DATA PRECAST SYSTEMS

The Technology Center

Data Land Industrial Park
Santor, Tanauan City
Batangas
Philippines
4232

Title : PROPOSED SINGLE DETACHED YURI MODEL

Add. : Brgy. San Agustin 1, Dasmarinas, Cavite

DIMENSION CONCRETING FORM (PHENOLIC PLYWOOD)

Gross Gross Net Net
Area
Area Volume Area Volume Cement, Water, Admixture,
Particular Tagging Thk S-1, kg S-3, kg 3/8, kg 3/4, kg
kg kg Ltrs.
m2 m3 m2 m3 m2

PC WALL PANEL - 200mm THK 102.59 92.77

1.0 200 9.44 1.89 10.15 2.03 745.89 ### - ### ### 400.65 8.52 8.97
2.0 200 7.68 1.54 7.70 1.54 566.03 ### - 781.13 781.13 304.04 6.47 6.58
3.0 200 9.54 1.91 8.47 1.69 622.66 ### - 859.26 859.26 334.45 7.12 10.78
4.0 200 8.57 1.71 3.42 0.68 251.43 590.50 - 346.97 346.97 135.05 2.87 9.03
5.0 200 5.77 1.15 2.58 0.52 189.75 445.65 - 261.86 261.86 101.93 2.17 7.65
6.0 200 6.06 1.21 7.74 1.55 568.74 ### - 784.86 784.86 305.49 6.50 7.92
7.0 200 6.26 1.25 6.94 1.39 510.28 ### - 704.19 704.19 274.09 5.83 7.33
8.0 200 5.52 1.10 3.40 0.68 249.89 586.87 - 344.84 344.84 134.22 2.86 7.59
9.0 200 6.25 1.25 6.80 1.36 500.07 ### - 690.10 690.10 268.61 5.72 7.18
10.0 200 2.08 0.42 2.08 0.42 152.63 358.45 - 210.62 210.62 81.98 1.74 3.07
11.0 200 6.10 1.22 6.10 1.22 448.06 ### - 618.32 618.32 240.67 5.12 6.20
12.0 200 5.94 1.19 5.94 1.19 436.61 ### - 602.52 602.52 234.52 4.99 4.04
13.0 200 8.36 1.67 8.36 1.67 614.71 ### - 848.30 848.30 330.19 7.03 7.06
14.0 200 2.08 0.42 2.08 0.42 152.63 358.45 - 210.62 210.62 81.98 1.74 3.07
15.0 200 7.43 1.49 7.43 1.49 546.21 ### - 753.77 753.77 293.39 6.24 6.90
16.0 200 5.52 1.10 3.58 0.72 263.26 618.28 - 363.30 363.30 141.41 3.01 4.98

PC WALL PANEL - 150mm THK 102.59 92.77

1.0 150 9.44 1.42 10.15 1.52 559.42 ### - 772.00 772.00 300.49 6.39 4.64
2.0 150 7.68 1.15 7.70 1.16 424.53 997.03 - 585.85 585.85 228.03 4.85 3.06
3.0 150 9.54 1.43 8.47 1.27 466.99 ### - 644.45 644.45 250.84 5.34 5.18
4.0 150 8.57 1.29 3.42 0.51 188.57 442.87 - 260.23 260.23 101.29 2.16 5.54
5.0 150 5.77 0.87 2.58 0.39 142.32 334.24 - 196.40 196.40 76.44 1.63 3.63
6.0 150 6.06 0.91 7.74 1.16 426.55 ### - 588.64 588.64 229.12 4.87 4.40
7.0 150 6.26 0.94 6.94 1.04 382.71 898.82 - 528.14 528.14 205.57 4.37 3.77
8.0 150 5.52 0.83 3.40 0.51 187.41 440.16 - 258.63 258.63 100.67 2.14 2.68
9.0 150 6.25 0.94 6.80 1.02 375.05 880.84 - 517.57 517.57 201.46 4.29 5.12
10.0 150 2.08 0.31 2.08 0.31 114.47 268.84 - 157.97 157.97 61.49 1.31 3.06
11.0 150 6.10 0.91 6.10 0.91 336.05 789.23 - 463.74 463.74 180.50 3.84 5.31
12.0 150 5.94 0.89 5.94 0.89 327.46 769.05 - 451.89 451.89 175.89 3.74 3.94
13.0 150 8.36 1.25 8.36 1.25 461.03 ### - 636.22 636.22 247.64 5.27 4.20
14.0 150 2.08 0.31 2.08 0.31 114.47 268.84 - 157.97 157.97 61.49 1.31 3.06
15.0 150 7.43 1.11 7.43 1.11 409.66 962.11 - 565.33 565.33 220.05 4.68 2.33
16.0 150 5.52 0.83 3.58 0.54 197.44 463.71 - 272.47 272.47 106.06 2.26 4.21

