 ai%ing mF 20
.0 Ba%&s"!r
6.0 oors (6.0' mF7.0 Windos
'.0 Cabin!"s
C. 9"!rior Mo&%ding
1.0 o&nd pr!;cas" pcs 2+000
2.0 HoriGon"a% %in!s m"rs 300
3.0 ,i%!s @!co s"on! %ook mF 70
. S"!!% Works
1.0 >n"!rior s "
2.0 9"!rior s "
3.0 9n"ranc! ga"! p!r &ni" s "
9. C!i%ing
1.0 M!"a% &rring 1210 360.00 pcs
2.0 )%!board 3.mm (
-
8/16/2019 Malagasang Cost Estimate
16/48
SUB-TOTAL (Item V)
VII. ELECTRICAL WORKS
1.0 o&g;ins
2.0 Wir!s and cond&i"s
3.0 )i"&r!s and !=ic!s(.0 $an!% Board and d!=ic!s
.0 S!r=ic! 9n"ranc!
6.0 M!"!r Bas! and p!d!s"a%
SUB-TOTAL (Item VI)
VIII. PLUBIN! WORKS
1.0 S!p"ic =a&%"
2.0 o&g;ins
3.0 )i"&r!s
Wa"!r c%os!"
Di"c!n Sink - a&c!"
(.0 Wa"!r proo:ng @d!ck
SUB-TOTAL (Item VI)
TOTAL BID AOUNT @@@
-
8/16/2019 Malagasang Cost Estimate
17/48
"1-De-1%
AL
TOTAL TOTAL
AOUNT
; ;
; ;
; ;
; ;
-
; ;
600 2+00
; ;
3+000 3+000; ;
; ;
"#$0%0
12 ('+6('60 1+322
210 6+00
60 +0'
210 (0 0
UNITCOST
-
8/16/2019 Malagasang Cost Estimate
18/48
200 32+000
17 7+30
1(6 +1'
11 2+300
122 13+7'6
101 2+2
7' 3+33(
0 7(+'00
7 '+320
'00 3+200
'30 3+320
'0 1+7'0
10 ;
00 ;
120 ;
60$6
(3 +60
(3 +237
(3 6+'63
(3 1+26((3 1+0'(
(3 1+3
1 7+(1
1 22+7'
(3 1 03'
-
8/16/2019 Malagasang Cost Estimate
19/48
20 17'+00
20 (7+33
20 ;
2+000 ;
300 ;
70 ;
; ;
; ;
; ;
; ;
3(+200
31 20+70
; ;'60$'%
3+600 1(+(00
1+'00 +000
10+000 10+000
1+'00 3+600
1+200 3+600
6+000 6+000
1+(00 +600
1+(00 7+000
-
8/16/2019 Malagasang Cost Estimate
20/48
-
;
-
;
;;
;
;
; ;
-
1$"#$01
-
8/16/2019 Malagasang Cost Estimate
21/48
TOTAL COMPUTED CONCRETE 48.44 CBM
gravel 48.44 882.35294118 42,741
sa! 24.22 558.82352941 13,535
"e#e$ 435.9% 21& 91,552
TOTAL CO'T 147,827UN(T CO'T PER CBM 3,&52
REBAR
1%MM )gs
3% 14.21 511.5%
38 11.84 449.92
1%& 9.47 1515.212MM
42 7.99 335.58
%3 %.%% 419.58
2& 5.33 1&%.%
1&MM
113 5.54 %2%.&2
25 4.%2 115.5
453 3.7 1%7%.1
5,75%.&%
-
8/16/2019 Malagasang Cost Estimate
22/48
B 1 11.(( mF
B 2 11.33 mF
B 3 6.16 mF
S"&dy oom .1 mF
$%an" bo 2.3 mF
,!rrac! '. mF
389.4&
C!m!n" Mor"ar 33.49 34 +ags
Wi"! c!m!n" Ooin" 194.7& 195 )gs
,i%! ad!si=! 42.83 43 +ags
/-)
Co%&mn insid! 2&.8%
Co%&mn o&"sid! 14.7
2-)
Co%&mn insid! 13.95
Co%&mn o&"sid! 13.8
%3.31 'M
Ce#e$ 28.4895 +ags
'a! 1.58275 "+#
-rr/g 0- 317.2 M 1&5.733333 "s
-rr/g 0- 484.8 M 1%1.%
Eaves 277.51 92.5&33333
359.83%%%7
-
8/16/2019 Malagasang Cost Estimate
