RICHFIELD PROPERTIES INC.

BELLAZONA PHASE IV
Molino III , Bacoor Cavite

PROJECT : LAND DEVELOPMENT (PACKAGE 2)

SUBJECT : PROJECT COST SUMMARY
DATE : November 12, 2005

ITEM DESCRIPTION AMOUNT

1.0 EARTHWORKS Php #REF!

2.0 ROAD PREPARATION AND CONCRETING Php 23,184.00

3.0 DRAINAGE SYSTEMS Php #REF!

4.0 WATER DISTRIBUTION SYSTEMS Php #REF!

DIRECT COST Php #REF!

MARK UP / CONTINGENCIES 10% Php #REF!

PROJECT COST Php #REF!

TOTAL AREA FOR DEVELOPMENT (excluding creek area) sq.m. #REF!

COST PER SQ.M. DIRECT COST Php #REF!

COST PER SQ.M. PROJECT COST Php #REF!

Prepared by :

Engr. Dennis C. Dizon

Engr. Marlon Q. Melorin

Noted by :

Engr. Eugene Pamonag

Approved by :

JCW

Arch. Shigeru Nozawa

13151062.xlsSUMMARY 01/19/2009
NOTE : Lined canal at Ridge Parks ( Excluded Area ) not yet included.

13151062.xlsSUMMARY 01/19/2009
 MASAITO DEVELOPMENT CORPORATION
VP4 LAND DEVELOPMENT
PASONG BUWAYA IMUS, CAVITE

BILL OF MATERIALS BID FORM FOR BILL OF MATERIALS

PROJECT : 3 BARREELL RCP BRIDGE MAIN ROAD 10 M WIDE
DATE : Jan. 17, 2009
MATERIALS LABOR
Item Description Unit Qty. Unit Materials Unit Labor/Equip.
Cost Cost Cost Cost

1 EARTHWORKS
1A. Clearing & Grubbing
A1 Clearing and grubbing sq.m. 200.00 50.0 10,000.00
sub - total - 10,000.00

1B Site grading ( CUT & FILL )

B4 Excavation of foundation cu.m 200.00 150.0 30,000.00
B5 Fill of Brigde Aproaches cu.m 300.00 - 40.0 12,000.00
B6 Loading of unsuitable materials cu.m 200.00 20.0 4,000.00
B7 Hauling of Excess Materials 200.00 20.0 4,000.00
B8 Additonal Backfill Material 300.00 - -
B9 Compaction 200.00 20.0 4,000.00
B10 Watering 200.00 8.0 1,600.00
sub - total - 55,600.00

TOTAL MATERIALS & LABOR - 65,600.00

GRAND TOTAL EARTHWORKS - 65,600.00
ROAD PREPARATION & CONCRETING ###
2 2A. Sub grade preparation
A1 roads sq.m. 120.00
lastillas cu.m. 24.00 200.00 4,800.00
Spreading sq,m 120.00 5.0 600.00
Compaction sq.m. 120.00 7.0 840.00
Watering sq.m. 120.00 2.0 240.00
A2 curbs & gutter sq.m. 18.00 -
lastillas sq.m. 3.60 200.00 720.00 -
Spreading sq.m. 18.00 5.0 90.00
Compaction sq.m. 18.00 7.0 126.00
Watering sq.m. 18.00 2.0 36.00
A3 sidewalk sq.m. 40.00 -
lastillas cu.m. 8.00 200.00 1,600.00 -
Spreading sq.m. 40.00 5.0 200.00
Compaction sq.m. 40.00 7.0 280.00
Watering sq.m. 40.00 2.0 80.00
sub - total 7,120.00 2,492.00

13151062.xlsProject estimate
 -
2B. Base preparation -
B1 roads 120.00 -
Base coarse cu.m. 12.00 750.00 9,000.00 -
Spreading sq.m. 120.00 5.0 600.00
Compaction sq.m. 120.00 7.0 840.00
Watering sq.m. 120.00 2.0 240.00
B2 curbs & gutter sq.m. 18.00 -
Base coarse sq.m. 1.80 750.00 1,350.00 -
Spreading cu.m. 18.00 5.0 90.00
Compaction sq.m. 18.00 7.0 126.00
Watering sq.m. 18.00 2.0 36.00
B3 sidewalk sq.m. 40.00 -
Base coarse sq.m. 2.00 750.00 1,500.00 -
Spreading cu.m. 40.00 5.0 200.00
Compaction sq.m. 40.00 7.0 280.00
Watering sq.m. 40.00 2.0 80.00
sub - total 11,850.00 2,492.00
-
2C Road concreting sq.m. 120.00 80.0 9,600.00
RMC G1,3000 psi,28 days sq.m. 18.00 3,340.00 60,120.00
DSB 12mm x 6m cu.m 20.00 148.00 2,960.00 -
CWN - 2" kgs. 5.00 50.00 250.00
Epocure drum, 1.00 6,500.00 6,500.00
Asphalt bags 2.00 1,000.00 2,000.00
sub - total 71,830.00 9,600.00

2D Curb & Gutter lm 40.00 90.0 3,600.00

RMC, 3/4 ,3000 psi,28days cu.m 2.80 3,340.00 9,352.00
Epocure drum 0.20 6,500.00 1,300.00
Asphalt bags 1.00 1,000.00 1,000.00
sub - total 11,652.00 3,600.00
2E Sidewalk sq.m. 40.00 90.0 3,600.00
RMC, 3/4 , 3000 psi,28days cu.m 3.000 3,340.00 10,020.00
CWN - 2" kgs 2.00 50.00 100.00
Epocure drums 1.00 6,500.00 6,500.00
Asphalt bags 1.00 1,000.00 1,000.00
sub - total 17,620.00 3,600.00

13151062.xlsProject estimate
 2F Formworks l.m. 140.00 10.0 1,400.00
C-Purlins 150mm x 50mm x 2mm x 6m pcs 6.00 1,100.00 6,600.00
C-Purlins 75mm x 50mm x 2mm x 6m pcs 6.00 880.00 5,280.00
C-Purlins 250mm x 50mm x 2mm x 6m pcs 6.00 1,990.00 11,940.00
Plywood 4' x 8' x 1/4 thk. Ordinary pcs 350.00 -
DSB 12mm x 6m ( dowels=.40mlength ) pcs 5.00 148.00 740.00
G.I. Tie Wire, #18 kgs 1.00 50.00 50.00
sub - total 24,610.00 1,400.00

TOTAL MATERIALS & LABOR 144,682.00 23,184.00

GRAND TOTAL ROAD CONSTRUCTIONS 167,866.00
RCP ###
3 3A 3 BARRELL PIPE CULVERT
A2 RCP 1500mm dia. , Class III pcs. 33.00 7,500.00 1,500.0 49,500.00
A3 RCP 300mm dia, Class 1V - -
A4 Portland Cement bags 80.00 182.00 14,560.00
Sand cu.m. 16.00 600.00 9,600.00
A10 Sand bedding cu.m 90.00 600.00 54,000.00
A12 Backfilling cu.m 100.00 200 20,000.00 40.00 4,000.00
A15 Compaction sq.m 200.00 5.00 1,000.00
A16 Watering sq.m 200.00 2.00 400.00
sub - total 98,160.00 54,900.00
3B REINFORCE CONCRETE
B1 RETAINING WALL & FOOTING cu.m 12.27 750.0 9,202.50
Cement bags 110.43 205.00 22,638.15
Sand cu.m 6.14 700.00 4,294.50
Gravel 3/4" cu.m 12.27 800.00 9,816.00
RSB 12MMX20 pcs 200.00 148.00 29,600.00 60.0 12,000.00
tie wire kgs 10.00 50.00 500.00 50.0 500.00
B2 Column2 & FOOTING cu.m 6.85 - 750.0 5,133.75
Cement bags 68.50 205.00 14,042.50
Sand cu.m 2.80 700.00 1,960.00
Gravel 3/4" cu.m 6.85 800.00 5,480.00
Dsb 10mm x 6m PCS 15.00 108.00 1,620.00 50.0 750.00
Dsb 12mm x 6m pcs 56.00 148.00 8,288.00 60.0 3,360.00
No. 18 G.I. Tie wire kgs 5.00 50.00 250.00 50.0 250.00
B3 COLUMN 1 & FOOTING CU.M 7.30 - 750.0 5,475.00
Cement bags 73.00 205.00 14,965.00
Sand cu.m 2.80 700.00 1,960.00
Gravel 3/4" cu.m 7.30 800.00 5,840.00
RSB 12MM X 20 PCS 88.00 148.00 13,024.00 60.0
RSB 10 MM x 20 PCS 46.00 108.00 4,968.00 50.0
TIE WIRE KGS 10.00 50.00 500.00 50.0

