Vous êtes sur la page 1sur 3

408 Antonio Center, Prime Street, Madrigal Business Park 2, Alabang 408 Antonio Center, Prime Street, Madrigal

408 Antonio Center, Prime Street, Madrigal Business Park 2, 408 Antonio Center, Prime Street, Madrigal Business Park 2,
Muntinlupa City Alabang Muntinlupa City Alabang Muntinlupa City
T: 463-1296 / 0920-230-1280 /09154135678 T: 463-1296 / 0920-230-1280 /09154135678 T: 463-1296 / 0920-230-1280 /09154135678
COST ESTIMATES AND BILL OF MATERIALS COST ESTIMATES AND BILL OF MATERIALS COST ESTIMATES AND BILL OF MATERIALS
July 31, 2016 July 31, 2016 July 31, 2016

Project: TWO STOREY RESIDENCE SINGLE ATTACHED Project: TWO STOREY RESIDENCE SINGLE ATTACHED Project: TWO STOREY RESIDENCE SINGLE ATTACHED

EPS WALL PANEL SHELL CONVENTIONAL METHOD (CHB) STRUCTURAL FRAME with EPS WALL & SLAB PANEL
Project Data: 2 Storey Residential House (Single Attached) Project Data: 2 Storey Residential House (Single Attached) Project Data: 2 Storey Residential House (Single Attached)
FLOOR AREA: 44.20 sq.mtr. FLOOR AREA: 44.20 sq.mtr. FLOOR AREA: 44.20 sq.mtr.