Translab 31.52 31.52

 1.0 YT-01.1 60 3.70 0.22 3.70 0.22 81.65 191.76 - 112.68 112.68 43.86 0.93 1.00
2.0 YT-01.2 60 3.70 0.22 3.70 0.22 81.65 191.76 - 112.68 112.68 43.86 0.93 1.00
3.0 YT-02 60 2.90 0.17 2.90 0.17 63.93 150.13 - 88.22 88.22 34.34 0.73 0.91
4.0 YT-03.1 60 3.60 0.22 3.60 0.22 79.48 186.67 - 109.69 109.69 42.69 0.91 0.97
5.0 YT-03.2 60 3.60 0.22 3.60 0.22 79.48 186.67 - 109.69 109.69 42.69 0.91 0.97
6.0 YT-04 60 1.48 0.09 1.48 0.09 32.64 76.65 - 45.04 45.04 17.53 0.37 0.63
7.0 YT-05 60 3.82 0.23 3.82 0.23 84.18 197.70 - 116.16 116.16 45.22 0.96 0.94
8.0 YT-06 60 1.34 0.08 1.34 0.08 29.59 69.49 - 40.83 40.83 15.89 0.34 0.62
9.0 YT-07.1 60 3.68 0.22 3.68 0.22 81.25 190.81 - 112.12 112.12 43.64 0.93 0.95
10.0 YT-07.2 60 3.68 0.22 3.68 0.22 81.25 190.81 - 112.12 112.12 43.64 0.93 0.95

GROSS NET
Exterior Wall Panel 87% 85%
Sharing
Translab 13% 15%
 REINFORCEMENT OTHERS
BLOCK
EXTERIOR WALL PANEL Translab POST PLATE PVC TIER
OUT
12mm G.60 (Vertical Bar) 10mm G.40 (Horizontal 12mm G.60 (Bottom Bar) 10mm G.40 (Temp Bar) - 6mm Lattice 10mm Top 10mm 12mm 12mm 12mm
12mm G.60 (Extra Bar) PLATE
- Space @ 300mm Bar) - Space @ 300mm - Space @ 300mm Space @ 150mm Truss Bar Bottom Bar G.60 G.60 G.60

LM (Total) LM (Total) LM (Total) LM (Total) LM (Total) kg LM LM KG KG KG KG

31.99 31.79 10.80 15.84 4.32 1.80

27.81 27.26 9.60 14.08 3.24 0.60
21.01 21.64 12.00 17.60 2.70 1.80
12.31 14.18 7.20 10.56 1.08 1.80
12.94 9.93 7.20 10.56 1.08 1.20
16.66 16.16
A BLE 9.00 13.20 2.70 1.20
20.46 19.41
IC 9.00 13.20 2.70 1.20
12.09 12.20
A PPL 10.80 15.84 1.62 1.20
20.76 20.51
T 9.00 13.20 2.70 1.20
9.54
22.26
7.18
21.09
NO 4.20
9.00
6.16
13.20
1.08
2.70
1.20
1.20
22.26 20.55 9.00 13.20 2.70 1.20
28.62 28.93 10.20 14.96 3.78 1.80
9.54 7.18 4.20 6.16 1.08 1.20
27.81 26.46 7.80 11.44 3.24 -
13.88 13.83 6.00 8.80 1.62 -

25.60 27.98 10.80 15.84 4.32 1.80

24.84 24.78 9.60 14.08 3.24 0.60
16.51 18.64 12.00 17.60 2.70 1.80
15.54 14.18 7.20 10.56 1.08 1.80
19.23 13.56 7.20 10.56 1.08 1.20
16.39 14.25 9.00 13.20 2.70 1.20

BLE
17.31 17.44 9.00 13.20 2.70 1.20
9.39 10.46
L I C A 10.80 15.84 1.62 1.20
17.61 18.54
O T A PP 9.00 13.20 2.70 1.20
19.20
27.63
16.95
26.86
N 4.20
9.00
6.16
13.20
1.08
2.70
1.20
1.20
33.85 29.89 9.00 13.20 2.70 1.20
37.90 34.53 10.20 14.96 3.78 1.80
18.72 17.44 4.20 6.16 1.08 1.20
10.92 11.50 7.80 11.44 3.24 -
11.72 12.04 6.00 8.80 1.62 -