23/48
9&&
28&
189&
3&7&
-
8/16/2019 Malagasang Cost Estimate
24/48
31.78 "s 32 34
31.47 "s 32 34
17.11 "s 18 19
25.42 "s 2% 27
14.%9 "s 15 1%
53.%9 "s 54 57
-
8/16/2019 Malagasang Cost Estimate
25/48
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 APARTENT WITH DECK A %1.00
/ro&nd )%r 16.00
S!cond )%r 17.00
oo!ck 1'0.00
Acc!ss S"air (0.00
O83e* *. A57e*t+ E/t9+3
S7,et COST ESTIATE
COST PROPOSAL
ITE DESCRIPTION ;TY. UNIT UNIT COST TOTAL
ATERIAL LABOR UNIT COST
I. !ENERAL RE;UIREENTS
a. Mobi%iGa"ion-!mobi%iGa"ion 1.00 0+000.00 0+000.00
b. ,!mporary )aci%i"i!s 1.00 0+000.00 0+000.00
c. Sa!"y 4 Ho&s!k!!ping 1.00 0+000.00 0+000.00
d. ,!cnica% S&ppor" 4 S&p!r=ision 1.00 7+000.00 7+000.00
!. $!rmi"s 4 Lic!ns!s @inc%&ding M9ALCE and Mayni%ad-Mani%a Wa"!rs BN EW9
SUB-TOTAL (Item I)
II. EARTHWORKS
a. Si"! C%!aring-Lay;o&"ing-S"aking 330.00 mF 100.00 100.00
b. 9ca=a"ion 4 Back:%%ing 10.00 m* 10.00 10.00
c. !mo%i"ion o !is"ing a%% 1.00 %o" 2+000.00 2+000.00
d. Soi% $oisoning 4 /ra=!% B!dding 16.00 %o" 120.00 120.00
!. S&b;/rad! $r!para"ion 4 Compac"ion 330.00 mF 60.00 60.00
. isposa% o ns&i"ab%! Ma"!ria%s - !bris 1.00 %o" 0+000.00 0+000.00
SUB-TOTAL (Item I)
-
8/16/2019 Malagasang Cost Estimate
26/48
-
8/16/2019 Malagasang Cost Estimate
27/48
IV. ARCHITECTURAL WORKS
A. ,i%!orks
1.0, 4 B?
; a%% @" 1.20m 72.00 mF (20.00 2(0.00 660.00
; oor 60.00 mF ('0.00 2(0.00 720.00
2.0 B!drooms 32(.00 mF 70.00 2(0.00 '10.003.0 Li=-in-)am-Di" 322.00 mF 70.00 2(0.00 '10.00
B. $ain"ing Works
1.0 >n"!rior 1+112.00 mF 16'.00 132.00 300.00
2.0 9"!rior '17.00 mF 16'.00 1((.00 312.00
3.0 C!i%ing 37.00 mF 16'.00 132.00 300.00
C. 9"!rior Mo&%ding
1.0 o&nd pr!;cas" .00 pcs 2+000.00 00.00 2+00.00
2.0 HoriGon"a% %in!s (2.00 m"rs 300.00 170.00 (70.003.0 ,i%!s @!co s"on! %ook 1.00 mF 70.00 2(0.00 '10.00
. S"!!% Works
1.0 >n"!rior 22.6 s " 10.00 10.00 300.00
2.0 9"!rior 0.3' s " 10.00 10.00 300.00
3.0 9n"ranc! ga"! p!r &ni" 2'.2( s " 10.00 10.00 300.00
SUB-TOTAL (Item III)
V. DOORS & WINDOWSA. oors
1.0 1 0.'0 I 2.10m pan!% door .00 &ni"s (+00.00 1+000.00 +00.00
2.0 2 0.70 2.10m &s door 1.00 &ni"s 3+000.00 1+000.00 (+000.00
3.0 ( 0.60 2.10m p=c door .00 &ni"s 2+000.00 1+000.00 3+000.00
(.0 6 0.70 2.10m s"!!% door 1.'2 s " 300.00 10.00 (0.00
B. Windos
