greenmeadows draft

7/28/2019 Greenmeadows Draft

1/38

Quantity Unit U/Cost Amount U/Cost Amount

Pre-Construction

PRC-01 Permits, licenses & clearances from the Office of the Building 1.00 lotOfficial of Quezon City to include all the necessary documents,

financial requirements, covering the following :

PRC-01-A Architectural / Structural / Civil & Finishing Works

PRC-01-B Sanitary / Plumbing Works

PRC-01-C Electrical Works

PRC-01-D Air-conditioning & Ventilation

PRC-01-E Zoning and Locational Clearance

Sub-total for PRC-01

PRC-02 Permits, fees & clearances from The First Greenmeadows

Homewoners Association Inc., to include settlement of allfinancial and surety requirements as follows:

PRC-02-A Bonds & fees for medical, security & garbage 1.00 lot

PRC-02-B Workers ID 1.00 lot

PRC-02-C Utility connection fees 1.00 lot

PRC-02-D Others - please provide specifics


PRC-03 Bonds & Insurance covering Work Contract Package No. 1 & 2

(WCP-01 and WCP-02 respectively)

PRC-03-A Downpayment Bond 1.00 lot

PRC-03-B Performance Bond 1.00 lot

PRC-03-C Comprehensive All-Risk Insurance coverage 1.00 lot


PRC-04 Mobilization & Site Preparation

PRC-04-A Mobilization and site preparation (clearing & cleaning) 1.00 lot

PRC-04-B Field office of the House Contractor with a 1.00 lot

conference room or area for 10-12 persons, drawing

file-rack, whiteboard, auto-cadd station and air-

conditioning

PRC-04-C Secured storeroom / warehouse 1.00 lot

PRC-04-D Two (2) separate sanitation facilities for 1.00 lot

office staff / visitors and workers complete withwater supply, sink and ventilation windows

Material Labor

PRICE PROPOSAL DETAIL - 08 May 2012

Page 1 of 38


2/38


Material Labor

PRC-04-E Site board-up / fence and gates 1.00 lot

PRC-04-F Temporary utility connections for telephone, power 1.00 lot

and light, water to include control meters


Total for Pre-Construction

Page 2 of 38


3/38

Quantity U nit U/Cost Amount U/Cost Amount

Material Labor

Site Works

SW-01 Civil and Structual Works

SW-01-A Earthworks

(a) Excavation 155.00 cu.m 500.00 77500.00(b) Gravel fill 1.00 cu.m 900.00 900.00 250.00 250.00

(c) Backfill 110.00 cu.m 350.00 38500.00 250.00 27500.00

(d) Compaction sm

SW-01-B Reinforced concrete works

(a) Flat slab-on-fill / grade

(a-1) concrete 1.00 cu.m 3750.00 3750.00 550.00 550.00

(a-2) rebar 120.00 kgs 42.00 5040.00 6.50 780.00

(b) Stepped slab-on-fill / grade

(b-1) concrete 1.00 cu.m 3750.00 3750.00 550.00 550.00

(b-2) rebar 100.00 kgs 42.00 3750.00 6.50 650.00(c) Suspended slab (S-1, S-3)

(c-1) concrete cu.m 3750.00 550.00

(c-2) rebar kgs 42.00 6.50

(d) Below grade reinforced concrete fish pond

containment

(e) Gate column GC-1 and gate column footing

(e-1) concrete 3.50 cu.m 3750.00 13125.00 550.00 1925.00

(e-2) rebars 475 kgs 42.00 19950.00 6.50 3087.50

(f) Fence and garbage wall stiffener columns (SC) and

SC footings:

(f-1) concrete 1.00 cu.m 3750.00 3750.00 550.00 550.00

(f-2) rebars 130.00 kgs 42.00 5460.00 6.50 845.00

(g) Retaining wall RW-1 and RW footing RWF-1:

(g-1) concrete cu.m 3750.00 550.00

(g-2) rebars kgs 42.00 6.50

(h) Beams (B-1A, B-2, B-1, CRB-1)

(h-1) concrete cu.m 3750.00 550.00

(h-2) rebars kgs 42.00 6.50

(i) Stair-4

(i-1) concrete 1.00 cu.m 3750.00 3750.00 550.00 550.00

(i-2) rebars 400.00 kgs 42.00 16800.00 6.50 2600.00SW-01-C Associated Works

Page 3 of 38


4/38


Material Labor

(a) Dowels for slab-on-fill attachments to building 100 kgs 42.00 4200.00 6.50 650.00

