PRICE PROPOSAL DETAIL - 08 May 2012

Material
Quantity

Unit

Pre-Construction
PRC-01 Permits, licenses & clearances from the Office of the Building
Official 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 all
financial and surety requirements as follows:
PRC-02-A
Bonds & fees for medical, security & garbage
PRC-02-B
Workers ID
PRC-02-C
Utility connection fees
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
PRC-03-B
Performance Bond
PRC-03-C
Comprehensive All-Risk Insurance coverage
Sub-total for PRC-03
PRC-04 Mobilization & Site Preparation
PRC-04-A
Mobilization and site preparation (clearing & cleaning)
PRC-04-B
Field office of the House Contractor with a
conference room or area for 10-12 persons, drawing
file-rack, whiteboard, auto-cadd station and airconditioning
PRC-04-C
Secured storeroom / warehouse
PRC-04-D
Two (2) separate sanitation facilities for
office staff / visitors and workers complete with
water supply, sink and ventilation windows
Page 1 of 38

1.00

lot

1.00
1.00
1.00

lot
lot
lot

1.00
1.00
1.00

lot
lot
lot

1.00
1.00

lot
lot

1.00
1.00

lot
lot

U/Cost

Amount

Labor
U/Cost

Amount

Material
PRC-04-E
PRC-04-F

Site board-up / fence and gates

Temporary utility connections for telephone, power
and light, water to include control meters
Sub-total for PRC-04
Total for Pre-Construction

Quantity
1.00
1.00

Page 2 of 38

Unit
lot
lot

U/Cost

Amount

Labor
U/Cost

Amount

Material
Quantity

Unit

U/Cost

155.00
1.00
110.00

cu.m
cu.m
cu.m
sm

900.00
350.00

1.00
120.00

cu.m
kgs

1.00
100.00

Labor

Amount

U/Cost

Amount

Site Works
SW-01

Civil and Structual Works

SW-01-A
Earthworks
(a) Excavation
(b) Gravel fill
(c) Backfill
(d) Compaction
SW-01-B
Reinforced concrete works
(a) Flat slab-on-fill / grade
(a-1) concrete
(a-2) rebar
(b) Stepped slab-on-fill / grade
(b-1) concrete
(b-2) rebar
(c) Suspended slab (S-1, S-3)
(c-1) concrete
(c-2) rebar
(d) Below grade reinforced concrete fish pond
containment
(e) Gate column GC-1 and gate column footing
(e-1) concrete
(e-2) rebars
(f) Fence and garbage wall stiffener columns (SC) and
SC footings:
(f-1) concrete
(f-2) rebars
(g) Retaining wall RW-1 and RW footing RWF-1:
(g-1) concrete
(g-2) rebars
(h) Beams (B-1A, B-2, B-1, CRB-1)
(h-1) concrete
(h-2) rebars
(i) Stair-4
(i-1) concrete
(i-2) rebars
SW-01-C
Associated Works

900.00
38500.00

500.00
250.00
250.00

77500.00
250.00
27500.00

3750.00
42.00

3750.00
5040.00

550.00
6.50

550.00
780.00

cu.m
kgs

3750.00
42.00

3750.00
3750.00

550.00
6.50

550.00
650.00

cu.m
kgs

3750.00
42.00

3.50
475

cu.m
kgs

3750.00
42.00

13125.00
19950.00

550.00
6.50

1925.00
3087.50

1.00
130.00

cu.m
kgs

3750.00
42.00

3750.00
5460.00

550.00
6.50

550.00
845.00

cu.m
kgs

3750.00
42.00

550.00
6.50

cu.m
kgs

3750.00
42.00

550.00
6.50

cu.m
kgs

3750.00
42.00

1.00
400.00

Page 3 of 38

550.00
6.50

3750.00
16800.00

550.00
6.50

550.00
2600.00

Material
(a)
(b)
(c)
(d)
(e)

Dowels for slab-on-fill attachments to building

Hauling of excess soil
Formworks
Testing works
Misc works (specify) :
Sub-Total for SW-01

Quantity
100
20.00
120.00
1.00

Page 4 of 38

Unit
kgs
cu.m
sm
lot

U/Cost
42.00

Amount
4200.00

Labor
U/Cost
6.50
500.00

Amount
650.00
10000.00

Material
Quantity
SW-02

Unit

U/Cost

Amount

Labor
U/Cost

Amount

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, southboundary 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-03
SW-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
(b) gravel fill
(c) backfill