L E
B
ICA
 20.1 27.0 23.00 11.56 8.63 17.25
20.1 27.0 23.00 11.56 8.63 17.25
E
BL
16.4 21.2 16.41 10.99 8.21 16.41

ICA 19.1 26.4 21.88 10.99 8.21 16.41

L 19.1 26.4 21.88 10.99 8.21 16.41

A PP 9.0
19.0
11.5
28.9
10.83
21.15
4.84
14.17
3.61
10.58
7.22
21.15
T
NO
9.5 9.9 7.56 5.07 3.78 7.56
17.6 26.4 20.08 13.45 10.04 20.08
17.6 26.4 20.08 13.45 10.04 20.08
OTHERS
LIFTING
CONSUMABLES
LINK STRONG BAR Dowel Rubber Plastic PVC PIPE (PIPE
TIER #16 G.I. Lifting Welding SLEEVE) - 32mm
12mm 12mm Styropor Round Form Oil Chamfer Spacer Sealant
PLATE 16mm 16mm Tie Wire Anchor Rod
G.60 G. 60 Reccess (K-25) 200mm 150mm

KG KG KG LM LM KG Total PC PC L LM PC PC KG LM LM

2.16 - - - - 8.70 0.02 2.00 2.00 0.41 36.00 51.00 0.23 0.60 -
2.16 - - - - 6.59 0.01 2.00 2.00 0.34 32.00 39.00 0.17 0.20 -
2.16 1.92 4.68 3.15 - 7.26 0.01 2.00 2.00 0.42 52.00 43.00 0.27 0.60 -
2.16 1.92 4.68 6.63 - 2.96 0.00 2.00 2.00 0.38 36.00 18.00 0.23 0.60 -
2.16 1.92 4.68 4.20 - 2.22 0.01 2.00 2.00 0.25 36.00 13.00 0.19 0.40 -
2.16 0.64 1.56 1.40 - 6.62 0.01 2.00 2.00 0.27 34.00 39.00 0.20 0.40 -
2.16 - - - - 5.95 0.01 2.00 2.00 0.28 30.00 35.00 0.19 0.40 -
2.16 2.56 6.24 3.09 - 2.92 0.02 2.00 2.00 0.24 52.00 17.00 0.19 0.40 -
2.16 0.64 1.56 0.50 - 5.85 0.01 2.00 2.00 0.27 34.00 35.00 0.17 0.40 -
2.16 - - - - 1.78 0.00 2.00 2.00 0.09 14.00 11.00 0.08 0.40 -
2.16 - - - - 5.24 0.01 2.00 2.00 0.27 30.00 31.00 0.15 0.40 -
2.16 - - - - 5.11 0.01 2.00 2.00 0.26 30.00 30.00 0.10 0.40 -
2.16 - - - - 7.16 0.01 2.00 2.00 0.37 34.00 42.00 0.18 0.60 -
2.16 - - - - 1.78 0.00 2.00 2.00 0.09 14.00 11.00 0.08 0.40 -
2.16 - - - - 6.38 0.01 2.00 2.00 0.33 26.00 38.00 0.17 - -
2.16 0.64 1.56 2.00 - 3.09 0.01 2.00 2.00 0.24 24.00 18.00 0.12 - -