(b) Hauling of excess soil 20.00 cu.m 500.00 10000.00

(c) Formworks 120.00 sm

(d) Testing works 1.00 lot

(e) Misc works (specify) : Sub-Total for SW-01

Page 4 of 38


5/38


Material Labor

SW-02 Architectural and Finishing Works

SW-02-A WE-02 CHB planters, internal fences within the East

& West easements, garden retaining wall and 1000mm

low wall within the service yard, to include mortar

and reinforcements

SW-02-B WE-1 CHB garbage staging area enclosure, south-

boundary fence and elevated patio, to include mortar

and reinforcements

SW-02-C Pre-cast concrete curb

SW-02-D Plaster works PW-01, for all WE-01 and WE-02 walls

within the perimeter easements, including the existing

fence structures along the West, South & East boundaries

SW-02-E Pavement Topping

(a) FP-01

(b) FP-02

(c) FP-03SW-02-F Surface Finishes & Treatment

(a) SFT-01 (fences, planter)

(b) SFT-03

(c) SFT-04

(d) SFT-05 [parking over the low wall at the service

yard & handrail of stair (1)]

SW--2-G Associated Works

(a) AWM-01

(b) AWM-02

(c) AWM-03(d) AWM-06

Sub-Total for SW-02

Total for Site Works

Building Works

BW-01 Civil and Structural

BW-01-A Earthworks

(a) excavation 150.00 cu.m 500.00 75000.00

(b) gravel fill 7.00 cu.m 900.00 6300.00 250.00 1750.00

(c) backfill 131.00 cu.m 350.00 45850.00 250.00 32750.00

Page 5 of 38


6/38


Material Labor

(d) compaction sm

BW-01-B Reinforced /Concrete Works

(a) column footing (F-1A, F-2 & F-1)

(a-1) concrete 8.00 cu.m 3750.00 30000.00 550.00 4400.00

(a-2) rebars 391.00 kgs 42.00 16422.00 6.50 2541.50

(b) wall footing (WF-1 & WF-2))

(b-1) concrete 4.00 cu.m 3750.00 15000.00 550.00 2200.00

(b-2) rebars 104 kgs 42.00 4368.00 6.50 676.00

(c) Retaining wall footing RWF-1

(c-1) concrete 9.00 cu.m 3750.00 33750.00 550.00 4950.00

(c-2) rebars 417.00 kgs 42.00 17514.00 6.50 2710.50

(d) Slab-On Fill

(d-1) concrete 58.00 cu.m 3750.00 217500.00 550.00 31900.00

(d-2) rebars 1743.00 kgs 42.00 73206.00 6.50 11329.50

(e) Suspended slabs (S-1 thru S-6, CS-1 and CS-2)

(e-1) concrete 19.00 cu.m 3750.00 71250.00 550.00 10450.00(e-2) rebars 2218.00 kgs 42.00 93156.00 6.50 14417.00

(f) Columns (C-1, C-2, C-2B, C-2A & PC-1)

(f-1) concrete 17.00 cu.m 3750.00 63750.00 550.00 9350.00

(f-2) rebars 3902.00 kgs 42.00 163884.00 6.50 25363.00

(g) Retaining wall (RW-1)

(g-1) concrete 19.00 cu.m 3750.00 71250.00 550.00 10450.00

(g-2) rebars 1664.00 kgs 42.00 69888.00 6.50 10816.00

(h) Beams (RB-1 thru RB-5, B-1, B-1A, B-2 thru B-8,

LB-1, CB-1, CRB-1 thru CRB-4)

(h-1) concrete 22.00 cu.m 3750.00 82500.00 550.00 12100.00(h-2) rebars 3532.00 kgs 42.00 148344.00 6.50 22958.00

BW-01-C Structural Steel Works

(a) Planted steel columns (PSC-1, PSC-2) to include 1725.00 kgs 55.00 94875.00 22.00 37950.00

(b) Steel girders (SB-1, SG-1A, SG-2 thru SG-6) 17385.00 kgs 55.00 956175.00 22.00 382470.00

(c) Stair-7 framework to include all related steel/metal 697.00 kgs 55.00 38335.00 22.00 15334.00

components and hardwares

(d) Roof C-joists 50mmX150mm gauge-12 to include 8704.00 kgs 55.00 478720.00 22.00 191488.00

shelf angles, bridgings, etc.