1.0 W2 1.20 1.20m s"!!% cas!m!n" 263.(0 s " 10.00 10.00 300.00
2.0 W3 0.'0 1.20m s"!!% cas!m!n" 1.6 s " 10.00 10.00 300.00
3.0 W 0.(0 0.60m s"!!% cas!m!n" 12.1 s " 10.00 10.00 300.00
-
8/16/2019 Malagasang Cost Estimate
28/48
SUB-TOTAL (Item V)
VI. CARPENTRY WORKS
C!i%ing @C+ gyps&m board 2.00 mF 0.00 30.00 00.00
Di"c!n Cabin!"s 10.00 mF 0.00 30.00 00.00
Hanging Cabin!"s 1.00 mF 0.00 30.00 00.00
SUB-TOTAL (Item V)
VII. ELECTRICAL WORKS
1.0 o&g;ins
1.00 %o" 00+000.00
2.0 Wir!s and cond&i"s
3.0 )i"&r!s and !=ic!s
(.0 $an!% Board and d!=ic!s
.0 S!r=ic! 9n"ranc!
6.0 M!"!r Bas! and p!d!s"a%
SUB-TOTAL (Item VI)
VIII. PLUBIN! WORKS
1.0 S!p"ic =a&%" 0.00 m* 10.00 10.00 300.00
2.0 o&g;ins 1.00 %o" (00+000.00 (00+000.00
3.0 )i"&r!s
Wa"!r c%os!" .00 s!" +000.00 1+00.00 6+00.00
Di"c!n Sink - a&c!" 10.00 s!" 3+00.00 '00.00 (+300.00
(.0 Wa"!r proo:ng @d!ck 1'0.00 mF ('0.00 2(0.00 720.00
SUB-TOTAL (Item VI)
TOTAL BID AOUNT @@@ P
-
8/16/2019 Malagasang Cost Estimate
29/48
TOTAL
AOUNT
0+000.00
0+000.00
0+000.00
7+000.00
P ""%$000.00
33+000.00
2'+00.00
2+000.00
23+20.00
1+'00.00
0+000.00
P 1$#"0.00
-
8/16/2019 Malagasang Cost Estimate
30/48
7+600.00
3'+200.00
32+160.00
12(+063.0
10(+(63.00
117+7(.00
2(+2'.00
120+(0.00
201+('0.00
301+12.00
7(+120.6132+20.22
206+3.7(
11+1'7.1
126+007.20
27+0(.06
610+((.00
(3+'2(.00
6+36.002+20.00
161+'32.00
1+720.00
17'+112.00
20+(00.00
2(+000.00
106+000.00
2(+000.00
P '$##$".1
-
8/16/2019 Malagasang Cost Estimate
31/48
(7+20.00
(3+200.00
262+((0.00260+'20.00
333+600.00
2(+0(.00
113+700.00
12+00.00
1+7(0.0012+10.00
67+7''.00
27+11.20
77+(72.00
P 1$%"$'."0
27+00.00
60+000.00
1+000.00
7+117.7(
7+021.((
1+((.(0
3+'73.60
-
8/16/2019 Malagasang Cost Estimate
32/48
P "0#$00.1#
22+00.00
+000.00
13+00.00
P '%$000.00
00+000.00
P %00$000.00
27+000.00
(00+000.00
;
32+00.00
(3+000.00
12+600.00
P 6"$100.00
#$"06$#0.%
-
8/16/2019 Malagasang Cost Estimate
33/48
ERDC Konstrukt Co.Unit-D Lot 11 Block C Delia Apartment, Progressive 3 Village, Molino 1, Bacoor, Cavite
Telephone os!" #$%&'()$ *+&% $($&3+1(+)
P*+,et TWO (") STOREY APARTENT WITH DECK
A %1.00
/ro&nd )%r 16.00
S!cond )%r 17.00
oo!ck 1'0.00
Acc!ss S"air (0.00
O83e* *. A57e*t+ E/t9+3
S7,et COST ESTIATE
COST PROPOSAL
ITE DESCRIPTION ;TY. UNIT UNIT COST TOTAL
ATERIAL LABOR UNIT COST
I. !ENERAL RE;UIREENTS
