8 Naga Road, Pulang Lupa 2, Las Pias City, Philippines 1740 8 Naga Road, Pulang Lupa 2, Las Pias

8 Naga Road, Pulang Lupa 2, Las Pias City, Philippines 1740

T: 893-4158 / 542-5349 D: 703-2509 F: 872-1718 T: 893-4158 / 542-5349 D: 703-2509 F: 872-1718
Email: graditel.ph@gmail.com Email: graditel.ph@gmail.com

ESTIMATED COST OF PROPOSED WORK ESTIMATED COST OF PROPOSED WORK

July 22, 2016 July 22, 2016
Subject: EPS WALL PANELS, CAST IN PLACE (2F EXTERIOR SIDE) Subject: Conc. Hollow Blocks (CHB), (2F EXTERIOR SIDE)
NO. ID Size ITEM QTY Unit Price / Unit Price NO. ID Size ITEM QTY Unit Price / Unit Price
Project DATA: 6.0 m x 2.40 m ht. WALLS 14.4 sqm Project DATA: 6.0 m x 2.40 m ht. WALLS 14.4 sqm
USE: EPS Wall 4.5mmx109x1220x2440 2.88 sqm (as per delivered at site) USE: 4" x 8" x 16" CHB 0.08 sqm (as per delivered at site)
Volume/Panel 0.298 cum
assume: All Materials is on Site assume: All Materials is on Site
I. MATERIALS: EPS WALL PANEL I. MATERIALS: 4"x8"x16" CONC. HOLLOW BLOCKS (NLB)
a. Wall enclosure: (1 Side Partition, No Opening) a. Wall enclosure: (1 Side Partition, No Opening)
a.1 Int EPS Wall 4.5mmx109x1220x2440 5.00 panel P 2,200.00 P 11,000.00 a.1 Interior 4x8x16 CHB (NLB) 180.00 blk 12.00 P 2,160.00
a.2 Ficem Strips (Joiner) 4.5x50x1220 4 pc P 18.00 P 72.00 a.2 Add allowance for breakage/dlvery 5 blk P 12.00 P 60.00
(Panels No breakage)

NA
b. Panel Accessories b. Wall Accessories
b.1 Industrial Glue 500 ml 1.00 Bot P 360.00 P 360.00 P -
b.2 1" Panel (Black) Screw 200 pc P 0.70 P 140.00 P -
c. Panel Lay-out & Settings c. CHB Lay-out & Settings
c.1 2x2x8' coco lumber 6 pc P 60.00 P 360.00 c.1 2x3x8' coco lumber 7 pc P 90.00 P 630.00
c.2 G.I. Wall Angle 25x25x2440 2 pc P 60.00 P 120.00 c.2 Tansi size 30 1 pc P 28.00 P 28.00
c.3 Common Nails (CWN & Conc. Nails) 2 kg P 110.00 P 220.00 c.3 Common Nails (CWN & Conc. Nails) 2 kg P 110.00 P 220.00
c.4 3/16x1x1x4 ft angular bar 1 pc P 95.00 P 95.00 c.4 P P -
d. Concrete Works: Class B 1:3:5, w/ 10 mm db at 0.60 m.o.c. d. Mortar for Block Laying & Filler: Class B 1:3, w/ 10 mm db at 0.60 m.o.c. vert. & 0.8 m Horz.
d.1 Portland Cement 10.5 bag P 225.00 P 2,362.50 d.1 Portland Cement 8.5 bag P 225.00 P 1,912.50
d.2 Wash Sand 1 cum P 800.00 P 800.00 d.2 Wash Sand 0.9 cum P 800.00 P 720.00
d.3 Wash Gravel 3/8 1.5 cum P 1,000.00 P 1,500.00 d.3 NA P -
d.4 10mm x 6.0 m def. bars 1.6 lght. P 100.00 P 160.00 d.4 10mm x 6.0 m def. bars 7 lght. P 100.00 P 700.00
d.5 #16 G.I. Tie Wire 0.25 kl P 90.00 P 22.50 d.5 #16 G.I. Tie Wire 0.75 kl P 90.00 P 67.50
Material Cost P 17,212.00
NO. ID Size ITEM QTY Unit Price / Unit Price NO. ID Size ITEM QTY Unit Price / Unit Price
II STRUCTURAL SUPPORT II STRUCTURAL SUPPORT
e. Columns for 3 mtr. Span IS NOT APPLICABLE to WALL PANELS. e. Provide Flush Planted Columns at 3 mtr. Span, for CHB PARTITION this is necessary
since Panels serve also as support Col=100x300 w/ 3-10mm vert. bars & 10 mm C- type Stirrups@ 0.20 m.o.c