2.16 - - - - 8.70 0.02 2.00 2.00 0.41 36.00 51.00 0.23 0.60 -
2.16 - - - - 6.59 0.01 2.00 2.00 0.34 32.00 39.00 0.17 0.20 -
2.16 1.92 4.68 3.15 - 7.26 0.01 2.00 2.00 0.42 52.00 43.00 0.27 0.60 -
2.16 1.92 4.68 6.63 - 2.96 0.00 2.00 2.00 0.38 36.00 18.00 0.23 0.60 -
2.16 1.92 4.68 4.20 - 2.22 0.01 2.00 2.00 0.25 36.00 13.00 0.19 0.40 -
2.16 0.64 1.56 1.40 - 6.62 0.01 2.00 2.00 0.27 34.00 39.00 0.20 0.40 -
2.16 - - - - 5.95 0.01 2.00 2.00 0.28 30.00 35.00 0.19 0.40 -
2.16 2.56 6.24 3.09 - 2.92 0.02 2.00 2.00 0.24 52.00 17.00 0.19 0.40 -
2.16 0.64 1.56 0.50 - 5.85 0.01 2.00 2.00 0.27 34.00 35.00 0.17 0.40 -
2.16 - - - - 1.78 0.00 2.00 2.00 0.09 14.00 11.00 0.08 0.40 -
2.16 - - - - 5.24 0.01 2.00 2.00 0.27 30.00 31.00 0.15 0.40 -
2.16 - - - - 5.11 0.01 2.00 2.00 0.26 30.00 30.00 0.10 0.40 -
2.16 - - - - 7.16 0.01 2.00 2.00 0.37 34.00 42.00 0.18 0.60 -
2.16 - - - - 1.78 0.00 2.00 2.00 0.09 14.00 11.00 0.08 0.40 -
2.16 - - - - 6.38 0.01 2.00 2.00 0.33 26.00 38.00 0.17 - -
2.16 0.64 1.56 2.00 - 3.09 0.01 2.00 2.00 0.24 24.00 18.00 0.12 - -
4.32 - 3.19 - 4.00 4.00 0.16 6.04 - 19.00 0.09 - -
4.32 - 3.19 - 4.00 4.00 0.16 6.04 - 19.00 0.09 - -
4.32 - 2.49 - 4.00 4.00 0.13 5.74 - 15.00 0.08 - -
4.32 - 3.09 - 4.00 4.00 0.16 5.74 - 19.00 0.08 - -
4.32 - 3.09 - 4.00 4.00 0.16 5.74 - 19.00 0.08 - -
4.32 - 1.28 - 4.00 4.00 0.07 3.79 - 8.00 0.05 - -
4.32 - 3.29 - 4.00 4.00 0.17 4.44 - 20.00 0.08 - -
4.32 - 1.18 - 4.00 4.00 0.06 3.97 - 7.00 0.05 - -
4.32 - 3.16 - 4.00 4.00 0.16 5.27 - 19.00 0.08 - -
4.32 - 3.16 - 4.00 4.00 0.16 5.27 - 19.00 0.08 - -
DATA PRECAST SYSTEMS
The Technology Center
Data Land Industrial Park
Santor, Tanauan City
Batangas
Philippines
4232

Title : PROPOSED PRECAST WALL PANEL (THK: 200mm & 150mm)

Add. :

Gross Net Area Qty

Sharing
Area Volume Weight Area Volume Weight
PC Wall (200) 50% 102.59 20.52 49.45 92.77 18.55 44.72 16
PC Wall (150) 50% 102.59 15.39 37.09 92.77 13.92 33.54 16

PC WALL PANEL (200 mm THK) PC WALL PANEL (150 mm THK)

PARTICULAR Sub-Total Sub-Total
Qty Unit Unit Cost Qty Unit Unit Cost
Amount Amount
I. Materials
Concreting:
Cement 171.00 bag 193.43 33,076.53 128.00 bag 193.43 24,759.04
Sand, S-1 16014.52 kg 1.02 16,300.54 12010.89 kg 1.02 12,225.41
Sand, S-3 0.00 kg - 0.00 kg -
Gravel, 3/8 9409.99 kg 1.14 10,754.31 7057.50 kg 1.14 8,065.73
Gravel, 3/4 9409.99 kg 1.17 11,006.31 7057.50 kg 1.17 8,254.73
Admixture 77.93 L 83.93 6,540.63 58.45 L 83.93 4,905.47

Reinforcement:
Main:
10mm G.40 @ L = 12m 28.00 pc 223.60 6,260.80 29.00 pc 223.60 6,484.40
12mm G.60 @ L = 12m 29.00 pc 300.21 8,706.09 30.00 pc 300.21 9,006.30

Additional bar & Connection:

12mm G. 60 314.46 kg 28.25 8,883.50 314.46 kg 28.25 8,883.50
16mm @ L = 6m 4.00 pc 262.48 1,049.92 4.00 pc 262.48 1,049.92
Plate 145.24 kg 38.92 5,652.74 145.24 38.92 5,652.74
Lattice Truss 0.00 kg 15.28 - 0.00 kg 15.28 -

Form/s:
Phenolic Plywood @ 3 usage 12.00 pcs 1,540.18 18,482.16 7.00 pcs 1,540.18 10,781.26