a. Mobi%iGa"ion-!mobi%iGa"ion 1.00 0+000.00 0+000.00
b. ,!mporary )aci%i"i!s 1.00 0+000.00 0+000.00
c. Sa!"y 4 Ho&s!k!!ping 1.00 0+000.00 0+000.00
d. ,!cnica% S&ppor" 4 S&p!r=ision 1.00 7+000.00 7+000.00
!. $!rmi"s 4 Lic!ns!s @inc%&ding M9ALCE and Mayni%ad-Mani%a Wa"!rs BN EW9
SUB-TOTAL (Item I)
II. EARTHWORKS
a. Si"! C%!aring-Lay;o&"ing-S"aking 330.00 mF 100.00 100.00
b. 9ca=a"ion 4 Back:%%ing 10.00 m* 10.00 10.00
c. !mo%i"ion o !is"ing a%% 1.00 %o" 2+000.00 2+000.00
d. Soi% $oisoning 4 /ra=!% B!dding 16.00 %o" 120.00 120.00
!. S&b;/rad! $r!para"ion 4 Compac"ion 330.00 mF 60.00 60.00
. isposa% o ns&i"ab%! Ma"!ria%s - !bris 1.00 %o" 0+000.00 0+000.00
SUB-TOTAL (Item I)
-
8/16/2019 Malagasang Cost Estimate
34/48
III. STRUCTURAL WORKS
A. Masonry Works
1.0 CHB Laying 1+66.00 mF 200.00 10.00 30.00
2.0 >n"!rior $%as"!ring 1+112.00 mF 200.00 10.00 30.00
3.0 9"!rior $%as"!ring '17.00 mF 2'0.00 200.00 ('0.00
B. Concr!"ing Works1.0 )oo"ing 33. m* 3+00.00 10.00 3+60.00
2.0 )oo"ing ,i! B!am - Wa%% )oo"ing 2'.62 m* 3+00.00 10.00 3+60.00
3.0 . C. Co%&mns 32.26 m* 3+00.00 10.00 3+60.00
(.0 S"aircas! 6.72 m* 3+00.00 10.00 3+60.00
.0 S%ab on /rad! 33.00 m* 3+00.00 10.00 3+60.00
6.0 S&sp!nd!d B!ams - /ird!rs .20 m* 3+00.00 10.00 3+60.00
7.0 S&sp!nd!d S%abs '2.0 m* 3+00.00 10.00 3+60.00
C. !bar Works
1.0 )oo"ing 1+723.73 kgs. 3'.00 .00 (3.002.0 )oo"ing ,i! B!am - Wa%% )oo"ing 3+01.17 kgs. 3'.00 .00 (3.00
3.0 . C. Co%&mns (+'12. kgs. 3'.00 .00 (3.00
(.0 S"aircas! 260.1' kgs. 3'.00 .00 (3.00
.0 S%ab on /rad! 2+30.(0 kgs. 3'.00 .00 (3.00
6.0 S&sp!nd!d B!ams - /ird!rs +77.7 kgs. 3'.00 .00 (3.00
7.0 S&sp!nd!d S%ab 1(+20'.00 kgs. 3'.00 .00 (3.00
. )ormorks 4 Sca5o%ds
1.0 )oo"ing .60 mF 320.00 120.00 ((0.00
2.0 )oo"ing ,i! B!am - Wa%% )oo"ing 21.(0 mF 320.00 120.00 ((0.003.0 S"aircas! '.00 mF 320.00 120.00 ((0.00
(.0 . C. Co%&mns 367.'0 mF 320.00 120.00 ((0.00
.0 S%ab on /rad! 363.00 mF 320.00 120.00 ((0.00
6.0 S&sp!nd!d B!ams - /ird!rs (0(.'0 mF 320.00 120.00 ((0.00
7.0 S&sp!nd!d S%ab 660.00 mF 320.00 120.00 ((0.00
9. oo )raming 4 oo:ng
1.0 oo raming '0.00 m"rs 10.00 10.00 300.00
2.0 oo:ng Longspan ga. 2( (0.00 mF 2+00.00 10.00 2+60.00
3.0 /&""!r and &sing '0.00 m"rs 10.00 10.00 300.00
SUB-TOTAL (Item II)
-
8/16/2019 Malagasang Cost Estimate
35/48
IV. ARCHITECTURAL WORKS
A. ,i%!orks
1.0, 4 B?