150.00
7.00
131.00
Page 5 of 38

cu.m
cu.m
cu.m

900.00
350.00

6300.00
45850.00

500.00
250.00
250.00

75000.00
1750.00
32750.00

Material

BW-01-B

BW-01-C

Quantity

Unit
sm

8.00
391.00

cu.m
kgs

3750.00
42.00

30000.00
16422.00

550.00
6.50

4400.00
2541.50

4.00
104

cu.m
kgs

3750.00
42.00

15000.00
4368.00

550.00
6.50

2200.00
676.00

9.00
417.00

cu.m
kgs

3750.00
42.00

33750.00
17514.00

550.00
6.50

4950.00
2710.50

58.00
1743.00

cu.m
kgs

3750.00
42.00

217500.00
73206.00

550.00
6.50

31900.00
11329.50

19.00
2218.00

cu.m
kgs

3750.00
42.00

71250.00
93156.00

550.00
6.50

10450.00
14417.00

17.00
3902.00

cu.m
kgs

3750.00
42.00

63750.00
163884.00

550.00
6.50

9350.00
25363.00

19.00
1664.00

cu.m
kgs

3750.00
42.00

71250.00
69888.00

550.00
6.50

10450.00
10816.00

22.00
3532.00

cu.m
kgs

3750.00
42.00

82500.00
148344.00

550.00
6.50

12100.00
22958.00

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
(c) Stair-7 framework to include all related steel/metal
697.00
components and hardwares
(d) Roof C-joists 50mmX150mm gauge-12 to include
8704.00
shelf angles, bridgings, etc.
(e) Skylite opening frame, 50mmX150mm gauge-14
0.00
C-joists

kgs
kgs

55.00
55.00

956175.00
38335.00

22.00
22.00

382470.00
15334.00

kgs

55.00

478720.00

22.00

191488.00

kgs

55.00

0.00

22.00

0.00

(d) compaction
Reinforced /Concrete Works
(a) column footing (F-1A, F-2 & F-1)
(a-1) concrete
(a-2) rebars
(b) wall footing (WF-1 & WF-2))
(b-1) concrete
(b-2) rebars
(c) Retaining wall footing RWF-1
(c-1) concrete
(c-2) rebars
(d) Slab-On Fill
(d-1) concrete
(d-2) rebars
(e) Suspended slabs (S-1 thru S-6, CS-1 and CS-2)
(e-1) concrete
(e-2) rebars
(f) Columns (C-1, C-2, C-2B, C-2A & PC-1)
(f-1) concrete
(f-2) rebars
(g) Retaining wall (RW-1)
(g-1) concrete
(g-2) rebars
(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
(h-2) rebars
Structural Steel Works
(a) Planted steel columns (PSC-1, PSC-2) to include

Page 6 of 38

U/Cost

Labor

Amount

U/Cost

Amount

Material
Quantity

Unit

Amount

U/Cost

Amount

100
242.00

55.00
55.00
55.00

5500.00
13310.00
0.00
0.00
0.00
0.00

22.00
22.00
22.00

1.00
1.00
1.00

kgs
sm
cu.m
lot
lot
lot

2200.00
5324.00
0.00
0.00
0.00
0.00

6.00
27.00
6.00
25.00
1.00

lght
lght
lght
lght
lot

1707.20
1048.596
533.86
327.49
28500.00

10243.20
28312.09
3203.16
8187.25
28500.00

682.88
419.44
213.54
131.00
12825.00

4097.28
11324.84
1281.26
3274.90
12825.00

BW-01-D

BW-02

Associated Works
(a) dowels for slab-on-fill attachments
(b) formworks
(c) hauling of excess soil
(d) structural epoxy grouts
(e) consummables
(f) testing works & laboratory reports/certifications
(g) other works (specify & itemize)
Sub-Total for BW-01
Sanitary & Plumbing Works
BW-02-A
Hot & cold water supply
(a) pipes
(a-1) 50-mm
(a-2) 32-mm
(a-3) 25-mm
(a-4) 20-mm
(b) fittings
(c) gate valves
(c-1) 50-mm
(c-2) 32-mm
(c-3) 25-mm
(c-4) 20-mm
(d) water meter
(d-1) 50mm
(d-2) 32mm
(e) check valves
(e-1) 50mm
(e-2) 32mm
(f) flexible connector 50-mm
(g) suction float valve 50-mm
(h) 2000-gallon domestic storage tank,
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