13151062.xlsProject estimate
 B4 BEAM cu.m 1.11 - 750.0 832.50
Cement bags 9.99 205.00 2,047.95
Sand cu.m 0.56 700.00 388.50
Gravel 3/4" cu.m 1.11 800.00 888.00
RSB 10 MM x 20 PCS 30.00 108.00 3,240.00 50.0 1,500.00
RSB 12.MM PCS 30.00 148.00 4,440.00 60.0 1,800.00
TIE WIRE KGS 10.00 50.00 500.00 50.0 500.00
B5 Formworks sq.m. 93.53 200.0 18,706.00
Plywood 1/2" x 4' x 8' pcs 30.00 750.00 22,500.00
Coco lumber 2" x 4" x 8' bd.ft. 1,000.00 12.00 12,000.00
Cwn 3" kgs 20.00 50.00 1,000.00
sub - total 186,750.60 60,009.75
TOTAL MATERIAL AND LABOR Sub-total 284,910.60 114,909.75
B6 RIPRAP
sets 100.00 300.0 30,000.00
Escombro cu.m 100.00 750.00 75,000.00
Cement bags 350.00 205.00 71,750.00
Sand cu.m 39.00 700.00 27,300.00
Sub-total 174,050.00 30,000.00
SUB TOTAL
TOTAL MATERIAL AND LABOR 174,050.00 30,000.00
###
TOTAL MATERIALS COST 603,642.60
TOTAL LABOR /EQUIPMENT COST 118,784.00
DIRECT COST 722,426.60
MARK UP & CONTINGENCIES 12% 86,691.19
PROJECT COST 809,117.79

SUBMITTED BY; J. S. GALAN BUILDERS AND TRADING

13151062.xlsProject estimate
MASAITO DEVELOPMENT CORPORATION
COMPUTATION SHEETS

PROJECT : BELLAZONA PHASE IV

SUB PROJECT : ROAD CONCRETING
LOCATION : MOLINO III , BACOOR CAVITE
DATE : NOV. 02, 2005

DATA MATERIAL REQUIREMENTS

ROAD ROW WIDTH LENGTH AREA RMC,G1 12mm dia. 12mm dia. 12mm dia. 12mm dia. DSB cwn 2" basecourse
0.15 spaced @ 0.80m spaced @ 0.45m 3pcs/dowel 0.10+30%
NAME 2500psi #of pcs 0.60m #of pcs 0.75m 12mmx6m .10m thk.
m m m sq.m. cu.m. pcs kgs cu.m.
RL1 15.00 9.00 224.32 2,018.88 317.97 844.20 84.42 583.49 72.94 157.36 10.60 262.45

224.32 2,018.88
TOTAL MATERIALS REQUIREMENTS 317.97 157.36 10.60 262.45
MATERIALS UNIT COST 1,820.00 80.00 24.00 420.00
TOTAL MATERIALS COST 578,711.95 12,588.49 254.44 110,230.85
TOTAL LABOR COST 2,018.88

DIRECT COST

PREPARED BY : Engr. Dennis C. Dizon NOTED BY : Ed Santos

13151062.xlsroad conc_ Page 7 of 41 01/19/2009

 Lastillas Epocure Asphalt Labor Cost
.20m+15% 200m2/drum 100Lm/bag 26.00
.20m thk P26 per
cu.m. drum bag sq.m.
464.34 10.09 6.82 52,490.88

464.34 10.09 6.82

380.00 1,780.00 850.00
176,450.11 17,968.03 5,796.66
52,490.88

954,491.41

13151062.xlsroad conc_ Page 8 of 41 01/19/2009

MASAITO DEVELOPMENT CORPORATION
COMPUTATION SHEETS

PROJECT : BELLAZONA PHASE IV

SUB PROJECT : CURBS & GUTTER CONSTRUCTION
LOCATION : MOLINO III , BACOOR CAVITE
DATE : November 2, 2005

MATERIAL REQUIREMENTS
ROAD PAVEMENT LENGTH TOTAL AREA OF BASE AREA RMC,2500psi basecourse Lastillas Epocure Asphalt
WIDTH 0.45+.15=0.6 of X SEC 3/4 G 0.125 0.20 200.00 100.00
NAME m lm lm 0.6 cu.m. cu.m. cu.m. drum bag
RL1 9.00 224.32 475.64 285.38 0.07 34.96 41.02 68.49 1.07 4.76

224.32 475.64 285.38

TOTAL MATERIALS REQUIREMENTS 34.96 41.02 68.49 1.07 4.76

MATERIALS UNIT COST 1,980.00 420.00 380.00 1,780.00 850.00
TOTAL MATERIALS COST 69,219.89 17,230.06 26,027.02 1,904.94 4,042.94
TOTAL LABOR COST

TOTAL PROJECT COST

PREPARED BY : Dennis C. Dizon

13151062.xlscurb_gut Page 9 of 41 01/19/2009

Labor Cost
P 24/lm
l.m.
11,415.36

11,415.36

129,840.21

13151062.xlscurb_gut Page 10 of 41 01/19/2009

MASAITO DEVELOPMENT CORPORATION
COMPUTATION SHEETS

PROJECT : BELLAZONA PHASE IV

SUB PROJECT : SIDEWALK CONCRETING
LOCATION : MOLINO III , BACOOR CAVITE
DATE : NOV. 03, 2005

MATERIAL REQUIREMENTS
ROAD ROW PAVEMENT TOTAL WIDTH AREA RMC, cwn 2" basecourse Lastillas Epocure Asphalt Labor Cost
NAME WIDTH LENGTH LENGTH 0.075 4pcs/lm 0.05+30% .10m+20% 200m2/ 100 lm/bag 26.00
drum
m m lm m m sq.m. cu.m. kgs cu.m. cu.m. drum bag sq.m.
RL1 15.00 9.00 224.32 475.64 1.20 570.77 44.95 4.71 37.10 68.49 2.85 1.28 14,839.97

475.64 570.77
TOTAL MATERIALS REQUIREMENTS 44.95 4.71 37.10 68.49 2.85 1.28
MATERIALS UNIT COST 1,780.00 24.00 420.00 380.00 1,780.00 650.00
TOTAL MATERIALS COST 80,007.40 113.02 15,581.97 26,027.02 5,079.84 832.24
TOTAL LABOR COST 14,839.97

DIRECT COST 142,481.46

PREPARED BY : Dennis C. Dizon

13151062.xlsSidewalk Page 11 of 41 01/19/2009

 MASAITO DEVELOPMENT CORPORATION
COMPUTATION SHEETS

PROJECT : BELLAZONA PHASE IV

SUB PROJECT : GENERAL SITE GRADING ( CUT & FILL )
LOCATION : MOLINO III , BACOOR CAVITE
DATE : October 28, 2005

Description Unit Qty. Unit Materials Unit Labor

cost cost cost cost

SITE GRADING (CUT & FILL)

a. Stripping of Top Soil (4" ave. thk., area = 42,429.86 sq.m.) cu.m 4,242.99 50.00 212,149.30
b. Excavation/cut of roadways and alleys cu.m 1,817.81 50.00 90,890.34
c. Fill of roadways and alleys cu.m 8,473.18 60.00 508,390.92
d. Excavation/cut of Blocks/open space & easement cu.m 3,073.12 50.00 153,656.02
e. Fill of Blocks/open space and easement cu.m 42,182.60 60.00 2,530,955.87
f. Lastillas cu.m 50,007.84 160.00 8,001,254.18

