Professional Documents
Culture Documents
Agh Project Total Cost - Phase 1
Agh Project Total Cost - Phase 1
DESCRIPTION
UNIT
sq.m
Footing
F1 (26 units)
Excavation
Backfill
Gravel Bedding (G1)
Concreting
Portland Cement
W. Sand
Gravel 3/4
Rebar
Deformed Round Bar Assorted
G.I Tie Wire
F2 (14 units)
Excavation
Backfill
Gravel Bedding (G1)
Concreting
Portland Cement
W. Sand
Gravel 3/4
Rebar
Deformed Round Bar Assorted
QTY
MATERIAL
TOTAL COST
LABOR
MATERIAL
2,925.00
2,340.00
cu.m.
cu.m.
cu.m.
305.76
207.06
20.38
bags
cu.m.
cu.m.
kg.
kg.
UNIT COST
590.00
200.00
100.00
75.00
12,026.56
733.82
40.77
81.54
220.00
400.00
650.00
26.40
48.00
78.00
161,441.28
16,307.20
52,998.40
7,333.93
57.69
32.00
70.00
5.50
234,685.63
4,038.34
5,162.50
cu.m.
cu.m.
cu.m.
131.25
91.32
8.75
590.00
200.00
100.00
75.00
bags
cu.m.
cu.m.
315.00
17.50
35.00
220.00
400.00
650.00
26.40
48.00
78.00
69,300.00
7,000.00
22,750.00
3,215.64
32.00
5.50
102,900.62
kg.
Page 1 of 8
70.00
1,597.58
590.00
200.00
75.00
6,372.00
220.00
400.00
650.00
26.40
48.00
78.00
44,906.40
4,536.00
14,742.00
32.00
70.00
5.50
78,582.52
1,434.34
2,170.61
cu.m.
cu.m.
cu.m.
36.79
22.07
3.68
590.00
200.00
100.00
75.00
bags
cu.m.
cu.m.
132.44
7.36
14.72
220.00
400.00
650.00
26.40
48.00
78.00
29,137.68
2,943.20
9,565.40
2,229.63
15.98
32.00
70.00
5.50
71,348.15
1,118.94
2,769.46
kg.
kg.
cu.m.
cu.m.
cu.m.
46.94
28.16
4.69
590.00
200.00
100.00
75.00
bags
cu.m.
cu.m.
168.98
9.39
18.78
220.00
400.00
650.00
26.40
48.00
78.00
37,176.48
3,755.20
12,204.40
2,959.70
17.43
32.00
70.00
5.50
94,710.52
1,220.38
kg.
kg.
cu.m.
Page 2 of 8
17.15
200.00
Backfill
Gravel Bedding (G1)
Concreting
Portland Cement
W. Sand
Gravel 3/4
Rebar
Deformed Round Bar Assorted
G.I Tie Wire
5
Column
P1 (26 units)
Concreting
Portland Cement
W. Sand
Gravel 3/4
Rebar
Deformed Round Bar Assorted
G.I Tie Wire
P2 (14 units)
Concreting
Portland Cement
W. Sand
Gravel 3/4
Rebar
Deformed Round Bar Assorted
G.I Tie Wire
Formworks (For Footings, FTBs and Columns)
Coco Lumber
Plywood Ordinary, 1/2" x 4' x 8'
CWN, Assorted
cu.m.
cu.m.
10.29
1.72
590.00
100.00
75.00
1,011.85
bags
cu.m.
cu.m.
61.74
3.43
6.86
220.00
400.00
650.00
26.40
48.00
78.00
13,582.80
1,372.00
4,459.00
1,034.96
3.26
32.00
70.00
5.50
33,118.81
228.23
982.80
54.60
109.20
220.00
400.00
650.00
26.40
48.00
78.00
216,216.00
21,840.00
70,980.00
24,031.70
190.73
32.00
70.00
5.50
769,014.52
13,351.25
197.57
10.98
21.95
220.00
400.00
650.00
26.40
48.00
78.00
43,464.96
4,390.40
14,268.80
kg.
kg.
8,528.04
39.94
32.00
70.00
5.50
272,897.26
2,795.77
bd.ft.
pc.
kg.
5,220.00
290.00
145.00
20.00
720.00
60.00
2.40
86.40
7.20
104,400.00
208,800.00
8,700.00
kg.
kg.
bags
cu.m.
cu.m.
kg.
kg.
bags
cu.m.
cu.m.
TOTAL COST
TOTAL MATERIAL COST
TOTAL LABOR COST
2,913,793.44
Page 3 of 8
Page 4 of 8
OF DETAILED ESTIMATE
TOTAL COST
GRAND TOTAL
LABOR
-
61,152.00
20,706.40
1,528.80
61,152.00
20,706.40
13,555.36
19,372.95
1,956.86
6,359.81
180,814.23
18,264.06
59,358.21
40,336.59
-
275,022.22
4,038.34
26,250.00
9,132.20
656.25
26,250.00
9,132.20
5,818.75
8,316.00
840.00
2,730.00
77,616.00
7,840.00
25,480.00
17,686.04
120,586.67
Page 5 of 8
REMARKS
1,597.58
4,536.00
810.00
4,536.00
7,182.00
5,388.77
544.32
1,769.04
50,295.17
5,080.32
16,511.04
13,506.37
-
92,088.89
1,434.34
7,358.00
2,207.40
275.93
7,358.00
2,207.40
2,446.54
3,496.52
353.18
1,147.85
32,634.20
3,296.38
10,713.25
12,262.96
-
83,611.11
1,118.94
1,251.73
9,388.00
2,816.40
352.05
9,388.00
2,816.40
3,121.51
1.02
4,461.18
450.62
1,464.53
41,637.66
4,205.82
13,668.93
16,278.37
-
110,988.89
1,220.38
3,430.00
3,430.00
1,710.40
285.07
458.67
Page 6 of 8
1,029.00
128.63
1,029.00
1,140.48
1,629.94
164.64
535.08
15,212.74
1,536.64
4,994.08
5,692.30
-
38,811.11
228.23
25,945.92
2,620.80
8,517.60
242,161.92
24,460.80
79,497.60
132,174.37
-
901,188.89
13,351.25
5,215.80
526.85
1,712.26
48,680.76
4,917.25
15,981.06
46,904.22
-
319,801.48
2,795.77
12,528.00
25,056.00
1,044.00
116,928.00
233,856.00
9,744.00
580,746.79
3,494,540.23
2,913,793.44
580,746.79
Page 7 of 8
58,074.68
3,552,614.91
177,630.75
177,630.75
3,907,876.40
Page 8 of 8