MDC BUILDPLUS, INC.

Project Name:
Amaia Scapes Trece Martires
Project Location: Trece Martires, Cavite

Civil Works: Detailed Breakdown

Fixed Lump Sum
Item

Description

Unit

DIVISION 01 - ENABLING WORKS

a.
b.

Mobilization/Demobilization
Community Taxes

lot
lot

Sub Total : DIVISION 01 - ENABLING WORKS

Total ENABLING WORKS
DIVISION 02 - SURVEY WORKS
a.
b.

Line & Grade

Lot Monumenting

mos
lots

Sub Total : DIVISION 02 - SURVEY WORKS

DIVISION 03 - EARTHWORKS FOR BLOCK DEVELOPMENT
a.
Clearing & Grubbing
b.
Soil Stripping
c.
Cut
d.
Engineered Fill
- Borrowed Fill
e.
Hauling & Disposals
- Excess Cut
- Topsoil (Soil Stripping)
f.
Material Testing

m2
m3
m3
m3
m3
m3
lot

Sub Total : DIVISION 03 - EARTHWORKS FOR BLOCK DEVELOPMENT

a.
c.
e.
2
4
g.
3
4
h.

j.

DIVISION 05 - ROAD RIGHT OF WAY

Sub Grade Preparation
Base Coarse
Portland Cement Concrete Pavement (PCCP)
- 3000 Psi (thk = 175 mm)
- 3000 Psi (thk = 150 mm)
Curb & Gutter
- S - Type Curb & Gutter
- Barrier
Concrete Sidewalk
- Concrete Sidewalk (thk = 100 mm)
- Base Coarse
Filling / Levelling of Sidewalk

m2
m3
m2
m2
l.m.
l.m.
m2
m3
m3

k.
m.

Filling / Levelling of Planting Strip

Material Testing

m3
lot

Sub Total : DIVISION 05 - ROAD RIGHT OF WAY

DIVISION 07 - RETAINING WALL/SLOPE PROTECTION
c.

RC Hybrid Retaining Wall

h = 0.50 m
h = 0.75 m
h = 1.00 m
h = 1.25 m
h = 1.50 m
h = 1.75 m
h = 2.00 m
h = 2.25 m
h = 2.50 m
h = 2.75 m
h = 3.00 m
h = 3.25 m
h = 3.50 m

Sub Total : DIVISION 07 - RETAINING WALL/SLOPE PROTECTION

Total CIVIL WORKS

lm
lm
lm
lm
lm
lm
lm
lm
lm
lm
lm
lm
lm

SELLING PRICE
TOTAL
Qty

Rate

1.00
1.00

Amount

287,377.30
361,862.87

287,377.30
361,862.87
649,240.17
649,240.17

9.00
546.00

119,277.71
771.80

1,073,499.39
421,401.13
1,494,900.52

75,738.30
7,573.83
27,487.72

19.20
67.83
67.83

1,453,925.04
513,762.69
1,864,600.22

23,216.51

169.80

3,942,054.93

4,271.21
15,147.66
1.00

188.75
188.75
293,926.25

806,205.70
2,859,173.35
293,926.25
11,733,648.18

25,214.50
4,170.30

23.95
1,110.18

603,982.35
4,629,786.96

2,342.60
13,679.40

927.56
807.82

2,172,901.12
11,050,476.69

7,370.00
60.00

669.47
339.24

4,933,999.09
20,354.39

3,920.60
392.06
604.68

428.50
1,110.18
155.72

1,679,983.63
435,257.48
94,161.11

165.90
1.00

155.72
224,010.78

25,834.04
224,010.78
25,870,747.63

10.00
92.01
166.66
23.67
80.94
11.72
20.50
5.00
7.50
10.00
10.00
7.50
2.50

6,464.70
9,697.06
12,929.41
16,161.76
18,354.24
19,774.98
21,183.96
27,438.39
28,854.95
35,481.81
37,009.02
39,094.49
41,179.96

64,647.05
892,226.20
2,154,815.31
382,548.89
1,485,592.47
231,762.78
434,271.18
137,191.96
216,412.11
354,818.07
370,090.25
293,208.68
102,949.89
7,120,534.82

46,219,831.16
73,021,335.28

MDC BUILDPLUS, INC.

Project Name:
Amaia Scapes Trece Martires
Project Location: Trece Martires, Cavite

Wet Utilities: Detailed Breakdown

Fixed Lump Sum
Item

a.

c.
c.2

c.4

c.5

Description
DIVISION 08 - POTABLE WATER SYSTEM
uPVC Pipes Class 150 (Color Blue)
- 63 mm Pipes (2")
- 90 mm Pipes (3")
- 110 mm Pipes (4")
- 160 mm Pipes (6")

Unit

l.m.
l.m.
l.m.
l.m.

CI Fittings (Including Concrete Thrust Blocks)

For 63 mm Pipes
- Elbow 90 X 63 mm
- Elbow 45 X 63 mm
- Elbow 22.5 X 63 mm
- Elbow 11.25 X 63 mm
- Tee 63 mm
- Tee Reducer 90 x 63 mm
- Tee Reducer 110 x 63 mm
- Cross Tee 63 x 63 mm
- Cross Tee Reducer 90 x 63 mm

pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs

For 90 mm Pipes
- Elbow 90 X 90 mm
- Elbow 45 X 90 mm
- Elbow 22.5 X 90 mm
- Elbow 11.25 X 90 mm
- Tee 90 mm
- Tee Reducer 110 x 90 mm
- Tee Reducer 160 x 90 mm
- Cross Tee 90 x 90 mm
- Reducer 110 x 90 mm

pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs

For 110 mm Pipes

Elbow 90 X 110 mm
Elbow 45 X 110 mm
- Elbow 11.25 X 110 mm
- Tee 110 mm
- Tee Reducer 160 x 110 mm
- Reducer 160 x 110 mm

pcs
pcs
pcs
pcs
pcs
pcs

c.6
-

For 160 mm Pipes

Elbow 45 X 160 mm
Elbow 11.25 X 160 mm

pcs
pcs

Tee 160 mm

pcs

Gate Valve
160 mm
110 mm
90 mm
63 mm

pcs
pcs
pcs
pcs

Air Relief Valve

90 mm

pcs

Fire Hydrants
- 160 mm
- 110 mm
90 mm

pcs
pcs
pcs

d..2
d..3

d..4

e.