TOTAL 8,001,254.18 3,283,893.15

11,285,147.33

Prepared by :
Marlon Q. Melorin

13151062.xlssite grading Page 12 of 41 01/19/2009

 RICHFIELD PROPERTIES, INC.
DATA SHEETS

PROJECT : BELLAZONA PHASE IV

SUB PROJECT : EARTHWORKS ( CUT & FILL ROADS )
LOCATION : MOLINO III , BACOOR CAVITE
DATE : 10/28/2005

ELEVATIONS
ROAD STATION DESIGN NGL FILL CUT LENGTH, meter AREA ROW VOLUME
NAME ROAD + - L x L-x FILL CUT FILL CUT
m m m m (total) (cut) (fill) sq.m. sq.m. m cu.m. cu.m.
RL 1 0+ 11.00 21.400 20.920 0.23 -
9.00 - 9.00 4.86 - 15.00 72.90 -
0+ 20.00 21.340 20.240 0.85 -
20.00 - 20.00 28.70 - 15.00 430.50 -
0+ 40.00 21.100 18.830 2.02 -
20.00 - 20.00 27.30 - 15.00 409.50 -
0+ 60.00 21.060 20.100 0.71 -
20.00 4.22 15.78 5.60 0.40 15.00 84.02 6.02
0+ 80.00 21.000 20.940 - (0.19)
20.00 20.00 - - 3.40 15.00 - 51.00
0+ 100.00 21.040 20.940 - (0.15)
20.00 20.00 - - 4.50 15.00 - 67.50
0+ 120.00 21.500 21.550 - (0.30)
20.00 20.00 - - 5.80 15.00 - 87.00
0+ 140.00 21.970 22.000 - (0.28)
20.00 11.91 8.09 0.77 1.67 15.00 11.52 25.02
0+ 160.00 22.440 22.000 0.19 -
20.00 - 20.00 2.60 - 15.00 39.00 -
0+ 180.00 22.910 22.590 0.07 -
20.00 18.51 1.49 0.05 8.05 15.00 0.78 120.78
0+ 200.00 23.380 24.000 - (0.87)
20.00 20.00 - - 9.60 15.00 - 144.00
0+ 220.00 23.500 23.340 - (0.09)
15.00 15.00 - - 4.50 15.00 - 67.50
0+ 235.00 23.550 23.810 - (0.51)

TOTAL VOLUME 1,048.22 568.82

COMPACTED VOLUME 1.20% 1,257.86
VARIANCE ( + FILL , - CUT ) 689.04

13151062.xlscut_fill road Page 13 of 41 01/19/2009

RICHFIELD PROPERTIES, INC.
DATA SHEETS

PROJECT : BELLAZONA PHASE IV

SUB PROJECT : EARTHWORKS ( CUT & FILL ROADS )
LOCATION : MOLINO III , BACOOR CAVITE
DATE : 10/28/2005

ELEVATIONS
STATION DESIGN DESIGN NGL FILL CUT LENGTH, meter AREA LOT DEPTH VOLUME
BLOCK LOT ROAD BLOCK + - L x L-x FILL CUT L AVE. FILL CUT
m m m m m (total) (cut) (fill) sq.m. sq.m. m m cu.m. cu.m.
2 1 0+ 60.69 43.460 43.560 42.627 0.93 - 23.37
14.34 - 14.34 15.35 - 22.19 340.56 -
1-2 0+ 75.03 42.740 42.840 41.632 1.21 - 21.00
19.96 - 19.96 20.74 - 19.51 404.61 -
2-3 0+ 94.99 42.380 42.480 41.610 0.87 - 18.02
13.00 - 13.00 16.61 - 18.30 303.92 -
3-4 0+ 107.99 42.280 42.380 40.695 1.69 - 18.58
21.16 - 21.16 29.85 - 18.00 537.08 -
4-5 0+ 129.15 42.130 42.230 41.094 1.14 - 17.41
13.00 6.53 6.47 3.68 3.74 17.44 64.09 65.22
5-6 0+ 142.15 42.040 42.140 43.286 - (1.15) 17.46
15.03 6.96 8.07 5.37 3.99 15.46 82.98 61.61
6 0+ 157.18 41.930 42.030 40.700 1.33 - 13.45

7 0+ 21.09 41.790 41.890 42.330 - (0.44) 17.89

10.06 4.78 5.28 1.28 1.05 17.87 22.93 18.79
7-8 0+ 31.15 41.740 41.840 41.354 0.49 - 17.85
13.85 - 13.85 6.74 - 20.40 137.60 -
8 0+ 45.00 41.680 41.780 41.292 0.49 - 22.95

3 1 0+ 7.90 41.860 41.960 40.290 1.67 - 18.65

15.00 - 15.00 21.96 - 18.73 411.20 -
1-3 0+ 22.90 41.790 41.890 40.632 1.26 - 18.80
22.10 - 22.10 22.52 - 19.42 437.22 -
3 0+ 45.00 41.680 41.780 41.000 0.78 - 20.03

2 0+ 6.11 41.560 41.660 40.118 1.54 - 18.66

15.00 - 15.00 19.07 - 18.62 354.99 -
2-4 0+ 21.11 41.480 41.580 40.580 1.00 - 18.58
13.58 - 13.58 10.32 - 18.55 191.45 -
4-CP 0+ 34.69 41.420 41.520 41.000 0.52 - 18.52
9.25 - 9.25 3.49 - 15.26 53.29 -
CP 0+ 43.94 41.370 41.470 41.235 0.24 - 12.00

13151062.xlscut_fill BLOCKS2 Page 14 of 41 01/19/2009

4 1 0+ 6.06 41.560 41.660 39.844 1.82 - 14.75
13.38 - 13.38 20.20 - 15.64 315.88 -
1-3 0+ 19.44 41.490 41.590 40.387 1.20 - 16.53
12.00 - 12.00 11.71 - 16.63 194.61 -
3-5 0+ 31.44 41.430 41.530 40.782 0.75 - 16.72
12.50 - 12.50 5.96 - 19.08 113.65 -
5 0+ 43.94 41.370 41.470 41.265 0.20 - 21.44

2 0+ 6.00 41.320 41.420 39.690 1.73 - 17.50

18.34 - 18.34 28.06 - 18.64 523.04 -
2-4 0+ 24.34 41.230 41.330 40.000 1.33 - 19.78
13.36 - 13.36 14.65 - 18.63 272.92 -
4-6 0+ 37.70 41.160 41.260 40.397 0.86 - 17.48
20.36 - 20.36 15.90 - 16.12 256.33 -
6 0+ 58.06 41.060 41.160 40.461 0.70 - 14.76

5 1 0+ 240.49 41.370 41.470 39.570 1.90 - 16.53

14.19 - 14.19 27.95 - 16.91 472.71 -
1-3 0+ 254.68 41.440 41.540 39.500 2.04 - 17.29
10.65 - 10.65 19.90 - 17.90 356.30 -
3-5 0+ 265.33 41.490 41.590 39.892 1.70 - 18.51
12.23 - 12.23 18.38 - 19.21 352.99 -
5 0+ 277.56 41.550 41.650 40.343 1.31 - 19.91

4 0+ 24.98 41.310 41.410 39.758 1.65 - 19.19

13.28 - 13.28 19.63 - 22.38 439.42 -
4-CP 0+ 38.26 41.180 41.280 39.975 1.31 - 25.57
8.97 - 8.97 13.03 - 18.57 241.95 -
CP 0+ 47.23 41.090 41.190 39.590 1.60 - 11.57

1-2 0+ 22.37 41.240 41.340 39.500 1.84 - 25.23

13.45 - 13.45 22.39 - 27.79 622.34 -
2 0+ 35.82 41.170 41.270 39.780 1.49 - 30.35

6 1 0+ 105.25 42.300 42.400 40.390 2.01 - 19.56

14.58 - 14.58 29.82 - 18.82 561.28 -
1-3 0+ 119.83 42.200 42.300 40.219 2.08 - 18.08
13.00 - 13.00 26.74 - 18.04 482.41 -
3-5 0+ 132.83 42.110 42.210 40.177 2.03 - 18.00
13.00 - 13.00 26.05 - 18.00 468.94 -
5-7 0+ 145.83 42.010 42.110 40.135 1.98 - 18.00
13.43 - 13.43 20.96 - 18.00 377.24 -
7 0+ 159.26 41.140 41.240 40.094 1.15 - 18.00