Consumable/s:
#16 G.I. Tie Wire 79.60 kg 50.59 4,026.88 79.60 kg 50.59 4,026.88
Styropor (1/2" x 4' x 8') 1.00 pc 128.57 128.57 1.00 pc 128.57 128.57
Styropor (3" x 4' x 8') 3.00 pc 728.57 2,185.71 3.00 pc 728.57 2,185.71
Lifting Anchor 32.00 pc 24.33 778.56 32.00 pc 24.33 778.56
Rubber Round Reccess Form 0.32 pc 263.25 84.24 0.32 pc 263.25 84.24
Form Oil 4.51 L 17.86 80.49 4.51 L 17.86 80.49
Plastic Chamfer (K-25) 0.00 pc 84.14 - 0.00 pc 84.14 -
Welding Rod 4.00 pack 368.31 1,473.22 4.00 pack 368.31 1,473.22
Spacer 471.00 pc 4.91 2,312.61 471.00 pc 4.46 2,100.66
Sealant 9.00 tube 153.46 1,381.14 10.00 tube 153.46 1,534.60
Pipe Sleeve (PVC Pipe 3.00 pc 74.64 223.92 3.00 pc 74.64 223.92
Others 1.00 lot 633.77 1.00 lot 630.84

II. Manpower
SUBCON OAM Construction & Supply 92.77 m2 350.00 32,470.65 92.77 m2 350.00 32,470.65
525.72 Direct Labor 1.00 lot 48,772.73 48,772.73 1.00 lot 48,772.73 48,772.73
DDTKI
372.55 Site Management 1.00 lot 34,563.12 34,563.12 1.00 lot 34,563.12 34,563.12

III. Delivery
No. of PC WALL PANEL (200mm THK) 3.00
Trip PC WALL PANEL (150 mm THK) 2.00

Dist. Driving Route (mi) 27.59

6.1243 POL 1.00 lot 628.28 628.28 1.00 lot 628.28 628.28
Toll Fee 3.00 trip 1,512.00 4,536.00 2.00 trip 1,512.00 3,024.00

IV. Utilities
151.61 Power/Electricity 1.00 lot 15,553.59 15,553.59 1.00 lot 15,553.59 15,553.59

V. Fixed Cost
2.7 Plant Facilities 1.00 lot 251.04 251.04 1.00 lot 251.04 251.04
2.1 Plant Utilities 1.00 lot 191.26 191.26 1.00 lot 191.26 191.26
4.9 Plant Safety 1.00 lot 457.17 457.17 1.00 lot 457.17 457.17
205.0 Depreciation 1.00 lot 19,022.68 19,022.68 1.00 lot 19,022.68 19,022.68
40.9 Tools & Equipment 1.00 lot 3,793.10 3,793.10 1.00 lot 3,793.10 3,793.10
29.2 Municipal Fees & Insurances 1.00 lot 2,713.60 2,713.60 1.00 lot 2,713.60 2,713.60
 28.1 Transportation 1.00 lot 2,606.65 2,606.65 1.00 lot 2,606.65 2,606.65
0.0 Representations and Donations 1.00 lot 2.14 2.14 1.00 lot 2.14 2.14

QUOTATION
PC WALL PANEL (200mm THK) PC WALL PANEL (150mm THK)
I. MATERIALS ---------------------------------------------------- 140,022.62 113,316.18

II. MANPOWERS ------------------------------------------ 115,806.49 115,806.49

III. DELIVERY --------------------------------------------------- 5,164.28 3,652.28

IV. UTILITY --------------------------------------------------- 15,553.59 15,553.59

V. FIXED COST --------------------------------------------------- 29,037.64 29,037.64

TOTAL AMOUNT 305,584.62 277,366.18

COST SUMMARY per AREA (m2)

PC WALL PANEL (200mm THK) PC WALL PANEL (150mm THK)
I. MATERIALS ---------------------------------------------------- 1,509.30 1,221.43

II. MANPOWERS ------------------------------------------ 1,248.27 1,248.27

III. DELIVERY --------------------------------------------------- 55.67 39.37

IV. UTILITY --------------------------------------------------- 167.65 167.65

User: ---------------------------------------------------
V. FIXED COST 313.00 313.00
BASED ON TARGET
FABRICATION PER
DAY = 50m2
 Particular Month Amount Net Area Cost per m2

Site Management August 445,227 1195.065 372.55

Direct Labor August 628,269 1195.065 525.72
Electricity August 181,185 1195.065 151.61
POL August 7,768 1395.24 6.12
Fixed Cost assume @ 500m2 fabrication per day in 26 days
Plant Facilities August 35,178 13000 2.7
Plant Utilities August 26,800 13000 2.1
Plant Safety August 64,061 13000 4.9
Depreciation August 2,665,583 13000 205.0
Tools & Equipment August 531,514 13000 40.9
Municipal Fees & Insurances August 380,247 13000 29.2
Transportation August 365,261 13000 28.1
Representations and Donations August 300 13000 0.0
Consultancy Services August
Other Indirect Expense August