Lot Connections
For Single Service
Lot Non-Cross Connections (Single Connections)
20mm tapped to 160mm main
6.50M RROW
20mm tapped to 110mm main
8.00M RROW
6.50M RROW
20mm tapped to 90mm main
12.00M RROW
8.00M RROW
6.50M RROW
20mm tapped to 63mm main
6.50M RROW

ea.
ea.
ea.
ea.
ea.
ea.
ea.

Lot Cross Connections (Single Connections)

20mm tapped to 160mm main
6.50M RROW
20mm tapped to 110mm main
8.00M RROW
6.50M RROW
20mm tapped to 90mm main
12.00M RROW
8.00M RROW
6.50M RROW
20mm tapped to 63mm main
6.50M RROW
For Double Service
Lot Non-cross Connections (Double Connections)
25mm tapped to 160mm main
6.50M RROW
25mm tapped to 110mm main
8.00M RROW
6.50M RROW
25mm tapped to 90mm main
12.00M RROW
8.00M RROW
6.50M RROW
25mm tapped to 63mm main
6.50M RROW
Lot Cross Connections (Double Connections)
25mm tapped to 160mm main
6.50M RROW
25mm tapped to 110mm main
8.00M RROW
6.50M RROW
25mm tapped to 90mm main
8.00M RROW
6.50M RROW
25mm tapped to 63mm main
6.50M RROW
f.

ea.
ea.
ea.
ea.
ea.
ea.
ea.

ea.
ea.
ea.
ea.
ea.
ea.
ea.

ea.
ea.
ea.
ea.
ea.
ea.

Irrigation (150mm )
Lot Non-cross Connections

ea.

g.

Lot Connection Marker

ea.

Testing & Commissioning

lot

Sub Total : DIVISION 08 - POTABLE WATER SYSTEM

DIVISION 09 - DRAINAGE SYSTEM
Drainage Crossing 300mm

l.m.

a.1

REINFORCED CONCRETE PIPES (Class II Wall B) (Single Conduit)

- 300 mm Pipes
- d = 1.00 m
- d = 1.25 m
- d = 1.50 m
- d = 1.75 m
- d = 2.00 m
- 375 mm Pipes
- d = 1.25 m
- d = 1.50 m
- d = 1.75 m
- 450 mm Pipes
- d = 1.25 m
- d = 1.50 m
- 525 mm Pipes
- d = 1.50 m
- d = 1.75 m
- d = 2.75 m
- 600 mm Pipes
- d = 1.50 m
- d = 1.75 m
- 750 mm Pipes
- d = 1.75 m
- d = 4.00 m
- 900 mm Pipes
- d = 1.75 m
- 1050 mm Pipes
- d = 2.00 m

l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.

b.A
b.4

b.6

b.8

c.

DRAINAGE STRUCTURES (1 Conduit)

Terrain Inlet Manhole
- TIM 300 mm
- d = 1.25 m
- d = 1.50 m
- d = 2.25 m
- d = 2.50 m
- TIM 375 mm
- d = 1.50 m
- d = 1.75 m
- d = 2.00 m
- d = 2.25 m
- TIM 450 mm
- d = 1.50 m
- d = 1.75 m
- TIM 525 mm
- d = 1.75 m
- d = 2.00 m
- TIM 600 mm
- d = 1.75 m
- d = 2.00 m
- TIM 750 mm
- d = 1.75 m
- d = 2.00 m
- TIM 900 mm
- d = 2.00 m

ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.

- TIM 1050 mm
- d = 2.25 m

ea.

Terrain Inlet Box

- TIB 300 mm
- d = 1.50 m

ea.

Area Drain
- AD 300 mm
- d = 1.25 m

ea.

Drainage Outfall
- 750 mm (4.25m)
- 900 mm (2.00m)
- 1050 mm (2.25m)

ea.
ea.
ea.

Collector Pipe
200mm PVC Pipe
100mm End Plug

l.m.
ea.

Anaerobic Trench
750mm
900mm
1050mm

ea
ea
ea

c.
c.1
c.2
c.2

Lot Connections (150 mm PVC)

Stub Out Connected to Manhole
Stub Out Connected to Boxes
Stub Out Connected to PVC Collector Pipe

ea.
ea.
ea.

d.
d.1

Lot Connection Marker

L = 4.0 m

ea.

e.

Testing & Commissioning

lot

Sub Total : DIVISION 09 DRAINAGE SYSTEM

Total WET UTILITIES

SELLING PRICE
TOTAL
Rate

Qty

1,328.00
1,839.00
509.00
227.00

680.37
858.86
1,065.42
1,776.04

11.00
6.00
7.00
41.00
11.00
11.00
2.00
1.00
1.00

1,494.48
1,321.88
1,321.88
1,321.88
1,713.39
1,909.85
2,531.49
2,221.37
2,276.10

2.00
4.00
16.00
81.00
8.00
5.00
1.00
2.00
4.00

1,808.81
1,633.40
1,633.40
1,633.40
2,221.37
2,841.62
4,119.99
2,784.08
2,142.79

1.00
2.00
24.00
2.00
4.00
2.00

2,647.97
2,386.96
2,386.96
3,010.01
4,682.70
3,115.25

4.00
9.00

3,496.94
3,496.94

Amount

903,535.53
1,579,443.13
542,296.97
403,162.07
16,439.27
7,931.27
9,253.14
54,196.98
18,847.28
21,008.31
5,062.99
2,221.37
2,276.10
3,617.62
6,533.61
26,134.45
132,305.64
17,770.98
14,208.08
4,119.99
5,568.16
8,571.16
2,647.97
4,773.91
57,286.98
6,020.02
18,730.81
6,230.51
13,987.77
31,472.48

1.00

4,702.35

4.00
6.00
20.00
13.00

14,940.59
9,904.26
8,743.76
5,993.35

1.00

26,662.08

1.00
2.00
4.00

50,054.82
48,757.85
42,128.89

2.00

3,296.27

2.00
7.00

3,133.50
3,133.50

1.00
2.00
22.00

2,896.34
2,896.34
2,896.34

26.00

2,758.82

4,702.35
59,762.34
59,425.56
174,875.16
77,913.60
26,662.08
50,054.82
97,515.70
168,515.55
6,592.55
6,266.99
21,934.47
2,896.34
5,792.69
63,719.56
71,729.40
-

