Summary of Proposal

Part 1.0 Project
Details

Project Name:

AMAIA SCAPES TRECE MARTIRES

SBU:

Project Location:

TRECE MARTIRES, CAVITE

AMAIA

GDA (m2)

Cost inclusive of VAT

Part 2.0 Project Cost
Description

Amount

Preliminaries
Division 1 ENABLING WORKS

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

944.93

649,240.17

Fixed Lump Sum
CIVIL WORKS
Division 2 SURVEY WORKS
Division 3 EARTHWORKS
Division 5 ROAD RIGHT OF WAY
Division 7 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 Deepwell
b Water Tank
c Tree Ball-out

Date:
75,738.30

1/8/2014

Annex to
Project Compliance Sheet
Civil Works
MDC BUILDPLUS, INC.
Project Name:
Amaia Scapes Trece Martires
Project Location: Trece Martires, Cavite

Civil Works: Detailed Breakdown
Fixed Lump Sum

SELLING PRICE
TOTAL

Item

Description

Unit

Qty

Rate

Amount

DIVISION 01 - ENABLING WORKS
a.
b.

Mobilization/Demobilization
Community Taxes

lot
lot

1.00
1.00

287,377.30
361,862.87
-

287,377.30
361,862.87
-

Sub Total : DIVISION 01 - ENABLING WORKS

649,240.17

Total ENABLING WORKS

649,240.17

DIVISION 02 - SURVEY WORKS
a.
b.

Line & Grade
Lot Monumenting

mos
lots

9.00
546.00

119,277.71
771.80
-

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

1,494,900.52
m2
m3
m3

75,738.30
7,573.83
27,487.72

m3

23,216.51

m3
m3
lot

4,271.21
15,147.66
1.00

19.20
67.83
67.83
169.80
188.75
188.75
293,926.25

Sub Total : DIVISION 03 - EARTHWORKS FOR BLOCK DEVELOPMENT
DIVISION 05 - ROAD RIGHT OF WAY
a.
Sub Grade Preparation
c.
Base Coarse
d.
Cement Treated Base Coarse
e.
Portland Cement Concrete Pavement (PCCP)
2
- 3000 Psi (thk = 175 mm)
4
- 3000 Psi (thk = 150 mm)
g.
Curb & Gutter
3
- S - Type Curb & Gutter
4
- Barrier
h.
Concrete Sidewalk
- Concrete Sidewalk (thk = 100 mm)
- Base Coarse
j.
Filling / Levelling of Sidewalk
k.
Filling / Levelling of Planting Strip
m.
Material Testing

1,453,925.04
513,762.69
1,864,600.22
3,942,054.93
806,205.70
2,859,173.35
293,926.25

10,279,723.14

m2
m3
m3

25,214.50
4,170.30

m2
m2

2,342.60
13,679.40

l.m.
l.m.

7,370.00
60.00

m2
m3
m3
m3
lot

3,920.60
392.06
604.68
165.90
1.00

23.95
1,110.18
927.56
807.82
669.47
339.24
428.50
1,110.18
155.72
155.72
224,010.78
-

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

1,073,499.39
421,401.13
-

603,982.35
4,629,786.96
2,172,901.12
11,050,476.69
4,933,999.09
20,354.39
1,679,983.63
435,257.48
94,161.11
25,834.04
224,010.78

25,870,747.63

lm
lm
lm
lm

10.00
92.01
166.66
23.67

6,464.70
9,697.06
12,929.41
16,161.76

64,647.05
892,226.20
2,154,815.31
382,548.89

PAGE 2 OF 36

Annex to
Project Compliance Sheet
Civil Works
MDC BUILDPLUS, INC.
Project Name:
Amaia Scapes Trece Martires
Project Location: Trece Martires, Cavite