(e) Skylite opening frame, 50mmX150mm gauge-14 0.00 kgs 55.00 0.00 22.00 0.00

C-joists

Page 6 of 38


7/38


Material Labor

BW-01-D Associated Works

(a) dowels for slab-on-fill attachments 100 kgs 55.00 5500.00 22.00 2200.00

(b) formworks 242.00 sm 55.00 13310.00 22.00 5324.00

(c) hauling of excess soil cu.m 55.00 0.00 22.00 0.00

(d) structural epoxy grouts 1.00 lot 0.00 0.00

(e) consummables 1.00 lot 0.00 0.00

(f) testing works & laboratory reports/certifications 1.00 lot 0.00 0.00

(g) other works (specify & itemize)

Sub-Total for BW-01

BW-02 Sanitary & Plumbing Works

BW-02-A Hot & cold water supply

(a) pipes

(a-1) 50-mm 6.00 lght 1707.20 10243.20 682.88 4097.28

(a-2) 32-mm 27.00 lght 1048.596 28312.09 419.44 11324.84

(a-3) 25-mm 6.00 lght 533.86 3203.16 213.54 1281.26

(a-4) 20-mm 25.00 lght 327.49 8187.25 131.00 3274.90(b) fittings 1.00 lot 28500.00 28500.00 12825.00 12825.00

(c) gate valves

(c-1) 50-mm pc/s

(c-2) 32-mm pc/s

(c-3) 25-mm pc/s

(c-4) 20-mm pc/s

(d) water meter

(d-1) 50mm pc/s

(d-2) 32mm pc/s

(e) check valves(e-1) 50mm pc/s

(e-2) 32mm

(f) flexible connector 50-mm pc/s

(g) suction float valve 50-mm pc/s

(h) 2000-gallon domestic storage tank, 1.00 set/s 265000.00 265000.00 92750.00 92750.00

complete with all pipes & fittings punp system,

bladder tank, ladder and manhole cover with

handle, electrical controls & panels, valves,

connectors, including the reinforced cement

tank structure as shown on sheet SP-7

(i) associated works

Page 7 of 38


8/38


Material Labor

(h-1) excavation 9.00 cu.m 500.00 4500.00

(h-2) backfill 9.00 cu.m 350.00 3150.00 250.00 2250.00

(h-3) sand bedding 1.00 cu.m 250.00 250.00 150.00 150.00

(h-4) formworks sm

(h-5) other works (specify & itemize)

BW-02-B Sewer / Waste / Vent

(a) pipes

(a-1) 100-mm 53.00 lght 787.50 41737.50 354.38 18781.88

(a-2) 50-mm 9.00 lght 275.00 2475.00 123.75 1113.75

(a-3) 75mm 3.00 lght 593.75 1781.25 267.19 801.56

(b) fittings 1.00 lot 23850.00 23850.00 10732.50 10732.50

(c) floor drains 50-mm 21 pc/s 550.00 11550.00 247.50 5197.50

(d) clean-outs 11 pc/s 400.00 4400.00 180.00 1980.00

(e) 7.00-gpm grease trap units, complete with 3.00 pc/s 12500.00 37500.00 5625.00 16875.00

fittings and attachments

(f) Sewage pit / tank reinforced concrete structure 1.00 unit 189000.00 189000.00 85050.00 85050.00to include (1) sewage ejector pump, duplex type

submersible non-clog, 20 GPM vs. 40 ft.TDH

approximately 0.5 HP as shown on sheet SP-2.

(g) Septic tank in reinforced concrete construction, 1.00 unit 225000.00 225000.00 101250.00 101250.00

to include manhole with covers as shown on

sheet SP-3 piping works

(h) associated works 1.00 lot 25000.00 25000.00 11250.00 11250.00

(h-1) excavation

(h-2) backfil

(h-3) sand bedding(h-4) testing works

(h-5) other works (specify & itemize)

BW-02-C Storm Drainage

(a) pipes\

(a-1) 500-mm 3.00 lght

(a-2) 250-mm 11.00 lght

(a-3) 200-mm 9.00 lght

(a-4) 150-mm 9.00 lght

(a-5) 100-mm 14.00 lght 787.50 11025.00 354.38 4961.25

(a-6) 75-mm 33.00 lght 275.00 9075.00 123.75 4083.75

(a-7) 50-mm 20.00 lght 593.75 11875.00 267.19 5343.75

Page 8 of 38


9/38


Material Labor

(b) fittings 1.00 lot 18950.00 18950.00 8527.50 8527.50

(c) deck drain 75-mm 22.00 pc/s 850.00 18700.00 382.50 8415.00

(d) canopy drain 75-mm 18.00 pc/s 850.00 15300.00 382.50 6885.00

(e) trench drain 8.00 pc/s 1350.00 10800.00 607.50 4860.00

(f) area drain / catch basin structure 19.00 pc/s 2250.00 42750.00 1012.50 19237.50