1.00

4,395.03

2.00
1.00

4,640.60
4,383.81

1.00
4.00
17.00

6,261.38
4,842.60
3,915.12

10.00

3,750.93

1.00

4,640.60

6.00
8.00

4,717.78
4,717.78

4.00
11.00
54.00

4,480.63
4,480.63
4,480.63

54.00

4,101.75

3.00

6,382.06

6.00
4.00

6,687.97
6,078.95

11.00
50.00

6,891.80
5,900.74

25.00

5,744.98

10.00

4,191.26

578.00

771.80

1.00

332,959.59

4,395.03
9,281.21
4,383.81
6,261.38
19,370.42
66,556.96
37,509.33
4,640.60
28,306.71
37,742.27
17,922.53
49,286.95
241,954.13
221,494.50
19,146.18
40,127.83
24,315.81
75,809.76
295,036.92
143,624.40
41,912.64
446,098.63
332,959.59
6,992,151.30

700.00

1,562.96

1,094,071.29
-

1,269.00
280.00
54.00
36.00
14.00

1,164.43
1,296.34
1,426.84
1,557.35
1,687.85

312.00
28.00
58.00

1,590.90
1,736.84
1,884.18

207.00
127.00

1,959.68
2,123.86

155.00
39.00
27.00

2,455.86
2,728.09
3,355.35

73.00
78.00

2,898.94
3,095.40

168.00
7.00

4,682.51
6,742.50

36.00

5,623.02

8.00

6,761.50

1,477,663.07
362,974.70
77,049.47
56,064.45
23,629.90
496,360.18
48,631.46
109,282.49
405,653.06
269,730.08
380,657.97
106,395.58
90,594.51
211,622.58
241,440.96
786,661.03
47,197.52
202,428.64
54,092.02
-

59.00
9.00
1.00
1.00

26,128.83
28,472.29
37,705.79
41,045.56

18.00
3.00
2.00
1.00

28,472.29
31,812.07
34,380.05
37,705.79

11.00
7.00

28,472.29
31,812.07

7.00
4.00

31,812.07
34,380.05

4.00
4.00

31,812.07
34,380.05

1.00
6.00

34,604.57
37,228.68

2.00

40,007.15

1.00

48,398.68

115.00

11,660.84

5.00

29,130.42

1.00
1.00
1.00

27,923.35
30,258.60
32,736.25

2,160.64
265.00

1,250.31
904.47

1.00
1.00
1.00

439,592.09
623,437.95
701,194.27

1,541,601.25
256,250.62
37,705.79
41,045.56
512,501.24
95,436.20
68,760.09
37,705.79
313,195.20
222,684.47
222,684.47
137,520.18
127,248.27
137,520.18
34,604.57
223,372.07
80,014.29
48,398.68
1,340,996.66
145,652.12
27,923.35
30,258.60
32,736.25
2,701,472.07
239,684.41
439,592.09
623,437.95
701,194.27

155.00
166.00
225.00

953.44
953.44
2,475.00

546.00

771.80

1.00

912,386.32

147,782.56
158,270.35
556,874.65
421,401.13
912,386.32
19,160,112.66
26,152,263.96

Summary of Proposal
Part 1.0 Project
Details

Project Name:

AMAIA SCAPES TRECE

Project Location:

TRECE MARTIRES, CAV

Part 2.0 Project Cost

Description

Preliminaries
Division 1 ENABLING WORKS

Fixed Lump Sum

CIVIL WORKS
Division 2
Division 3
Division 5
Division 7

SURVEY WORKS
EARTHWORKS
ROAD RIGHT OF WAY
RETAINING WALL/SLOPE PROTECTION

WET UTILITIES
Division 8 POTABLE WATER SYSTEM
Division 9 DRAINAGE SYSTEM

Overall Total
Qualifications
1
Exculsions

a
b
c

AMAIA SCAPES TRECE MARTIRES

SBU:

TRECE MARTIRES, CAVITE

AMAIA

Cost inclusive of VAT

Amount

PhP/m2

649,240.17

8.57

46,219,831.16

610.26
19.74
154.92
341.58
94.01

26,152,263.96

345.30
92.32
252.98

649,240.17

1,494,900.52
11,733,648.18
25,870,747.63
7,120,534.82

6,992,151.30
19,160,112.66

73,021,335.28

Deepwell
Water Tank
Tree Ball-out

964.13

GDA (m2)

Date:
75,738.30

Benchmark
PhP/m2

1/8/2014

MDC BUILDPLUS, INC.

Project Name:
Amaia Scapes Trece Martires
Project Location: Trece Martires, Cavite

Civil Works: Detailed Breakdown

Fixed Lump Sum
Item

Description

Unit

DIVISION 01 - ENABLING WORKS

a.
b.

Mobilization/Demobilization
Community Taxes

lot
lot

Sub Total : DIVISION 01 - ENABLING WORKS

Total ENABLING WORKS
DIVISION 02 - SURVEY WORKS
a.
b.

Line & Grade

Lot Monumenting

mos
lots

Sub Total : DIVISION 02 - SURVEY WORKS

NOTE!!

DIVISION 03 - EARTHWORKS FOR BLOCK DEVELOPMENT

a.
Clearing & Grubbing
b.
Soil Stripping
c.
Cut
d.
Engineered Fill
- Borrowed Fill
e.
Hauling & Disposals
- Excess Cut
- Topsoil (Soil Stripping)
f.
Material Testing

m2
m3
m3
m3
m3
m3
lot

Sub Total : DIVISION 03 - EARTHWORKS FOR BLOCK DEVELOPMENT

a.
c.
e.
2
4
g.
3
4
h.

j.

DIVISION 05 - ROAD RIGHT OF WAY

Sub Grade Preparation
Base Coarse
Portland Cement Concrete Pavement (PCCP)
- 3000 Psi (thk = 175 mm)
- 3000 Psi (thk = 150 mm)
Curb & Gutter
- S - Type Curb & Gutter
- Barrier
Concrete Sidewalk
- Concrete Sidewalk (thk = 100 mm)
- Base Coarse
Filling / Levelling of Sidewalk

m2
m3
m2
m2
l.m.
l.m.
m2
m3
m3

k.
m.

Filling / Levelling of Planting Strip

Material Testing

m3
lot

Sub Total : DIVISION 05 - ROAD RIGHT OF WAY

DIVISION 07 - RETAINING WALL/SLOPE PROTECTION
c.