U/Cost

Labor

Page 7 of 38

pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s

1.00

pc/s
pc/s
set/s

265000.00

265000.00

92750.00

92750.00

Material

BW-02-B

BW-02-C

(h-1) excavation
(h-2) backfill
(h-3) sand bedding
(h-4) formworks
(h-5) other works (specify & itemize)
Sewer / Waste / Vent
(a) pipes
(a-1) 100-mm
(a-2) 50-mm
(a-3) 75mm
(b) fittings
(c) floor drains 50-mm
(d) clean-outs
(e) 7.00-gpm grease trap units, complete with
fittings and attachments
(f) Sewage pit / tank reinforced concrete structure
to 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,
to include manhole with covers as shown on
sheet SP-3 piping works
(h) associated works
(h-1) excavation
(h-2) backfil
(h-3) sand bedding
(h-4) testing works
(h-5) other works (specify & itemize)
Storm Drainage
(a) pipes\
(a-1) 500-mm
(a-2) 250-mm
(a-3) 200-mm
(a-4) 150-mm
(a-5) 100-mm
(a-6) 75-mm
(a-7) 50-mm

Quantity
9.00
9.00
1.00

Unit
cu.m
cu.m
cu.m
sm

U/Cost
350.00
250.00

53.00
9.00
3.00
1.00
21
11
3.00

lght
lght
lght
lot
pc/s
pc/s
pc/s

1.00

Labor

3150.00
250.00

U/Cost
500.00
250.00
150.00

Amount
4500.00
2250.00
150.00

787.50
275.00
593.75
23850.00
550.00
400.00
12500.00

41737.50
2475.00
1781.25
23850.00
11550.00
4400.00
37500.00

354.38
123.75
267.19
10732.50
247.50
180.00
5625.00

18781.88
1113.75
801.56
10732.50
5197.50
1980.00
16875.00

unit

189000.00

189000.00

85050.00

85050.00

1.00

unit

225000.00

225000.00 101250.00

101250.00

1.00

lot

25000.00

25000.00

11250.00

11250.00

3.00
11.00
9.00
9.00
14.00
33.00
20.00

lght
lght
lght
lght
lght
lght
lght

787.50
275.00
593.75

11025.00
9075.00
11875.00

354.38
123.75
267.19

4961.25
4083.75
5343.75

Page 8 of 38

Amount

Material
(b)
(c)
(d)
(e)
(f)
(g)

BW-02-D

BW-02-E

fittings
deck drain 75-mm
canopy drain 75-mm
trench drain
area drain / catch basin structure
associated works
(g-1) excavation
(g-2) backfil
(g-3) sand bedding
(g-4) testing works
(g-5) other works (specify & itemize)
LPG Line
(a) B.I. pipes
(a-1) 20-mm
(a-2) 15-mm
(b) ball valve
(c) safety regulator
(d) fittings
(e) associated works
(e-1) hinges / brackets
(e-2) testing works
(e-3) other works (specify & itemize)
Installation of Owner-Supplied, toilet and bathroom
fixtures & fittings :
(a) Master Bedroom TB
(a-1) Water closet
: 2-units
(a-2) Lavatory/basin : 2-units
(a-2) Shower fittings : 1-set
(a-3) Lavatory fittings: 2-sets
(a-4) Paper Holder
: 2-pcs
(a-5) Towel bars
: 4-pcs
(b) TB (1), (2), (5), (6) & Powder Room
(b-1) Water closet
: 5-units
(b-2) Lavatory basin : 5-units
(b-3) Shower fittings : 4-sets
(b-4) Lavatory fittings : 5-sets
(b-5) Paper holder
: 5-pcs

