greenmeadows draft
TRANSCRIPT
-
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
Sub-total for PRC-02
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
Sub-total for PRC-03
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
-
7/28/2019 Greenmeadows Draft
2/38
Quantity Unit U/Cost Amount U/Cost Amount
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
Sub-total for PRC-04
Total for Pre-Construction
Page 2 of 38
-
7/28/2019 Greenmeadows Draft
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
-
7/28/2019 Greenmeadows Draft
4/38
Quantity Unit U/Cost Amount U/Cost Amount
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
-
7/28/2019 Greenmeadows Draft
5/38
Quantity Unit U/Cost Amount U/Cost Amount
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
-
7/28/2019 Greenmeadows Draft
6/38
Quantity Unit U/Cost Amount U/Cost Amount
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
-
7/28/2019 Greenmeadows Draft
7/38
Quantity Unit U/Cost Amount U/Cost Amount
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
-
7/28/2019 Greenmeadows Draft
8/38
Quantity U nit U/Cost Amount U/Cost Amount
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
-
7/28/2019 Greenmeadows Draft
9/38
Quantity Unit U/Cost Amount U/Cost Amount
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
-
7/28/2019 Greenmeadows Draft
10/38
Quantity Unit U/Cost Amount U/Cost Amount
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
-
7/28/2019 Greenmeadows Draft
11/38
Quantity U nit U/Cost Amount U/Cost Amount
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
-
7/28/2019 Greenmeadows Draft
12/38
Quantity U nit U/Cost Amount U/Cost Amount
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)
2-Gang (WEG5001K w/ WEG6802W-1) 18.00 sets 170.00 3060.00 59.50 1071.00
3-Gang (WEG5001K w/ WEG6803W-1) 12.00 sets 230.00 2760.00 80.50 966.00
(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
-
7/28/2019 Greenmeadows Draft
13/38
Quantity U nit U/Cost Amount U/Cost Amount
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
-
7/28/2019 Greenmeadows Draft
14/38
Quantity Unit U/Cost Amount U/Cost Amount
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
-
7/28/2019 Greenmeadows Draft
15/38
Quantity Unit U/Cost Amount U/Cost Amount
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-3) Sliding door - 1-set WSD-3 1.00 set/s 1500.00 1500.00
c-4) Sliding door - 1-set WSD-4 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-8) Hinged door - 8-sets WD-8 8.00 set/s 1500.00 12000.00
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
c-11) Hinged door - 2-sets WD-11 2.00 set/s 1500.00 3000.00
c-12) Hinged door - 4-sets WD-12 4.00 set/s 1500.00 6000.00
(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-7) 9-sets WDH-7 deadbolt 9.00 set/s 100.00 900.00
(d-8) 9-sets WDH-8 deadbolt 9.00 set/s 100.00 900.00
(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
-
7/28/2019 Greenmeadows Draft
16/38
Quantity U nit U/Cost Amount U/Cost Amount
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-3) FWT-03 Floor tiles
(g-4) FWT-04 Floor tiles
(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
-
7/28/2019 Greenmeadows Draft
17/38
Quantity Unit U/Cost Amount U/Cost Amount
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)
Sub-Total for SGO-02
SGO-03 Other expenses (specify and itemize)
Sub-Total for SGO-03
Sub-Total for Site and General Overhead
Page 17 of 38
-
7/28/2019 Greenmeadows Draft
18/38
Quantity Unit U/Cost Amount U/Cost Amount
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
Sub-total for POC-03
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
Sub-total for POC-04
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
Sub-total for POC-05
POC-06 Demobilization & site of work clearing, cleaning and
disinfection, to include removal of all temporary facilities
and utilities.
Sub-total for POC-06
Total for Post-Construction
Total Price Proposal Before Value Added Tax
Page 18 of 38
-
7/28/2019 Greenmeadows Draft
19/38
Quantity Unit U/Cost Amount U/Cost Amount
Material Labor
Value Added Tax
Grand Total Price Proposal
Page 19 of 38
-
7/28/2019 Greenmeadows Draft
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
-
7/28/2019 Greenmeadows Draft
21/38
Total
20000.00
22000.00
177000.00
735500.00
Page 21 of 38
-
7/28/2019 Greenmeadows Draft
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
-
7/28/2019 Greenmeadows Draft
23/38
Total
4850.00
10000.00
2500.00
253212.5
Page 23 of 38
-
7/28/2019 Greenmeadows Draft
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
-
7/28/2019 Greenmeadows Draft
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
-
7/28/2019 Greenmeadows Draft
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
-
7/28/2019 Greenmeadows Draft
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
-
7/28/2019 Greenmeadows Draft
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
-
7/28/2019 Greenmeadows Draft
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
-
7/28/2019 Greenmeadows Draft
30/38
Total
111780.00
61740.00
9975.00
3500.00
Page 30 of 38
-
7/28/2019 Greenmeadows Draft
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
-
7/28/2019 Greenmeadows Draft
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
-
7/28/2019 Greenmeadows Draft
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
-
7/28/2019 Greenmeadows Draft
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
-
7/28/2019 Greenmeadows Draft
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
-
7/28/2019 Greenmeadows Draft
36/38
Total
235000.00
300000.00
300000.00
535000.00
Page 36 of 38
Total
-
7/28/2019 Greenmeadows Draft
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
-
7/28/2019 Greenmeadows Draft
38/38
Total
Page 38 of 38