For: Gino Anthony S.

Cruz
From: Engr. Walter L. Garcia
Subject: Proposed FENCE
Date: January 17, 2023

Coverage of work is as follows:

Item No. Description Amount Remarks

I. Fence ,Gate Relocation and Steel Signage frame 114,160.00

* Breaking and disposal of existing concrete fence

* Construction of new fence including its footing and column(3 sets);plastered
* Height of new fence = 2.0 meters
* Painting of new fence using elastomeric paint
* Relocation of existing steel gate.
* Fabrication of steel signage frame using GI pipe schedule number 20( 8'x8')
* Gravel bedding at open space using 3/4 garvel with thickness of 2 inches

GRAND TOTAL Php 114,160.00

27,000.00
Terms of Payment: 13,500.00
154,660.00
40% DP and progress billing until completion
For clarifications, please call 09610058118 c/o Engr. Walter Garcia

Thank you.

Engr. Walter L. Garcia

 BACK UP COMPUTATIONS
PROJECT : Proposed Fence Adjustment
LOCATION: Calumpang

I. Demolition Works and Disposal 1.00 lot

II. Earthworks
pala 2.00 pcs
bareta 2.00 pcs
Diamond Disk 1.00 pcs
Grinder 1.00 set
Lona 0.50 roll
Flatcord #16 15.00 mtrs
Timba 5.00 pcs
Drum 1.00 set
Sako 100.00 pcs
3 gang Outlet 2.00 sets

III. Masonry Works

P.cement 34.43 bags
col 0.5625 Whitesand 1.92 cum
ftg 0.441 3/4 Gravel 1.46 cum
ftb 0.452 Bistay sand 59.33 bags
1.4555 12mm x 6.0 RSB 12.00 pcs
10mm x 6.0 RSB 20.00 pcs
GI tie wire #16 10.00 kgs
3/8 Formply 2.00 pcs
2x3x10 Coco Lumber 20.00 pcs
CWN #3 3.00 kgs
CWN #2 3 kgs
CWN# 1 1/2 2.00 kgs
Conc.Nail 3 2.00 kgs
Area 14.125 CHB #6 176.56 pcs

IV. Paint Works

Flat Latex 2.00 gal
Semigloss 2.00 gal
QDE 1.00 gal
Roller #7 2.00 pcs
SP 100 3.00 mtrs
skimcoat 1.00 bag
 V. Transfer of gate
cutting disk 4.00 pcs
grinding disk 1.00 pcs
Welding rod 2.00 kgs

V. Gravel bedding
3/4 Gravel 3.00 cum

VI. Signage
GI Pipe 11/2" 2.00 pcs
Welding rod 1.00 kgs
cutting disk 4.00 pcs
grinding disk 1.00 pcs

GRAND TOTAL

Prepared by: Checked by:

Engr. Walter Garcia

Project Engineer
MPUTATIONS
d Fence Adjustment

15,000.00 15,000.00

550.00 1,100.00 495.00 1,595.00

550.00 1,100.00 495.00 1,595.00
750.00 750.00 337.50 1,087.50
3,500.00 3,500.00 1,575.00 5,075.00
4,500.00 2,250.00 562.50 2,812.50
40.00 600.00 150.00 750.00
100.00 500.00 125.00 625.00
900.00 900.00 225.00 1,125.00
15.00 1,500.00 375.00 1,875.00
150.00 300.00 75.00 375.00 demolition
12,500.00 4,415.00 16,915.00 ROMY
esok
LABOR 1
250 8,606.91 2,582.07 11,188.98 labor 2
2000 3,839.09 1,151.73 4,990.82
2000 2,911.00 873.30 3,784.30 excavation
35 2,076.38 622.91 2,699.29 LABOR 1
246 2,952.00 885.60 3,837.60 labor 2
170 3,400.00 1,020.00 4,420.00 labor 3
70 700.00 210.00 910.00 labor4
620 1,240.00 372.00 1,612.00
170 3,400.00 1,020.00 4,420.00
100 300.00 90.00 390.00
100 300.00 90.00 390.00 romy
100 200.00 60.00 260.00 esok
120 240.00 72.00 312.00 nonong
24 4,237.50 1,271.25 5,508.75 labor 2
34,402.88 10,320.86 44,723.74

romy
700 1,400.00 840.00 2,240.00 esok
750 1,500.00 900.00 2,400.00 nonong
880 880.00 528.00 1,408.00 labor 2
45 90.00 54.00 144.00
200 600.00 360.00 960.00
550 550.00 330.00 880.00 romy
 5,020.00 3,012.00 8,032.00 esok
nonong
labor 2
120 480.00 1,500.00 1,980.00
120 120.00 120.00
165 330.00 330.00
930.00 1,500.00 2,430.00