; a%% @" 1.20m 72.00 mF (20.00 2(0.00 660.00
; oor 60.00 mF ('0.00 2(0.00 720.00
2.0 B!drooms 32(.00 mF 70.00 2(0.00 '10.003.0 Li=-in-)am-Di" 322.00 mF 70.00 2(0.00 '10.00
B. $ain"ing Works
1.0 >n"!rior 1+112.00 mF 16'.00 132.00 300.00
2.0 9"!rior '17.00 mF 16'.00 1((.00 312.00
3.0 C!i%ing 37.00 mF 16'.00 132.00 300.00
C. 9"!rior Mo&%ding
1.0 o&nd pr!;cas" .00 pcs 2+000.00 00.00 2+00.00
2.0 HoriGon"a% %in!s (2.00 m"rs 300.00 170.00 (70.003.0 ,i%!s @!co s"on! %ook 1.00 mF 70.00 2(0.00 '10.00
. S"!!% Works
1.0 >n"!rior 22.6 s " 10.00 10.00 300.00
2.0 9"!rior 0.3' s " 10.00 10.00 300.00
3.0 9n"ranc! ga"! p!r &ni" 2'.2( s " 10.00 10.00 300.00
SUB-TOTAL (Item III)
V. DOORS & WINDOWSA. oors
1.0 1 0.'0 I 2.10m pan!% door .00 &ni"s (+00.00 1+000.00 +00.00
2.0 2 0.70 2.10m &s door 1.00 &ni"s 3+000.00 1+000.00 (+000.00
3.0 ( 0.60 2.10m p=c door .00 &ni"s 2+000.00 1+000.00 3+000.00
(.0 6 0.70 2.10m s"!!% door 1.'2 s " 300.00 10.00 (0.00
B. Windos
1.0 W2 1.20 1.20m s"!!% cas!m!n" 263.(0 s " 10.00 10.00 300.00
2.0 W3 0.'0 1.20m s"!!% cas!m!n" 1.6 s " 10.00 10.00 300.00
3.0 W 0.(0 0.60m s"!!% cas!m!n" 12.1 s " 10.00 10.00 300.00
-
8/16/2019 Malagasang Cost Estimate
36/48
SUB-TOTAL (Item V)
VI. CARPENTRY WORKS
C!i%ing @C+ gyps&m board 2.00 mF 0.00 30.00 00.00
Di"c!n Cabin!"s 10.00 mF 0.00 30.00 00.00
Hanging Cabin!"s 1.00 mF 0.00 30.00 00.00
SUB-TOTAL (Item V)
VII. ELECTRICAL WORKS
1.0 o&g;ins
1.00 %o" 00+000.00
2.0 Wir!s and cond&i"s
3.0 )i"&r!s and !=ic!s
(.0 $an!% Board and d!=ic!s
.0 S!r=ic! 9n"ranc!
