Location: #7 Julius Caesar Street Kingsville Executive Village Brgy.

Mambugan Antipolo Rizal

Owner: George Tucay Bolo Jr.
Project Title: 2.9 Meter High Perimeter Fence (Redesigned Specs)

ITEM QTY. UNIT DESCRIPTION OF WORKS UNIT COST AMOUNT

I. GENERAL REQUIREMENT
1.0 lot. Mobilization / Demobilization ₱10,000.00 ₱10,000.00
1.0 lot. Temporary Facility (will used also in house const.) ₱57,000.00 ₱57,000.00
1.0 lot. Temporary Utilities (will used also in house const.) ₱2,000.00 ₱2,000.00
1.0 lot. Board up (will used also in house const.) ₱3,000.00 ₱3,000.00

Sub-total Cost ₱72,000.00

II. SITE CONSTRUCTION

Earthworks
21.0 sq. m. Clearing works, Lay-out and Staking ₱250.00 ₱5,250.00
12.0 cu. m. Excavation ₱300.00 ₱3,600.00
8.0 cu. m. Backfill ₱250.00 ₱2,000.00
1.0 lot. Hauling and Disposal of waste mat'ls. ₱5,000.00 ₱5,000.00

Sub-total Cost ₱15,850.00

III. CONCRETE
Wall Footing
31.0 bags Portland Cement ₱240.00 ₱7,440.00
2.1 cu. m. White Sand ₱1,200.00 ₱2,520.00
4.1 cu. m. Gravel ₱1,550.00 ₱6,355.00
38.0 pcs. Ø 10 mm Def. Bar ₱165.00 ₱6,270.00
9.0 kgs. No. 16 G.I. Tie Wire ₱100.00 ₱900.00
Sub-total Cost ₱23,485.00

GC6-F6 column footing 15 pcs

29.0 bags Portland Cement ₱240.00 ₱6,960.00
1.9 cu. m. White Sand ₱1,200.00 ₱2,280.00
3.8 cu. m. Gravel ₱1,550.00 ₱5,890.00
39.0 pcs. Ø 16 mm Def. Bar ₱410.00 ₱15,990.00
60.0 pcs. Ø 10 mm Def. Bar ₱165.00 ₱9,900.00
1.5 kgs. No. 16 G.I. Tie Wire ₱100.00 ₱150.00
Sub-total Cost ₱41,170.00

GC3-F5 column footing

10.0 bags Portland Cement ₱240.00 ₱2,400.00
0.6 cu. m. White Sand ₱1,200.00 ₱720.00
1.1 cu. m. Gravel ₱1,550.00 ₱1,705.00
13.0 pcs. Ø 16 mm Def. Bar ₱410.00 ₱5,330.00
10.0 pcs. Ø 10 mm Def. Bar ₱165.00 ₱1,650.00
2.5 kgs. No. 16 G.I. Tie Wire ₱100.00 ₱250.00
Sub-total Cost ₱12,055.00

GC5-F4 column footing

10.0 bags Portland Cement ₱240.00 ₱2,400.00
0.6 cu. m. White Sand ₱1,200.00 ₱720.00
1.1 cu. m. Gravel ₱1,550.00 ₱1,705.00
Location: #7 Julius Caesar Street Kingsville Executive Village Brgy. Mambugan Antipolo Rizal
Owner: George Tucay Bolo Jr.
Project Title: 2.9 Meter High Perimeter Fence (Redesigned Specs)

ITEM QTY. UNIT DESCRIPTION OF WORKS UNIT COST AMOUNT

12.0 pcs. Ø 16 mm Def. Bar ₱410.00 ₱4,920.00
10.0 pcs. Ø 10 mm Def. Bar ₱165.00 ₱1,650.00
2.0 kgs. No. 16 G.I. Tie Wire ₱100.00 ₱200.00
Sub-total Cost ₱11,595.00

Material Cost ₱88,305.00

Labor Cost ₱26,491.50
Sub-total Cost ₱114,796.50

IV. MASONRY
Wall
2,104.0 pcs. 4" CHB ₱20.00 ₱42,080.00
88.0 bags Portland Cement ₱240.00 ₱21,120.00
7.4 cu. m. White sand ₱1,200.00 ₱8,880.00
79.0 pcs. Ø 10 mm Def. Bar ₱165.00 ₱13,035.00
3.0 kgs. No. 16 G.I. Tie Wire ₱100.00 ₱300.00

plastering
49.0 bags Portland Cement ₱240.00 ₱11,760.00
4.1 cu. m. White sand ₱1,200.00 ₱4,920.00

Material Cost ₱102,095.00

Labor Cost ₱40,838.00
Sub-total Cost ₱142,933.00

V. FORM WORKS
10.0 pcs. 2x3x10 cocolumber ₱156.00 ₱1,560.00
15.0 pcs. 2x2x10 cocolumber ₱120.00 ₱1,800.00
15.0 pcs. 1/2 phenolic plywood ₱850.00 ₱12,750.00
1.0 lot. C.W. Nail assorted ₱1,000.00 ₱1,000.00

Material Cost ₱17,110.00

Labor Cost ₱5,133.00
Sub-total Cost ₱22,243.00

VI PAINTING WORKS
3.0 Pails Flat Latex ₱2,585.00 ₱7,755.00
5.0 Pails Semi Gloss Latex ₱2,725.00 ₱13,625.00
1.0 Gal. Conrete Neutralizer ₱385.00 ₱385.00
12.0 Gal. Putty ₱750.00 ₱9,000.00
1.5 Gal. Thinning Solvent for Putty ₱750.00 ₱1,125.00
1.0 lot. Paint Accessories ₱5,000.00 ₱5,000.00

Material Cost ₱36,890.00

Labor Cost ₱14,756.00
Sub-total Cost ₱51,646.00
Location: #7 Julius Caesar Street Kingsville Executive Village Brgy. Mambugan Antipolo Rizal
Owner: George Tucay Bolo Jr.
Project Title: 2.9 Meter High Perimeter Fence (Redesigned Specs)

ITEM QTY. UNIT DESCRIPTION OF WORKS UNIT COST AMOUNT

VII. DIRECT COST DIRECT COST ₱419,468.50

VIII. INDIRECT COST

CONTRACTORS PROFIT AND SUPERVISION 10% ₱41,946.85
CONTINGENCY 2% ₱8,389.37
OVER HEAD 3% ₱12,584.06
VAT 12% (optional)

GRAND TOTAL ₱482,388.78

Project Duration 4-6 weeks

SUMMARY
Fence Wall ₱142,933.00
Columns ₱137,039.50
Site works ₱15,850.00
General requirement ₱72,000.00
Painting ₱51,646.00
indirect cost ₱62,920.28

TOTAL ₱482,388.78

Remarks:
Fence Wall height = 2.9m
Fence Wall footing depth from 800mm to 600mm
Fence Wall vert and hor bar from 12mm dia. - 10mm dia.
Fence Wall vert bar spacing from 400mm to 800mm
Fence Column height = 2.9m
GC6 column footing from 300x300mm to 200x200mm, from 8 vert bars to 4 vert bars, spacing also adjusted
F6 footing from 800x800 to 750x750mm, from 6-16mm to 5-16mm
All concrete mixing class from class a to class b (9 bags of cement per cu.m to 7.5 bags of cement per cu.m)