NO. ID Size ITEM QTY Unit Price / Unit Price NO. ID Size ITEM QTY Unit Price / Unit Price NO. ID Size ITEM QTY Unit Price / Unit Price
I CIVIL WORKS: I CIVIL WORKS I CIVIL WORKS
a. Grade Beam 1 a. Foundation: Footings & Columns: (C1-F1, C2-F1, WF) a. Foundation: Footings & Columns: (C1-F1, C2-F1, WF)
a.1 40 kg. Portland Cement 29 bags P 225.00 P 6,525.00 a.1 40 kg. Portland Cement 40 bag P 225.00 P 9,000.00 a.1 40 kg. Portland Cement 40 bag P 225.00 P 9,000.00
a.2 3/4 washed Gravel 4 cu.m. P 1,000.00 P 3,600.00 a.2 3/4 washed Gravel 6 cu.m. P 1,000.00 P 5,500.00 a.2 3/4 washed Gravel 6 cu.m. P 1,000.00 P 5,500.00
a.3 coarse Sand 2 cu.m. P 950.00 P 1,805.00 a.3 coarse Sand 3 cu.m. P 950.00 P 2,612.50 a.3 coarse Sand 3 cu.m. P 950.00 P 2,612.50
a.4 G-1 Gravel Fill 1 cu.m. P 800.00 P 800.00 a.4 G-1 Gravel Fill 1 cu.m. P 800.00 P 400.00 a.4 G-1 Gravel Fill 1 cu.m. P 800.00 P 400.00
a.5 12 mm Ox6 m. deformed bars 16 lght. P 180.00 P 2,880.00 a.5 12 mm Ox6 m. deformed bars 30 lght. P 180.00 P 5,400.00 a.5 12 mm Ox6 m. deformed bars 30 lght. P 180.00 P 5,400.00
a.6 10 mm Ox6 m. deformed bars 16 lght. P 105.00 P 1,680.00 a.6 10 mm Ox6 m. deformed bars 50 lght. P 105.00 P 5,250.00 a.6 10 mm Ox6 m. deformed bars 50 lght. P 105.00 P 5,250.00
a.7 no. 16 G.I. tie wire 4 kl. P 95.00 P 380.00 a.7 no. 16 G.I. tie wire 18 kl. P 95.00 P 1,710.00 a.7 no. 16 G.I. tie wire 18 kl. P 95.00 P 1,710.00
SUB-TOTAL P 17,670.00 SUB-TOTAL P 29,872.50 SUB-TOTAL P 29,872.50
b. Slab on Grade b. Slab on Grade b. Slab on Grade
b.1 40 kg. Portland Cement 20 bag P 225.00 P 4,500.00 b.1 40 kg. Portland Cement 20 bag P 225.00 P 4,500.00 b.1 40 kg. Portland Cement 20 bag P 225.00 P 4,500.00
b.2 3/4 washed Gravel 3 cu.m. P 1,000.00 P 3,000.00 b.2 3/4 washed Gravel 3 cu.m. P 1,000.00 P 3,000.00 b.2 3/4 washed Gravel 3 cu.m. P 1,000.00 P 3,000.00
b.3 coarse washed Sand 2 cu.m. P 950.00 P 1,425.00 b.3 coarse washed Sand 2 cu.m. P 950.00 P 1,425.00 b.3 coarse washed Sand 2 cu.m. P 950.00 P 1,425.00
b.4 G-1 Gravel Fill 1 cu.m. P 800.00 P 1,040.00 b.4 G-1 Gravel Fill 1 cu.m. P 800.00 P 1,040.00 b.4 G-1 Gravel Fill 1 cu.m. P 800.00 P 1,040.00
b.5 10 mm Ox6 m. deformed bars 20 lght. P 105.00 P 2,100.00 b.5 10 mm Ox6 m. deformed bars 20 lght. P 105.00 P 2,100.00 b.5 10 mm Ox6 m. deformed bars 20 lght. P 105.00 P 2,100.00
b.6 no. 16 G.I. tie wire 2 kl. P 95.00 P 142.50 b.6 no. 16 G.I. tie wire 2 kl. P 95.00 P 142.50 b.6 no. 16 G.I. tie wire 2 kl. P 95.00 P 142.50
SUB-TOTAL P 12,207.50 SUB-TOTAL P 12,207.50 SUB-TOTAL P 12,207.50
c. Panel Walls Concreting c. Structural Beams: B1, B2, B3 & RB c. Structural Beams: B1, B2, B3 & RB
c.1 40 kg. Portland Cement 86 bag P 225.00 P 19,350.00 c.1 40 kg. Portland Cement 17 bag P 225.00 P 3,825.00 c.1 40 kg. Portland Cement 17 bag P 225.00 P 3,825.00
c.2 3/8 washed Gravel (Grabita) 12 cu.m. P 1,000.00 P 12,000.00 c.2 3/4 washed Gravel 2 cu.m. P 1,000.00 P 2,400.00 c.2 3/4 washed Gravel 2 cu.m. P 1,000.00 P 2,400.00
c.3 coarse washed Sand 6 cu.m. P 850.00 P 5,100.00 c.3 coarse washed Sand 1 cu.m. P 850.00 P 1,020.00 c.3 coarse washed Sand 1 cu.m. P 850.00 P 1,020.00
c.5 10 mm Ox6 m. deformed bars 116 lght. P 105.00 P 12,180.00 c.4 12 mm Ox6 m. deformed bars 27 lght. P 160.00 P 4,320.00 c.4 12 mm Ox6 m. deformed bars 27 lght. P 160.00 P 4,320.00
