Phase 1 Estimate

Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

STRUCTURAL (PHASE 1)

PROJECTED COST:
FLOOR AREA : 50.00 SQM
COST / SQM : ₱ 18,000.00
TOTAL ESTIMATED COST : ₱ 900,000.00
CONTRACTOR'S PROFIT : ₱ 135,000.00
CONTINGENCY : ₱ 90,000.00
GRAND TOTAL : ₱ 1,125,000.00

BEAMS AND COLUMNS QTY UNIT UNIT COST TOTAL COST LABOR COST
CEMENT : 21.00 BAGS ₱ 250.00 ₱ 5,250.00
SAND : 1.50 CU.M. ₱ 2,000.00 ₱ 3,000.00
GRAVEL : 3.00 CU.M. ₱ 2,000.00 ₱ 6,000.00
RSB (16MM) : 176.00 PCS. ₱ 400.00 ₱ 70,400.00
RSB (10MM) : 374.00 PCS. ₱ 167.00 ₱ 62,458.00
#16 G.I. TIE WIRE : 34.00 KGS ₱ 100.00 ₱ 3,400.00
FALSEWORKS : 1.00 LOT ₱ 50,000.00 ₱ 50,000.00
₱ 200,508.00 ₱ 140,355.60
SLAB
CEMENT : 38.00 BAGS ₱ 250.00 ₱ 9,500.00
SAND : 5.00 CU.M. ₱ 2,000.00 ₱ 10,000.00
GRAVEL : 9.50 CU.M. ₱ 2,000.00 ₱ 19,000.00
RSB (12MM) : 28.00 PCS. ₱ 230.00 ₱ 6,440.00
RSB (10MM) : 125.00 PCS. ₱ 167.00 ₱ 20,875.00
#16 G.I. TIE WIRE : 25.00 KGS. ₱ 100.00 ₱ 2,500.00
FALSEWORKS : 1.00 LOT ₱ 25,000.00 ₱ 25,000.00
₱ 93,315.00 ₱ 65,320.50
MASONRY WORKS ₱ -
6" CHB : 1,030.00 PCS ₱ 20.00 ₱ 20,600.00
4" CHB : 850.00 PCS ₱ 15.00 ₱ 12,750.00
CEMENT : 80.00 BAGS ₱ 250.00 ₱ 20,000.00
SAND : 7.00 CU.M. ₱ 2,000.00 ₱ 14,000.00
#16 G.I. TIE WIRE : 4.00 KGS ₱ 100.00 ₱ 400.00
₱ 67,750.00 ₱ 47,425.00
₱ 361,573.00 ₱ 253,101.10
₱ 614,674.10

ROOFING QTY UNIT UNIT COST TOTAL COST LABOR COST


2" X 4" TUBULAR STEEL RAFTERS : 28.00 PCS ₱ 1,015.00 ₱ 28,420.00
2" X 4" C-PURLINS : 38.00 PCS ₱ 705.00 ₱ 26,790.00
10MM THK INSULATION : 72.00 SQM ₱ 130.00 ₱ 9,360.00
0.5MM THK ROOFING (2.44M) : 20.00 PCS ₱ 800.00 ₱ 16,000.00
0.5MM THK ROOFING (1.83M) : 20.00 PCS ₱ 600.00 ₱ 12,000.00
0.5MM THK GUTTER : 25.00 LNM ₱ 550.00 ₱ 13,750.00
0.5MM THK WALL CAPPING : 25.00 LNM ₱ 550.00 ₱ 13,750.00
FASCIA BOARD : 125.00 PCS ₱ 300.00 ₱ 37,500.00
SOFFIT : 332.00 PCS ₱ 100.00 ₱ 33,200.00
TEX SCREW : 1,950.00 PCS ₱ 3.00 ₱ 5,850.00
PVC PIPES : 20.00 PCS ₱ 750.00 ₱ 15,000.00
PVC PIPES - 45 DEG ELBOW : 13.00 PCS ₱ 110.00 ₱ 1,430.00
PVC PIPES - 90 DEG ELBOW : 13.00 PCS ₱ 130.00 ₱ 1,690.00
₱ 214,740.00 ₱ 150,318.00
₱ 365,058.00

** ELECTRICAL AND PLUMBING ROUGHING INS ₱ 50,000.00


₱ 1,029,732.10
CONTRACTOR'S PROFIT: ₱ 154,459.82
OCM: ₱ 154,459.82
₱ 1,338,651.73

You might also like