(g) associated works 1.00 lot

(g-1) excavation

(g-2) backfil

(g-3) sand bedding

(g-4) testing works

(g-5) other works (specify & itemize)

BW-02-D LPG Line

(a) B.I. pipes

(a-1) 20-mm 4.00 lghts 1850.00 7400.00 832.50 3330.00

(a-2) 15-mm 2.00 lghts 1275.00 2550.00 573.75 1147.50

(b) ball valve 2.00 set 475.00 950.00 213.75 427.50(c) safety regulator 2.00 set 985.00 1970.00 443.25 886.50

(d) fittings 1.00 lot

(e) associated works 1.00 lot

(e-1) hinges / brackets

(e-2) testing works

(e-3) other works (specify & itemize)

BW-02-E Installation of Owner-Supplied, toilet and bathroom

fixtures & fittings :

(a) Master Bedroom TB

(a-1) Water closet : 2-units 2.00 unit 1250.00 2500.00

(a-2) Lavatory/basin : 2-units 2.00 unit 1000.00 2000.00

(a-2) Shower fittings : 1-set 1.00 sets 1000.00 1000.00

(a-3) Lavatory fittings: 2-sets 1.00 sets 500.00 500.00

(a-4) Paper Holder : 2-pcs 2.00 sets 500.00 1000.00

(a-5) Towel bars : 4-pcs 4.00 pc/s 350.00 1400.00

(b) TB (1), (2), (5), (6) & Powder Room

(b-1) Water closet : 5-units 5.00 unit 1250.00 6250.00

(b-2) Lavatory basin : 5-units 5.00 unit 1250.00 6250.00

(b-3) Shower fittings : 4-sets 4.00 unit 200.00 800.00

(b-4) Lavatory fittings : 5-sets 5.00 unit 200.00 1000.00

(b-5) Paper holder : 5-pcs 5.00 unit 200.00 1000.00

Page 9 of 38


10/38


Material Labor

(b-6) Towel bars : 8-pcs 8.00 unit 200.00 1600.00

(c) TB (3), (4) & (8)

(c-1) Water closet : 3-units 3.00 unit 1250.00 3750.00

(c-2) Lavatory basin : 3-units 3.00 unit 1250.00 3750.00

(c-3) Shower fittings : 3-sets 3.00 unit 200.00 600.00

(c-4) Laundry fittings : 3-sets 3.00 unit 200.00 600.00

(c-5) Paper holder : 3-pcs 3.00 unit 200.00 600.00

(c-6) Towel bars : 8-pcs 8.00 unit 200.00 1600.00

Sub-Total for BW-02

BW-03 Electrical and Auxiliary Works

BW-03-A Service entrance and sub-feeders

(a) 100mm THW 140.00 mts 698.00 97720.00 279.20 39088.00

(b) 80mm THW 30.00 mts 568.00 17040.00 227.20 6816.00

(c) 22mm THW 30.00 mts 156.75 4702.50 62.70 1881.00

(d) 14mm THW 100.00 mts 102.00 10200.00 40.80 4080.00

(e) C410(f) 1 - 1/4" PVC pipe 5.00 lghts 850.00 4250.00 340.00 1700.00

(g) 2" RSC pipe 2.00 lghts 1475.00 2950.00 590.00 1180.00

(h) Ground rod 20mm X 3M 1.00 lghts 1125.00 1125.00 450.00 450.00

(i) Fittings, hangers, accessories 1.00 lot

(j) Miscellaneous items 1.00 lot

(k) Excavation works 1.00 lot

(l) Others : pls specify

BW-03-B Panelboards and disconnects

(a) LPA 1.00 set 38080.00 38080.00 15232.00 15232.00

(b) LPB 1.00 set 28840.00 28840.00 11536.00 11536.00

(c) PPA 1.00 set 41440.00 41440.00 16576.00 16576.00

(d) MDP 1.00 set 43652.00 43652.00 17460.80 17460.80

(e) 225, 3P 65KAJC in stainless steel weatherproof 1.00 set 16750.00 16750.00 6700.00 6700.00

enclosure

(f) Miscellaneous items 1.00 lot

(g) others: pls specify

BW-03-C Power System Distribution

(a) Conductors, THW insulation, rated 600V, 90oC

2.0 mm 2250.00 mts 20.00 45000.00 7.00 15750.00

3.5 mm 4950.00 mts 28.00 138600.00 9.80 48510.00

5.5 mm 2400.00 mts 42.00 100800.00 14.70 35280.00

Page 10 of 38


11/38


Material Labor

(b) Conduits, nominal diameters indicated : 1380.00 pcs 60.00 82800.00 21.00 28980.00