Labor

Quantity
1.00
22.00
18.00
8.00
19.00
1.00

Unit
lot
pc/s
pc/s
pc/s
pc/s
lot

U/Cost
18950.00
850.00
850.00
1350.00
2250.00

Amount
18950.00
18700.00
15300.00
10800.00
42750.00

U/Cost
8527.50
382.50
382.50
607.50
1012.50

Amount
8527.50
8415.00
6885.00
4860.00
19237.50

4.00
2.00
2.00
2.00
1.00
1.00

lghts
lghts
set
set
lot
lot

1850.00
1275.00
475.00
985.00

7400.00
2550.00
950.00
1970.00

832.50
573.75
213.75
443.25

3330.00
1147.50
427.50
886.50

2.00
2.00
1.00
1.00
2.00
4.00

unit
unit
sets
sets
sets
pc/s

1250.00
1000.00
1000.00
500.00
500.00
350.00

2500.00
2000.00
1000.00
500.00
1000.00
1400.00

5.00
5.00
4.00
5.00
5.00

unit
unit
unit
unit
unit

1250.00
1250.00
200.00
200.00
200.00

6250.00
6250.00
800.00
1000.00
1000.00

Page 9 of 38

Material

BW-03

(b-6) Towel bars

: 8-pcs
(c) TB (3), (4) & (8)
(c-1) Water closet
: 3-units
(c-2) Lavatory basin : 3-units
(c-3) Shower fittings : 3-sets
(c-4) Laundry fittings : 3-sets
(c-5) Paper holder
: 3-pcs
(c-6) Towel bars
: 8-pcs
Sub-Total for BW-02
Electrical and Auxiliary Works
BW-03-A
Service entrance and sub-feeders
(a) 100mm THW
(b) 80mm THW
(c) 22mm THW
(d) 14mm THW
(e) C410
(f) 1 - 1/4" PVC pipe
(g) 2" RSC pipe
(h) Ground rod 20mm X 3M
(i) Fittings, hangers, accessories
(j) Miscellaneous items
(k) Excavation works
(l) Others : pls specify
BW-03-B
Panelboards and disconnects
(a) LPA
(b) LPB
(c) PPA
(d) MDP
(e) 225, 3P 65KAJC in stainless steel weatherproof
enclosure
(f) Miscellaneous items
(g) others: pls specify
BW-03-C
Power System Distribution
(a) Conductors, THW insulation, rated 600V, 90oC
2.0 mm
3.5 mm
5.5 mm

Quantity
8.00

Unit
unit

3.00
3.00
3.00
3.00
3.00
8.00

unit
unit
unit
unit
unit
unit

140.00
30.00
30.00
100.00

mts
mts
mts
mts

698.00
568.00
156.75
102.00

5.00
2.00
1.00
1.00
1.00
1.00

lghts
lghts
lghts
lot
lot
lot

1.00
1.00
1.00
1.00
1.00

set
set
set
set
set

1.00

lot

2250.00
4950.00
2400.00

mts
mts
mts

Page 10 of 38

U/Cost

Labor

Amount

U/Cost
200.00

Amount
1600.00

1250.00
1250.00
200.00
200.00
200.00
200.00

3750.00
3750.00
600.00
600.00
600.00
1600.00

97720.00
17040.00
4702.50
10200.00

279.20
227.20
62.70
40.80

39088.00
6816.00
1881.00
4080.00

850.00
1475.00
1125.00

4250.00
2950.00
1125.00

340.00
590.00
450.00

1700.00
1180.00
450.00

38080.00
28840.00
41440.00
43652.00
16750.00

38080.00
28840.00
41440.00
43652.00
16750.00

15232.00
11536.00
16576.00
17460.80
6700.00

15232.00
11536.00
16576.00
17460.80
6700.00

20.00
28.00
42.00

45000.00
138600.00
100800.00

7.00
9.80
14.70

15750.00
48510.00
35280.00

Material

BW-03-D

BW-03-E

(b) Conduits, nominal diameters indicated :

'' pipe
(c) ''National'' wide series convenience outlet, 16A,
250V : Single, grounding type WEG1001 w/
WEG6801W-1 Duplex, grounding type WEG1512
w/ WEG6803W-1
(d) Special purpose outlet with matching plug :
3-prong 30A
(e) Fittings, hangers, accessories
(f) Misc items
(g) Chipping works
(h) Others : pls specify
Auxiliary System Distribution
(a) Sched. 40 PVC conduits, nominal indicated :
''
'' 2
1''
(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
Lighting System Distribution