c.6 no. 16 G.I. tie wire 4 kl. P 95.00 P 380.00 c.5 10 mm Ox6 m. deformed bars 27 lght. P 105.00 P 2,835.00 c.5 10 mm Ox6 m. deformed bars 27 lght. P 105.00 P 2,835.00
SUB-TOTAL P 49,010.00 c.6 8 mm Ox6 m. deformed bars 40 lght. P 88.00 P 3,520.00 c.6 8 mm Ox6 m. deformed bars 40 lght. P 88.00 P 3,520.00
c.7 no. 16 G.I. tie wire 32 kl. P 95.00 P 3,040.00 c.7 no. 16 G.I. tie wire 32 kl. P 95.00 P 3,040.00
SUB-TOTAL P 20,960.00 SUB-TOTAL P 20,960.00
d. Reinforced Suspended Slab d. Reinforced Suspended Slab d. Reinforced Suspended Slab
d.1 40 kg. Portland Cement 31 bag P 225.00 P 6,975.00 d.1 40 kg. Portland Cement 20 bag P 225.00 P 4,500.00 d.1 40 kg. Portland Cement 20 bag P 225.00 P 4,500.00
d.2 3/4 washed Gravel 4 cu.m. P 1,000.00 P 4,200.00 d.2 3/4 washed Gravel 3 cu.m. P 1,000.00 P 2,700.00 d.2 3/4 washed Gravel 3 cu.m. P 1,000.00 P 2,700.00
d.3 coarse washed Sand 2 cu.m. P 850.00 P 1,870.00 d.3 coarse washed Sand 1 cu.m. P 850.00 P 1,190.00 d.3 coarse washed Sand 1 cu.m. P 850.00 P 1,190.00
d.4 16 mm Ox6 m. deformed bars 4 lght. P 260.00 P 1,040.00 d.4 12 mm Ox6 m. deformed bars 24 lght. P 260.00 P 6,240.00 d.4 12 mm Ox6 m. deformed bars 24 lght. P 260.00 P 6,240.00
d.5 12 mm Ox6 m. deformed bars 14 lght. P 160.00 P 2,240.00 d.5 10 mm Ox6 m. deformed bars 24 lght. P 160.00 P 3,840.00 d.5 10 mm Ox6 m. deformed bars 24 lght. P 160.00 P 3,840.00
d.6 10 mm Ox6 m. deformed bars 30 lght. P 105.00 P 3,150.00
d.7 no. 16 G.I. tie wire 4 kl. P 95.00 P 380.00 d.6 no. 16 G.I. tie wire 3 kl. P 95.00 P 285.00 d.6 no. 16 G.I. tie wire 3 kl. P 95.00 P 285.00
SUB-TOTAL P 19,855.00 SUB-TOTAL P 18,755.00 SUB-TOTAL P 18,755.00
e. Stairs
e.1 40 kg. Portland Cement 4 bags P 225.00 P 900.00 e. Stairs e. Stairs
e.2 3/4 washed Gravel 1 cu.m. P 1,000.00 P 1,000.00 e.1 40 kg. Portland Cement 4 bags P 225.00 P 900.00 e.1 40 kg. Portland Cement 4 bags P 225.00 P 900.00
e.3 coarse washed Sand 1 cu.m. P 850.00 P 425.00 e.2 3/4 washed Gravel 1 cu.m. P 1,000.00 P 1,000.00 e.2 3/4 washed Gravel 1 cu.m. P 1,000.00 P 1,000.00
e.4 12 mm Ox6 m. deformed bars 5 lghts. P 160.00 P 800.00 e.3 coarse washed Sand 1 cu.m. P 850.00 P 425.00 e.3 coarse washed Sand 1 cu.m. P 850.00 P 425.00
e.5 10 mm Ox6 m. deformed bars 6 lghts. P 105.00 P 630.00 e.4 12 mm Ox6 m. deformed bars 5 lghts. P 160.00 P 800.00 e.4 12 mm Ox6 m. deformed bars 5 lghts. P 160.00 P 800.00
e.6 no. 16 G.I. tie wire 2 kls. P 95.00 P 142.50 e.5 10 mm Ox6 m. deformed bars 6 lghts. P 105.00 P 630.00 e.5 10 mm Ox6 m. deformed bars 6 lghts. P 105.00 P 630.00
SUB-TOTAL P 3,897.50 e.6 no. 16 G.I. tie wire 2 kls. P 95.00 P 142.50 e.6 no. 16 G.I. tie wire 2 kls. P 95.00 P 142.50
TOTAL P 102,640.00 SUB-TOTAL P 3,897.50 SUB-TOTAL P 3,897.50
NO. ID Size ITEM QTY Unit Price / Unit Price NO. ID Size ITEM QTY Unit Price / Unit Price NO. ID Size ITEM QTY Unit Price / Unit Price
f. Masonry Works (CHB Walls) f. Panel Walls Concreting
NOT APPLICABLE TO PANELS f.1 4"CHB 1839 blk P 14.00 P 25,746.00 f.1 40 kg. Portland Cement 86 bag P 225.00 P 19,350.00
CONVENTIONAL ITEM: c, f, g f.2 Portland Cement 74 bag P 225.00 P 16,650.00 f.2 3/8 washed Gravel (Grabita) 12 cu.m. P 1,000.00 P 12,000.00
f.3 Sand 7 cu m P 950.00 P 6,650.00 f.3 coarse washed Sand 6 cu.m. P 850.00 P 5,100.00
f.4 10mmØ x 6.0m RSB 96 lght P 110.00 P 10,560.00 f.4 10 mm Ox6 m. deformed bars 116 lght. P 105.00 P 12,180.00