13151062.xlscut_fill BLOCKS2 Page 15 of 41 01/19/2009

 2 0+ 3.25 42.560 42.660 40.271 2.39 - 17.51
15.31 - 15.31 36.11 - 17.63 636.41 -
2-4 0+ 18.56 42.450 42.550 40.222 2.33 - 17.74
13.00 - 13.00 29.97 - 17.85 534.88 -
4-6 0+ 31.56 42.360 42.460 40.178 2.28 - 17.96
13.00 - 13.00 29.43 - 18.08 531.87 -
6-8 0+ 44.56 42.280 42.380 40.135 2.25 - 18.19
14.82 - 14.82 32.80 - 18.33 601.13 -
8 0+ 59.38 42.170 42.270 40.088 2.18 - 18.46

7 1 0+ 165.77 41.870 41.970 40.068 1.90 - 18.00

17.28 - 17.28 32.10 - 18.00 577.76 -
1-2 0+ 183.05 41.740 41.840 40.027 1.81 - 18.00
12.00 - 12.00 21.72 - 18.00 390.96 -
2-3 0+ 195.05 41.660 41.760 39.953 1.81 - 18.00
12.03 - 12.03 22.00 - 17.75 390.55 -
3-4 0+ 207.08 41.570 41.670 39.819 1.85 - 17.50
21.02 - 21.02 38.13 - 16.74 638.30 -
4 0+ 228.10 41.420 41.520 39.743 1.78 - 15.98

8 1 0+ 47.20 42.770 42.870 43.500 - (0.63) 19.91

22.94 22.94 - - 10.27 19.25 - 197.56
1-2 0+ 70.14 43.450 43.550 43.815 - (0.26) 18.58
14.74 14.74 - - 7.12 18.79 - 133.77
2-3 0+ 84.88 43.810 43.910 44.611 - (0.70) 19.00
13.00 13.00 - - 7.03 19.00 - 133.50
3-4 0+ 97.88 44.020 44.120 44.500 - (0.38) 19.00
13.00 13.00 - - 3.64 19.00 - 69.16
4-5 0+ 110.88 44.220 44.320 44.500 - (0.18) 19.00
13.00 13.00 - - 3.76 19.00 - 71.51
5-6 0+ 123.88 44.430 44.530 44.929 - (0.40) 19.00
15.37 15.37 - - 10.32 19.00 - 196.10
6 0+ 139.25 44.670 44.770 45.714 - (0.94) 19.00

7 0+ 24.00 45.360 45.460 45.730 - (0.27) 18.00

13.00 10.80 2.20 0.06 1.46 18.00 1.09 26.24
7-8 0+ 37.00 45.700 45.800 45.745 0.06 - 18.00
18.49 - 18.49 5.70 - 18.00 102.67 -
8 0+ 55.49 46.170 46.270 45.708 0.56 - 18.00

13151062.xlscut_fill BLOCKS2 Page 16 of 41 01/19/2009

9 1 0+ 147.25 44.800 44.900 46.011 - (1.11) 17.91
13.07 13.07 - - 13.64 18.25 - 248.84
1-2 0+ 160.32 45.010 45.110 46.086 - (0.98) 18.58
13.01 13.01 - - 10.69 18.42 - 196.87
2-3 0+ 173.33 45.360 45.460 46.127 - (0.67) 18.26
12.97 12.97 - - 8.17 18.11 - 147.94
3 0+ 186.30 45.710 45.810 46.403 - (0.59) 17.95

4 0+ 22.73 45.330 45.430 46.267 - (0.84) 18.83

12.31 12.31 - - 9.12 18.64 - 169.98
4-6 0+ 35.04 45.650 45.750 46.395 - (0.65) 18.44
13.06 13.06 - - 5.79 18.22 - 105.50
6 0+ 48.10 45.980 46.080 46.322 - (0.24) 17.99

5 0+ 22.88 46.210 46.310 46.419 - (0.11) 19.12

13.38 13.38 - - 1.34 19.01 - 25.44
5-7 0+ 36.26 46.450 46.550 46.641 - (0.09) 18.90
13.00 5.45 7.55 0.48 0.25 18.80 8.94 4.66
7 0+ 49.26 46.690 46.790 46.664 0.13 - 18.69

10 1 0+ 192.83 45.890 45.990 46.611 - (0.62) 18.00

12.29 12.29 - - 7.17 18.00 - 129.08
1-2 0+ 205.12 46.220 46.320 46.866 - (0.55) 18.00
13.00 13.00 - - 6.31 18.00 - 113.49
2-3 0+ 218.12 46.570 46.670 47.094 - (0.42) 18.00
11.78 11.78 - - 5.61 18.00 - 100.93
3 0+ 229.90 46.890 46.990 47.518 - (0.53) 18.00

4 0+ 23.00 46.210 46.310 46.952 - (0.64) 19.22

13.00 13.00 - - 6.77 19.22 - 130.18
4-6 0+ 36.00 46.450 46.550 46.950 - (0.40) 19.22
13.24 13.24 - - 4.73 19.22 - 90.85
6 0+ 49.24 46.690 46.790 47.104 - (0.31) 19.22

7 0+ 142.06 47.450 47.550 45.500 2.05 - 20.74

13.33 - 13.33 14.83 - 20.37 302.08 -
5-7 0+ 155.39 47.490 47.590 47.415 0.18 - 20.00
13.03 - 13.03 1.56 - 19.61 30.66 -
5 0+ 168.42 47.310 47.410 47.345 0.07 - 19.22

13151062.xlscut_fill BLOCKS2 Page 17 of 41 01/19/2009

11 1 0+ 256.76 41.450 41.550 42.547 - (1.00) 22.93
13.12 13.12 - - 9.26 23.56 - 218.23
1-2 0+ 269.88 41.510 41.610 42.025 - (0.42) 24.19
12.68 8.84 3.84 0.35 1.84 24.29 8.39 44.58
2 0+ 282.56 41.580 41.680 41.500 0.18 - 24.39

3 0+ 0.00 42.070 42.170 42.000 0.17 - 23.39

13.00 - 13.00 6.53 - 24.54 160.12 -
3-4 0+ 13.00 42.570 42.670 41.836 0.83 - 25.68
19.46 - 19.46 10.48 - 22.85 239.45 -
4-5 0+ 32.46 42.670 42.770 42.527 0.24 - 20.02
13.60 - 13.60 3.77 - 21.96 82.73 -
5 0+ 46.06 43.460 43.560 43.249 0.31 - 23.90

6 0+ 70.68 43.460 43.560 43.249 0.31 - 23.90

13.11 - 13.11 2.75 - 23.35 64.12 -
6-7 0+ 83.79 43.800 43.900 43.792 0.11 - 22.79
14.44 - 14.44 4.77 - 22.42 106.84 -
7-8 0+ 98.23 44.020 44.120 43.568 0.55 - 22.05
13.03 - 13.03 8.34 - 21.81 181.88 -
8-9 0+ 111.26 44.230 44.330 43.602 0.73 - 21.57
13.04 - 13.04 9.71 - 21.11 205.03 -
9-10 0+ 124.30 44.440 44.540 43.778 0.76 - 20.64
13.03 - 13.03 7.02 - 20.16 141.46 -
10-11 0+ 137.33 44.640 44.740 44.425 0.32 - 19.68
13.03 - 13.03 3.31 - 19.23 63.64 -
11-12 0+ 150.36 44.850 44.950 44.757 0.19 - 18.78
13.03 - 13.03 2.83 - 18.39 52.00 -
12-13 0+ 163.39 45.090 45.190 44.949 0.24 - 18.00
13.00 - 13.00 2.16 - 18.00 38.96 -
13-14 0+ 176.39 45.440 45.540 45.448 0.09 - 18.00
13.00 - 13.00 0.94 - 18.00 16.85 -
14-15 0+ 189.39 45.790 45.890 45.838 0.05 - 18.00
13.00 1.34 11.66 0.30 0.00 18.00 5.45 0.07
15-16 0+ 202.39 46.140 46.240 46.246 - (0.01) 18.00
13.00 13.00 - - 0.39 18.00 - 7.02
16-17 0+ 215.39 46.500 46.600 46.654 - (0.05) 18.00
13.00 13.00 - - 0.84 18.00 - 15.09
17-18 0+ 228.39 46.850 46.950 47.025 - (0.07) 18.00
13.00 13.00 - - 0.62 18.00 - 11.11
18-19 0+ 241.39 47.200 47.300 47.320 - (0.02) 18.00
14.57 2.43 12.14 0.61 0.02 20.88 12.68 0.51
19 0+ 255.96 47.500 47.600 47.500 0.10 - 23.76