Labor

Quantity
1380.00

Unit
pcs

U/Cost
60.00

Amount
82800.00

U/Cost
21.00

Amount
28980.00

140.00

sets

315.00

44100.00

126.00

17640.00

19.00

sets

375.00

7125.00

150.00

2850.00

1.00

lot

Page 11 of 38

Material

BW-03-F

BW-03-G

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

3.5 mm
5.5 mm
8.0 mm
(b) Conduits, nominal diameters indicated :
'' pipe
'' pipe
(c) ''National'' wide series wall switches, 16A, 250V :
1-Gang (WEG5001K w/ WEG6801W-1)
1-Gang (WEG5002K w/ WEG6801W-1)
2-Gang (WEG5001K w/ WEG6802W-1)
3-Gang (WEG5001K w/ WEG6803W-1)
(d) Fittings, hangers, accessories
(e) Misc items
(f) Chipping works
(g) Others : pls specify
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
Installation of Owner-Supplied lighting fixtures:
(a) Indoor bracket lamp -Type (A)
Qty: 2-pcs (LG)
3-pcs (2F)
(b) Surface mounted fluorescent
Qty: 12-pcs (LG) SM
5-pcs (LG) WM
(c) In-wall lamp - Type (A)'' PVC pipe
Qty: 2-pcs (LG)
9-pcs (RD)

Quantity

Unit

U/Cost

33.00
16.00
150.00

rolls
rolls
mts

28.00
42.00
63.00

1380.00

pcs

22.00

Labor

Amount

U/Cost

Amount

9.80
14.70
22.05

60.00

924.00
672.00
9450.00
0.00
82800.00

21.00

323.40
235.20
3307.50
0.00
28980.00

sets

110.00

2420.00

38.50

847.00

18.00
12.00

sets
sets

170.00
230.00

3060.00
2760.00

59.50
80.50

1071.00
966.00

2.00
3.00

pcs
pcs

450.00
450.00

900.00
1350.00

12.00
5.00

pcs
pcs

450.00
450.00

5400.00
2250.00

2.00
9.00

pcs
pcs

450.00
450.00

900.00
4050.00

Page 12 of 38

Material

BW-04

(d) On-ground uplights

Qty: 24-pcs
(e) Outdoor bracket lamp
Qty: 4-pcs (Site)
9-pcs (Ground)
1-pc (SF)
(f) Bracket lamp - Type (C)
Qty: 1-pc (LG)
3-pcs (GF)
(g) In-wall lamp - Type (B)
Qty: 4-pcs
(h) Outdoor recessed downlights
Qty: 18-pcs (GF)
(I) Indoor recessed downlights - Type (A) High Beam
200mm
Qty: 4-pcs (RD)
(j) Indoor recessed downlights - Type (B) 150mm
Qty: 32-pcs (2F)
38-pcs (GF)
(k) Indoor recessed downlights - Type (C) 100mm
Qty: 17-pcs (2F)
6-pcs (GF)
(l) Pendant light
Qty: 5-pcs (RD)
5-pcs (GF)
(m) Surface mounted lights
Qty: 1-pc (RD)
4-pcs (2F)
10-pcs (GF)
(n) Outdoor under water lights
Qty: 3-pcs (Site)
BW-03-H
Coordination of the installation and commissioning
of the Stand-by Power Generator by the contractor
Sub-Total for BW-03
Architectural Works
BW-04-A
Roof
(a) R-01