6.0 M!"!r Bas! and p!d!s"a%
SUB-TOTAL (Item VI)
VIII. PLUBIN! WORKS
1.0 S!p"ic =a&%" 0.00 m* 10.00 10.00 300.00
2.0 o&g;ins 1.00 %o" (00+000.00 (00+000.00
3.0 )i"&r!s
Wa"!r c%os!" .00 s!" +000.00 1+00.00 6+00.00
Di"c!n Sink - a&c!" 10.00 s!" 3+00.00 '00.00 (+300.00
(.0 Wa"!r proo:ng @d!ck 1'0.00 mF ('0.00 2(0.00 720.00
SUB-TOTAL (Item VI)
TOTAL BID AOUNT @@@ P
-
8/16/2019 Malagasang Cost Estimate
37/48
TOTAL
AOUNT
0+000.00
0+000.00
0+000.00
7+000.00
P ""%$000.00
33+000.00
2'+00.00
2+000.00
23+20.00
1+'00.00
0+000.00
P 1$#"0.00
-
8/16/2019 Malagasang Cost Estimate
38/48
-
8/16/2019 Malagasang Cost Estimate
39/48
(7+20.00
(3+200.00
262+((0.00260+'20.00
333+600.00
2(+0(.00
113+700.00
12+00.00
1+7(0.00
12+10.00
67+7''.00
27+11.20
77+(72.00
P 1$%"$'."0
27+00.00
60+000.00
1+000.00
7+117.7(
7+021.((
1+((.(0
3+'73.60
-
8/16/2019 Malagasang Cost Estimate
40/48
P "0#$00.1#
22+00.00
+000.00
13+00.00
P '%$000.00
00+000.00
P %00$000.00
27+000.00
(00+000.00
;
32+00.00
(3+000.00
12+600.00
P 6"$100.00
#$"06$#0.%
-
8/16/2019 Malagasang Cost Estimate
41/48
ERDC Konstrukt Co.Unit-D Lot 11 Block C Delia Apartment, Progressive 3 Village, Molino 1, Bacoor, Cavite
Telephone os!" #$%&'()$ *+&% $($&3+1(+)
P*+,et TWO (") STOREY APARTENT WITH DECK
A %1.00
/ro&nd )%r 16.00
S!cond )%r 17.00
oo!ck 1'0.00
Acc!ss S"air (0.00
O83e* *. A57e*t+ E/t9+3
S7,et COST ESTIATE
COST PROPOSAL
ITE DESCRIPTION ;TY. UNIT UNIT COST TOTALATERIAL LABOR UNIT COST
I. !ENERAL RE;UIREENTS
a. Mobi%iGa"ion-!mobi%iGa"ion 1.00 1+000.00 1+000.00
b. ,!mporary )aci%i"i!s 1.00 1+000.00 1+000.00
c. Sa!"y 4 Ho&s!k!!ping 1.00 1+000.00 1+000.00
d. ,!cnica% S&ppor" 4 S&p!r=ision 1.00 1+000.00 1+000.00
!. $!rmi"s 4 Lic!ns!s @inc%&ding M9ALCE and Mayni%ad-Mani%a Wa"!rs BN EW9
SUB-TOTAL (Item I)
II. EARTHWORKS
a. Si"! C%!aring-Lay;o&"ing-S"aking 22.00 mF 0.00 0.00
b. 9ca=a"ion 4 Back:%%ing 100.00 m* '0.00 '0.00