13151062.xlscut_fill BLOCKS2 Page 18 of 41 01/19/2009

 23 0+ 134.67 47.350 47.450 48.000 - (0.55) 18.00
12.07 12.07 - - 5.16 18.00 - 92.88
22-23 0+ 146.74 47.520 47.620 47.925 - (0.30) 18.00
13.00 13.00 - - 3.58 18.00 - 64.47
21-22 0+ 159.74 47.430 47.530 47.776 - (0.25) 18.00
13.00 13.00 - - 3.33 18.00 - 60.02
20-21 0+ 172.74 47.260 47.360 47.627 - (0.27) 18.00
15.46 15.46 - - 4.73 18.00 - 85.15
20 0+ 188.20 47.040 47.140 47.485 - (0.34) 18.00

RIDGE 1 0+ 0.00 42.380 39.880 2.50 - 9.97

PARK 20.00 - 20.00 43.04 - 14.51 624.30 -
0+ 20.00 42.210 40.406 1.80 - 19.04
20.00 - 20.00 18.04 - 13.43 242.28 -
0+ 40.00 42.270 42.270 - - 7.82
20.00 - 20.00 21.60 - 11.61 250.78 -
0+ 60.00 42.400 40.240 2.16 - 15.40
20.00 - 20.00 28.93 - 21.79 630.24 -
0+ 80.00 42.540 41.807 0.73 - 28.17

0+ 0.00 42.600 40.290 2.31 - 22.00

20.00 - 20.00 46.91 - 22.00 1,032.02 -
0+ 20.00 42.700 40.319 2.38 - 22.00
20.00 - 20.00 48.30 - 22.00 1,062.60 -
0+ 40.00 42.800 40.351 2.45 - 22.00
20.00 - 20.00 47.60 - 22.00 1,047.20 -
0+ 60.00 42.900 40.589 2.31 - 22.00
20.00 - 20.00 44.83 - 22.00 986.26 -
0+ 80.00 43.000 40.828 2.17 - 22.00
20.00 - 20.00 40.39 - 22.00 888.58 -
0+ 100.00 43.100 41.233 1.87 - 22.00
20.00 - 20.00 31.57 - 22.00 694.54 -
0+ 120.00 43.200 41.910 1.29 - 22.00
20.00 - 20.00 14.21 - 22.00 312.62 -
0+ 140.00 45.900 45.769 0.13 - 22.00
3.00 - 3.00 2.15 - 22.00 47.22 -
0+ 143.00 46.800 45.500 1.30 - 22.00

13151062.xlscut_fill BLOCKS2 Page 19 of 41 01/19/2009

 0+ 0.00 42.650 40.750 1.90 - 20.00
10.00 - 10.00 20.50 - 20.00 410.00 -
0+ 10.00 42.700 40.500 2.20 - 20.00
20.00 - 20.00 49.84 - 20.00 996.80 -
0+ 30.00 42.800 40.016 2.78 - 20.00
20.00 - 20.00 54.44 - 20.00 1,088.80 -
0+ 50.00 42.900 40.240 2.66 - 20.00
20.00 - 20.00 51.88 - 20.00 1,037.60 -
0+ 70.00 43.000 40.472 2.53 - 20.00
20.00 - 20.00 48.37 - 20.00 967.40 -
0+ 90.00 43.100 40.791 2.31 - 20.00
20.00 - 20.00 43.21 - 27.69 1,196.27 -
0+ 110.00 43.200 41.188 2.01 - 35.37
20.00 - 20.00 35.02 - 33.10 1,158.99 -
0+ 130.00 43.300 41.810 1.49 - 30.82
20.00 0.01 19.99 14.89 0.00 27.16 404.41 0.00
0+ 150.00 46.000 46.001 - (0.00) 23.50
3.00 3.00 - - 1.69 21.75 - 36.77
0+ 153.00 46.000 47.126 - (1.13) 20.00

0+ 0.00 42.600 40.500 2.10 - 28.00

20.00 - 20.00 44.24 - 28.09 1,242.48 -
0+ 20.00 42.700 40.376 2.32 - 28.17
20.00 - 20.00 47.49 - 24.47 1,161.84 -
0+ 40.00 42.800 40.375 2.43 - 20.76
20.00 - 20.00 48.25 - 15.38 742.09 -
0+ 60.00 42.900 40.500 2.40 - 10.00

TOTAL VOLUME 33,746.08 3,073.12

COMPACTED VOLUME 1.20% 42,182.60
VARIANCE ( + FILL , - CUT ) 39,109.48

13151062.xlscut_fill BLOCKS2 Page 20 of 41 01/19/2009

MASAITO DEVELOPMENT CORPORATION
COMPUTATION SHEETS

PROJECT RETIREMENT VILLAGE

SUB PROJECT EARTHWORKS ( CUT & FILL ROADS )
LOCATION MOLINO III , BACOOR CAVITE
DATE May 3, 2005

Description Unit Qty. Unit Materials Unit Labor

cost cost cost cost

1.0 EARTHWORKS
1.1 Clearing and grubbing
1.1a Clearing and grubbing sq.m. 54,891.00 7.00 384,237.00
Sub-total 384,237.00
1.2 Site grading ( CUT & FILL )
1.2a Excavation/cut of roadways and alleys cu.m 1,817.81 30.00 54,534.20
1.2b Fill of roadways and alleys cu.m 8,473.18 30.00 254,195.46
1.2c Excavation/cut of Blocks/open space & e.ment cu.m 3,073.12 30.00 92,193.61
1.2d Fill of Blocks/open space and easement cu.m 42,182.60 30.00 1,265,477.93
1.2e Lastillas cu.m 45,764.85 166.67 7,627,627.99

Sub-total 7,627,627.99 1,666,401.21

9,678,266.20

2.0 ROAD PREPARATION

2.1 Sub grade preparation
Roads sq.m. 5,672.41 6.91 39,196.37
Sidewalk sq.m. 1,965.18 6.91 13,579.37
Curbs and Gutter sq.m. 1,389.22 6.91 9,599.48
Sub-total 62,375.22
2.2 Base preparation
Roads sq.m. 5,672.41 6.91 39,196.37
Sidewalk sq.m. 1,965.18 6.91 13,579.37
Curbs and Gutter sq.m. 1,389.22 6.91 9,599.48
Sub-total 62,375.22

Prepared by :
Dennis C. Dizon
13151062.xlsearthworks summary Page 21 of 41 01/19/2009
RICHFIELD PROPERTIES INC.
COMPUTATION SHEETS

PROJECT : RETIREMENT VILLAGE Phase IV -4Ha.

