Project : FERTIG HILL MULTI PURPOSE BUILDING

Subject : Back up computation

Item VIII: STRUCTURAL CONCRETE

VOLUME = = 341.77 cu.m

Material Cost:
SAnd = 60% of 342.77 cu,m = 205.062 cu.m @ 1000 /cu.m P 205,062.00
Gravel = 90% of 342.77 cu.m = 307.593 cu.m @ 1200 /cu.m P 369,111.60
Cement = factor of 10 bags/cu.m = 3500 bags @ 240 /bag P 840,000.00

total material cost P 1,414,173.60

Labor Cost : 30% of material Cost P 424,252.08
Equipment rental cost: ( lumpsum) P 150,000.00
Total Cost P 1,988,425.68

unit cost P 5,818.02 /cu.m

Item IX: REINFORCING BARS

QUANTITY = 33,571.62 kgs

Material Cost:
Reinforcing BARS 33571.62 kgs @ 50 /kg P 1,678,581.00
G.I Tie Wires 1,678.58 kgs @ 60 /kg P 100,714.80

total material cost P 1,779,295.80

Labor Cost : 25% of material Cost P 444,823.95
Equipment rental cost: ( lumpsum) P 37,500.00
 Total Cost P 2,261,619.75

unit cost P 67.37 /kg

Item X : MASONRY WORKS

QUANTITY = 1,108.32 sq.m

Material Cost:
100mm chb ( non load bearing) = = 13854 pcs @ 14 /pc P 193,956.00
SAnd = 106.92 cu.m. @ 1000 /cum P 106,920.00
cement = 940 bags @ 240 /bag P 225,600.00
Deformed Reinforcing steel = 972.59 kgs @ 48 /kg P 46,684.32
G.i Tie wire` = 151.93 kgs @ 48 /kg P 7,292.64

total material cost P 580,452.96

Labor Cost : 35% of material Cost P 203,158.54
Equipment rental cost: ( lumpsum) P 66,000.00
Total Cost P 849,611.50

unit cost P 766.576 /sq.m

Item XIII : REFLECTIVE INSULATION

QUANTITY = 756.17 sq.m

Material Cost:
using 1 roll insulation area = 1.2m x 50m = 60 sq.m
 total rolls needed : 13 rolls @ 3000 /roll P 39,000.00
total G.I tie wires used 3 rolls @ 1600 /roll P 4,800.00

total material cost P 43,800.00

Labor Cost : 30% of material Cost P 13,140.00
Equipment rental cost: ( lumpsum) P 7,205.40
Total Cost P 64,145.40

unit cost P 84.829 /sq.m

ITEM XVII : TILE WORKS

QUANTITY = 1,192.54 sq.m

Material Cost:
CEMENT = 394 bags @ 240 /bag P 94,560.00
SAnd = 10.64 cu.m. @ 1000 /cum P 10,640.00
Lower Ground Floor Hallway and stairs going up
Code of Tiles Spania Premium 60x60 A= 207.96 sq.m = 580 pcs @ 155 /pc P 89,900.00
Upper Ground Floor ( veranda)
Code of Tiles Spania Premium 60x60 A= 263.83 sq.m = 740 pcs @ 155 /pc P 114,700.00
Function Room/kitchen @ upper Ground Floor 256 pcs @ 155 /pc P 39,680.00
Code of Tiles GE 100 60x60cm A= 657.20 sq.m = 1830 pcs @ 138 /pc P 252,540.00
reception Lobby @ Upper Ground floor
Code of tiles CHB641901 salt lake grey 60x60 A= 88.45 sq.m = 250 pcs @ 248 /pc P 62,000.00
Lower ground floor Room master room
Code of tiles PM 12611 Area = 47.26 sq.m = 241 pcs @ 170 /pc P 40,970.00
Lower ground Floor Room 2, Room 3 & Room 4
Code of Tiles Jh85108 A = 105.58 sq.m = 850 pcs @ 50 /pc P 42,500.00
Ground Floor Comfort Room Floor Tiles
 Code of tiles Luke tiles Bali Martil A = 18.72 sq.m = 50 pcs @ 248 /pc P 12,400.00
Ground Floor Comfort Room Wall Tiles
Code of tiles 36213A mosaic white A = 27 sq.m = 150 pcs @ 260 /pc P 39,000.00

Total Material Cost P 798,890.00

Labor Cost : 35% of material Cost P 279,611.50

Equipment rental cost: ( lumpsum) P 30,000.00
Total Cost P 1,108,501.50

unit cost P 929.530 /sq.m

Prepared/Evaluated by:

MILA E. MANREAL
HSOPDCC Engineer