RC Hybrid Retaining Wall

h = 0.50 m
h = 0.75 m
h = 1.00 m
h = 1.25 m
h = 1.50 m
h = 1.75 m
h = 2.00 m
h = 2.25 m
h = 2.50 m
h = 2.75 m
h = 3.00 m
h = 3.25 m
h = 3.50 m

Sub Total : DIVISION 07 - RETAINING WALL/SLOPE PROTECTION

Total CIVIL WORKS

lm
lm
lm
lm
lm
lm
lm
lm
lm
lm
lm
lm
lm

SELLING PRICE
TOTAL
Qty

Rate

1.00
1.00

Amount

287,377.30
361,862.87

287,377.30
361,862.87
649,240.17
649,240.17

9.00
546.00

119,277.71
771.80

1,073,499.39
421,401.13
1,494,900.52

75,738.30
7,573.83
27,487.72

19.20
67.83
67.83

1,453,925.04
513,762.69
1,864,600.22

23,216.51

169.80

3,942,054.93

4,271.21
15,147.66
1.00

188.75
188.75
293,926.25

806,205.70
2,859,173.35
293,926.25
10,279,723.14

25,214.50
4,170.30

23.95
1,110.18

603,982.35
4,629,786.96

2,342.60
13,679.40

927.56
807.82

2,172,901.12
11,050,476.69

7,370.00
60.00

669.47
339.24

4,933,999.09
20,354.39

3,920.60
392.06
604.68

428.50
1,110.18
155.72

1,679,983.63
435,257.48
94,161.11

165.90
1.00

155.72
224,010.78

25,834.04
224,010.78
25,870,747.63

10.00
92.01
166.66
23.67
80.94
11.72
20.50
5.00
7.50
10.00
10.00
7.50
2.50

6,464.70
9,697.06
12,929.41
16,161.76
18,354.24
19,774.98
21,183.96
27,438.39
28,854.95
35,481.81
37,009.02
39,094.49
41,179.96

64,647.05
892,226.20
2,154,815.31
382,548.89
1,485,592.47
231,762.78
434,271.18
137,191.96
216,412.11
354,818.07
370,090.25
293,208.68
102,949.89
7,120,534.82

44,765,906.11
71,567,410.24

MDC BUILDPLUS, INC.

Project Name:
Amaia Scapes Trece Martires
Project Location: Trece Martires, Cavite

Wet Utilities: Detailed Breakdown

Fixed Lump Sum
Item

a.

c.
c.2

c.4

c.5

c.6

Description

Unit

DIVISION 08 - POTABLE WATER SYSTEM

uPVC Pipes Class 150 (Color Blue)
- 63 mm Pipes (2")
- 90 mm Pipes (3")
- 110 mm Pipes (4")
- 160 mm Pipes (6")

l.m.
l.m.
l.m.
l.m.

CI Fittings (Including Concrete Thrust Blocks)

For 63 mm Pipes
- Elbow 90 X 63 mm
- Elbow 45 X 63 mm
- Elbow 22.5 X 63 mm
- Elbow 11.25 X 63 mm
- Tee 63 mm
- Tee Reducer 90 x 63 mm
- Tee Reducer 110 x 63 mm
- Cross Tee 63 x 63 mm
- Cross Tee Reducer 90 x 63 mm

pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs

For 90 mm Pipes
- Elbow 90 X 90 mm
- Elbow 45 X 90 mm
- Elbow 22.5 X 90 mm
- Elbow 11.25 X 90 mm
- Tee 90 mm
- Tee Reducer 110 x 90 mm
- Tee Reducer 160 x 90 mm
- Cross Tee 90 x 90 mm
- Reducer 110 x 90 mm

pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs

For 110 mm Pipes

- Elbow 90 X 110 mm
- Elbow 45 X 110 mm
- Elbow 11.25 X 110 mm
- Tee 110 mm
- Tee Reducer 160 x 110 mm
- Reducer 160 x 110 mm

pcs
pcs
pcs
pcs
pcs
pcs

For 160 mm Pipes

- Elbow 45 X 160 mm
- Elbow 11.25 X 160 mm

pcs
pcs

d..2

d..3

d..4

e.

Tee 160 mm

Gate Valve
- 160 mm
- 110 mm
90 mm
63 mm

pcs

pcs
pcs
pcs
pcs

Air Relief Valve

90 mm

pcs

Fire Hydrants
- 160 mm
- 110 mm
90 mm

pcs
pcs
pcs

Lot Connections
For Single Service
Lot Non-Cross Connections (Single Connections)
20mm tapped to 160mm main
6.50M RROW
20mm tapped to 110mm main
8.00M RROW
6.50M RROW
20mm tapped to 90mm main
12.00M RROW
8.00M RROW
6.50M RROW
20mm tapped to 63mm main
6.50M RROW

ea.
ea.
ea.
ea.
ea.
ea.
ea.

Lot Cross Connections (Single Connections)

20mm tapped to 160mm main
6.50M RROW
20mm tapped to 110mm main
8.00M RROW
6.50M RROW
20mm tapped to 90mm main
12.00M RROW
8.00M RROW
6.50M RROW
20mm tapped to 63mm main
6.50M RROW
For Double Service
Lot Non-cross Connections (Double Connections)
25mm tapped to 160mm main
6.50M RROW
25mm tapped to 110mm main
8.00M RROW
6.50M RROW
25mm tapped to 90mm main
12.00M RROW
8.00M RROW
6.50M RROW
25mm tapped to 63mm main
6.50M RROW
Lot Cross Connections (Double Connections)
25mm tapped to 160mm main
6.50M RROW
25mm tapped to 110mm main
8.00M RROW
6.50M RROW
25mm tapped to 90mm main
8.00M RROW
6.50M RROW
25mm tapped to 63mm main
6.50M RROW
f.

ea.
ea.
ea.
ea.
ea.
ea.
ea.

ea.
ea.
ea.
ea.
ea.
ea.
ea.

ea.
ea.
ea.
ea.
ea.
ea.

Irrigation (150mm )
Lot Non-cross Connections

ea.

g.

Lot Connection Marker

ea.

