DATA PRECAST SYSTEMS

The Technology Center

Data Land Industrial Park
Santor, Tanauan City
Batangas

Project: CIRCULO VERDE PHASE 2 TOWER 1

Add.: Calle Industria, Brgy. Bagumbayan, Quezon City Date 10-Nov-20

To: Ms. Kimberly Gomez

DDTKI - Engineering Depatrment

SUMMARY OF QUOTATION

Precast Wall Panel Data Wall Panel

Wheel Guard
Item No. Particular 125mm thk 100mm thk 100mm thk 140mm thk

per m2 per m2 per m2 per m2 per pc

i Fabrication & Delivery Cost 2,710.00 2,710.00 1,070.00 1,220.00 2,224.50

ii. Add 12% VAT 325.20 325.20 128.40 146.40 232.12

iii. Sub-Total Fabrication & Delivery Cost 3,035.20 3,035.20 1,198.40 1,366.40 2,456.62

iv. Sub-Total Installtion Cost 1,300.00 1,300.00 983.00 1,022.00

Total Cost per Unit 4,335.20 4,335.20 2,181.40 2,388.40 2,456.62

Prepared by: Reviewed by: Approved by:

Christopher M. Bregonia Mariefe P. Ajido Emel T. Magdael Jose Dalisay IV

DPS - QS Area Head - Precast Plant in Charge VP - Architectural
DATA PRECAST SYSTEMS Cement, kg 350.00
The Technology Center S-1, kg 822.00

wall panels
Data Land Industrial Park S-3, kg
Santor, Tanauan City 3/8, kg 483.00
Batangas 3/4, kg 483.00
Water, kg 188.00
Area: 0.27 m2 Admixture, Ltrs. 4.00
Vol.: 0.03 m3

Item Particular Qty Unit Unit Cost Sub-Total

No. Amount

i. Manpower Cost 1.00 m2 350.00 350.00

ii. Materials Cost
Concreting
Cement, kg 12.40 kg 5.25 65.12
S-1, kg 29.13 kg 0.97 28.26
S-3, kg 0.00 kg -
3/8, kg 17.12 kg 1.12 19.08
3/4, kg 17.12 kg 1.13 19.26
Water, kg 6.66 kg 0.02 0.13
Admixture, Ltrs. 0.14 Ltrs 93.50 13.25

Reinforcement
1.00 pc 300.21 300.21
12mm diameter G.60
3.55 kg 28.04 99.60

Material Consumables
Spacer 10.00 pc 4.91 49.10
#16 Tie Wire 1209.60 g 0.34 411.14
Lifting Anchor 2.00 pc 24.75 49.51
Sealant 0.00 kg 829.91 3.32
Rubber Round Reccess 0.02 % 1.31 0.03
Form Oil 0.01 L 17.86 0.22
Phenolic Plywood 0.14 m2 474.51 68.44
C.W. Nail 1.00 lot 11.64

Tools Consumables
Tools Consumables 1.00 lot 34.15

iii. Utility Cost

Electricity
Wet Batching Plant 0.60 kWh 8.45 53.00
Stockyard Area 0.18 kWh 8.45 52.04

iv. Delivery Cost

Delivery 1.00 m2 33.35 33.35

v. Fixed Cost
Plant Fixed Cost 1.00 m2 273.51 273.51

SUMMARY
i. Manpower Cost ---------------------------------------------------------------------------------------------------------------- 350.00

ii. Material Cost ------------------------------------------------------------------------------------------------------------------- 1,172.45

iii. Utility Cost ---------------------------------------------------------------------------------------------------------------------- 105.04

iii. Delivery Cost ------------------------------------------------------------------------------------------------------------------- 33.35

iv. Plant Fixed Cost --------------------------------------------------------------------------------------------------------------- 273.51

Sub-Total Amount 1,934.34

12% Vat 232.12
15% Mark Up 290.15

Total Amount 2,456.62

Cost per PIECE -------------------------------------------------------------------------------------------------------------------------- 2,456.62

Cost per LM ------------------------------------------------------------------------------------------------------------------------------- 1,364.79