'' pipe

(c) ''National'' wide series convenience outlet, 16A, 140.00 sets 315.00 44100.00 126.00 17640.00

250V : Single, grounding type WEG1001 w/

WEG6801W-1 Duplex, grounding type WEG1512

w/ WEG6803W-1

(d) Special purpose outlet with matching plug : 19.00 sets 375.00 7125.00 150.00 2850.00

3-prong 30A

(e) Fittings, hangers, accessories 1.00 lot

(f) Misc items

(g) Chipping works

(h) Others : pls specify

BW-03-D Auxiliary System Distribution

(a) Sched. 40 PVC conduits, nominal indicated :

''

'' 21''

(b) Conductors

4PR Cat 5E UTP cable

(c) Telephone outlets with number of RJ-type

4-position/4-conductor (Cat. 5) sockets as required

Single

(d) Cable TV outlet, modular type

(e) Telephone terminal cabinet (TTC) :

300mm(W) x 450mm(H) x 150mm(D)

GA#16 sheet metal with key lock handle,

12-pair bolt-screw type terminal block and

20mm thick wooden backboard

(f) Cable TV terminal cabinet (TTC) :

300mm(W) x 450mm(H) x 150mm(D)

GA#16 sheet metal with key lock handle, and

20mm thick wooden backboard

(g) Fittings, hangers, accessories

(h) Misc items

(i) Chipping works

(j) Others : pls specify

BW-03-E Lighting System Distribution

Page 11 of 38


12/38


Material Labor

(a) Conductors, THW insulation, rated 600V, 90oC

3.5 mm 33.00 rolls 28.00 924.00 9.80 323.40

5.5 mm 16.00 rolls 42.00 672.00 14.70 235.20

8.0 mm 150.00 mts 63.00 9450.00 22.05 3307.50

(b) Conduits, nominal diameters indicated : 0.00 0.00

'' pipe 1380.00 pcs 60.00 82800.00 21.00 28980.00

'' pipe

(c) ''National'' wide series wall switches, 16A, 250V :

1-Gang (WEG5001K w/ WEG6801W-1) 22.00 sets 110.00 2420.00 38.50 847.00

1-Gang (WEG5002K w/ WEG6801W-1)



(d) Fittings, hangers, accessories

(e) Misc items

(f) Chipping works

(g) Others : pls specifyBW-03-F Standby Power System

(a) 100mm THW

(b) 14mm THW

(c) 2" PVC pipe

(d) Fittings, hangers, accessories

(e) Fire alarm bell 8" "Mircom"

(f) Fire alarm pull station "Mircom"

(g) Fittings, hangers, accessories

(h) Misc items

(i) Chipping works

(j) Others : pls specify

BW-03-G Installation of Owner-Supplied lighting fixtures:

(a) Indoor bracket lamp -Type (A)

Qty: 2-pcs (LG) 2.00 pcs 450.00 900.00

3-pcs (2F) 3.00 pcs 450.00 1350.00

(b) Surface mounted fluorescent

Qty: 12-pcs (LG) SM 12.00 pcs 450.00 5400.00

5-pcs (LG) WM 5.00 pcs 450.00 2250.00

(c) In-wall lamp - Type (A)'' PVC pipe

Qty: 2-pcs (LG) 2.00 pcs 450.00 900.00

9-pcs (RD) 9.00 pcs 450.00 4050.00

Page 12 of 38


13/38


Material Labor

(d) On-ground uplights

Qty: 24-pcs 24.00 pcs 450.00 10800.00

(e) Outdoor bracket lamp

Qty: 4-pcs (Site) 4.00 pcs 450.00 1800.00

9-pcs (Ground) 1.00 pcs 450.00 450.00

1-pc (SF)

(f) Bracket lamp - Type (C)

Qty: 1-pc (LG) 1.00 pcs 450.00 450.00

3-pcs (GF) 3.00 pcs 450.00 1350.00

(g) In-wall lamp - Type (B)