Quantity

Unit

24.00

pcs

450.00

10800.00

4.00
1.00

pcs
pcs

450.00
450.00

1800.00
450.00

1.00
3.00

pcs
pcs

450.00
450.00

450.00
1350.00

4.00

pcs

450.00

1800.00

18.00

pcs

450.00

8100.00

4.00

pcs

450.00

1800.00

32.00
38.00

pcs
pcs

450.00
450.00

14400.00
17100.00

17.00
6.00

pcs
pcs

450.00
450.00

7650.00
2700.00

5.00
5.00

pcs
pcs

450.00
450.00

2250.00
2250.00

1.00
4.00
10.00

pcs
pcs
pcs

450.00
450.00
450.00

450.00
1800.00
4500.00

3.00

pcs

450.00

1350.00

44.00

m2

166.25

7315.00

Page 13 of 38

U/Cost

475.00

Amount

Labor

20900.00

U/Cost

Amount

Material

BW-04-B

BW-04-C

BW-04-D

BW-04-E

BW-04-F

BW-04-G

(b) R-02
(c) R-03
Walls and Enclosures
(a) WE-01
(b) WE-02
(c) WE-03
(d) WE-04
(e) WE-05
(f) WE-06 (glass blocks)
Plaster Works
(a) PW-01
(b) PW-02
Ceiling Works
(a) C-01
(b) C-02
(c) C-03
Floors and Pavements
(a) FP-02
(b) FP-03
(c) FP-04
(d) FP-05
(e) FP-01
Surfacing / Finishes / Treatments
(a) SFT-01
(b) SFT-02
(c) SFT-03
(d) SFT-04
(e) SFT-05
(f) SFT-06
Associated Works
(a) AWM-01 Integral waterproofing
(b) AWM-02 Fiber reinforcenment
(c) AWM-03 Moisture barrier
(d) AWM-04 Wire mesh
(e) AWM-05 Thermal insulation/bubble fiber
(f) AWM-06 PU-sealant
(g) AWM-07 Thermal insulation fibre

Labor

Quantity
513.00

Unit
m2

U/Cost
1926.00

Amount
988038.00

U/Cost
674.10

Amount
345813.30

366.00
79.00

m2
m2

1125.00
875.00

411750.00
69125.00

393.75
306.25

144112.50
24193.75

790.00
8.00

m2
m2

975.00
4500.00

770250.00
36000.00

341.25
1575.00

269587.50
12600.00

772.00

m2

135.00

104220.00

120.00

92640.00

578.00
405.00
179.00

m2
m2
m2

750.00
650.00
110.00

433500.00
263250.00
19690.00

262.50
227.50
120.00

151725.00
92137.50
21480.00

119.00
245.00
264.00
3.00
56.00

m2
m2
m2
m2
m2

110.00
110.00
110.00
875.00
110

13090.00
26950.00
29040.00
2625.00
6160.00

120.00
38.50
38.50
306.25
120.00

14280.00
9432.50
10164.00
918.75
6720.00

56.00
793.00
730.00
105.00
250.00
24.00
280.00

m2
m2
m2
m2
m2
m2
m2

275.00
180.00
450.00

15400.00
142740.00
328500.00

120.00
120.00
120.00

6720.00
95160.00
87600.00

517.00
1326.00
693.00
513.00
513.00

m2
m2
m2
m2
m2

Page 14 of 38

Material
Quantity

BW-04-H

(h) AWM-08 Protective paint

(i) AWM-09 Termiticide
Installation of Owner-Supplied /building products,
materials and contracted goods
(a) WB-01 floor boards
(b) WB-02 stair boards (stair-7)
(c) Wood Doors Assemblies
c-1) Sliding door - 2-sets WSD-1
c-2) Sliding door - 1-set WSD-2
c-3) Sliding door - 1-set WSD-3
c-4) Sliding door - 1-set WSD-4
c-5) Slliding door - 1-set WSD-5
c-6) Hinged door - 1-set WD-6
c-7) Hinged door - 2-sets WD-7
c-8) Hinged door - 8-sets WD-8
c-9) Hinged door - 1-set WD-9
c-10) Hinged door - 18-sets WD-10
c-11) Hinged door - 2-sets WD-11
c-12) Hinged door - 4-sets WD-12
(d) Wood Door Hardwares
(d-1) 5-sets WDH-1 sliding mechanism
(d-2) 5-pairs WDH-2 sliding door guide
(d-3) 5-sets WDH-3 flushed handle lock
(d-4) 3-sets WDH-4 custom handle
(d-5) 3-sets WDH-5 floor hinge
(d-6) 2-sets WDH-6 deadbolt
(d-7) 9-sets WDH-7 deadbolt
(d-8) 9-sets WDH-8 deadbolt
(d-9) 2-sets WDH-9 knobset
(d-10) 1-set WDH-10 knobset
(d-11) 3-sets WDH-11 knobset
(d-12) 22-sets WDH-12 lever lockset
(d-13) 8-sets WDH-13 lever lockset
(d-14) 130-pairs WDH-14 butt hinges
(d-15) 37-pairs WDH-15 door stopper
(e) Wood Handrail
(e-1) Main stair balustrade top rail

