LIST OF CMAX PANELS AND OTHER NEEDED MATERIALS

CM 23/61 - REVISION 02.

Date: 01/12/2023
Engineer: Milton Kikului Mulwa.
Site: Lanet, Nakuru.
Note: Provisonal Estimate "for Proposed Residential Development".
Project owner: Rose Maina Email: rf.maina@gmail.com Phone No: 0722 818 805
Contractor: Open to suggestions Email: Phone No:

Code Description Type Quantity Unit.Price Tot.Price

ACTUAL
Load Bearing Wall Panel stiched with Galvanized Steel wire on both sides. Panel
SP 80 Walling Width = 1.2m, EPS thickness 80mm, Density=15 Kg/m3 (H = 3.0m) (214 m2 770.40 KES 1,643.66 KES 1,266,275.66
Panels)

Ribbed Floor Slab Panel stiched with Galvanized Steel wire on both sides. H =
FPG2 130 Slab
(80+60) mm, Rib Width = 150mm, Rib Spacing = 600mm c/c, Panel Length = m2 108.00 KES 1,640.06 KES 177,126.48
Panel
3m, Panel Width = 1.2m, EPS thickness 130mm, Density=15 Kg/m3 (30 Panels)

Ribbed Floor Slab Panel stiched with Galvanized Steel wire on both sides. H =
FPG2 160 Slab
(120+70) mm, Rib Width = 125mm, Rib Spacing = 600mm c/c, Panel Length = m2 32.40 KES 2,235.24 KES 72,421.78
Panel
3m, Panel Width = 1.2m, EPS thickness 160mm, Density=15 Kg/m3 (9 Panels)

Ribbed Floor Slab Panel stiched with Galvanized Steel wire on both sides. H =
FPG3 180 Slab
(140+60) mm, Rib Width = 125mm, Rib Spacing = 400mm c/c, Panel Length = m2 32.40 KES 2,739.19 KES 88,749.76
Panel
3m, Panel Width = 1.2m, EPS thickness 180mm, Density=15 Kg/m3 (9 Panels)

RG1 Angular Mesh Reinforcement normal No. 840.00 KES 275.00 KES 231,000.00
RG2 Flat Mesh Reinforcement 4 Square No. 240.00 KES 258.00 KES 61,920.00
RG2 Flat Mesh Reinforcement 2 Square No. 200.00 KES 212.93 KES 42,586.00
RU U mesh Reinforcement 80 mm No. 400.00 KES 385.00 KES 154,000.00
Total C-max materials Factory purchase price less VAT KES 2,094,079.68

Allow 5% discount on Wall and Slab Panels. KES 80,228.68

Discounted Price KES 2,013,850.99

Add 16% VAT KES 322,216.16

Total Price of Cmax materials + VAT KES 2,336,067.15

Other Need materials

Code Description Type Quantity Unit.Price Tot.Price
A Concrete Topping on Slab Panels m3 15.1 KES -
35mm Shotcrete on both sides of Wall Panels and 25mm thick plaster on the 3
B m 58.2 KES -
soffit of Slab (1:3 mortar)

Grand Total KES 2,336,067.15

NOTES
1.Prices per SQ.M for standard productions,VAT included.
2. Prices may change without notice
3. Prices in this quotation are valid for 15 days
4. Prices do not include transportation cost
5. Cemex Holdings Ltd will only process the order once payment is received
6. Quotation fee Ksh 5,000.00 is required.
7. The Quantities, costs and time indicated in this budget, are indicative only, they depend on the type of the site and the level of workmanship.
8. The estimate does not include the works for foundation, supply and installation of doors and windows, plumbing and electricity.
9. Allow 10 % of the grand total cost as contigency while building.

Code Description Type Quantity Unit.Price Tot.Price

CONTIGENCY
10 % OR PROPOSED PERCENTAGE CONTIGENCY ON ALL C-MAX MATERIALS KES 233,606.72

NOTES ON REASONS FOR THE CONTIGENCY

1.Unavoidable design changes and alteration during construction.
2. Quote generation from schematic drawings awaiting working drawings.
3. Unforeseen circumstances like panel breakage or theft on site.