SUB PROJECT : WATERLINE - VALVES & HYDRANT
LOCATION : MOLINO III , BACOOR CAVITE
DATE : November 2, 2005

MATERIALS LABOR
ITEM UNIT QTY/ TOTAL UNIT TOTAL UNIT TOTAL
DESCRIPTIONS VALVE QTY COST COST COST COST
A. BLOW OFF VALVES sets 1.00 420.00 420.00
1 FITTINGS
C.I. Gate valves 100mm F/F pcs 1.00 1.00 2,570.00 2,570.00
C.I. Tee MJ/F 4 x 4 pcs 1.00 1.00 1,773.00 1,773.00
C.I. Elbow 100mm x 90deg. F/MJ pcs 1.00 1.00 1,700.00 1,700.00
C.I. End Cap 100mm dia. pcs 1.00 1.00 350.00 350.00
2 TRUST BLOCK 1:2 1/2: 5 -
Cement bags 0.68 0.68 95.00 64.60
Sand cu.m. 0.05 0.05 320.00 16.00
Gravel 3/4" cu.m. 0.09 0.09 520.00 46.80
3 VALVE BOX -
uPVC 100mm dia. x 1m pcs 1.00 1.00 202.58 202.58
Cement bags 0.59 0.59 95.00 56.05
Sand cu.m. 0.04 0.04 320.00 12.80 -
Gravel 3/4" cu.m. 0.08 0.08 520.00 41.60
DSB 16mm x 6m pcs 0.75 0.75 145.00 108.75 -
4 GRAVEL ENCASEMENT -
Gravel G1 cu.m. 0.05 0.05 420.00 21.00
- -
B. GATE VALVES sets 13.00 - 420.00 5,460.00
1 FITTINGS -
Gate valves 100mm F/F pcs 4.00 4.00 2,570.00 10,280.00
Gate valves 50mm F/F pcs 9.00 9.00 2,100.00 18,900.00 -
C.I. Adaptor 100mm F/F pcs 8.00 8.00 1,050.00 8,400.00 -
C.I. Adaptor 50mm F/F pcs 18.00 18.00 650.00 11,700.00
2 TRUST BLOCK 1:2 1/2: 5 -
Cement bags 1.00 13.00 95.00 1,235.00
Sand cu.m. 0.10 1.30 320.00 416.00
Gravel 3/4" cu.m. 0.20 2.60 520.00 1,352.00 -

13151062.xlsVALVE Page 22 of 41 01/19/2009

 3 VALVE BOX - -
uPVC 100mm dia. x 1m pcs 1.00 1.00 202.58 202.58
Cement bags 1.00 13.00 95.00 1,235.00
Sand cu.m. 0.08 1.04 320.00 332.80
Gravel 3/4" cu.m. 0.16 2.08 520.00 1,081.60
DSB 16mm x 6m pcs 1.00 13.00 145.00 1,885.00
4 GRAVEL ENCASEMENT - -
Gravel G1 cu.m. 0.10 1.30 420.00 546.00

C. HYDRANT w/ Guardrail sets 2.00 500.00 1,000.00

1 FITTINGS
C.I. Tee MJ/F 4"x4" w/ BNG pcs 2.00 4.00 1,773.00 7,092.00
C.I. Elbow F/F 90deg x 4" dia. w/BNG pcs 2.00 4.00 2,006.00 8,024.00
C.I.Gate valve 4" dia,flange type,BNG pcs 2.00 4.00 2,876.00 11,504.00
C.I. Elbow red 4"dia. pcs 2.00 1.00 1,853.00 1,853.00
C.I. reducer 4" x 2 1/2" pcs 2.00 1.00 1,406.00 1,406.00
Companion Flange 2-1/2 pcs 2.00 4.00 220.00 880.00
G.I. Pipe 2 1/2" x 6m Sch.40 pcs 1.00 2.00 1,682.50 3,365.00
G.I.Elbow 2 1/2" x 90deg Sch.40 pcs 2.00 4.00 110.70 442.80
G.I Nipple 2-1/2 dia x 4", sch 40 pcs 2.00 1.00 78.50 78.50
Hose Gate Valve 2-1/2 ( Brass) pcs 2.00 4.00 984.00 3,936.00 -
Teflon Tape U.S pcs 20.00 20.00 10.00 200.00
2 TRUST BLOCK 1:2 1/2: 5 sets 2.00 -
Cement bags 1.00 2.00 95.00 190.00
Sand cu.m. 0.10 0.20 320.00 64.00
Gravel 3/4" cu.m. 0.20 0.40 520.00 208.00
3 VALVE BOX / Guardrail -
uPVC 100mm dia. x 6m pcs 1.00 1.00 1,215.50 1,215.50
Cement bags 1.00 0.59 95.00 56.05
Sand cu.m. 0.04 0.04 320.00 12.80
Gravel 3/4" cu.m. 0.08 0.08 520.00 41.60
DSB 16mm x 6m pcs 1.00 0.75 145.00 108.75
4 GRAVEL ENCASEMENT -
Gravel G1 cu.m. 0.10 0.05 420.00 21.00

TOTAL MATERIALS COST 105,228.16

TOTAL LABOR COST COST 6,880.00
DIRECT COST 112,108.16

PREPARED BY :

Engr. Dennis C. Dizon

13151062.xlsVALVE Page 23 of 41 01/19/2009

RICHFIELD PROPERTIES INC.
COMPUTATION SHEETS

PROJECT : RETIREMENT VILLAGE Phase IV -4Ha.

SUB PROJECT : WATERLINE- FITTINGS
LOCATION : MOLINO III , BACOOR CAVITE
DATE : November 2, 2005

C.I. FITTINGS TRUST BLOCK

ROAD Tee Tee Cross Concentric Elbows Elbows Elbows Elbows End End G-Vault G-Vault Total Cement
Tee reducer Cap Cap
NAME 4" x 4" 4" x 2" 4" 4" x 2" 2" x 90deg 4" x 45deg 2" x 90deg 2" x 45deg 4" 2" 4" 2" fittings 0.675
pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs pcs bags
1.00 5.00 2.00 5.00 4.00 3.00 9.00 3.00 7.00 3.00 2.00 44.00 29.70

MATRL'S REQMT'S 1.00 5.00 2.00 5.00 - 4.00 3.00 9.00 3.00 7.00 3.00 2.00 28.00
MTRL'S UNIT COST 1,700.00 1,700.00 1,700.00 1,565.00 1,565.00 350.00 210.00 1,700.00 1,700.00 1,150.00 1,150.00 95.00
TOTAL COST 1,700.00 8,500.00 3,400.00 7,825.00 - - 1,050.00 1,890.00 5,100.00 11,900.00 3,450.00 2,300.00 - 2,660.00
LABOR COST 170.00 170.00 170.00 170.00 170.00 170.00 170.00 170.00 85.00 85.00 85.00 85.00
TOTAL COST 170.00 850.00 340.00 850.00 - 680.00 510.00 1,530.00 255.00 595.00 255.00 170.00

DIRECT COST

PREPARED BY :

Engr. Dennis C. Dizon

13151062.xlsFITTINGS Page 24 of 41 01/19/2009

TRUST BLOCK
Sand G-3/4" TOTAL

0.045 0.090
m3 m3
1.98 3.96
-
2.00 4.00
320.00 520.00
640.00 2,080.00 52,495.00

6,205.00

58,700.00

13151062.xlsFITTINGS Page 25 of 41 01/19/2009

RICHFIELD PROPERTIES INC.
COMPUTATION SHEETS

PROJECT : RETIREMENT VILLAGE Phase IV -4Ha.

SUB PROJECT : DRAINAGE PIPE
LOCATION : MOLINO III , BACOOR CAVITE
DATE : November 2, 2005

LOCATION RCP C-II COLLARING -1:2

ROAD MANHOLE 300 375 450 600 750 900 CEM.
NAME FROM TO (pcs) (pcs) (pcs) (pcs) (pcs) (pcs) bags
COLLARING CEMENT Bag/jt. 0.10 0.15 0.20 0.35 0.50 0.70
SAND cu.m. / jt. 0.01 0.008 0.011 0.019 0.027 0.038
Sand Bedding 0.18 0.225 0.309 0.408 0.641 0.935
RL 1 1 2 240.00 48.00
2 5 0.00
4 5 0.00
5 8 253.00 88.55
6 7 0.00
7 8 0.00
15 16 0.00
16 17 0.00
46 48 0.00
52 54 0.00
53 54 0.00

RL 5 3 2 0.00

RL6 12 13 0.00
13 14 0.00
14 15 0.00

RL7 8 10 0.00
9 10 0.00
10 11 0.00
11 OF 1 0.00

RL8 17 19 0.00
18 19 0.00
19 56 71.00 14.20
56 OF2 0.00

RL9 48 50 0.00
49 50 0.00
50 51 8.00 4.00
51 OF3 0.00

RL10 54 55 0.00
55 OF4 0.00

RL11 23 25 0.00
24 25 0.00
25 28 0.00
26 28 0.00
28 31 0.00
30 31 0.00
31 36 0.00
32 36 0.00
36 37 0.00
37 40 0.00
38 37 0.00
39 40 0.00
40 45 0.00
41 44 0.00
44 45 0.00
45 46 0.00
47 46 0.00