f.5 no.16 G.I. Wire 5 kl. P 95.00 P 475.00 f.5 no. 16 G.I. tie wire 4 kl. P 95.00 P 380.00
SUB-TOTAL P 60,081.00 SUB-TOTAL P 49,010.00
g. Wall Plastering with Plain Finishing g. Wall Plastering with Plain Finishing
g.1 Portland Cement 110 bag P 225.00 P 24,750.00
g.2 Wash Sand 8 cu m 950.00 P 7,125.00
SUB-TOTAL P 31,875.00
TOTAL P 177,648.50 TOTAL P 134,702.50
II. EPS WALL & SLAB PANEL MATERIALS II. EPS WALL & SLAB PANEL MATERIALS
f. Wall Panel & Accessories f. Wall Panel & Accessories
f.1 EPS Wall 109x1220x2440 43 pc P 2,200.00 P 94,600.00 f.1 EPS Wall 109x1220x2440 43 pc P 2,200.00 P 94,600.00
f.2 Industrial Glue 500 ml 10 bot P 360.00 P 3,600.00 f.2 Industrial Glue 500 ml 10 bot P 360.00 P 3,600.00
f.3 G.I. Angle 25x25x2440 50 pc P 65.00 P 3,250.00 f.3 G.I. Angle 25x25x2440 50 pc P 65.00 P 3,250.00
f.4 Ficem Strips (Joiner) 4.5x50x1220 20 pc P 18.00 P 360.00 f.4 Ficem Strips (Joiner) 4.5x50x1220 20 pc P 18.00 P 360.00
f.5 Ficem Strips (End Cap) 4.5x100x1220 60 pc P 36.00 P 2,160.00 f.5 Ficem Strips (End Cap) 4.5x100x1220 60 pc P 36.00 P 2,160.00
SUB-TOTAL P 103,970.00 SUB-TOTAL P 103,970.00
g. Suspended Slab & others g.
g.1 100x1220x2440 EBS Flr Slab 8 pc P 2,200.00 P 17,600.00 g.1 100x1220x2440 EBS Flr Slab 8 pc P 2,200.00 P 17,600.00
g.2 Industrial Glue 500 ml 2 bot P 360.00 P 720.00 g.2 Industrial Glue 500 ml 2 bot P 360.00 P 720.00
g.3 Ficem Strips (Joiner) 4.5x50x1220 16 pc P 36.00 P 576.00 g.3 Ficem Strips (Joiner) 4.5x50x1220 16 pc P 36.00 P 576.00
SUB-TOTAL P 18,896.00 SUB-TOTAL P 18,896.00
TOTAL P 122,866.00 TOTAL P 122,866.00
IV FORMWORKS III FORMWORKS III. FORMWORKS
a. Lay-out/batter board & scaffoldings a. Lay-out/batter board & scaffoldings a. Lay-out/batter board & scaffoldings
a.1 2x3x12 coco lumber (16 pcs.) 96 b.f. P 22.00 P 2,112.00 a.1 2x3x12 coco lumber (16 pcs.) 96 b.f. P 22.00 P 2,112.00 a.1 2x3x12 coco lumber (16 pcs.) 96 b.f. P 22.00 P 2,112.00
a.2 4" cw nails 8 kl. P 90.00 P 720.00 a.2 4" cw nails 8 kl. P 90.00 P 720.00 a.2 4" cw nails 8 kl. P 90.00 P 720.00
a.3 3" cw nails 5 kl. P 90.00 P 450.00 a.3 3" cw nails 5 kl. P 90.00 P 450.00 a.3 3" cw nails 5 kl. P 90.00 P 450.00
SUB-TOTAL P 3,282.00 SUB-TOTAL P 3,282.00 SUB-TOTAL P 3,282.00
b. Formworks for Grade Beam b. Formworks for COLUMNS b. Formworks for COLUMNS
b.11/2x4x8 ordinary plywood 3 sht P 570.00 P 1,710.00 b.1 1/2x4x8 ordinary plywood 6 sht P 570.00 P 3,420.00 b.1 1/2x4x8 ordinary plywood 6 sht P 570.00 P 3,420.00
b.2 2x2x10 coco lumber (42 pcs.) 140 b.f. P 22.00 P 3,080.00 b.2 2x2x10 coco lumber (48 pcs.) 160 b.f. P 22.00 P 3,520.00 b.2 2x2x10 coco lumber (48 pcs.) 160 b.f. P 22.00 P 3,520.00
b.3 1" cw nails 2 kl. P 90.00 P 180.00 b.3 2x2x8 coco lumber (24 pcs.) Brace, support 64 b.f. P 22.00 P 1,408.00 b.3 2x2x8 coco lumber (24 pcs.) Brace, support 64 b.f. P 22.00 P 1,408.00
b.4 2" cw nails 8 kl. P 90.00 P 720.00 b.4 1" cw nails 3 kl. P 90.00 P 270.00 b.4 1" cw nails 3 kl. P 90.00 P 270.00
SUB-TOTAL P 5,690.00 b.5 2" cw nails 12 kl. P 90.00 P 1,080.00 b.5 2" cw nails 12 kl. P 90.00 P 1,080.00
SUB-TOTAL P 9,698.00 SUB-TOTAL P 9,698.00
c. Formworks for BEAMS & Running support c. Formworks for BEAMS & Running support
c.1 1/2x4x8 ordinary plywood 9 sht P 570.00 P 5,130.00 c.1 1/2x4x8 ordinary plywood 9 sht P 570.00 P 5,130.00
c.2 2x3x10' coco lumber vert. 43 pc P 110.00 P 4,730.00 c.2 2x3x10' coco lumber vert. 43 pc P 110.00 P 4,730.00