c. !mo%i"ion o !is"ing a%% 1.00 %o" 6+000.00 6+000.00
d. Soi% $oisoning 4 /ra=!% B!dding 100.00 %o" 70.00 70.00
!. S&b;/rad! $r!para"ion 4 Compac"ion 12.00 mF 20.00 20.00
. isposa% o ns&i"ab%! Ma"!ria%s - !bris 1.00 %o" 10+000.00 10+000.00
SUB-TOTAL (Item I)
-
8/16/2019 Malagasang Cost Estimate
42/48
III. STRUCTURAL WORKS
A. Masonry Works
1.0 CHB Laying 1+000.00 mF 70.00 70.00 1(0.00
2.0 >n"!rior $%as"!ring '00.00 mF 70.00 70.00 1(0.00
3.0 9"!rior $%as"!ring 00.00 mF '0.00 '0.00 160.00
B. Concr!"ing Works1.0 )oo"ing 33. m* 1+00.00 60.00 1+60.00
2.0 )oo"ing ,i! B!am - Wa%% )oo"ing 2'.62 m* 1+00.00 60.00 1+60.00
3.0 . C. Co%&mns 32.26 m* 1+00.00 60.00 1+60.00
(.0 S"aircas! 6.72 m* 1+00.00 60.00 1+60.00
.0 S%ab on /rad! 33.00 m* 1+00.00 60.00 1+60.00
6.0 S&sp!nd!d B!ams - /ird!rs .20 m* 1+00.00 60.00 1+60.00
7.0 S&sp!nd!d S%abs '2.0 m* 1+00.00 60.00 1+60.00
C. !bar Works
1.0 )oo"ing 1+723.73 kgs. 1'.00 2.00 20.002.0 )oo"ing ,i! B!am - Wa%% )oo"ing 3+01.17 kgs. 1'.00 2.00 20.00
3.0 . C. Co%&mns (+'12. kgs. 1'.00 2.00 20.00
(.0 S"aircas! 260.1' kgs. 1'.00 2.00 20.00
.0 S%ab on /rad! 2+30.(0 kgs. 1'.00 2.00 20.00
6.0 S&sp!nd!d B!ams - /ird!rs +77.7 kgs. 1'.00 2.00 20.00
7.0 S&sp!nd!d S%ab 1(+20'.00 kgs. 1'.00 2.00 20.00
. )ormorks 4 Sca5o%ds
1.0 )oo"ing .60 mF '0.00 (.00 12.00
2.0 )oo"ing ,i! B!am - Wa%% )oo"ing 21.(0 mF '0.00 (.00 12.00
3.0 S"aircas! '.00 mF '0.00 (.00 12.00
(.0 . C. Co%&mns 367.'0 mF '0.00 (.00 12.00
.0 S%ab on /rad! 363.00 mF '0.00 (.00 12.00
6.0 S&sp!nd!d B!ams - /ird!rs (0(.'0 mF '0.00 (.00 12.00
7.0 S&sp!nd!d S%ab 660.00 mF '0.00 (.00 12.00
9. oo )raming 4 oo:ng
1.0 oo raming '0.00 m"rs 60.00 60.00 120.00
2.0 oo:ng Longspan ga. 2( (0.00 mF 00.00 60.00 60.00
3.0 /&""!r and &sing '0.00 m"rs 60.00 60.00 120.00
SUB-TOTAL (Item II)
-
8/16/2019 Malagasang Cost Estimate
43/48
IV. ARCHITECTURAL WORKS
A. ,i%!orks
1.0, 4 B?
