Qty Take Off Boq2

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:
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
- 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 11.25 X 90 mm
- Tee 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
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
8.00M RROW
6.50M RROW
12.00M RROW
8.00M RROW
6.50M RROW
6.50M RROW
ea.
ea.
ea.
ea.
ea.
ea.
ea.
Lot Cross Connections (Single Connections)

6.50M RROW
8.00M RROW
6.50M RROW
12.00M RROW
8.00M RROW
6.50M RROW
6.50M RROW
For Double Service
Lot Non-cross Connections (Double Connections)
6.50M RROW
8.00M RROW
6.50M RROW
12.00M RROW
8.00M RROW
6.50M RROW
6.50M RROW
Lot Cross Connections (Double Connections)
6.50M RROW
8.00M RROW
6.50M RROW
8.00M RROW
6.50M RROW
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

L = 4.0 m
ea.
e.
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:

Fixed Lump Sum
Item
Description
Unit

a.
b.
Community Taxes
lot
lot

a.
b.
Line & Grade

Lot Monumenting
mos
lots
NOTE!!

a.
Clearing & Grubbing
b.
Soil Stripping
c.
Cut
d.
Engineered Fill
- Borrowed Fill
e.
Hauling & Disposals
- Excess Cut
f.
Material Testing
m2
m3
m3
m3
m3
m3
lot
a.
c.
e.
2
4
g.
3
4
h.
j.

Base Coarse
- 3000 Psi (thk = 175 mm)
- 3000 Psi (thk = 150 mm)
Curb & Gutter
- Barrier
Concrete Sidewalk
- Base Coarse
m2
m3
m2
m2
l.m.
l.m.
m2
m3
m3
k.
m.

Material Testing
m3
lot

c.

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
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:

Fixed Lump Sum
Item
a.
c.
c.2
c.4
c.5
c.6
Description
Unit

- 63 mm Pipes (2")
- 90 mm Pipes (3")
- 110 mm Pipes (4")
- 160 mm Pipes (6")
l.m.
l.m.
l.m.
l.m.

For 63 mm Pipes
- Elbow 90 X 63 mm
- Elbow 45 X 63 mm
- Elbow 11.25 X 63 mm
- Tee 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 11.25 X 90 mm
- Tee 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
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
6.50M RROW
8.00M RROW
6.50M RROW
12.00M RROW
8.00M RROW
6.50M RROW
6.50M RROW
ea.
ea.
ea.
ea.
ea.
ea.
ea.

6.50M RROW
8.00M RROW
6.50M RROW
12.00M RROW
8.00M RROW
6.50M RROW
6.50M RROW
For Double Service
6.50M RROW
8.00M RROW
6.50M RROW
12.00M RROW
8.00M RROW
6.50M RROW
6.50M RROW
6.50M RROW
8.00M RROW
6.50M RROW
8.00M RROW
6.50M RROW
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 )
ea.
g.
ea.
lot

l.m.
a.1

- 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.

- 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

ea.
ea.
ea.
d.
d.1

L = 4.0 m
ea.
e.
lot

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:
Project Location:
Co

Description
Preliminaries
649,240.17
Fixed Lump Sum

CIVIL WORKS
Division 2
Division 3
Division 5
Division 7
SURVEY WORKS
EARTHWORKS
ROAD RIGHT OF WAY
1,494,900.52
10,279,723.14
25,870,747.63
7,120,534.82
WET UTILITIES
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

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:

Fixed Lump Sum
Item
Description
Unit

a.
b.
Community Taxes
lot
lot

a.
b.
Line & Grade

Lot Monumenting
mos
lots

a.
Clearing & Grubbing
b.
Soil Stripping
c.
Cut
d.
Engineered Fill
- Borrowed Fill
e.
Hauling & Disposals
- Excess Cut
f.
Material Testing
m3
m3
m3
m3
m3
lot
a.
c.
e.
2
4
g.
3
4
h.
j.

Base Coarse
- 3000 Psi (thk = 175 mm)
- 3000 Psi (thk = 150 mm)
Curb & Gutter
- Barrier
Concrete Sidewalk
- Base Coarse
m2
m3
m2
m2
l.m.
l.m.
m2
m3
m3
k.
m.

Material Testing
m3
lot

c.

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
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:

Fixed Lump Sum
Item
a.
c.
c.2
c.4
c.5
Description
- 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.