Testing & Commissioning

lot

Sub Total : DIVISION 08 - POTABLE WATER SYSTEM

DIVISION 09 - DRAINAGE SYSTEM
Drainage Crossing 300mm

l.m.

a.1

REINFORCED CONCRETE PIPES (Class II Wall B) (Single Conduit)

- 300 mm Pipes
- d = 1.00 m
- d = 1.25 m
- d = 1.50 m
- d = 1.75 m
- d = 2.00 m
- 375 mm Pipes
- d = 1.25 m
- d = 1.50 m
- d = 1.75 m
- 450 mm Pipes
- d = 1.25 m
- d = 1.50 m
- 525 mm Pipes
- d = 1.50 m
- d = 1.75 m
- d = 2.75 m
- 600 mm Pipes
- d = 1.50 m
- d = 1.75 m
- 750 mm Pipes
- d = 1.75 m
- d = 4.00 m
- 900 mm Pipes
- d = 1.75 m
- 1050 mm Pipes
- d = 2.00 m

l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.

b.A
b.4

b.6

b.8

c.

DRAINAGE STRUCTURES (1 Conduit)

Terrain Inlet Manhole
- TIM 300 mm
- d = 1.25 m
- d = 1.50 m
- d = 2.25 m
- d = 2.50 m
- TIM 375 mm
- d = 1.50 m
- d = 1.75 m
- d = 2.00 m
- d = 2.25 m
- TIM 450 mm
- d = 1.50 m
- d = 1.75 m
- TIM 525 mm
- d = 1.75 m
- d = 2.00 m
- TIM 600 mm
- d = 1.75 m
- d = 2.00 m
- TIM 750 mm
- d = 1.75 m
- d = 2.00 m
- TIM 900 mm
- d = 2.00 m

ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.

- TIM 1050 mm
- d = 2.25 m

ea.

Terrain Inlet Box

- TIB 300 mm
- d = 1.50 m

ea.

Area Drain
- AD 300 mm
- d = 1.25 m

ea.

Drainage Outfall
- 750 mm (4.25m)
- 900 mm (2.00m)
- 1050 mm (2.25m)

ea.
ea.
ea.

Collector Pipe
200mm PVC Pipe
100mm End Plug

l.m.
ea.

Anaerobic Trench
750mm
900mm
1050mm

ea
ea
ea

c.
c.1
c.2
c.2

Lot Connections (150 mm PVC)

Stub Out Connected to Manhole
Stub Out Connected to Boxes
Stub Out Connected to PVC Collector Pipe

ea.
ea.
ea.

d.
d.1

Lot Connection Marker

L = 4.0 m

ea.

e.

Testing & Commissioning

lot

Sub Total : DIVISION 09 DRAINAGE SYSTEM

Total WET UTILITIES

SELLING PRICE
TOTAL
Rate

Qty

Amount

1,328.00
1,839.00
509.00
227.00

680.37
858.86
1,065.42
1,776.04

11.00
6.00
7.00
41.00
11.00
11.00
2.00
1.00
1.00

1,494.48
1,321.88
1,321.88
1,321.88
1,713.39
1,909.85
2,531.49
2,221.37
2,276.10

2.00
4.00
16.00
81.00
8.00
5.00
1.00
2.00
4.00

1,808.81
1,633.40
1,633.40
1,633.40
2,221.37
2,841.62
4,119.99
2,784.08
2,142.79

1.00
2.00
24.00
2.00
4.00
2.00

2,647.97
2,386.96
2,386.96
3,010.01
4,682.70
3,115.25

4.00
9.00

3,496.94
3,496.94

903,535.53
1,579,443.13
542,296.97
403,162.07
16,439.27
7,931.27
9,253.14
54,196.98
18,847.28
21,008.31
5,062.99
2,221.37
2,276.10
3,617.62
6,533.61
26,134.45
132,305.64
17,770.98
14,208.08
4,119.99
5,568.16
8,571.16
2,647.97
4,773.91
57,286.98
6,020.02
18,730.81
6,230.51
13,987.77
31,472.48

1.00

4,702.35

4.00
6.00
20.00
13.00

14,940.59
9,904.26
8,743.76
5,993.35

1.00

26,662.08

1.00
2.00
4.00

50,054.82
48,757.85
42,128.89

2.00

3,296.27

2.00
7.00

3,133.50
3,133.50

1.00
2.00
22.00

2,896.34
2,896.34
2,896.34

26.00

2,758.82

4,702.35
59,762.34
59,425.56
174,875.16
77,913.60
26,662.08
50,054.82
97,515.70
168,515.55
6,592.55
6,266.99
21,934.47
2,896.34
5,792.69
63,719.56
71,729.40
-

1.00

4,395.03

2.00
1.00

4,640.60
4,383.81

1.00
4.00
17.00

6,261.38
4,842.60
3,915.12

10.00

3,750.93

1.00

4,640.60

6.00
8.00

4,717.78
4,717.78

4.00
11.00
54.00

4,480.63
4,480.63
4,480.63

54.00

4,101.75

3.00

6,382.06

6.00
4.00

6,687.97
6,078.95

11.00
50.00

6,891.80
5,900.74

25.00

5,744.98

10.00

4,191.26

578.00

771.80

1.00

332,959.59

4,395.03
9,281.21
4,383.81
6,261.38
19,370.42
66,556.96
37,509.33
4,640.60
28,306.71
37,742.27
17,922.53
49,286.95
241,954.13
221,494.50
19,146.18
40,127.83
24,315.81
75,809.76
295,036.92
143,624.40
41,912.64
446,098.63
332,959.59
6,992,151.30

700.00

1,562.96

1,094,071.29
-

1,269.00
280.00
54.00
36.00
14.00

1,164.43
1,296.34
1,426.84
1,557.35
1,687.85

312.00
28.00
58.00

1,590.90
1,736.84
1,884.18

207.00
127.00

1,959.68
2,123.86

155.00
39.00
27.00

2,455.86
2,728.09
3,355.35

73.00
78.00

2,898.94
3,095.40

168.00
7.00

4,682.51
6,742.50

36.00

5,623.02

8.00

6,761.50

1,477,663.07
362,974.70
77,049.47
56,064.45
23,629.90
496,360.18
48,631.46
109,282.49
405,653.06
269,730.08
380,657.97
106,395.58
90,594.51
211,622.58
241,440.96
786,661.03
47,197.52
202,428.64
54,092.02
-