; a%% @" 1.20m 72.00 mF 0.00 70.00 160.00
; oor 60.00 mF 0.00 70.00 160.00
2.0 B!drooms 32(.00 mF 170.00 70.00 2(0.003.0 Li=-in-)am-Di" 322.00 mF 170.00 70.00 2(0.00
B. $ain"ing Works
1.0 >n"!rior '00.00 mF '0.00 70.00 10.00
2.0 9"!rior 00.00 mF '0.00 6.00 1(.00
3.0 C!i%ing 37.00 mF '0.00 70.00 10.00
C. 9"!rior Mo&%ding
1.0 o&nd pr!;cas" .00 pcs 00.00 200.00 700.00
2.0 HoriGon"a% %in!s (2.00 m"rs '0.00 '0.00 160.00
3.0 ,i%!s @!co s"on! %ook 1.00 mF 10.00 100.00 20.00
. S"!!% Works
1.0 >n"!rior 22.6 s " 60.00 60.00 120.00
2.0 9"!rior 0.3' s " 60.00 60.00 120.00
3.0 9n"ranc! ga"! p!r &ni" 2'.2( s " 60.00 60.00 120.00
SUB-TOTAL (Item III)
V. DOORS & WINDOWSA. oors
1.0 1 0.'0 I 2.10m pan!% door .00 &ni"s '00.00 20.00 1+00.00
2.0 2 0.70 2.10m &s door 1.00 &ni"s 00.00 20.00 70.00
3.0 ( 0.60 2.10m p=c door .00 &ni"s 00.00 20.00 70.00
(.0 6 0.70 2.10m s"!!% door 1.'2 s " '0.00 70.00 10.00
B. Windos
1.0 W2 1.20 1.20m s"!!% cas!m!n" 263.(0 s " 0.00 60.00 110.00
2.0 W3 0.'0 1.20m s"!!% cas!m!n" 1.6 s " 0.00 60.00 110.00
3.0 W 0.(0 0.60m s"!!% cas!m!n" 12.1 s " 0.00 60.00 110.00
-
8/16/2019 Malagasang Cost Estimate
44/48
SUB-TOTAL (Item V)
VI. CARPENTRY WORKS
C!i%ing @C+ gyps&m board 2.00 mF 10.00 100.00 20.00
Di"c!n Cabin!"s 10.00 mF 10.00 100.00 20.00
Hanging Cabin!"s 1.00 mF 10.00 100.00 20.00
SUB-TOTAL (Item V)
VII. ELECTRICAL WORKS
1.0 o&g;ins
1.00 %o" 17+000.00
2.0 Wir!s and cond&i"s
3.0 )i"&r!s and !=ic!s
(.0 $an!% Board and d!=ic!s
.0 S!r=ic! 9n"ranc!
6.0 M!"!r Bas! and p!d!s"a%
SUB-TOTAL (Item VI)
VIII. PLUBIN! WORKS
1.0 S!p"ic =a&%" 0.00 m* 7.00 '0.00 1.00
2.0 o&g;ins 1.00 %o" 17+000.00 17+000.00
3.0 )i"&r!s
Wa"!r c%os!" .00 s!" 2+000.00 +000.00 7+000.00
Di"c!n Sink - a&c!" 10.00 s!" 1+300.00 320.00 1+620.00
(.0 Wa"!r proo:ng @d!ck 1'0.00 mF 1'0.00 70.00 20.00
SUB-TOTAL (Item VI)
TOTAL BID AOUNT @@@ P
-
8/16/2019 Malagasang Cost Estimate
45/48
TOTAL
AOUNT
1+000.00
1+000.00
1+000.00
1+000.00
P 60$000.00
11+20.00
'+000.00
6+000.00
7+000.00
2+00.00
10+000.00
P ''$%0.00
-
8/16/2019 Malagasang Cost Estimate
46/48
1(0+000.00
112+000.00
'0+000.00
3+02(.(0
((+6(7.20
0+32.60
10+('3.20
1+('0.00
'6+112.00
12'+700.00
3(+(7(.6'61+'23.36
6+21.0(
+203.6'
'+60'.00
11+.'(
2'(+160.00
12+(0.00
27+(2.00
7+20.00
(+7.00
(+37.00
0+600.00
'2+00.00
+600.00
3'+(00.00
+600.00
P 1$'6$0"'.00
-
8/16/2019 Malagasang Cost Estimate
47/48
11+20.00
+600.00
77+760.0077+2'0.00
120+000.00
72+00.00
6+'0.00
3+00.00
6+720.00
3+70.00
27+11.20
10+'(6.0'
30+''.'0
P %0#$'0.0#
+20.00
11+20.00
3+70.00
2+372.'
2'+7(.3
+6'1.2'
1+(20.32
-
8/16/2019 Malagasang Cost Estimate
48/48
P %#$6#.1
6+20.00
2+00.00
3+70.00
P 1"$%00.00
17+000.00
P 1%$000.00
13+0.00
17+000.00
;
3+000.00
16+200.00
(+000.00
P "#%$1%0.00
"$#0$%%".