Project: Proposed wall fence and vertical garden (ST.

RAPHAEL UNIT)
Location: C.G. Brion Village, Brgy. San Lucas, San Pablo City, Laguna
Owner:
QTY. UNIT ITEM DESCRIPTION UNIT COST AMOUNT
CONCRETE WORKS/ REINFORCEMENT 30,839.00
A. FOUNDATION 4,891.00
12.00 pcs 10mm Ø x 6m Deformed Bar 70.00 840.00
12.00 bags Cement 190.00 2,280.00
0.70 cu.m Sand 785.00 549.50
1.30 cu.m Gravel 920.00 1,196.00
1.70 kgs G.I. wire #16 15.00 25.50
A. WALL FOOTING 13,805.00
14.00 pcs 16mm Ø x 6m Deformed bar 189.00 2,646.00
15.00 pcs 12mm Ø x 6m Deformed bar 95.00 1,425.00
29.00 bags Cement 190.00 5,510.00
1.60 cu.m Sand 785.00 1,256.00
3.20 cu.m Gravel 920.00 2,944.00
1.60 kgs G.I. wire #16 15.00 24.00

B. COLUMNS 12,143.00
56.00 pcs 12mm Ø x 6m Deformed Rebar 95.00 5,320.00
40.00 pcs 10mm Ø x 6m Deformed Rebar 60.00 2,400.00
13.00 bags Cement 190.00 2,470.00
0.70 cu.m Sand 785.00 549.50
1.40 cu.m Gravel 920.00 1,288.00
7.70 kgs No. 16 Tie Wire 15.00 115.50

MASONRY WORKS 40,682.50

A. WALL 40,682.50
885.00 pcs 5" CHB 10.00 8,850.00
52.00 pcs 10mm Ø x 6m REBAR 73.00 3,796.00
113.00 bags Cement 190.00 21,470.00
8.30 cu.m Sand 785.00 6,515.50
3.40 kgs G.I. wire #16 15.00 51.00
 STEEL WORKS 7,374.00
A. GATE 5,945.00
5.00 pcs Tubular 2x2x6m 455.00 2,275.00
6.00 pcs Tubular 2x3x6m 580.00 3,480.00
2.00 kgs Welding rod 95.00 190.00
B. VERTICAL GARDEN 304.00
2.00 per mtr 4"x4"-16 gauge pvc coated welded wiremesh 130.00 260.00
16.00 pcs 3/8"Ø,1" flat head concrete screw 2.75 44.00
A. TRELLIS 1,125.00
11.00 pcs flat bar 3/16 x 1/2 x 6 meters 85.00 935.00
2.00 kg Welding rod 95.00 190.00

OTHERS 1,626.00
A. PLANT BOX 420.00
21.00 pcs wall hung plant box 20.00 420.00
B. HANGING SHELVE FOR PLANT 1,206.00
1.00 pcs Marine Plywood 3/4 1,022.00 1,022.00
16.00 pcs 3/8"Ø,1" flat head concrete screw 2.75 44.00
4.00 pcs Steel Corner Bracket 4 x 3/4 35.00 140.00

PAINTING WORKS 5,177.00

4.00 gal. Concrete Neutraliser 120.00 480.00
4.00 bags skimcoat (exterior wall only) 210.00 840.00
3.00 lit. Paint Thinner 160.00 480.00
3.00 lit. Lacquer Thinner 150.00 450.00
1.00 gal. Epoxy Primer 570.00 570.00
4.00 gal. Quick Dry Enamel 500.00 2,000.00
2.00 pcs. 9" Paint Roller 60.00 120.00
4.00 pcs. 2" Paint Brush 48.00 192.00
3.00 rolls Masking tape 15.00 45.00

Total Material Cost 85,698.50

Labor Cost @ 30% 25,709.55
Total Material and Labor Cost 111,408.05
Contingency @ 10% 11,140.81
Total Contract Price Php 122,548.86