Qty: 4-pcs 4.00 pcs 450.00 1800.00

(h) Outdoor recessed downlights

Qty: 18-pcs (GF) 18.00 pcs 450.00 8100.00

(I) Indoor recessed downlights - Type (A) High Beam

200mm

Qty: 4-pcs (RD) 4.00 pcs 450.00 1800.00(j) Indoor recessed downlights - Type (B) 150mm

Qty: 32-pcs (2F) 32.00 pcs 450.00 14400.00

38-pcs (GF) 38.00 pcs 450.00 17100.00

(k) Indoor recessed downlights - Type (C) 100mm

Qty: 17-pcs (2F) 17.00 pcs 450.00 7650.00

6-pcs (GF) 6.00 pcs 450.00 2700.00

(l) Pendant light

Qty: 5-pcs (RD) 5.00 pcs 450.00 2250.00

5-pcs (GF) 5.00 pcs 450.00 2250.00

(m) Surface mounted lights

Qty: 1-pc (RD) 1.00 pcs 450.00 450.00

4-pcs (2F) 4.00 pcs 450.00 1800.00

10-pcs (GF) 10.00 pcs 450.00 4500.00

(n) Outdoor under water lights

Qty: 3-pcs (Site) 3.00 pcs 450.00 1350.00

BW-03-H Coordination of the installation and commissioning

of the Stand-by Power Generator by the contractor

Sub-Total for BW-03

BW-04 Architectural Works

BW-04-A Roof

(a) R-01 44.00 m2 475.00 20900.00 166.25 7315.00

Page 13 of 38


14/38


Material Labor

(b) R-02 513.00 m2 1926.00 988038.00 674.10 345813.30

(c) R-03

BW-04-B Walls and Enclosures

(a) WE-01 366.00 m2 1125.00 411750.00 393.75 144112.50

(b) WE-02 79.00 m2 875.00 69125.00 306.25 24193.75

(c) WE-03

(d) WE-04

(e) WE-05 790.00 m2 975.00 770250.00 341.25 269587.50

(f) WE-06 (glass blocks) 8.00 m2 4500.00 36000.00 1575.00 12600.00

BW-04-C Plaster Works

(a) PW-01 772.00 m2 135.00 104220.00 120.00 92640.00

(b) PW-02

BW-04-D Ceiling Works

(a) C-01 578.00 m2 750.00 433500.00 262.50 151725.00

(b) C-02 405.00 m2 650.00 263250.00 227.50 92137.50

(c) C-03 179.00 m2 110.00 19690.00 120.00 21480.00BW-04-E Floors and Pavements

(a) FP-02 119.00 m2 110.00 13090.00 120.00 14280.00

(b) FP-03 245.00 m2 110.00 26950.00 38.50 9432.50

(c) FP-04 264.00 m2 110.00 29040.00 38.50 10164.00

(d) FP-05 3.00 m2 875.00 2625.00 306.25 918.75

(e) FP-01 56.00 m2 110 6160.00 120.00 6720.00

BW-04-F Surfacing / Finishes / Treatments

(a) SFT-01 56.00 m2 275.00 15400.00 120.00 6720.00

(b) SFT-02 793.00 m2 180.00 142740.00 120.00 95160.00

(c) SFT-03 730.00 m2 450.00 328500.00 120.00 87600.00

(d) SFT-04 105.00 m2

(e) SFT-05 250.00 m2

(f) SFT-06 24.00 m2

BW-04-G Associated Works 280.00 m2

(a) AWM-01 Integral waterproofing

(b) AWM-02 Fiber reinforcenment 517.00 m2

(c) AWM-03 Moisture barrier 1326.00 m2

(d) AWM-04 Wire mesh 693.00 m2

(e) AWM-05 Thermal insulation/bubble fiber 513.00 m2

(f) AWM-06 PU-sealant 513.00 m2

(g) AWM-07 Thermal insulation fibre

Page 14 of 38


15/38


Material Labor

(h) AWM-08 Protective paint

(i) AWM-09 Termiticide

BW-04-H Installation of Owner-Supplied /building products,

materials and contracted goods

(a) WB-01 floor boards 12.00 sm

(b) WB-02 stair boards (stair-7) 3.00 sm(c) Wood Doors Assemblies 2.00

c-1) Sliding door - 2-sets WSD-1 1.00 set/s 1500.00 3000.00

c-2) Sliding door - 1-set WSD-2 1.00 set/s 1500.00 1500.00



c-5) Slliding door - 1-set WSD-5 1.00 set/s 1500.00 1500.00

c-6) Hinged door - 1-set WD-6 1.00 set/s 1500.00 1500.00

c-7) Hinged door - 2-sets WD-7 2.00 set/s 1500.00 3000.00


c-9) Hinged door - 1-set WD-9 1.00 set/s 1500.00 1500.00c-10) Hinged door - 18-sets WD-10 18.00 set/s 1500.00 27000.00