Civil Works: Detailed Breakdown
Fixed Lump Sum

SELLING PRICE
TOTAL

Item

Description
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

Unit
lm
lm
lm
lm
lm
lm
lm
lm
lm

Sub Total : DIVISION 07 - RETAINING WALL/SLOPE PROTECTION

Total CIVIL WORKS

Qty
80.94
11.72
20.50
5.00
7.50
10.00
10.00
7.50
2.50

Rate
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
-

Amount
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

PAGE 3 OF 36

579.POTABLE WATER SYSTEM a.00 6.81 6.Elbow 45º X 90 mm .94 3.119.386.568. c. l.762.85 2.55 Page 4 of 36 .328.993.00 CI Fittings (Including Concrete Thrust Blocks) For 63 mm Ǿ Pipes .00 8.16 77.51 13.515.443.494. 1.37 2.662.162.27 Amount 903.743.13 542.82 97.45 132.Elbow 45º X 160 mm .128.533.97 403.88 1.472. Cavite Wet Utilities: Detailed Breakdown Fixed Lump Sum SELLING PRICE TOTAL Item Description DIVISION 08 .713.Elbow 11.286.00 2.14 54.62 6.305.00 509.00 Air Relief Valve 90 mm Ǿ pcs 1.42 1.Elbow 90º X 90 mm ..76 5.115.110 mm Ǿ Pipes (4") .296.Tee 63 mm .82 48.40 2.Tee 110 mm .49 2.134.00 41..647.425.99 5.25º X 63 mm .Elbow 90º X 63 mm . 2.35 59.08 2.88 1.496.276.904.4 e.321. l.839.Elbow 45º X 63 mm .496.535.110 mm Ǿ 90 mm Ǿ 63 mm Ǿ pcs pcs pcs pcs 4.97 2.633.64 17.00 Fire Hydrants .Tee Reducer 90 x 63 mm . Unit Qty Rate l.37 2.85 42.196.25 3.50M RROW 680.00 7.00 81. d.40 1.Cross Tee 90 x 90 mm .221.99 2.010. uPVC Pipes Class 150 (Color Blue) .00 4.94 4.253.020.662.08 50.00 4.00 1.386.70 3.61 26.88 1.02 18.439.79 2.757.00 24.Cross Tee Reducer 90 x 63 mm Lot Connections For Single Service Lot Non-Cross Connections (Single Connections) 20mmø tapped to 160mmø main 6.054.00 5.4 c.Cross Tee 63 x 63 mm .00 2.00 227.89 3.62 4.77 31.054.10 3.97 4.91 57.00 2.00 1.5 c.16 8.Annex to Project Compliance Sheet Wet Utilities MDC BUILDPLUS.04 1.00 For 90 mm Ǿ Pipes .Reducer 160 x 110 mm pcs pcs pcs pcs pcs pcs 1.Tee Reducer 110 x 90 mm .27 7.00 For 160 mm Ǿ Pipes .60 26.Elbow 45º X 110 mm .28 21.702.00 ea.40 1.987.55 6.m.99 2.875.808.10 1.08 50. INC.909.847.Elbow 11.515..773.Tee Reducer 160 x 90 mm .35 14.98 18.Elbow 22.931.81 1.702.Tee 160 mm pcs pcs pcs 4.16 2.592.770.321.Elbow 11.3 d.37 2.48 4.00 2.98 6.53 1.Elbow 90º X 110 mm .119.86 1.Reducer 110 x 90 mm pcs pcs pcs pcs pcs pcs pcs pcs pcs 2.98 14.784.00 For 110 mm Ǿ Pipes .m.Tee Reducer 160 x 110 mm .00 11.m.913.00 13.26 8.63 mm Ǿ Pipes (2") .633.25º X 90 mm .01 4.00 Valves & Fire Hydrants Gate Valve .96 3.5º X 63 mm .008.70 168.Tee 90 mm .841.2 d.571.00 4.m.00 1.160 mm Ǿ Pipes (6") c.617. Project Name: Amaia Scapes Trece Martires Project Location: Trece Martires.31 5.208.065.00 9.160 mm Ǿ .35 26.27 9.00 2.296.59 9.Elbow 22.682.00 1.5º X 90 mm .00 20.00 4.633.37 858.Elbow 11.00 16.230.00 1.00 2.062.160 mm Ǿ .940.6 d.34 59.00 6.221.96 2.321.25º X 160 mm .Tee Reducer 110 x 63 mm .2 c.647.00 11.276.48 1.110 mm Ǿ 90 mm Ǿ pcs pcs pcs 1.90 mm Ǿ Pipes (3") .07 16.08 4.221.142. l.730.531.25º X 110 mm .00 pcs pcs pcs pcs pcs pcs pcs pcs pcs 11.776.39 1.56 174.

