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

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
40.0 bags Portland Cement ₱240.00 ₱9,600.00
3.0 cu. m. White Sand ₱1,200.00 ₱3,600.00
5.0 cu. m. Gravel ₱1,550.00 ₱7,750.00
155.0 pcs. Ø 12 mm Def. Bar ₱235.00 ₱36,425.00
9.0 kgs. No. 16 G.I. Tie Wire ₱100.00 ₱900.00
Sub-total Cost ₱58,275.00

GC6-F6 column footing

61.0 bags Portland Cement (oversize) ₱240.00 ₱14,640.00
4.0 cu. m. White Sand (oversize) ₱1,200.00 ₱4,800.00
7.0 cu. m. Gravel (oversize) ₱1,550.00 ₱10,850.00
87.0 pcs. Ø 16 mm Def. Bar (overdesigned, oversize) ₱410.00 ₱35,670.00
110.0 pcs. Ø 10 mm Def. Bar ₱165.00 ₱18,150.00
1.5 kgs. No. 16 G.I. Tie Wire ₱100.00 ₱150.00
Sub-total Cost ₱84,260.00

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

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 ₱166,185.00

Labor Cost ₱49,855.50
Sub-total Cost ₱216,040.50

IV. MASONRY
Wall
2,000.0 pcs. 4" CHB (undersize, should be 6") ₱20.00 ₱40,000.00
97.0 bags Portland Cement ₱240.00 ₱23,280.00
8.0 cu. m. White sand ₱1,200.00 ₱9,600.00
30.0 pcs. Ø 12 mm Def. Bar (overdesigned, oversize, overspacing) ₱235.00 ₱7,050.00
14.0 pcs. Ø 10 mm Def. Bar (overdesigned, oversize, overspacing) ₱165.00 ₱2,310.00
3.0 kgs. No. 16 G.I. Tie Wire ₱100.00 ₱300.00

plastering
60.0 bags Portland Cement ₱240.00 ₱14,400.00
5.0 cu. m. White sand ₱1,200.00 ₱6,000.00

Material Cost ₱102,940.00

Labor Cost ₱41,176.00
Sub-total Cost ₱144,116.00

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

VII. DIRECT COST DIRECT COST ₱470,249.50

VIII. INDIRECT COST

CONTRACTORS PROFIT AND SUPERVISION 8% ₱37,619.96
CONTINGENCY 2% ₱9,404.99
OVER HEAD 3% ₱14,107.49
VAT 12% (optional)
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

ITEM QTY. UNIT DESCRIPTION OF WORKS UNIT COST AMOUNT

GRAND TOTAL ₱531,381.94

Project Duration 4-6 weeks

SUMMARY
Fence Wall ₱144,116.00
Columns ₱238,283.50
General req and site works ₱87,850.00
Painting -
indirect cost ₱61,132.44

TOTAL ₱531,381.94