For 63 mm Pipes
- Elbow 90 X 63 mm
- Elbow 45 X 63 mm
- Elbow 11.25 X 63 mm
- Tee 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 11.25 X 90 mm
- Tee 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
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
6.50M RROW
8.00M RROW
6.50M RROW
12.00M RROW
8.00M RROW
6.50M RROW
6.50M RROW
ea.
ea.
ea.
ea.
ea.
ea.
ea.

6.50M RROW
8.00M RROW
6.50M RROW
12.00M RROW
8.00M RROW
6.50M RROW
6.50M RROW
For Double Service
6.50M RROW
8.00M RROW
6.50M RROW
12.00M RROW
8.00M RROW
6.50M RROW
6.50M RROW
6.50M RROW
8.00M RROW
6.50M RROW
8.00M RROW
6.50M RROW
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 )
ea.
g.
ea.
lot

l.m.
a.1

- 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.

- 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

ea.
ea.
ea.
d.
d.1

L = 4.0 m
ea.
e.
lot

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:
Project Location:
Co

Description
Preliminaries
424,188.50
Fixed Lump Sum

CIVIL WORKS
Division 2
Division 3
Division 5
Division 7
SURVEY WORKS
EARTHWORKS
ROAD RIGHT OF WAY
976,710.37
6,716,374.79
16,380,882.98
4,946,095.00
WET UTILITIES
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

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

Qty Take Off Boq2

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Qty Take Off Boq2

Diunggah oleh

Hak Cipta:

Format Tersedia

MDC BUILDPLUS, INC.

Civil Works: Detailed Breakdown

DIVISION 01 - ENABLING WORKS

Sub Total : DIVISION 01 - ENABLING WORKS

Line & Grade

Sub Total : DIVISION 02 - SURVEY WORKS

Sub Total : DIVISION 03 - EARTHWORKS FOR BLOCK DEVELOPMENT

DIVISION 05 - ROAD RIGHT OF WAY

Filling / Levelling of Planting Strip

Sub Total : DIVISION 05 - ROAD RIGHT OF WAY

RC Hybrid Retaining Wall

Sub Total : DIVISION 07 - RETAINING WALL/SLOPE PROTECTION

Total CIVIL WORKS

MDC BUILDPLUS, INC.

Wet Utilities: Detailed Breakdown

CI Fittings (Including Concrete Thrust Blocks)

For 110 mm Pipes

For 160 mm Pipes

Air Relief Valve

Lot Cross Connections (Single Connections)

Lot Connection Marker

Testing & Commissioning

Sub Total : DIVISION 08 - POTABLE WATER SYSTEM

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

DRAINAGE STRUCTURES (1 Conduit)

Terrain Inlet Box

Lot Connections (150 mm PVC)

Lot Connection Marker

Testing & Commissioning

Sub Total : DIVISION 09 DRAINAGE SYSTEM

AMAIA SCAPES TRECE

TRECE MARTIRES, CAV

Part 2.0 Project Cost

Fixed Lump Sum

AMAIA SCAPES TRECE MARTIRES

TRECE MARTIRES, CAVITE

Cost inclusive of VAT

MDC BUILDPLUS, INC.

Civil Works: Detailed Breakdown

DIVISION 01 - ENABLING WORKS

Sub Total : DIVISION 01 - ENABLING WORKS

Line & Grade

Sub Total : DIVISION 02 - SURVEY WORKS

DIVISION 03 - EARTHWORKS FOR BLOCK DEVELOPMENT

Sub Total : DIVISION 03 - EARTHWORKS FOR BLOCK DEVELOPMENT

DIVISION 05 - ROAD RIGHT OF WAY

Filling / Levelling of Planting Strip

Sub Total : DIVISION 05 - ROAD RIGHT OF WAY

RC Hybrid Retaining Wall

Sub Total : DIVISION 07 - RETAINING WALL/SLOPE PROTECTION

Total CIVIL WORKS

MDC BUILDPLUS, INC.

Wet Utilities: Detailed Breakdown

DIVISION 08 - POTABLE WATER SYSTEM

CI Fittings (Including Concrete Thrust Blocks)

For 110 mm Pipes

For 160 mm Pipes

Air Relief Valve

Lot Cross Connections (Single Connections)

Lot Connection Marker

Testing & Commissioning

Sub Total : DIVISION 08 - POTABLE WATER SYSTEM

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

DRAINAGE STRUCTURES (1 Conduit)