2x2x10 coco lumber forms & bracing 72 pc P 75.00 P 5,400.00 2x2x10 coco lumber forms & bracing 72 pc P 75.00 P 5,400.00
c.3 1" fnails & 2-1/2" cw nails 10 kl P 90.00 P 900.00 c.3 1" fnails & 2-1/2" cw nails 10 kl P 90.00 P 900.00
c.4 4" cw nails 8 kl P 90.00 P 720.00 c.4 4" cw nails 8 kl P 90.00 P 720.00
SUB-TOTAL P 16,880.00 SUB-TOTAL P 16,880.00
c. Scaffoldings for erection, d. Scaffoldings for erection, d. Scaffoldings for erection,
Slab Forms & Support Slab Forms & Support Slab Forms & Support
c.1 1mx1m wooden pallete 22 set 100.00 P 2,200.00 d.1 1/2x4x8 ordinary plywood 7 sht P 570.00 P 3,990.00 d.1 1/2x4x8 ordinary plywood 7 sht P 570.00 P 3,990.00
c.2 2x3x10' coco lumber 44 pc 110.00 P 4,840.00 d.2 2x3x10' coco lumber 44 pc P 110.00 P 4,840.00 d.2 2x3x10' coco lumber 44 pc P 110.00 P 4,840.00
c.3 2-1/2" cw nails 10 kl 90.00 P 900.00 d.3 2-1/2" cw nails 10 kl P 90.00 P 900.00 d.3 2-1/2" cw nails 10 kl P 90.00 P 900.00
c.4 4" cw nails 5 kl 90.00 P 450.00 d.4 4" cw nails 5 kl P 90.00 P 450.00 d.4 4" cw nails 5 kl P 90.00 P 450.00
SUB-TOTAL P 8,390.00 SUB-TOTAL P 10,180.00 SUB-TOTAL P 10,180.00
TOTAL P 17,362.00 TOTAL P 40,040.00 TOTAL P 40,040.00
VII PLUMBING IV PLUMBING IV. PLUMBING
a. Rough-in Pipes & utility 1 lot P 4,000.00 P 4,000.00 a. Rough-in Pipes & utility 1 lot P 4,000.00 P 4,000.00 a. Rough-in Pipes & utility 1 lot P 4,000.00 P 4,000.00
VIII ELECTRICAL V ELECTRICAL V. ELECTRICAL
a. Rough-in Pipes & utility 1 lot P 8,000.00 P 8,000.00 a. Rough-in Pipes & utility 1 lot P 8,000.00 P 8,000.00 a. Rough-in Pipes & utility 1 lot P 8,000.00 P 8,000.00
NO. ID Size ITEM QTY Unit Price / Unit Price NO. ID Size ITEM QTY Unit Price / Unit Price NO. ID Size ITEM QTY Unit Price / Unit Price
IX PAINTING: Painting Works for Panel White shell only VI PAINTING: Painting Works for White shell only VI. PAINTING: Painting Works for White shell only
a. Walls preparation (Flat Finish) a. Walls preparation (Flat Finish) a. Walls preparation (Flat Finish)
a.1 Skimcoat #1 10 bag P 550.00 P 5,500.00 a.1 Concrete Neutralizer 2 gal P 550.00 P 1,100.00 a.1 Concrete Neutralizer 2 gal P 550.00 P 1,100.00
a.2 # 150 Sand Paper 4 mt. P 120.00 P 480.00 a.2 Calsomine powder 20 kl P 10.00 P 200.00 a.2 Calsomine powder 20 kl P 10.00 P 200.00
a.3 Flat Latex (Boysen) 3 tin P 2,000.00 P 6,000.00 a.3 #120 Sand Paper 3 doz P 150.00 P 450.00 a.3 #120 Sand Paper 3 doz P 150.00 P 450.00
a.4 Paint Thinner 2 gal P 200.00 P 400.00 a.4 Flat Latex Primer 2 tin P 2,000.00 P 4,000.00 a.4 Flat Latex Primer 2 tin P 2,000.00 P 4,000.00
a.5 Roller Brush 4" 2 pc. P 50.00 P 100.00 a.5 # 150 Sand Paper 4 mt. P 120.00 P 480.00 a.5 # 150 Sand Paper 4 mt. P 120.00 P 480.00
a.6 Roller Brush 7" 2 pc. P 70.00 P 140.00 a.6 Flat Latex (Boysen) 1st Coat 3 tin P 2,000.00 P 6,000.00 a.6 Flat Latex (Boysen) 1st Coat 3 tin P 2,000.00 P 6,000.00
a.7 Waste Cotton 2 kl P 25.00 P 50.00 a.7 Paint Thinner 3 gal P 200.00 P 600.00 a.7 Paint Thinner 3 gal P 200.00 P 600.00
SUB-TOTAL P 12,670.00 a.8 Roller Brush 4" 4 pc. P 50.00 P 200.00 a.8 Roller Brush 4" 4 pc. P 50.00 P 200.00
TOTAL P 12,670.00 a.9 Roller Brush 7" 4 pc. P 70.00 P 280.00 a.9 Roller Brush 7" 4 pc. P 70.00 P 280.00
a.10 Waste Cotton 5 kl P 25.00 P 125.00 a.10 Waste Cotton 5 kl P 25.00 P 125.00
SUB-TOTAL P 13,435.00 SUB-TOTAL P 13,435.00
TOTAL P 13,435.00 TOTAL P 13,435.00