(d) Wood Door Hardwares

(d-1) 5-sets WDH-1 sliding mechanism 5.00 set/s 100.00 500.00

(d-2) 5-pairs WDH-2 sliding door guide 5.00 set/s 100.00 500.00

(d-3) 5-sets WDH-3 flushed handle lock 5.00 set/s 100.00 500.00

(d-4) 3-sets WDH-4 custom handle 3.00 set/s 100.00 300.00

(d-5) 3-sets WDH-5 floor hinge 3.00 set/s 100.00 300.00

(d-6) 2-sets WDH-6 deadbolt 2.00 set/s 100.00 200.00



(d-9) 2-sets WDH-9 knobset 2.00 set/s 100.00 200.00

(d-10) 1-set WDH-10 knobset 1.00 set/s 100.00 100.00

(d-11) 3-sets WDH-11 knobset 3.00 set/s 100.00 300.00

(d-12) 22-sets WDH-12 lever lockset 22.00 set/s 100.00 2200.00

(d-13) 8-sets WDH-13 lever lockset 8.00 set/s 100.00 800.00

(d-14) 130-pairs WDH-14 butt hinges 130.00 set/s 100.00 13000.00

(d-15) 37-pairs WDH-15 door stopper 37.00 set/s 100.00 3700.00

(e) Wood Handrail

(e-1) Main stair balustrade top rail 3.00 set/s 1500.00 4500.00

Page 15 of 38


16/38


Material Labor

(e-2) 2/f corridor balustrade top rail 3.00 set/s 1500.00 4500.00

(f) Custom Steel Works 0.00

(f-1) CSW-01 balustrade of main stair/2F corridor 3.00 set/s 1500.00 4500.00

(f-2) CSW-02 MBR balcony balustrade 3.00 set/s 1500.00 4500.00

(f-3) CSW-03 Stair (2) & (3) 2.00 set/s 1500.00 3000.00

(f-4) CSW-04 ladder 1.00 set/s 1500.00 1500.00(f-5) CSW-05 balustrade 16.00 set/s 1500.00 24000.00

(g) Floor and Wall Tiles BY OTHERS

(g-1) FWT-01 Floor tiles

(g-2) FWT-02 Floor tile



(g-5) FWT-05 Floor & wall tiles

(g-6) FWT-06 Floor & wall tiles

BW-04-I Coordination of the execution and installation of BY OTHERS

Owner's contracted works/systems with othercontractors

(a) Roof skylight

(b) AC and ventilation systems

(c) Waterproofing & water barrier systems

(d) Kitchen cabinets & counter systems

(e) Wardrobe cabinet systems

(f) Shower screens/ enclosures

(g) Fitted / Built-in casegoods

(h) Landscape works

(i) Aluminum & glass doors & windows systems

Sub-Total for BW-04

Total for Building Works

Site and General Overhead

SGO-01 Site utilities operating and consumption cost

SGO-01-A Electricity

SGO-01-B Water

SGO-02-C Telephone / communication

SGO-01-D Transportation fares / gasoline

SGO-01-E Delivery tolls

Page 16 of 38


17/38


Material Labor

Sub-Total for SGO-01

SGO-02 Technical and administrative staffing

(pls itemize manpower with corresponding designations / titles

and costs, i.e., wages / salaries + benefits)


SGO-03 Other expenses (specify and itemize)


Sub-Total for Site and General Overhead

Page 17 of 38


18/38


Material Labor

Post-Construction

POC-01 Occupancy permits and Certificate of Inspection from

the Office of the Building Official - Quezon City to include

settlement of the fees and other financial requirementsSub-total for POC-01

POC-02 Certification of Completion and Compliance / clearance

from First Greenmeadows Homeowners Asso. Inc.(FGHAI) Office

Sub-total for POC-02

POC-03 Warranty Bond covering the WCP-01 & WCP-02


POC-04 Preparation, submission and turn-over of the followng

technical and legal documents :

POC-04-A As-Built and Record drawings for

Architectural, Structural, Electrical andSanitary/Plumbing

POC-04-B Original copies of all permits, certification,

certificate of compliance issued by FGHAI

and Office of the Building Official - Quezon City

POC-04-C Test-reports and duly certified results

POC-04-D Literature, warranties and maintenance

manuals of all building products, equipment,

and special materials other than those

procured directly by the Owner


POC-05 Affidavit & other legal instruments necessary to safeguard

the Owners from liabilities and disputes, arising from the

performance of the works by the Main Contractor


POC-06 Demobilization & site of work clearing, cleaning and

disinfection, to include removal of all temporary facilities

and utilities.