ea.60 4.164. ea.078.133. 1.915.717.036.18 40.50 3.83 24. Lot Connection Marker ea.954.78 4.896.556.40 41. ea.00 280.50M RROW 20mmø tapped to 63mmø main 6.992.00M RROW 8.00 REINFORCED CONCRETE PIPES (Class II Wall B) (Single Conduit) .81 75.95 241.03 4. 10.744.395.29 1.00M RROW 8. 10.00M RROW 6. Amount 3.896.34 2.896. 3.70 Page 5 of 36 .1 6.842.00 h Testing & Commissioning lot 1. 54. ea.383.281.562.50M RROW Lot Cross Connections (Single Connections) 20mmø tapped to 160mmø main 6. 6.60 28. 2.m.382. ea.00 11.50M RROW 20mmø tapped to 90mmø main 12.97 6. 1.00 4.50M RROW 25mmø tapped to 63mmø main 6.663.959.370.27 17.00 ea.101.80 332.00 ea. 578.00 17.896.76 295.63 4.78 4. Cavite Wet Utilities: Detailed Breakdown Fixed Lump Sum SELLING PRICE TOTAL Item Description 20mmø tapped to 110mmø main 8.75 6.42 66.00 22.00M RROW 8.00 ea.50M RROW 25mmø tapped to 90mmø main 12.93 4.64 446.00 ea.00M RROW 6. ea.m.758.959.719.00 ea. 4.26 771.59 - l.891.00 4. .480.63 332. 25.395.00 1.69 63.34 2. 1.43 1.151.POTABLE WATER SYSTEM 6.07 362.50 2.00M RROW 8.34 - 1.00 2.266.00 7.480.687.50M RROW 25mmø tapped to 63mmø main 6.750.50 19.DRAINAGE SYSTEM Drainage Crossing 300mmØ a.261.146.00 54.261.53 49.00 m l.792.59 - Sub Total : DIVISION 08 .00M RROW 6.127.071.95 6.269.81 6.383.03 9.306.34 5.25 m l.286. 1.191.50M RROW 20mmø tapped to 63mmø main 6. ea.63 4.494.71 37.477.98 4.00 ea. 700.d = 1.13 221.47 2.00M RROW 6.d = 1.50M RROW Lot Cross Connections (Double Connections) 25mmø tapped to 160mmø main 6.50M RROW 25mmø tapped to 110mmø main 8.50M RROW 25mmø tapped to 90mmø main 12.00 ea.80 5.00 ea. 6.300 mm Ǿ Pipes .12 3.640.509.809.742.96 1. ea.50M RROW 25mmø tapped to 110mmø main 8.098.640.922. ea.00 f.00 1. ea.729.74 5.50M RROW 20mmø tapped to 90mmø main 12.56 71.094.640. ea.480.00 11.00M RROW 6. ea.38 19.m.00 ea.00M RROW 6.900.315.00 8.934.974.34 2.33 4.96 37.50M RROW 20mmø tapped to 110mmø main 8.30 - DIVISION 09 .60 4.38 4.133.Annex to Project Compliance Sheet Wet Utilities MDC BUILDPLUS.81 6. INC.63 4.50M RROW For Double Service Lot Non-cross Connections (Double Connections) 25mmø tapped to 160mmø main 6.296.40 4. 2.99 21.00 Irrigation (150mm Ø) Lot Non-cross Connections ea.60 3.92 143.00 ea.00 ea. 1. 3.912.00M RROW 6.00 ea.06 6.00 g.00 ea.624. Project Name: Amaia Scapes Trece Martires Project Location: Trece Martires.21 4.00M RROW 6.50M RROW Unit Qty Rate ea.717.82 4. 26.00 50.00 ea.