SUMMARY SUMMARY S UMMARY


I CIVIL WORKS P 102,640.00 I CIVIL WORKS P 177,648.50 I CIVIL WORKS P 134,702.50
II EPS WALL & SLAB PANEL P 122,866.00 II EPS WALL & SLAB PANEL II EPS WALL & SLAB PANEL P 122,866.00
III FORMWORKS P 17,362.00 III FORMWORKS P 40,040.00 III FORMWORKS P 40,040.00
IV PLUMBING ROUGH-IN ONLY P 4,000.00 IV PLUMBING ROUGH-IN ONLY P 4,000.00 IV PLUMBING ROUGH-IN ONLY P 4,000.00
V ELECTRICAL ROUGH-IN ONLY P 8,000.00 V ELECTRICAL ROUGH-IN ONLY P 8,000.00 V ELECTRICAL ROUGH-IN ONLY P 8,000.00
VI PAINTING P 12,670.00 IV PAINTING P 13,435.00 IV PAINTING P 13,435.00
VII TOTAL COST OF MATERIALS (TCM) P 267,538.00 VII TOTAL COST OF MATERIALS (TCM) P 243,123.50 VII TOTAL COST OF MATERIALS (TCM) P 323,043.50
VIII 3% CONTINGENCIES of VII 8,026.14 VIII 3% CONTINGENCIES of VII 7,293.71 VIII 3% CONTINGENCIES of VII 9,691.31
SUB-TOTAL P 275,564.14 SUB-TOTAL P 250,417.21 SUB-TOTAL P 332,734.81

