Cost Estimate- Supply Only

WALL SYSTEM WITH CONSTRUCTION

FULL SYSTEM WALL SYSTEM FULL SYSTEM W/ CONSTRUCTION MATERIALS
DIV. PARTICULARS UNIT MATERIALS
QTY UNIT PRICE TOTAL QTY UNIT PRICE TOTAL QTY UNIT PRICE TOTAL QTY UNIT PRICE TOTAL
TOTAL (DETAILED ARCHITECTURAL AND ENGINEERING DESIGN
A ERGO EBLOCKS PANEL sq.m
A.1 SERIES 200 sq.m 173.34 148.50 173.34 148.50
a. 600(H)x1800(W) = 1.08sqm pcs 47.00 1,460.00 68,620.00 30.00 1,460.00 43,800.00 47.00 1,460.00 68,620.00 30.00 1,460.00 43,800.00
b. 900(H)x1800(W) = 1.62sqm pcs 37.00 2,170.00 80,290.00 21.00 2,170.00 45,570.00 37.00 2,170.00 80,290.00 21.00 2,170.00 45,570.00
c. 1200(H)x1800(W) = 2.16sqm pcs 29.00 2,900.00 84,100.00 38.00 2,900.00 110,200.00 29.00 2,900.00 84,100.00 38.00 2,900.00 110,200.00
A.2 COMPOSITE sq.m
a. Fiber Glass Tape -100mm roll 3.50 1,045.00 3,657.50 3.00 1,045.00 3,135.00 3.50 1,045.00 3,657.50 3.00 1,045.00 3,135.00
b. Fiber Glass Tape - 200mm roll 5.00 2,090.00 10,450.00 5.50 2,090.00 11,495.00 5.00 2,090.00 10,450.00 5.50 2,090.00 11,495.00
c. Joint Paste bag 26.00 500.00 13,000.00 25.00 500.00 12,500.00 26.00 500.00 13,000.00 25.00 500.00 12,500.00
d. Top Coat bag 15.00 455.00 6,825.00 7.00 455.00 3,185.00 15.00 455.00 6,825.00 7.00 455.00 3,185.00
e. Polymer Cont 18.00 1,810.00 32,580.00 15.00 1,810.00 27,150.00 18.00 1,810.00 32,580.00 15.00 1,810.00 27,150.00
A.2 ROOF INSULATION PANELS sq.m
a. 1200(W)x3000(L)x50(T) = 3.6sqm pcs 10.00 1,190.00 11,900.00 10.00 1,190.00 11,900.00 10.00 1,190.00 11,900.00 10.00 1,190.00 11,900.00
Sub-Total (Materials Cost): 311,422.50 268,935.00 311,422.50 268,935.00
Add: VAT 12% 37,370.70 32,272.20 37,370.70 32,272.20
Sub-Total (ERGO EBLOCKS PANELS): 348,793.20 301,207.20 348,793.20 301,207.20
A1 CONCRETE WORKS MATERIALS
A1.1 CONCRETE WORKS sq.m
For Walls (Including Beams and Columns)
a. Cement bags - - - - - - 107.00 210.00 22,470.00 87.00 210.00 18,270.00
b.Gravel cu.m - - - - - - 12.00 1,600.00 19,200.00 10.00 1,600.00 16,000.00
c. Sand cu.m - - - - - - 6.00 1,520.00 9,120.00 5.00 1,520.00 7,600.00
For Floors
a. Cement bags - - - - - - 65.00 210.00 13,650.00 65.00 210.00 13,650.00
b.Gravel cu.m - - - - - - 7.50 1,600.00 12,000.00 7.20 1,600.00 11,520.00
c. Sand cu.m - - - - - - 4.00 1,520.00 6,080.00 3.60 1,520.00 5,472.00

A1.2 REBAR WORKS

For Walls (Including Beams and Columns) kgs 1,996.06 2,215.68
a. RSB 10mm x 6m pcs - - - - - - 119.00 150.00 17,850.00 294.00 150.00 44,100.00
b. RSB 12mm x 6m pcs - - - - - - 163.00 220.00 35,860.00 17.00 220.00 3,740.00
c. RSB 16mm x 6m pcs - - - - - - 73.00 380.00 27,740.00 110.00 380.00 41,800.00
d. #16 Tie Wire kg - - - - - - 39.92 80.00 3,193.70 44.31 80.00 3,545.09
For Floors kgs 265.85 265.85
a. RSB 10mm x 6m pcs - - - - - - 72.00 150.00 10,800.00 72.00 150.00 10,800.00
b. RSB 12mm x 6m pcs - - - - - - - 220.00 - - 220.00 -
c. RSB 16mm x 6m pcs - - - - - - - 380.00 - - 380.00 -
d. #16 Tie Wire kg - - - - - - 5.32 80.00 425.35 5.32 80.00 425.35

A1.3 STEEL DECKING

a. Alpha Steel Deck 1 - 1mm(THK) lm - - - - - - 6.00 851.00 5,106.00 6.00 851.00 5,106.00

A1.3 FORMWORKS
a. Plywood 4'x8'x1/2" pcs - - - - - - 5.00 950.00 4,750.00 5.00 950.00 4,750.00
b. Coco Lumber 2"x3"x10' pcs - - - - - - 29.00 180.00 5,220.00 29.00 180.00 5,220.00
c. CWN (Assorted kg - - - - - - 5.00 120.00 600.00 5.00 120.00 600.00

A1.4 STEEL WORKS

a. 2"x2"x1/4" Angle Bar (For Trusses) pcs - - - - - - 19.00 1,294.00 24,586.00 19.00 1,294.00 24,586.00
b. 2"x4"x0.8mm C-Purlins pcs - - - - - - 9.00 544.00 4,896.00 9.00 544.00 4,896.00
c. Welding Rod pcs - - - - - - 58.00 120.00 6,960.00 58.00 120.00 6,960.00
c. Epoxy Primer gal - - - - - - 4.00 950.00 3,800.00 4.00 950.00 3,800.00

A1.4 ROOF WORKS

a. GI Sheet (0.5mm), Ga 24, rib type, long span lm - - - - - - 28.00 650.00 18,200.00 28.00 650.00 18,200.00
b. Ridge Roll 10 feet pcs - - - - - - 4.00 400.00 1,600.00 4.00 400.00 1,600.00
c. Gutter Plain Sheet pcs - - - - - - 10.00 392.00 3,920.00 10.00 392.00 3,920.00

Sub-Total (Non-Eblocks Materials): - - 258,027.05 256,560.44

Sub-Total (Materials Cost): 348,793.20 301,207.20 606,820.25 557,767.64
Unit Cost per Square Meter of Wall 2012.19107 2028.331313 3500.751427 3756.011056
Total Cost 335,465.20 287,879.20 481,468.90 433,504.29
For Walls Area 173.34 148.50 173.34 148.50
Unit Cost (Total Cost/Area) 1935.301719 1938.580471 2777.598353 2919.220795
Total Cost 13,328.00 13,328.00 120,245.35 119,157.35
For Floors Area 72 72 72 72
 Unit Cost (Total Cost/Area) 185.11 185.11 1,670.07 1,654.96

Notes:

1.) Supply of Ergo Eblocks and Materials for Bare Unit Only
2.) This quotation is intended to be used only as a reference for clients.
3.) Exclusions:
a.) Painting Works
b.) Finishing Works
c.) Site Works
d.) Labor Costs
e.) Doors and Windows
f.) Plumbing and Electrical Works
g.) Miscelleneouos
h.) Waterproofing Works
i.) Carpentry and Furnitures