ea.d = 2. 7.75 m .45 23.282.00 m .d = 1.00 l.08 380.d = 1.64 54.d = 4.604.00 39.56 512.75 m .d = 2.18 34.68 11.092.00 1.594.d = 2.25 m b.00 m .360.86 2.600 mm Ǿ Pipes .375 mm Ǿ Pipes .79 28.d = 1.06 269.660.m.652.09 37.50 m .d = 2.604.d = 1.128.250.00 l.00 14.00 3.m.25 m .684.742.47 137.045. ea.15 48.07 31.07 34.02 6.m.472.736. 4.50 m ea.380.705.05 34.50 5.18 48.00 9. ea.d = 1.900 mm Ǿ Pipes .d = 2.96 786.07 34.812.d = 1.730.d = 1.372.29 31.75 m .d = 1.d = 1.d = 1.m.18 127.m. 312.27 137. 73.197.75 m .05 31.00 ea.25 m .50 m . ea.750 mm Ǿ Pipes .75 m . Cavite Wet Utilities: Detailed Breakdown Fixed Lump Sum SELLING PRICE TOTAL Item Description . 207.472.00 l.705.57 223.84 1.83 28.AD 300 mm Ǿ .d = 1.395.75 m .541.428. l.50 m .520.705.d = 2.00 m .35 1.49 405.25 m ea.00 1. ea.d = 1.248. 1.653.455.29 48.d = 2.TIM 525 mm Ǿ .440.29 37.00 ea.m.09 3.52 202.00 141. 11.812.75 m .d = 1. 2.00 l.m.47 56.00 27.6 b.525 mm Ǿ Pipes .095.TIM 750 mm Ǿ .90 26.TIM 375 mm Ǿ .00 7.29 31.56 28.00 m .661.51 211.m.79 313.62 37.12 - 496.m.d = 1.340. 18.00 m . 5. Qty 54.760.m.79 41.20 68.00 6.d = 2.450 mm Ǿ Pipes . l.58 90.00 ea.00 ea. ea.00 ea.00 Terrain Inlet Box .00 78.380. ea.58 241.195.622.75 m .590.007. 155.84 1. 168.682.684.57 37.00 28.00 ea.d = 1.m.25 m .00 127.d = 1.d = 2.00 ea.66 145.761.m.228.355.94 3. 115.90 1.07 34.398.d = 1.629.4 Terrain Inlet Manhole .46 109.00 58.05 37.18 1.00 l.68 1.00 36.TIM 450 mm Ǿ . 36.00 m .24 95.00 m .00 4.75 m . 1.d = 1.996.00 4.m.TIM 1050 mm Ǿ .25 m .75 m .50 m .557. l.m.84 29.42 - 1.631. l.m.TIM 600 mm Ǿ .8 Unit l.00 l. Project Name: Amaia Scapes Trece Martires Project Location: Trece Martires. ea.85 1.40 4.d = 2.049.014.25 256.97 106.02 Page 6 of 36 .d = 1.Annex to Project Compliance Sheet Wet Utilities MDC BUILDPLUS.TIM 900 mm Ǿ . l.TIB 300 mm Ǿ .064.79 41.d = 2.436.00 2.50 m .426.705.00 ea.398.623.657.75 m .00 7.687.884.00 m b. l.68 2.d = 1. l.20 222.520.00 1.07 80.m.472.50 m .35 2.123.d = 1.380.501.86 2.50 m .1050 mm Ǿ Pipes .A DRAINAGE STRUCTURES (1 Conduit) b.68 40.959.812.50 - Amount 77. INC. l.601.d = 1.50 m .d = 2. l.d = 1.75 m .812.898.00 Drainage Outfall Rate 1.045. ea.130.50 m .TIM 300 mm Ǿ . 8. ea. 59.51 6.728.03 47.47 222.d = 1.25 m .00 l.m.00 Area Drain .

47 439.160.35 556.900 mm Ǿ (2. INC.194.923.00 1.00 1.00 c.1 c.874. 546. ea.00m) . 155.750 mm Ǿ (4.592. Cavite Wet Utilities: Detailed Breakdown Fixed Lump Sum SELLING PRICE TOTAL Item Description .80 912.258.701.Annex to Project Compliance Sheet Wet Utilities MDC BUILDPLUS.437.13 912.31 904.35 30.65 421. ea.386.250.263.25 2. d.684.00 166.00 1.00 d.60 32.2 c. ea.44 2. Collector Pipe ø200mm PVC Pipe ø100mm End Plug l.00 1.472. ea.258.96 Page 7 of 36 .923.592.112.09 623. c.270.00 771. Testing & Commissioning lot 1.41 439.194. Sub Total : DIVISION 09 DRAINAGE SYSTEM Qty 1. Project Name: Amaia Scapes Trece Martires Project Location: Trece Martires.27 Amount 27.00 Rate 27.32 - - 19.0 m ea.1 Lot Connection Marker L = 4.736.m.386.782.25m) Unit ea.00 c.66 - Total WET UTILITIES 26.64 265.60 32.95 701.00 Anaerobic Trench 750mmØ 900mmØ 1050mmØ ea ea ea 1.35 30.32 - 147. ea.27 953.56 158.401.25 1.25m) .2 Lot Connections (ø150 mm PVC) Stub Out Connected to Manhole Stub Out Connected to Boxes Stub Out Connected to PVC Collector Pipe ea.437.95 701.152. 2.160.09 623.07 239.00 225.475.44 953.1050 mm Ǿ (2.736.00 e.