IX 25% LABOR of X P 68,891.04 IX 38% LABOR of X P 95,158.54 IX 38% LABOR of X P 116,457.18


X TOTAL COST OF MATERIALS & LABOR P 344,455.18 X TOTAL COST OF MATERIALS & LABOR P 345,575.74 X TOTAL COST OF MATERIALS & LABOR P 449,191.99

CONTRACTOR'S PROFIT (CP) 15% P 51,668.28 CONTRACTOR'S PROFIT (CP) 15% P 51,836.36 CONTRACTOR'S PROFIT (CP) 15% P 67,378.80
CONTRACT PRICE P 396,123.45 CONTRACT PRICE P 397,412.10 CONTRACT PRICE P 516,570.78

TOTAL SHELL WALL CONSTRCTION COST P 396,123.45 TOTAL SHELL WALL CONSTRUCTION COST P 397,412.10 TOTAL SHELL WALL CONSTRUCTION COST P 516,570.78

house area = 44.20 sqm COST per sq.mtr. 9,431.51 house area = 44.20 sqm COST per sq.mtr. 9,462.19 house area = 44.20 sqm COST per sq.mtr. 12,299.30

SYSTEM COMPARISON for our WALL PANELS vs. LOAD BEARING CHB OTHER REMAINING WORKS:(NOT INCLUDED IN THE ESTIMATES)
ADDITIONAL ADVANTAGE FOR OWNER WALL PANELS CONC. HOLLOW BLOCKS 1.0 ARCHITECTURAL FINISHES
1 Wall Surface Smooth Finish & Ready to Paint Un-even & Weavy Plastered finish, Mason Skilled dependent 2.0 ROOF FRAMING & ROOFINGS
2 Wall Thickness 50 mm thick increase Saleable Flr. Area 4" Decrease Saleable Floor Area due to Plaster work 3.0 FINAL PLUMBING WORKS
3 Fire Rating More than 2 hrs. and Still structurally Sound Less than 2 Hours (Not Structurally Sound) 4.0 FINAL ELECTRICAL WORKS
Thermal Wall & Power Saver Wall due to EPS Studs & Solid Conc. Wall, Wall Absorb Radiation/Heat and not a Power
4 Power Saver Heat Insulating Wall Styro Beads Saver Wall 5.0 FINAL PAINTING WORKS
All CHB Ends w/ Mortar & Const. Joint. Mortar joint & CHB is
5 Water Proofing No Const. Joint Solid Conc. & Leak Proof
Porous. Water Leakage is Inevitable 6.0 BUILDING & SUBD. PERMITS
6 Installation Speed 2 Times Faster than CHB Slow (Mason skilled dependent) 7.0 OTHERS, NOT IN THE ABOVE COST ESTIMATES
7 Surface Treatment Concrete Neutralizer Not Needed Concrete Neutralizer is Necessary
8 Joint Preparation Skim Coat Applied on Joint Only Putty Applied on all Wall Surface
Installed inside Wall Panel before Pouring, Faster & quick Chipping of roughing-ins lines after CHB installation, Laborous
9 Rough-Ins preparation
installation & Time Consuming
Very Minimal More than 10% in Mortar Works/Plastering works, Scaffold &
10 Wastage Management
Shoring Disposal.
11 Hauling Materials Wall Panels Lighter hauling process & Few supports Heavier hauling process & more support, materials to haul
12 Project Duration Faster Project Turn-Over Longer Project Turn Over Due to setting of CHB & Plastering Works