ESTIMATE NO.

040400

DATE:
CLIENT:
PROJECT:
LOCATION:
NOTE:

December 4, 2015
Cathay Land Inc.
Proposed Single Attached Unit
Alegria Homes Cavite
Supply/Install/Shotcreting/Concreting of Panels with accessories

QUOTATION

LIST OF PRODUCTION PANEL AND OTHER NEEDED MATERIALS

MATERIAL
Quantity
Unit.Price

PANEL WORKS

Description Type

PSS 120

SUSPENDED SLAB

m2

PSS 60
PSM 80
PSM 60
RG1
RG2
RU

LEDGE
EXTERIOR WALL
INTERIOR WALL
ANGULAR MESH REINFORCEMENT
PLANE MESH REINFORCEMENT
U MESH REINFORCEMENT

m2
m2
m2
pc.
pc.
pc.

21.08 PhP

636.20

Description Type

PLASTER
PLASTER
CORNERING

35 mm Plastering on both sides

25 mm Plastering on both sides of ledge and below suspended slab

CONCRETING
REINFORCEMENT

hr.

25.30 PhP

95.00

PhP

2,403.12

9.49 PhP
475.05 PhP
121.63 PhP
528.64 PhP
38.17 PhP
475.05 PhP
173 PhP
61.11 PhP
86 PhP
48.30 PhP
179 PhP
73.50 PhP
SUBTOTAL MATERIAL COST
PhP

4,508.22
64,298.48
18,132.66
10,572.03
4,153.80
13,156.50
128,232.79

hr.
hr.
hr.

11.39 PhP
85.14 PhP
26.72 PhP

95.00
95.00
95.00

PhP
PhP
PhP

1,081.86
8,088.40
2,538.31

PhP

14,111.68

319.60
PhP
40.06
PhP
429.60 PhP

1657.06

Description Type

PSSC
PNR
RG1
RG2

RISER=0.279m TREAD= 0.178m WIDTH= 0.80m

2 SETS LANDING 1.20m X 1.20m
ANGULAR MESH REINFORCEMENT
PLANE MESH REINFORCEMENT

100.00
150.00
100.00

PhP
PhP
PhP

31,960.00
6,009.00
42,960.00

21.08 PhP
245.00
84.00 PhP
42.00
SUBTOTAL MATERIAL COST

PhP
PhP
PhP

5,164.60 m2
21.08 PhP
180.00
3,528.00 kg.
84.00 PhP
8.00
87,713.80
SUBTOTAL LABOR COST

PhP
PhP
PhP

3,794.40
672.00
85,395.40

PANEL AREA

Description Type

CONCRETE
PLASTER
CONCRETING
CONCRETING
REINFORCEMENT
REINFORCEMENT

1ST STEP
25 mm Plastering below stairs
stairs
Landing
10mm
8mm

steps
3.00 PhP
724.82
m2
2.88 PhP 1,025.93
pc.
6 PhP
61.11
pc.
2 PhP
48.30
SUBTOTAL MATERIAL COST

m3
m2
m3
m3
kg.
kg.

0.04 PhP 4,730.00

2.00 PhP
120.00
0.09 PhP 4,730.00
0.37 PhP 4,730.00
25.91 PhP
42.00
9.48 PhP
42.00
SUBTOTAL MATERIAL COST
TOTAL MATERIAL COST

COST/SQ.

3738.19

PhP

215,946.59

190.37

PANEL AREA

TOTAL MATERIAL COST

PhP
PhP
PhP
PhP
PhP

2,174.46
2,954.68
366.66
96.60
5,592.40

TOTAL MATERIAL COST

PhP
PhP
PhP
PhP
PhP
PhP
PhP

187.78
240.00
442.73
1,770.91
1,088.39
398.16
4,127.97

PhP

9,720.37

3.00

319.60 PhP
40.06 PhP
429.60 PhP

TOTAL LABOR COST

PhP

99,507.08

TOTAL(WALLS/SLAB)

PhP

315,453.67

ASSEMBLY COST
Quantity
Unit.Price
hr.
hr.

2.31 PhP
4.61 PhP

Exclusions:
*Delivery charges
*Scaffolding
*Roof
*Slab on Grade
*Foundation

Tot.Price
PhP
PhP

219.45
437.76

PhP

657.21

LABOR COST
Quantity
Unit.Price

Tot.Price

m3
0.04 PhP
500.00
m2
2.00 PhP
150.00
m3
0.09 PhP
500.00
m3
0.37 PhP
500.00
kg.
25.91 PhP
8.00
kg.
9.48 PhP
8.00
SUBTOTAL LABOR COST

PhP
PhP
PhP
PhP
PhP
PhP
PhP

TOTAL LABOR COST

PhP

1,494.21

TOTAL(STAIRS/LANDING)

PhP

11,214.58

GRAND TOTAL

53.00 STRUCTURAL COST/FLOOR AREA

193.37 STRUCTURAL COST/PANEL AREA

95.00
95.00

SUBTOTAL ASSEMBLY COST

PhP

THIS SERVES AS BUDGETARY ESTIMATE ONLY

FLOOR AREA
PANEL AREA

Tot.Price

52,734.00 m2
4,807.20 m2
21,480.00 L.M.

MATERIAL
Quantity
Unit.Price

PLASTERING WORKS

LABOR COST
Quantity
Unit.Price

PhP
PhP
PhP

MATERIAL
Quantity
Unit.Price

STAIRS/LANDING PANEL

TOTAL MATERIAL COST

SUBTOTAL ASSEMBLY COST

165.00
120.00
50.00

TOTAL MATERIAL COST

COST/SQ.

Tot.Price

13,411.10

m2
m2
L.M.
m2
kg.

ASSEMBLY COST
Quantity
Unit.Price

PhP

MATERIAL
Quantity
Unit.Price

PLASTERING WORKS

TOTAL MATERIAL COST

6163.55
1689.34

19.85
300.00
46.80
187.20
207.31
75.84
837.00

326,668.25