83 1.864. Pavement thikcness 175 mm for major roads and 150mm for minor roads 6.30 9.30 sq.240.00 293.747.0 Drainage line Total Basic Land Development Add-ons 2.83 513.37 7.92 341.30 1.17 649.992.173. RC Pipes Class II for Drainage Pipes 8.859.69 27.0 Earthworks (No Fill) Clearing and Grubbing Soil Stripping Cut Engineered Fill (Borrowed Fill) Hauling & Disposal-Top Soil Hauling of excess Cut Materials Testing 4.00 Total Add-ons Total 15.39 Qualifications: 1.m 8.00 6.37 m 2.70 1. Average depth of Cut = 0.83 67.63 25.0 Enabling Works 3.21 188.147.205.112.733.0 Survey Works 2.98 850.738.434.160.405.58 92.738.76 944.216.75 2. STF Cost included In the Proposal PREPARED BY: AJAKING REVIEWED BY: JLRPEGA APPROVED BY: GCFILART .762.747.82 94.870.66 188.112.01 7.534. Base Coarse thk = 200 mm for Pavement and 100 mm for Sidewalk 5 .35 4.01 71.30 19.05 Cost/sq.18 75.648.57 154.66 64.894.151.30 6. Used RC Hybrid Retaining Wall 9.0 Waterline 6.534.487.93 15.600.925.63 1.25 293.80 3.00 1.573.526. Average depth of Fill = 0.160.22 23.51 169.17 11.738.926.942.0 Road Right-of-Way 5.992.120.82 94. Gross Developable Area = 75.66 19.Project Subject: Date No I II Amaia Scapes Trece Martires Land Development Breakdown DD Cost 07/15/2014 Description Basic Land Development 1.899.271.32 252.00 649.120.120.00 25.75 806.240.151.72 67.m 2.82 7.00 19.20 1.870.04 7. uPVC Pipes for Water Pipes 7.926.534.94 Qty sqm months lot sqm cum cum cum cum cum lot lot lot lot lm 448.054.25 1.453.31 m 4.0 Retaining Wall RC Hybrid Retaining Wall Unit Amaia Scapes Trece Martires Unit Cost Cost 75.