NA
e.1 Portland Cement 0.7 bag P 225.00 P 157.50
e.2 Wash Sand 0.05 cum P 800.00 P 40.00
e.3 Wash Gravel 3/4 0.1 cum P 1,000.00 P 100.00

NA
e.4 10mm x 6.0 m def. bars 2.5 lght. P 100.00 P 250.00
e.5 #16 G.I. Tie Wire 0.75 kl P 90.00 P 67.50
e.6 Forms 1/4x4x8 Ord. Plywood (cut 0.8x2.4) 0.8 cut P 360.00 P 288.00
e.7 2x2x8 coco/L 5 pc P 60.00 P 300.00
e.8 CWNails assorted 0.75 kl P 90.00 P 67.50

III WALL PLASTERING FINISHING: A=28.8 (2 Faces) III WALL PLASTERING FINISHING: A=28.8 (2 Faces)

NA
f.1 Portland Cement 13 bag P 225.00 P 2,925.00
f.2 Wash Sand 0.9 cum P 800.00 P 720.00
f.3 Sanding Paper fine 2 pc P 12.00 P 24.00

NA
Ext. Support 2x3x10 coco lumber 16 pc P 110.00 P 1,760.00
& Scaffoldings 2x2x10 coco lumber 8 pc P 60.00 P 480.00
CWNails assorted 3 kl P 90 P 270.00
Material Cost P 13,947.50
IV LABOR: includes fringe benefits, etc. IV LABOR: includes fringe benefits, etc.
a. Installation & Setting of Panels a. Installation CHB
1 ( Lay-out & Clearing, Setting of Panels & support, Concreting works) 1.0 Lay-out & Clearing, Block Laying & Mortar Filler:
1 gang: Estimated output at 2 days work (Estimated Output 60 CHB / per day (need curing after 3 layers) 3 days
1- Mason / Carpenter 2.0 Planted Columns: Forms, Def. bars work, Setting & Concreting 1 day
2- Laborers 3.0 Setting of Scaffoldings & Support for Plastering works 1 day
4.0 Plastering works 2 days
5.0 Removal of Exterior Scaffoldings & support 1 day
a.1 1-Mason / Carpenter 2 day P 550.00 P 1,100.00
a.2 2-Laborers for 2 days 4 day P 450.00 P 1,800.00 1,2,3 Laying, Columns, Setting
1 - Mason / Carpenter 5 day P 550.00 P 2,750.00
2- laborers for 5 Days 10 day P 450.00 P 4,500.00
4, 5 Plastering & removal of Exterior support
1 - Mason / Carpenter 3 day P 550.00 P 1,650.00
1- laborer for 3 Days 3 day P 450.00 P 1,350.00

DIRECT Labor Cost P 2,900.00 DIRECT Labor Cost P 10,250.00

Estimated Direct Cost P 20,112.00 Estimated Direct Cost P 24,197.50
unit cost per lnm P 3,352.00 unit cost per lnm P 4,032.92
unit cost per sqm P 1,396.67 unit cost per sqm P 1,680.38
NO. ID Size ITEM QTY Unit Price / Unit Price NO. ID Size ITEM QTY Unit Price / Unit Price
SYSTEM COMPARISON for GRADITEL WALL PANELS vs. LOAD BEARING CHB
ADDITIONAL ADVANTAGE FOR OWNER WALL PANELS CONC. HOLLOW BLOCKS
1 Wall Surface Smooth Finish & Ready to Paint Un-even & Weavy Plastered finish, Mason Skilled dependent
2 Wall Thickness 50 mm thick increase Saleable Flr. Area 4" Decrease Saleable Floor Area due to Plaster work
Fire Rating Less than 2 Hours (Not Structurally Sound)
3 More than 2 hrs. and Still structurally Sound
Thermal Wall & Power Saver Wall due to Solid Conc. Wall, Wall Absorb Radiation/Heat and not a Power
4 Power Saver Heat Insulating Wall
EPS Studs & Styro Beads Saver Wall
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 Installation Speed 2 Times Faster than CHB Slow (Mason skilled dependent)
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

9 Rough-Ins preparation
Installed inside Wall Panel before Pouring, Chipping of roughing-ins lines after CHB installation, Laborous
Faster & quick installation & Time Consuming

10 Wastage Management Very Minimal More than 10% in Mortar Works/Plastering works, Scaffold &
Shoring Disposal.
Wall Panels Lighter hauling process & Few
11 Hauling Materials Heavier hauling process & more support, materials to haul
supports
Longer Project Turn Over Due to setting of CHB and Plastering
12 Project Duration Faster Project Turn-Over
Works

Submitted by: Prepared by: Noted by:

Kenny Lou R. Urmaza Joselito C. Ciocon Steve L. Cristobal

Business Devn't. Officer VP - Operation President
M: 0920-230-1280 M: 0915-805-5604