59.00
9.00
1.00
1.00

26,128.83
28,472.29
37,705.79
41,045.56

18.00
3.00
2.00
1.00

28,472.29
31,812.07
34,380.05
37,705.79

11.00
7.00

28,472.29
31,812.07

7.00
4.00

31,812.07
34,380.05

4.00
4.00

31,812.07
34,380.05

1.00
6.00

34,604.57
37,228.68

2.00

40,007.15

1.00

48,398.68

115.00

11,660.84

5.00

29,130.42

1.00
1.00
1.00

27,923.35
30,258.60
32,736.25

2,160.64
265.00

1,250.31
904.47

1.00
1.00
1.00

439,592.09
623,437.95
701,194.27

1,541,601.25
256,250.62
37,705.79
41,045.56
512,501.24
95,436.20
68,760.09
37,705.79
313,195.20
222,684.47
222,684.47
137,520.18
127,248.27
137,520.18
34,604.57
223,372.07
80,014.29
48,398.68
1,340,996.66
145,652.12
27,923.35
30,258.60
32,736.25
2,701,472.07
239,684.41
439,592.09
623,437.95
701,194.27

155.00
166.00
225.00

953.44
953.44
2,475.00

546.00

771.80

1.00

912,386.32

147,782.56
158,270.35
556,874.65
421,401.13
912,386.32
19,160,112.66
26,152,263.96

Summary of Proposal
Part 1.0 Project
Details

Project Name:

AMAIA SCAPES TRECE MARTIRES

Project Location:

TRECE MARTIRES, CAVITE

Co

Part 2.0 Project Cost

Description

Preliminaries
Division 1 ENABLING WORKS

649,240.17

Fixed Lump Sum

CIVIL WORKS
Division 2
Division 3
Division 5
Division 7

SURVEY WORKS
EARTHWORKS
ROAD RIGHT OF WAY
RETAINING WALL/SLOPE PROTECTION

1,494,900.52
10,279,723.14
25,870,747.63
7,120,534.82

WET UTILITIES
Division 8 POTABLE WATER SYSTEM
Division 9 DRAINAGE SYSTEM

6,992,151.30
19,160,112.66

Overall Total
Qualifications
1
Exculsions

a
b
c

Deepwell
Water Tank
Tree Ball-out

RTIRES

SBU:

GDA (m2)

AMAIA

75,738.30

Cost inclusive of VAT

Amount

Benchmark
PhP/m2

PhP/m2

649,240.17

8.57

44,765,906.11

591.06
19.74
135.73
341.58
94.01

26,152,263.96

345.30
92.32
252.98

71,567,410.24

Date:

944.93

1/8/2014

MDC BUILDPLUS, INC.

Project Name:
Amaia Scapes Trece Martires
Project Location: Trece Martires, Cavite

Civil Works: Detailed Breakdown

Fixed Lump Sum
Item

Description

Unit

DIVISION 01 - ENABLING WORKS

a.
b.

Mobilization/Demobilization
Community Taxes

lot
lot

Sub Total : DIVISION 01 - ENABLING WORKS

Total ENABLING WORKS
DIVISION 02 - SURVEY WORKS
a.
b.

Line & Grade

Lot Monumenting

mos
lots

Sub Total : DIVISION 02 - SURVEY WORKS

DIVISION 03 - EARTHWORKS FOR BLOCK DEVELOPMENT
a.
Clearing & Grubbing
b.
Soil Stripping
c.
Cut
d.
Engineered Fill
- Borrowed Fill
e.
Hauling & Disposals
- Excess Cut
- Topsoil (Soil Stripping)
f.
Material Testing

m3
m3
m3
m3
m3
lot

Sub Total : DIVISION 03 - EARTHWORKS FOR BLOCK DEVELOPMENT

a.
c.
e.
2
4
g.
3
4
h.

j.

DIVISION 05 - ROAD RIGHT OF WAY

Sub Grade Preparation
Base Coarse
Portland Cement Concrete Pavement (PCCP)
- 3000 Psi (thk = 175 mm)
- 3000 Psi (thk = 150 mm)
Curb & Gutter
- S - Type Curb & Gutter
- Barrier
Concrete Sidewalk
- Concrete Sidewalk (thk = 100 mm)
- Base Coarse
Filling / Levelling of Sidewalk

m2
m3
m2
m2
l.m.
l.m.
m2
m3
m3

k.
m.

Filling / Levelling of Planting Strip

Material Testing

m3
lot

Sub Total : DIVISION 05 - ROAD RIGHT OF WAY

DIVISION 07 - RETAINING WALL/SLOPE PROTECTION
c.

RC Hybrid Retaining Wall

h = 0.50 m
h = 0.75 m
h = 1.00 m
h = 1.25 m
h = 1.50 m
h = 1.75 m
h = 2.00 m
h = 2.25 m
h = 2.50 m
h = 2.75 m
h = 3.00 m
h = 3.25 m
h = 3.50 m

Sub Total : DIVISION 07 - RETAINING WALL/SLOPE PROTECTION

Total CIVIL WORKS

lm
lm
lm
lm
lm
lm
lm
lm
lm
lm
lm
lm
lm

SELLING PRICE
TOTAL
Qty

Rate

1.00
1.00

Amount

187,761.25
236,427.25

187,761.25
236,427.25
424,188.50
424,188.50

9.00
546.00

77,931.46
504.26

701,383.11
275,327.25
976,710.37

75,738.30
7,573.83
27,487.72

44.32
44.32

335,672.74
1,218,257.90

23,216.51

110.94

2,575,586.72

4,271.21
15,147.66
1.00

123.32
123.32
192,040.08

526,743.72
1,868,073.64
192,040.08
6,716,374.79

25,214.50
3,450.56

15.65
725.35

394,618.78
2,502,858.17

2,342.60
13,679.40

606.03
527.80

1,419,689.82
7,219,955.44

7,370.00
60.00

437.41
221.65

3,223,684.78
13,298.77

3,920.60
392.06
604.68

279.97
725.35
101.74

1,097,636.53
284,380.46
61,521.24

165.90
1.00

101.74
146,360.01

16,878.97
146,360.01
16,380,882.98

11.00
112.07
161.64
73.68
36.40
18.39
22.55
5.50
8.25
11.00
11.00
8.25
2.75

4,223.79
6,335.68
8,447.58
10,559.47
11,991.96
12,920.21
13,840.78
17,927.19
18,852.71
23,182.44
24,180.27
25,542.83
26,905.40

46,461.68
710,062.18
1,365,425.02
777,989.15
436,547.94
237,656.93
312,109.65
98,599.53
155,534.86
255,006.89
265,982.97
210,728.37
73,989.84
4,946,095.00

29,020,063.13
46,759,386.72

MDC BUILDPLUS, INC.