823.450.936.26 2.778.58 - 1/8/2014 Benchmark Amount Others 23.523.926.953.607.86 24.264.00% 7.40 243.04 Gross Revenue (Direct + Mark Up) Indirect Cost (GAE) Percentage % 4.361.23% 494.50 QS Fee Percentage QS Fee (Data Input) QS Fee Value (% x Total with Gencon) 1.778.397.08 12.074.322.324.097.06 10.755.823.767.30 - 12.86 254.94 27.883.061.791.00% 727.991.07 - 1.436.362.0 Project Details Project Name: AMAIA SCAPES TRECE MARTIRES SBU: Project Location: TRECE MARTIRES.23% - - 757.208. Division 4 EARTHWORKS FOR ROADWAY Division 5 ROAD RIGHT OF WAY Division 5 TEMPORARY ACCESS Division 6 RETAINING WALL/SLOPE PROTECTION Total With Gencon Adjust 204.224.573.663.41 52.065.23% 2.081.593.79 3.26 57.677.23% 2.00% 238.823.55 32.76 10.00% Corporate Tax Percentage % 30.72 Division 7 POTABLE WATER SYSTEM Division 8 DRAINAGE SYSTEM Total With Mark up 462.28 - - 687.13 (a) (NB: VAT Exclusive) (b) ( c)=(a)-(b) (c1)=( c)/(a) (d)= % x (a) (e)=( c)-(d) (f)=% x (a) (g)=(e)-(f) (h)=(g)/(a) .91 12.39 3.53 10.017.85 5.260.636. CAVITE AMAIA GDA (m2): Total No.00% 377.523.79 180.253.801.254.299.953.361.99 - 5.23% 5.572.55 23.344.97 Percentage Mark up (Data Input) Gencon Value (% x Direct Cost) 10.937.56 53.017.17 4.065.49 Part 3.662.873.332.572.097.663.08 Division 2 SURVEY WORKS Division 3 EARTHWORKS FOR BLOCK DEVT.074.765.83 12.26 257.40 4.094.07 65.78 494.45 65.65 2.31 1.592.24 5.995.061.197.07 110.085.324.65 573.07 WET UTILITIES Total With QS Fee 257.59 675.382.224.230.32 30.523.49 73.00% 964.42 67.23% 256.802.00% Direct Cost (Net of VAT) Gross Operating Income (GOI) 12.904.788.632.714.69 18.593.62 Gencon Total Selling Price 462. of Lots: Duration (mos) 75.49 Value Added Tax (VAT) Percentage VAT (Data Input) Total VAT 12.54% - - 860.72 18.00 - 1.11 680.99 11.487.97 3.721.926.54 7.327.054.518.89 2.696.56 1.07 1.276.0 Project Cost Description Materials Preliminaries Labor - Division 1 PRELIMINARIES - Fixed Lump Sum - 15.00% 254.288.062.00% 3.53 13.08 4.01 1.472.842.335.590.658.187.823.65 1.791.039.79 57.54% 350.65 6.300.18 2.205.587.014.620.653.823.632.69 4.53 256.54% 7.88 Indirect Cost (% x Gross Revenue) Conc Ratio (m3/CFA) - Ext Glass % Net Income Before Tax (NIBT) Steel Ratio (kg/m3) - TOR/CFA (m2) Corporate Tax Fwk Ratio (m2/CFA) - KVA/m2 Net Income After Tax (NIAT) 14.457.795.00% 53.264.53 2.382.276.00 Direct Cost (in PhP: Net of VAT) Part 2.00 8.22 350.036.14% Key Performance Indicators 6.246.78 10.00% 3.837.Project Compliance Summary Part 1.55 950.083.95 434.884.11 - 51.408.274.883.269.714.765.31 238.548.63 23.930.300.312.871.12 8.32 727.08 3.778.592.658.52 5.510.68 1.322.54 12.35 3.674.827.344.761.548.062.660.97 25.197.254.58 Cost / GDA 21.498.811.518.32 12.08 3.738.094.982.56 237.75 21.259.69 788.54% 3.85 10.001.932.59 12.54% 3.530.43 12.65 377.300.0 Project Profit & Loss (P&L) 12.780.362.439.677.00% 573.91 57.53 7.021.359.168.54% 675.133.47 - 15.83 4.353.656.246.280.98 1.587.00% 27.69 204.75 CIVIL WORKS Total Direct Cost Equipment Date: 2.620.831.590.00% - - 65.60 1.43 28.50 25.664.932.663.98 27.911.065.86 5.390.16 3.264.871.442.619.288.489.86 4.55 3.43 Mark up Percentage Mark up (Data Input) Mark Up Value (% x Total with QS Fee) 12.00 32.472.00 6.80 - 10.00% - - 764.550.327.831.711.510.249.385.33 1.842.35 7.18 5.97 7.933.28 6.300.658.90 1.145.00 - - 246.014.43 11.80 2.208.22 12.42 5.260.16 2.773.

57 3.09 263.260.00 tests x tests x tests x tests x tests x tests x Vol 209.91 2.51 2.91 2.Project: Location: Subject: Materials Testing Materials Testing Area 1. 5. Total U.09 263.T.T.C.73 1.50 tests x tests x tests x tests x tests x tests x - 0.116.27 3.90 13.27 272.44 322.04 151.054.561.04 5.906.81 8.51 tests x 0.36 4.475. Total U.163.990.215.04 5.990.91 2.08 8.703.31 tests x 0.37 22.64 627.72 68.09 263.27 41.97 2.302.42 1.241.98 41.99 7.364141121 .550414 tests x 770.36 - = = = = = = #DIV/0! 2. Subgrade Preparation Grading Plasticity Compaction FDT CBR Q. Area: - tests x tests x tests x tests x tests x tests x Vol 209.64 627.64 627.41 tests x 0.329.990.836.719. Base Course Grading Plasticity Compaction FDT CBR Q.58 209.51 tests x 0.09 3.214.170.51 tests x 16.36 = = = = = = 3. Fill Grading Plasticity Compaction FDT CBR Q.92 95.836. Total U.297.27 272.30 = = = = = = 4.22 1. Subbase Course Grading Plasticity Compaction FDT CBR Q.664.67 2.41 135.T.9090909 209.C.89 613.85 107.C.C.82 9. Total U.836. Vol 0.09 263.27 272.T.73 1.27 272.73 1.18 7.91 2.990.49 3.90 13. Area: 13.66 1.27 2.90 250.57 25.24 4.73 1.36 = = = = = = 1.321.64 627.70 57.29 1.011.448.836.