Total for Post-Construction

Total Price Proposal Before Value Added Tax

Page 18 of 38


19/38


Material Labor

Value Added Tax

Grand Total Price Proposal

Page 19 of 38


20/38

Total

230000.00

230000.00

100000.00

3500.00

5000.00

108500.00

65000.00

65000.00

90000.00

220000.00

60000.00

30000.00

25000.00

20000.00

Page 20 of 38


21/38

Total

20000.00

22000.00

177000.00

735500.00

Page 21 of 38


22/38

Total

77500.001150.00

66000.00

4300.00

5820.00

4300.00

4400.00

15050.00

23037.50

4300.00

6305.00

4300.0019400.00

Page 22 of 38


23/38

Total

4850.00

10000.00

2500.00

253212.5

Page 23 of 38


24/38

Total

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.000.00

0.00

0.00

75000.00

1750.0078600.00

Page 24 of 38


25/38

Total

34400.00

18963.50

17200.00

5044.00

38700.00

20224.50

249400.00

84535.50

81700.00107573.00

73100.00

189247.00

81700.00

80704.00

94600.00171302.00

132825.00

1338645.00

53669.00

670208.00

0.00

Page 25 of 38


26/38

Total

7700.00

18634.00

0.00

10000.00

18000.00

2500.00

3755924.50

4097.28

39636.93

4484.42

11462.15

41325.00

357750.00

Page 26 of 38


27/38

Total

4500.00

5400.00

400.00

60519.38

3588.75

2582.81

34582.50

16747.50

6380.00

54375.00

274050.00

326250.00

36250.00

15986.25

13158.7517218.75

Page 27 of 38


28/38

Total

27477.50

27115.00

22185.00

15660.00

61987.50

17500.00

10730.00

3697.50

1377.502856.50

4500.00

9000.00

2500.002000.00

1000.00

500.00

1000.00

1400.00

6250.00

6250.00

800.00

1000.00

1000.00

Page 28 of 38


29/38

Total

1600.00

3750.00

3750.00

600.00

600.00600.00

1600.00

1571031.97

136808.00

23856.00

6583.50

14280.00

5950.00

4130.00

1575.00

12500.00

18000.00

4000.00

53312.00

40376.00

58016.00

61112.80

23450.00

22350.00

60750.00

187110.00

136080.00

Page 29 of 38


30/38

Total

111780.00

61740.00

9975.00

3500.00

Page 30 of 38


31/38

Total

1247.40

907.20

12757.50

0.00

111780.00

3267.00

4131.00

3726.00

900.00

1350.00

5400.00

2250.00

900.004050.00

Page 31 of 38


32/38

Total

10800.00

1800.00

450.00

450.00

1350.00

1800.00

8100.00

1800.00

14400.00

17100.00

7650.00

2700.00

2250.00

2250.00

450.00

1800.00

4500.00

1350.00

5000

4433867.06

28215.00

Page 32 of 38

T t l


33/38

Total

1333851.30

0.00

555862.50

93318.75

0.000.00

1039837.50

48600.00

196860.00

585225.00

355387.50

41170.00

27370.00

36382.50

39204.00

3543.75

12880.00

22120.00

237900.00

416100.00

Page 33 of 38

Total


34/38

Total

3000.00

1500.00

1500.00

1500.00

1500.00

1500.00

3000.00

12000.00

1500.0027000.00

3000.00

6000.00

500.00

500.00

500.00

300.00

300.00

200.00

900.00

900.00

200.00

100.00

300.00

2200.00

800.00

13000.00

3700.00

4500.00

Page 34 of 38

Total


35/38

Total

4500.00

4500.00

4500.00

3000.00

1500.0024000.00

5207727.8

14968551.33

100000.00

70000.00

15000.00

50000.00

Page 35 of 38

Total


36/38

Total

235000.00

300000.00

300000.00

535000.00

Page 36 of 38

Total


37/38

100000.00

100000.00

25000.00

65000.00

25000.00

5000.00

20000.00

5000.00

55000.00

60000.00

60000.00

215,000.00

16,454,051.33

Page 37 of 38


38/38

Total

Page 38 of 38

greenmeadows draft

Documents