2000 6,000.00 500.00 6,500.00

6,500.00

1200 2,400.00 2,500.00 4,900.00

165 165.00 165.00
120 480.00 480.00
120 120.00 120.00
5,665.00

Labor and Materials 99,265.74

Sub-total 99,265.74
plus 15% 14,889.86
LABOR 37,247.86

GRAND TOTAL 114,155.60

demolition
800.00 3 2,400.00
700.00 3 2,100.00
500.00 3 1,500.00
500.00 3 1,500.00
7,500.00
excavation
500.00 2 1,000.00
500.00 2 1,000.00
500.00 2 1,000.00
500.00 2 1,000.00
4,000.00

CHB laying
800 2.000 1,600.000
700 2.000 1,400.000
700 2.000 1,400.000
500 2.000 1,000.000
5,400.000
Plastering
800 2.000 1,600.000
700 2.000 1,400.000
700 2.000 1,400.000
500 2.000 1,000.000
5,400.000
Formworks
800 1.000 800.000
700 1.000 700.000
700 1.000 700.000
500 1.000 500.000
2,700.000

13,500.000
 BACK UP COMPUTATIONS
PROJECT : Proposed Fence Adjustment
LOCATION: Calumpang

I. Demolition Works and Disposal 1.00 lot

II. Earthworks
pala 1.00 pcs
bareta 1.00 pcs
Diamond Disk 1.00 pcs
Timba 5.00 pcs
Sako 100.00 pcs

III. Masonry Works

P.cement 4.00 bags
slab 0.5 Whitesand 0.25 cum
3/4 Gravel 0.50 cum
Red Cement 10.00 kgs
0.5 12mm x 6.0 RSB pcs
10mm x 6.0 RSB 10.33 pcs
GI tie wire #16 5.00 kgs
3/8 Formply 2.00 pcs
2x3x10 Coco Lumber 10.00 pcs
CWN #3 3.00 kgs
CWN #2 2 kgs
CWN# 1 1/2 1.00 kgs
Conc.Nail 3 1.00 kgs
Area CHB #6 - pcs

GRAND TOTAL
Prepared by: Checked by:

Engr. Walter Garcia

Project Engineer
MPUTATIONS
d Fence Adjustment

5,000.00 5,000.00

550.00 550.00 247.50 797.50

550.00 550.00 247.50 797.50
750.00 750.00 337.50 1,087.50
100.00 500.00 125.00 625.00
15.00 1,500.00 375.00 1,875.00
3,850.00 1,332.50 5,182.50 ROMY
esok
LABOR 1
250 1,000.00 300.00 1,300.00 labor 2
2000 500.00 150.00 650.00
2000 1,000.00 300.00 1,300.00 excavation
150 1,500.00 450.00 1,950.00 LABOR 1
246 - - - labor 2
170 1,756.67 527.00 2,283.67 labor 3
70 350.00 105.00 455.00 labor4
620 1,240.00 372.00 1,612.00
170 1,700.00 510.00 2,210.00
100 300.00 90.00 390.00
100 200.00 60.00 260.00 romy
100 100.00 30.00 130.00 esok
120 120.00 36.00 156.00 nonong
24 - - - labor 2
9,766.67 2,930.00 12,696.67

Labor and Materials 22,879.17

Sub-total 22,879.17
plus 15% 2,287.92
LABOR

GRAND TOTAL 25,167.08

 800.00 3 2,400.00
700.00 3 2,100.00
500.00 3 1,500.00
500.00 3 1,500.00
7,500.00
excavation
500.00 2 1,000.00
500.00 2 1,000.00
500.00 2 1,000.00
500.00 2 1,000.00
4,000.00

CHB laying
800 2.000 1,600.000
700 2.000 1,400.000
700 2.000 1,400.000
500 2.000 1,000.000
5,400.000
Plastering