Project Name:
Amaia Scapes Trece Martires
Project Location: Trece Martires, Cavite

Wet Utilities: Detailed Breakdown

Fixed Lump Sum
Item

a.

c.
c.2

c.4

c.5

Description
DIVISION 08 - POTABLE WATER SYSTEM
uPVC Pipes Class 150 (Color Blue)
- 63 mm Pipes (2")
- 90 mm Pipes (3")
- 110 mm Pipes (4")
- 160 mm Pipes (6")

Unit

l.m.
l.m.
l.m.
l.m.

CI Fittings (Including Concrete Thrust Blocks)

For 63 mm Pipes
- Elbow 90 X 63 mm
- Elbow 45 X 63 mm
- Elbow 22.5 X 63 mm
- Elbow 11.25 X 63 mm
- Tee 63 mm
- Tee Reducer 90 x 63 mm
- Tee Reducer 110 x 63 mm
- Cross Tee 63 x 63 mm
- Cross Tee Reducer 90 x 63 mm

pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs

For 90 mm Pipes
- Elbow 90 X 90 mm
- Elbow 45 X 90 mm
- Elbow 22.5 X 90 mm
- Elbow 11.25 X 90 mm
- Tee 90 mm
- Tee Reducer 110 x 90 mm
- Tee Reducer 160 x 90 mm
- Cross Tee 90 x 90 mm
- Reducer 110 x 90 mm

pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs

For 110 mm Pipes

Elbow 90 X 110 mm
Elbow 45 X 110 mm
- Elbow 11.25 X 110 mm
- Tee 110 mm
- Tee Reducer 160 x 110 mm
- Reducer 160 x 110 mm

pcs
pcs
pcs
pcs
pcs
pcs

c.6
-

For 160 mm Pipes

Elbow 45 X 160 mm
Elbow 11.25 X 160 mm

pcs
pcs

Tee 160 mm

pcs

Gate Valve
160 mm
110 mm
90 mm
63 mm

pcs
pcs
pcs
pcs

Air Relief Valve

90 mm

pcs

Fire Hydrants
- 160 mm
- 110 mm
90 mm

pcs
pcs
pcs

d..2
d..3

d..4

e.

Lot Connections
For Single Service
Lot Non-Cross Connections (Single Connections)
20mm tapped to 160mm main
6.50M RROW
20mm tapped to 110mm main
8.00M RROW
6.50M RROW
20mm tapped to 90mm main
12.00M RROW
8.00M RROW
6.50M RROW
20mm tapped to 63mm main
6.50M RROW

ea.
ea.
ea.
ea.
ea.
ea.
ea.

Lot Cross Connections (Single Connections)

20mm tapped to 160mm main
6.50M RROW
20mm tapped to 110mm main
8.00M RROW
6.50M RROW
20mm tapped to 90mm main
12.00M RROW
8.00M RROW
6.50M RROW
20mm tapped to 63mm main
6.50M RROW
For Double Service
Lot Non-cross Connections (Double Connections)
25mm tapped to 160mm main
6.50M RROW
25mm tapped to 110mm main
8.00M RROW
6.50M RROW
25mm tapped to 90mm main
12.00M RROW
8.00M RROW
6.50M RROW
25mm tapped to 63mm main
6.50M RROW
Lot Cross Connections (Double Connections)
25mm tapped to 160mm main
6.50M RROW
25mm tapped to 110mm main
8.00M RROW
6.50M RROW
25mm tapped to 90mm main
8.00M RROW
6.50M RROW
25mm tapped to 63mm main
6.50M RROW
f.

ea.
ea.
ea.
ea.
ea.
ea.
ea.

ea.
ea.
ea.
ea.
ea.
ea.
ea.

ea.
ea.
ea.
ea.
ea.
ea.

Irrigation (150mm )
Lot Non-cross Connections

ea.

g.

Lot Connection Marker

ea.

Testing & Commissioning

lot

Sub Total : DIVISION 08 - POTABLE WATER SYSTEM

DIVISION 09 - DRAINAGE SYSTEM
Drainage Crossing 300mm

l.m.

a.1

REINFORCED CONCRETE PIPES (Class II Wall B) (Single Conduit)

- 300 mm Pipes
- d = 1.00 m
- d = 1.25 m
- d = 1.50 m
- d = 1.75 m
- d = 2.00 m
- 375 mm Pipes
- d = 1.25 m
- d = 1.50 m
- d = 1.75 m
- 450 mm Pipes
- d = 1.25 m
- d = 1.50 m
- 525 mm Pipes
- d = 1.50 m
- d = 1.75 m
- d = 2.75 m
- 600 mm Pipes
- d = 1.50 m
- d = 1.75 m
- 750 mm Pipes
- d = 1.75 m
- d = 4.00 m
- 900 mm Pipes
- d = 1.75 m
- 1050 mm Pipes
- d = 2.00 m

l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.

b.A
b.4

b.6

b.8

c.

DRAINAGE STRUCTURES (1 Conduit)

Terrain Inlet Manhole
- TIM 300 mm
- d = 1.25 m
- d = 1.50 m
- d = 2.25 m
- d = 2.50 m
- TIM 375 mm
- d = 1.50 m
- d = 1.75 m
- d = 2.00 m
- d = 2.25 m
- TIM 450 mm
- d = 1.50 m
- d = 1.75 m
- TIM 525 mm
- d = 1.75 m
- d = 2.00 m
- TIM 600 mm
- d = 1.75 m
- d = 2.00 m
- TIM 750 mm
- d = 1.75 m
- d = 2.00 m
- TIM 900 mm
- d = 2.00 m

ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.

- TIM 1050 mm
- d = 2.25 m

ea.

Terrain Inlet Box

- TIB 300 mm
- d = 1.50 m

ea.

Area Drain
- AD 300 mm
- d = 1.25 m

ea.

Drainage Outfall
- 750 mm (4.25m)
- 900 mm (2.00m)
- 1050 mm (2.25m)

ea.
ea.
ea.

Collector Pipe
200mm PVC Pipe
100mm End Plug

l.m.
ea.

Anaerobic Trench
750mm
900mm

ea
ea

1050mm

ea

c.
c.1
c.2
c.2

Lot Connections (150 mm PVC)

Stub Out Connected to Manhole
Stub Out Connected to Boxes
Stub Out Connected to PVC Collector Pipe

ea.
ea.
ea.

d.
d.1

Lot Connection Marker

L = 4.0 m

ea.

e.