Unit

U/Cost

Amount

Labor
U/Cost

Amount

12.00
3.00
2.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
8.00
1.00
18.00
2.00
4.00

set/s
set/s
set/s
set/s
set/s
set/s
set/s
set/s
set/s
set/s
set/s
set/s

1500.00
1500.00
1500.00
1500.00
1500.00
1500.00
1500.00
1500.00
1500.00
1500.00
1500.00
1500.00

3000.00
1500.00
1500.00
1500.00
1500.00
1500.00
3000.00
12000.00
1500.00
27000.00
3000.00
6000.00

5.00
5.00
5.00
3.00
3.00
2.00
9.00
9.00
2.00
1.00
3.00
22.00
8.00
130.00
37.00

set/s
set/s
set/s
set/s
set/s
set/s
set/s
set/s
set/s
set/s
set/s
set/s
set/s
set/s
set/s

100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00

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

3.00

set/s

1500.00

4500.00

Page 15 of 38

sm
sm

Material

BW-04-I

(e-2) 2/f corridor balustrade top rail

(f) Custom Steel Works
(f-1) CSW-01 balustrade of main stair/2F corridor
(f-2) CSW-02 MBR balcony balustrade
(f-3) CSW-03 Stair (2) & (3)
(f-4) CSW-04 ladder
(f-5) CSW-05 balustrade
(g) Floor and Wall Tiles
(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
Coordination of the execution and installation of
Owner's contracted works/systems with other
contractors
(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

Quantity
3.00

Unit
set/s

3.00
3.00
2.00
1.00
16.00

set/s
set/s
set/s
set/s
set/s

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

U/Cost

Amount

Labor
U/Cost
1500.00
1500.00
1500.00
1500.00
1500.00
1500.00

BY OTHERS

BY OTHERS

Amount
4500.00
0.00
4500.00
4500.00
3000.00
1500.00
24000.00

Material
Quantity
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

Unit

U/Cost

Amount

Labor
U/Cost

Amount

Material
Quantity
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 requirements
Sub-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 and
Sanitary/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

Unit

U/Cost

Amount

Labor
U/Cost

Amount

Material
Quantity
Value Added Tax
Grand Total Price Proposal

Page 19 of 38

Unit

U/Cost

Amount

Labor
U/Cost

Amount

OPOSAL DETAIL - 08 May 2012

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

Total
20000.00
22000.00
177000.00
735500.00

Page 21 of 38

Total

77500.00
1150.00
66000.00

4300.00
5820.00
4300.00
4400.00

15050.00
23037.50

4300.00
6305.00

4300.00
19400.00
Page 22 of 38

Total
4850.00
10000.00
2500.00
253212.5

Page 23 of 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
0.00
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

75000.00
1750.00
78600.00
Page 24 of 38

Total

34400.00
18963.50
17200.00
5044.00
38700.00
20224.50
249400.00
84535.50
81700.00
107573.00
73100.00
189247.00
81700.00
80704.00

94600.00
171302.00
132825.00
1338645.00
53669.00
670208.00
0.00

Page 25 of 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

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
13158.75
17218.75
Page 27 of 38

Total
27477.50
27115.00
22185.00
15660.00
61987.50
17500.00

10730.00
3697.50
1377.50
2856.50
4500.00
9000.00

2500.00
2000.00
1000.00
500.00
1000.00
1400.00
6250.00
6250.00
800.00
1000.00
1000.00
Page 28 of 38

Total
1600.00
3750.00
3750.00
600.00
600.00
600.00
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

Total
111780.00
61740.00

9975.00
3500.00

Page 30 of 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
900.00
4050.00
Page 31 of 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

Total
1333851.30
0.00
555862.50
93318.75
0.00
0.00
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

3000.00
1500.00
1500.00
1500.00
1500.00
1500.00
3000.00
12000.00
1500.00
27000.00
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
4500.00
4500.00
4500.00
3000.00
1500.00
24000.00

5207727.8
14968551.33

100000.00
70000.00
15000.00
50000.00

Page 35 of 38

Total
235000.00
300000.00

300000.00

535000.00

Page 36 of 38

Total

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

Total

Page 38 of 38