RL12 42 44 0.00

RL13 43 42 0.00

RL14 20 22 0.00

13151062.xls Page 26 of 41 01/19/2009

 21 22 0.00
22 23 0.00
33 34 0.00
34 35 0.00
35 36 0.00

RL15 27 29 0.00
29 28 0.00
57 29 0.00

TOTAL MATERIAL REQUIREMENTS 0.00 240.00 71.00 253.00 8.00 0.00 154.75
MATERIAL UNIT COST 305.00 375.00 95.00
TOTAL MATERIALS COST 73,200.00 26,625.00 14,701.25
LABOR UNIT COST EXCAVATION 50.00 50.00
LABOR COST EXCAVATION 12,000.00 3,550.00
LABOR UNIT COST BACKFILLING 22.00 25.00
LABOR COST BACKFILLING 5,280.00 1,775.00
LABOR UNIT COST LAYING/COLLAR 18.00 20.00
LABOR COST LAYING/COLLAR 4,320.00 1,420.00

DIRECT COST

PREPARED BY : Dennis C. Dizon

13151062.xls Page 27 of 41 01/19/2009

OLLARING -1:2 MATERIALS COST
SAND Sand bed TOTAL
cu.m. cu.m. COST

0.00 0.00 ###

0.00 0.00
0.00 0.00
4.81 103.22
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 0.00

0.00 0.00
0.00 0.00 ###
0.78 21.94
0.00 0.00

0.00 0.00
0.00 0.00
0.22 5.13
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 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

13151062.xls Page 28 of 41 01/19/2009

 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

5.80 130.29
320.00 320.00
1,857.28 41,693.12 158,076.65

15,550.00

7,055.00

5,740.00

186,421.65

13151062.xls Page 29 of 41 01/19/2009

13151062.xls Page 30 of 41 01/19/2009
13151062.xls Page 31 of 41 01/19/2009
RICHFIELD PROPERTIES INC.
COMPUTATION SHEETS

PROJECT : RETIREMENT VILLAGE Phase IV -4Ha.

SUB PROJECT : Manhole 450 & smaller
LOCATION : MOLINO III , BACOOR CAVITE
DATE : November 2, 2005

MATERIALS LABOR
ITEM
ITEM / WORK DESCRIPTION Unit Qty. Unit Materials Unit
NO.
Cost Cost Cost
C.2 Manhole (450mm dia. & smaller) sets 8.00 - 700.00
C.2.1 Slab , 1: 2 1/2:5 mix cu.m 1.73 -
Cement bags 15.55 115.00 1,788.48
Sand cu.m 0.86 380.00 328.32
Gravel 3/4" cu.m 1.73 580.00 1,002.24
Gravel G1, Bedding cu.m 0.43 480.00 207.36
C.2.2 Chb wall, 1:4 mix sq.m. 31.68 -
CHB 6" , ord. pcs 396.00 7.50 2,970.00
Cement bags 24.05 115.00 2,765.19
Sand cu.m 2.67 380.00 1,015.80
Dsb 10mm x 6m pcs 28.67 78.00 2,236.29
No. 18 G.I. Tie wire kgs 1.59 32.00 50.86
C.2.3 Plastering 1:3 mix sq.m. 31.68 -
Cement bags 6.27 115.00 721.35
Sand cu.m 0.70 380.00 264.84
C.2.4 Capping 1: 2 1/2:5 mix cu.m 0.86 -
Cement bags 7.78 115.00 894.24
Sand cu.m 0.43 380.00 164.16
Gravel 3/4" cu.m 0.86 580.00 501.12
C.2.5 Grating / Ladder Rung -
Grating Dsb 10mm x 6m pcs 4.00 78.00 312.00
Ladder Rung 16mm x 6m pcs 2.67 189.00 504.00
C.2.6 Cover cu.m 0.42 -
Cement bags 3.78 115.00 434.70
Sand cu.m 0.21 380.00 79.80
Gravel 3/4" cu.m 0.42 580.00 243.60
Dsb 12mm x 6m pcs 6.00 106.00 636.00
Dsb 10mm x 6m pcs 5.33 78.00 416.00
No. 18 G.I. Tie wire kgs 0.78 32.00 24.81
C.2.7 Formworks sq.m. 20.00 -
Plywood 3/16 x 4' x 8' pcs 6.94 225.00 1,562.50
Coco lumber 2" x 4" x 8' bd.ft. 85.33 8.50 725.33
Cwn 3" kgs 1.54 24.00 36.86
sub - total 19,885.87

TOTAL MATERIALS COST

TOTAL LABOR /EQUIPMENT COST
DIRECT COST
LABOR
Labor/ TOTAL
Equip. Cost
5,600.00 5,600.00
- -
- 1,788.48
- 328.32
- 1,002.24
- 207.36
- -
- 2,970.00
- 2,765.19
- 1,015.80
- 2,236.29
- 50.86
- -
- 721.35
- 264.84
- -
- 894.24
- 164.16
- 501.12
- -
- 312.00
- 504.00
- -
- 434.70
- 79.80
- 243.60
- 636.00
- 416.00
- 24.81
- -
- 1,562.50
- 725.33
- 36.86
5,600.00 25,485.87

19,885.87
5,600.00
25,485.87
RICHFIELD PROPERTIES INC.
COMPUTATION SHEETS

PROJECT : RETIREMENT VILLAGE Phase IV -4Ha.

SUB PROJECT : Manhole 600 & larger
LOCATION : MOLINO III , BACOOR CAVITE
DATE : November 2, 2005

MATERIALS LABOR
ITEM
ITEM / WORK DESCRIPTION Unit Qty. Unit Materials Unit
NO.
Cost Cost Cost
C.4 Manhole (600mm dia. & larger) sets 8.00 - 700.00
C.4.1 Base slab cu.m 4.95 -
Cement bags 44.55 115.00 5,123.25
Sand cu.m 2.48 380.00 940.50
Gravel 3/4" cu.m 4.95 580.00 2,871.00
Gravel G1, Bedding cu.m 0.99 480.00 475.20
C.4.2 Wall cu.m 16.39 -
Cement bags 147.55 115.00 16,967.79
Sand cu.m 8.20 380.00 3,114.86
Gravel 3/4" cu.m 16.39 580.00 9,508.52
Dsb 12mm x 6m pcs 224.11 106.00 23,755.78
No. 18 G.I. Tie wire kgs 17.91 32.00 573.15
C.4.3 Suspended Slab cu.m 2.36 -
Cement bags 21.24 115.00 2,442.60
Sand cu.m 1.18 380.00 448.40
Gravel 3/4" cu.m 2.36 580.00 1,368.80
Dsb 12mm x 6m pcs 61.78 106.00 6,548.44
No. 18 G.I. Tie wire kgs 4.94 32.00 157.99
C.4.4 Grating / Ladder Rung -
Grating Dsb 10mm x 6m pcs 4.00 78.00 312.00
Ladder Rung 16mm x 6m pcs 9.33 189.00 1,764.00
C.4.5 Cover cu.m 0.42 -
Cement bags 3.78 115.00 434.70
Sand cu.m 0.21 380.00 79.80
Gravel 3/4" cu.m 0.42 580.00 243.60
Dsb 12mm x 6m pcs 6.00 106.00 636.00
Dsb 10mm x 6m pcs 5.33 78.00 416.00
No. 18 G.I. Tie wire kgs 0.78 32.00 24.81
C.4.6 Formworks sq.m. 153.48 -
Plywood 3/16 x 4' x 8' pcs 53.29 225.00 11,990.63
Coco lumber 2" x 4" x 8' bd.ft. 2,805.31 8.50 23,845.11
Cwn 3" kgs 50.50 24.00 1,211.89
sub - total 115,254.82

TOTAL 115,254.82

TOTAL MATERIALS COST

TOTAL LABOR /EQUIPMENT COST
DIRECT COST
LABOR
Labor/ TOTAL
Equip. Cost
5,600.00 5,600.00
- -
- 5,123.25
- 940.50
- 2,871.00
- 475.20
- -
- 16,967.79
- 3,114.86
- 9,508.52
- 23,755.78
- 573.15
- -
- 2,442.60
- 448.40
- 1,368.80
- 6,548.44
- 157.99
- -
- 312.00
- 1,764.00
- -
- 434.70
- 79.80
- 243.60
- 636.00
- 416.00
- 24.81
- -
- 11,990.63
- 23,845.11
- 1,211.89
5,600.00 120,854.82

5,600.00 120,854.82

115,254.82
5,600.00
120,854.82
RICHFIELD PROPERTIES INC.
COMPUTATION SHEETS

PROJECT : RETIREMENT VILLAGE Phase IV -4Ha.