Testing & Commissioning

lot

Sub Total : DIVISION 09 DRAINAGE SYSTEM

Total WET UTILITIES

SELLING PRICE
TOTAL
Rate

Qty

1,328.00
1,839.00
509.00
298.00

11.00
6.00
7.00
41.00
11.00
11.00
2.00
1.00
1.00

2.00
4.00
16.00
81.00
8.00
5.00
1.00
2.00
4.00

1.00
2.00
24.00
2.00
4.00
2.00

4.00
9.00

444.53
561.15
696.10
1,160.40
976.44
863.66
863.66
863.66
1,119.46
1,247.82
1,653.98
1,451.36
1,487.12
1,181.81
1,067.20
1,067.20
1,067.20
1,451.36
1,856.60
2,691.84
1,819.01
1,400.02
1,730.08
1,559.55
1,559.55
1,966.62
3,059.50
2,035.39
2,284.77
2,284.77

Amount

590,335.28
1,031,947.25
354,315.93
345,798.88
10,740.79
5,181.98
6,045.65
35,410.22
12,314.09
13,726.02
3,307.96
1,451.36
1,487.12
2,363.62
4,268.81
17,075.24
86,443.41
11,610.87
9,283.01
2,691.84
3,638.02
5,600.06
1,730.08
3,119.09
37,429.10
3,933.25
12,237.99
4,070.77
9,139.07
20,562.90

1.00

4.00
6.00
20.00
13.00

1.00

1.00
2.00
4.00

2.00
2.00
7.00
1.00
2.00
22.00
26.00

3,072.33
9,761.60
6,471.06
5,712.83
3,915.83
17,419.97
32,703.89
31,856.50
27,525.39
2,153.66
2,047.31
2,047.31
1,892.36
1,892.36
1,892.36
1,802.51

3,072.33
39,046.41
38,826.37
114,256.68
50,905.74
17,419.97
32,703.89
63,713.00
110,101.56
4,307.32
4,094.61
14,331.14
1,892.36
3,784.72
41,631.90
46,865.23

1.00
3.00
1.00
1.00
4.00
17.00
10.00

1.00
6.00
8.00
4.00
11.00
54.00
54.00

3.00
6.00
4.00
12.00
51.00
26.00

10.00
579.00
1.00

700.00

2,871.54
3,031.99
2,864.21
4,090.94
3,163.97
2,557.99
2,450.72
3,031.99
3,082.42
3,082.42
2,927.47
2,927.47
2,927.47
2,679.93
4,169.79
4,369.66
3,971.75
4,502.83
3,855.32
3,753.55
2,738.41
504.26
217,542.96
1,021.18

2,871.54
9,095.98
2,864.21
4,090.94
12,655.89
43,485.75
24,507.15
3,031.99
18,494.51
24,659.35
11,709.89
32,202.19
158,083.50
144,715.97
12,509.37
26,217.98
15,887.02
54,034.00
196,621.07
97,592.19
27,384.11
291,967.91
217,542.96
4,666,438.36

714,824.00

1,269.00
280.00
54.00
36.00
14.00
312.00
28.00
58.00
207.00
127.00
155.00
39.00
27.00
73.00
78.00
168.00
7.00
36.00
8.00

760.79
846.98
932.24
1,017.51
1,102.78
1,039.43
1,134.78
1,231.05
1,280.38
1,387.65
1,604.56
1,782.43
2,192.26
1,894.06
2,022.41
3,059.37
4,405.29
3,673.86
4,417.71

965,448.08
237,153.68
50,341.15
36,630.35
15,438.86
324,302.61
31,773.92
71,400.97
265,038.07
176,231.24
248,707.24
69,514.77
59,190.96
138,266.04
157,748.21
513,973.99
30,837.04
132,259.07
35,341.64

59.00
9.00
1.00
1.00
18.00
3.00
2.00
1.00
11.00
7.00
7.00
4.00
4.00
4.00
1.00
7.00
3.00

2.00

115.00

5.00

1.00
1.00
1.00

2,160.64
265.00

1.00
1.00

17,071.57
18,602.70
24,635.51
26,817.59
18,602.70
20,784.78
22,462.60
24,635.51
18,602.70
20,784.78
20,784.78
22,462.60
20,784.78
22,462.60
22,609.29
24,323.78
26,139.13
31,621.83
7,618.74
19,032.70
18,244.04
19,769.80
21,388.60
816.91
590.95
287,212.52
407,330.32

1,007,222.83
167,424.28
24,635.51
26,817.59
334,848.55
62,354.33
44,925.19
24,635.51
204,629.67
145,493.45
145,493.45
89,850.39
83,139.11
89,850.39
22,609.29
170,266.48
78,417.38
63,243.67
876,155.52
95,163.48
18,244.04
19,769.80
21,388.60
1,765,037.70
156,600.55
287,212.52
407,330.32

1.00

166.00
177.00
236.00

579.00
1.00

458,133.30
622.94
622.94
1,617.07
504.26
596,118.04

458,133.30
103,407.75
110,260.07
381,628.18
291,967.91
596,118.04
12,648,696.73
17,315,135.09

Summary of Proposal
Part 1.0 Project
Details

Project Name:

AMAIA SCAPES TRECE MARTIRES

Project Location:

TRECE MARTIRES, CAVITE

Co

Part 2.0 Project Cost

Description

Preliminaries
Division 1 ENABLING WORKS

424,188.50

Fixed Lump Sum

CIVIL WORKS
Division 2
Division 3
Division 5
Division 7

SURVEY WORKS
EARTHWORKS
ROAD RIGHT OF WAY
RETAINING WALL/SLOPE PROTECTION

976,710.37
6,716,374.79
16,380,882.98
4,946,095.00

WET UTILITIES
Division 8 POTABLE WATER SYSTEM
Division 9 DRAINAGE SYSTEM

4,666,438.36
12,648,696.73

Overall Total
Qualifications
1
Exculsions

a
b
c

Deepwell
Water Tank
Tree Ball-out

RTIRES

SBU:

GDA (m2)

AMAIA

75,738.30

Cost inclusive of VAT

Amount

Benchmark
PhP/m2

PhP/m2

424,188.50

5.60

29,020,063.13

383.16
12.90
88.68
216.28
65.31

17,315,135.09

228.62
61.61
167.01

46,759,386.72

Date:

617.38

1/8/2014