00 209.51 209.C.91 2.27 272.T.836. Vol tests x tests x tests x tests x tests x tests x 0.24 4.236.64 627.78 47.09 263.73 272.27 272.990. Fill Grading Plasticity Compaction FDT CBR Q. Total U.73 #DIV/0! Vol 15.09 263. Fill Grading Plasticity Compaction FDT CBR Q.48 tests x 465.021963576 1.29 tests x 16.036. .216. Total U.T.458.91 2.00 0 Blocks 4.488.24 18.73 1.C.51 9.64 627.48 tests x 15.72 126.990.48 9.36 = = = = = = 272.908.080.708.05 209.58322 tests x 23.73 1.Roadways 4.33 tests x 9.48 tests x 15.36 = = = = = = 3.836.

159.635.16 6.33 .

86 60.00 36.667.268 266.439 139.00 23.00 32.033 3337.945 1453.00 18.1 97.94 181.00 1.00 28.00 17.00 48.144.00 1.00 35.204 1246.801 1468.122 2920.766 2114.341 178.016 416.365 1635.00 14.00 28.99 1.00 1.38 2255.101 1620.162 148.171 117.59 Lots 79.00 1.00 21.936 2371.00 18.95 123.344 23.00 479.475.00 27.358.712 .477.00 24.00 22.475 95.55 649.257 262.00 55.539.188 2121.702.923 173.3 1621.096 2456.878 1782.659 3294.00 23.00 blk 21 blk 19 blk 47 (utility) blk 22 blk 20 blk 38 blk 18 blk 37 blk 17 blk 14 blk 36 blk 39 blk 12 blk 15 blk 40 blk 11 blk 27(patio) blk 35 blk 16 blk 34 blk 23 blk 46 (utility) blk 24 blk 45 blk 6 blk 3 blk 26 blk 10 blk 33 blk 9 blk 25 blk 8 blk 32 blk 7 blk 5 blk 31 blk 2 blk 35 blk 1 alley 2 blk 30 blk 29 blk 28 blk 43 blk 42 170.507 44.704 1921.00 28.Description 1 2 Total Area 19.653 1005.00 26.00 9.45 16.619 3160.45 41.00 1.417 1466.03 1991.00 48.00 1.234 279.722 4014.132 103.00 1.116.06 2.00 43.389 152.295 170.00 19.00 Block Area 13.281 180.288 60.00 1.354 627.00 37.076 1508.

99 Area 10.03 18.41 525.13 Total 7.85 16.71 252.638.328.40 17.00 8.80000 10.70 7.39 1.00 Total Road Right of Way Length 10.5m ROW patio Total Collector Drain (PVC) R32 r29 r31 ROW 90.30 12.44 3.30 13.634 55.00 2.60 15.07 420.00 blk 41 alley 3 649.59 21.50 15.207.00 6.12 17.50 4.00 10.00 2.85 12.89 23.60 14.46 15.40 20.89 2.30 16.10 4.90 18.80 17.00 8.98 144.00 2.43 2.067.60 15.16 lm '+2.79 631.00 6.36 1.41 593.33 20.00 2.43 9.66 86.39 459.50 4.60 18.30 7.54 2.10 18.3M to box 9.48 24.50 17.60 10.13 11.00 2.50 13.64 2.149.76 735.26 263.15 2.13 10.24 Area of sidewalk Area of Planting Stripp Fill /Leveling of SW 216.92 14.638.10 5.16 13.80 15.83 7.00 2.055.590.1.144.10 12.00 2.00 .00 1.10 15.00 1.50 904.428.727 30.00 1.00 2.236.11 22.55 14.714.837.50 patio CHECK Road Right of Way 10m ROW 8m ROW 6.81 19.22 16.80 19.