SUB PROJECT : OUTFALL PROTECTION
LOCATION : MOLINO III , BACOOR CAVITE
DATE : November 2, 2005

MATERIALS LABOR
ITEM
ITEM / WORK DESCRIPTION Unit Qty. Unit Materials Unit
NO.
Cost Cost Cost
C.3 Outfall Protection
C.3.2 Outfall 1&2 sets 2.00 - 800.00
Escombro cu.m 8.12 400.00 3,246.30
Cement bags 14.61 115.00 1,679.96
Sand cu.m 1.62 380.00 616.80
sub - total 5,543.06

TOTAL 5,543.06

TOTAL MATERIALS COST

TOTAL LABOR /EQUIPMENT COST
DIRECT COST
LABOR
Labor/ TOTAL
Equip. Cost

1,600.00 1,600.00
- 3,246.30
- 1,679.96
- 616.80
1,600.00 7,143.06

1,600.00 7,143.06

5,543.06
1,600.00
7,143.06
RICHFIELD PROPERTIES INC.
COMPUTATION SHEETS

PROJECT : RETIREMENT VILLAGE Phase IV -4Ha.

SUB PROJECT : SEWER STUB-OUT
LOCATION : MOLINO III , BACOOR CAVITE
DATE : November 2, 2005

ITEM UNIT QTY/ TOTAL UNIT TOTAL UNIT TOTAL

DESCRIPTIONS UNIT QTY COST COST COST COST
1 Stub Out sets 31.00 31.00 135.00 4,185.00
PVC 4" dia. x 3m, Series 600 pcs 1.00 31.00 210.00 6,510.00
Elbow 4" dia. x 90 deg. pcs 2.00 62.00 31.50 1,953.00
Solvent Cement ( 50cc ),ord can 1.00 31.00 40.50 1,255.50
2 Mortar Surround cu.m 0.003 0.09 -
Cement bags 0.04 1.12 95.00 106.02
Sand cu.m. 0.003 0.09 320.00 29.76

TOTAL MATERIALS COST 9,854.28

TOTAL LABOR COST COST 4,185.00
DIRECT COST 14,039.28

PREPARED BY :

Engr. Dennis C. Dizon

13151062.xlssewer rough in Page 38 of 41 01/19/2009

RICHFIELD PROPERTIES INC.
COMPUTATION SHEETS

PROJECT : RETIREMENT VILLAGE Phase IV -4Ha.

SUB PROJECT : WATERLINE - PIPE LAYING
LOCATION : MOLINO III , BACOOR CAVITE
DATE : November 2, 2005

ROAD NAME Length uPVC PIPE ( 6M ) C-150, atlanta SAND BEDDING TOTAL
100mm 75mm 50mm DEPTH WIDTH Sand
m pcs pcs pcs m m cu.m.
559.00 100.00 0.28 0.40 62.61
605.00 108.00 0.21 0.35 44.47
TOTAL

MATERIALS REQMT'S 100.00 - 108.00 107.08

ADD 5% FOR BREAKAGE 5.00 5.00
TOTAL MATERIALS REQMT'S 105.00 113.00
MATERIALS UNIT COST 1,215.50 806.00 394.55 320.00
TOTAL MATERIALS COST 121,550.00 - 42,611.40 34,264.16 198,425.56
LABOR UNIT COST/PIPE 180.00 162.00 150.00
TOTAL LABOR COST 18,000.00 - 16,200.00 34,200.00

DIRECT COST 232,625.56

PREPARED BY :

Engr. Dennis C. Dizon

13151062.xls Page 39 of 41 01/19/2009

RICHFIELD PROPERTIES INC.
COMPUTATION SHEETS

PROJECT : RETIREMENT VILLAGE Phase IV -4Ha.

SUB PROJECT : WATERLINE- HOUSE SERVICE CONNECTION
LOCATION : MOLINO III , BACOOR CAVITE
DATE : November 2, 2005

ROAD R.O.W. DOUBLE SINGLE TOTAL SIZE OF P.E. Tubing / stub out Total P.E. Tubing
NAME SHORT LONG SHORT LONG Stub out PIPE SHORT LONG SHORT LONG
pcs pcs pcs pcs pcs m m m m
RL1 12.00 5.00 4.00 - 1.00 10.00 100.00 2.60 10.60 13.00 53.00
RL5 6.50 - - - - - 50.00 1.10 6.60 - -
RL6 6.50 2.00 - - - 2.00 50.00 1.10 6.60 2.20 -
RL7 6.50 1.00 1.00 - - 2.00 50.00 1.10 6.60 1.10 6.60
RL8 6.50 1.00 1.00 - 1.00 3.00 50.00 1.10 6.60 1.10 13.20
RL9 6.50 1.00 - 1.00 1.00 3.00 50.00 1.10 6.60 2.20 6.60
RL10 5.00 1.00 - - - 1.00 50.00 3.10 3.10 3.10 -
RL11 10.00 6.00 5.00 1.00 2.00 14.00 100.00 2.60 8.60 18.20 60.20
RL12 6.50 1.00 1.00 - - 2.00 50.00 1.10 6.60 1.10 6.60
RL13 6.50 - - - - - - 1.10 6.60 - -
RL14 8.00 2.00 3.00 - 1.00 6.00 50.00 1.60 7.60 3.20 30.40
RL15 8.00 1.00 1.00 - - 2.00 50.00 1.60 7.60 1.60 7.60
TOTAL 21.00 16.00 2.00 6.00 45.00 46.80 184.20

MATERIALS LABOR
ITEM UNIT QTY/ TOTAL UNIT TOTAL UNIT TOTAL
DESCRIPTIONS SET QTY COST COST COST COST
1 PIPING
P.E. Tubing 3/4" dia. l.m. 265.65 18.75 4,980.94 6.50 1,726.73
2 Saddle Clamp
50mm dia. x 20mm pcs 21.00 68.00 1,428.00 180.00 3,780.00
100 mm dia. x 20mm pcs 24.00 96.00 2,304.00 180.00 4,320.00
3 Stub out
A. Double Stub out sets 37.00
Brass straight coupling 3/4" dia.GV pcs 2.00 74.00 90.00 6,660.00
G.I. Tee 3/4" dia. pcs 1.00 37.00 16.50 610.50
G.I. Nipple 3/4" dia. x 12" pcs 2.00 74.00 21.50 1,591.00
G.I. Elbow reducer 3/4" dia.x1/2" dia. pcs 2.00 74.00 13.50 999.00
G.I. Nipple 3/4" dia. x 20" pcs 2.00 74.00 35.00 2,590.00
G.I. End cap 1/2" dia. pcs 2.00 74.00 7.20 532.80
Teplon tape pcs 2.00 74.00 10.00 740.00
B. Single Stub out sets 8.00
Brass straight coupling 3/4" dia.GV pcs 2.00 16.00 90.00 1,440.00
G.I. Reducer 3/4" dia.x 1/2" dia. pcs 1.00 8.00 13.50 108.00
G.I. Nipple 3/4" dia. x 20" pcs 1.00 8.00 35.00 280.00
G.I. End cap 1/2" dia. pcs 1.00 8.00 7.20 57.60
Teplon tape pcs 1.00 8.00 10.00 80.00
C. Thrust Block 1 : 2 1/2 :5 sets 45.00
Cement bags 0.05 2.25 95.00 213.75
Sand cu.m. 0.004 0.18 320.00 57.60
Gravel 3/4" cu.m. 0.007 0.32 520.00 163.80

13151062.xlsH_ser Page 40 of 41 01/19/2009

TOTAL MATERIALS COST 24,836.99
TOTAL LABOR COST COST 9,826.73
DIRECT COST 34,663.71

Prepared by :

Engr. Dennis C. Dizon

13151062.xlsH_ser Page 41 of 41 01/19/2009