PROJECT: LANDSCAPING OF MARCOS STADIUM

OWNER: PROVINCIAL GOVERNMENT OF ILOCOS NORTE

ADDRESS: LAOAG CITY, ILOCOS NORTE

ESTIMATED COST: PhP 2,505,895.88

ITEM
NO. DESCRIPTION QTY UNIT SPECIFICATION SPACING UNIT COST TOTAL AMOUNT
A LANDSCAPING WORKS
1 Installation of Landscape -
1.1 Ground Preparation 1 lot 10,000.00 10,000.00
SUB-TOTAL 10,000.00
2 Palm and Trees
2.1 Fire tree ( Delonix regia ) 8 pcs 3000 mm O.A.H. varies 6500 52,000.00
2.2 Champaca ( Magnolia champaca) 2 pcs 1500 mm O.A.H. varies 2500 5,000.00
2.3 Plumeria sp. 2 pcs 3000 mm O.A.H. varies 8000 16,000.00
2.4 African Tulip 4 pcs 3000 mm O.A.H. varies 6500 26,000.00
2.5 Anahaw Tree 4 pcs 2500 mm O.A.H. varies 18000 72,000.00
22 Rhapis Palm 75 pcs 600 mm 400 mm 650 48,750.00
SUB-TOTAL 219,750.00
3 Shrubs
3.1 Bougainvillea 450 pcs 500 mm 250 mm 220 99,000.00
3.2 Maki Plant (Podocarpus macrophylus 280 pcs 600 mm 300 mm 450 126,000.00
3.3 Ball Topiary ( Var.:Pokean tea ) 2 pcs 800 mm dia varies 2500 5,000.00
3.4 Ball Topiary Var.:( Pokean tea ) 12 pcs 500 mm dia varies 1200 14,400.00
3.5 Ball Topiary (Var.: Pokean tea ) 8 pcs 600 mm dia varies 2000 16,000.00
3.6 Golden Miyagos ( Osmoxylon lineare) 300 pcs 300 mm 250 mm 90 27,000.00
3.7 Picarra ( Excoecaria cochinchinensis ) 2000 pcs 250 mm 150 mm 85 170,000.00
3.80 Song of India 10 pcs 700 mm varies 500 5,000.00
3.9 Portulaca cuttings 5000 pcs 150 mm 100 mm 2 10,000.00
3.1 Hibiscus sp. 160 pcs 400 mm 300 mm 180 28,800.00
3.11 Dwarf Santan (Ixora chinensis) 1700 pcs 200 mm 200 mm 60 102,000.00
3.12 Cuphea 1000 pcs 150 mm 150 mm 25 25,000.00
3.13 Kamuning ( Muraya paniculata ) 300 pcs 250 mm 250 mm 85 25,500.00
3.14 Eugenia ( Phoetinia glabra ) 80 pcs 750 mm 300 mm 250 20,000.00
SUB-TOTAL 673,700.00
4 Ground Covers
5 Miscellaneous Landscape Finishes and Materials
5.1 Garden Soil 120 cu.m sandy loam soil 300 36,000.00
5.2 Boulders 12 pcs River boulders 500 mm 1200 14,400.00
SUB-TOTAL 50,400.00
TOTAL A 953,850.00
 B OTHERS
Labor 0.25 238,462.50
Maintenance 3 months 85000 255,000.00
TOTAL B 493,462.50
TOTAL A&B 1,447,312.50
Construction Profit (10%) 0.1 144,731.25
OCM (10%) 0.1 144,731.25
TOTAL 1,736,775.00
TAX ( 5 %)Non-vat} 86,838.75
TOTAL 1,823,613.75
NOTE: IRRIGATION TO BE PROVIDED BY THE OWNER
Mode of payment:
Downpayment - 30%
1st Partial - 30%
2nd Partial -30%
Full payment-10%