60 18.04 7.00 2.30 5.37 r30 r35 r34 r33 r36 r37 r25 r24 r26 r18 2.71 11.00 3.30 19.00 2.00 2.70 23.00 2.02 15.02 12.00 2.00 1.00 .93 21.60 10.83 13.00 2.00 2.30 20.10 9.83 r19 17.50 11.02 5.00 2.10 16.00 2.85 7.86 9.00 2.38 9.00 1.15 9.00 1.72 18.00 2.00 1.92 11.30 15.30 11.00 1.32 14.60 18.00 2.83 6.00 24.81 10.32 7.30 15.13 8.00 2.00 2.80 14.42 16.63 18.30 8.00 17.08 7.16 11.00 2.40 16.00 13.72 13.07 14.14.62 9.30 9.22 17.30 21.34 10.00 18.53 12.11 12.06 12.00 2.64 17.30 6.53 15.01 21.13 15.76 10.31 23.60 14.00 2.40 20.34 14.00 2.00 2.90 21.40 11.23 10.86 18.11 12.00 2.60 23.01 r27 13.00 2.00 1.41 22.20 20.00 4.83 7.13 9.70 6.00 7.16 21.52 20.

00 2.75 11.78 12.00 1.12 13.00 1.70 14.50 12.00 2.77 7.81 11.75 10.00 16.92 17.80 14.37 4.61 10.91 19.62 15.40 18.93 19.00 2.00 r5 2.21 22.80 13.90 21.21 11.07 8.51 2.07 14.36 17.58 10.26 10.00 r21 r3 2.08 14.00 12.70 11.43 12.00 2.15 18.04 16.40 11.00 8.05 11.40 9.85 16.00 1.13 13.70 20.63 17.88 12.70 16.00 2.r22 r23 9.10 16.02 10.82 10.17 16.56 13.00 1.91 7.00 1.30 7.00 1.00 2.00 2.00 2.80 14.05 12.50 14.92 1.80 16.87 13.17 2.62 18.50 11.06 14.87 9.32 12.00 2.51 8.00 1.65 7.74 13.00 13.60 9.35 4.02 15.00 2.70 8.00 1.00 2.60 19.00 r20 2.00 2.80 9.72 13.00 .50 7.

50 12.00 2.55 7.00 1.07 10.37 12.08 14.85 9.00 2.74 15.14 r11 7.00 2.35 13.62 16.48 13.00 2.00 2.18 11.36 24.90 10.00 9.30 16.00 2.00 2.35 14.00 3.32 15.23 19.72 14.84 18.23.68 16.30 r17 r16 r15 1.05 25.50 4.55 19.50 10.60 8.00 2.81 15.00 2.00 1.00 r14 r13 r12 2.04 9.37 12.00 1.66 11.00 2.51 13.44 13.78 16.92 9.80 12.84 9.00 1.10 9.84 12.95 9.25 7.25 r10 9.93 16.22 11.44 10.40 11.06 22.54 10.85 21.70 14.36 9.02 16.00 2.80 6.63 18.88 9.45 6.00 11.65 16.30 11.44 12.14 10.08 18.63 15.38 14.54 6.00 1.00 .33 9.55 9.36 14.00 2.20 9.93 18.66 7.00 2.30 4.33 15.38 16.30 12.38 1.74 7.00 18.00 14.00 2.00 2.00 1.00 15.75 16.00 2.00 2.00 r2 2.07 9.00 12.63 16.00 1.00 2.00 16.74 12.

21 18.00 16.00 2.30 11.00 2.95 8.51 7.30 8.65 6.00 7.30 9.00 2.30 9.22 2.00 2.92 9.00 8.60 1.56 7.35 182.00 r6 Potable Water .176.alley 1 r7 r8 r9 7.70 6.60 10.00 2.86 10.00 2.30 9.00 9.00 6.

12 270.42 18.174 219.08 193.03 38.46 S 31% BARRIER 172.466 235.25 234.597 41.411 271.252 370.822 10.53 186.495 0.ROW Area 5.06 203.05 % Road 30% 31% #DIV/0! 24.56 452.881.51 48.70% 6.286 99.38 15.121 280.412 203.330.84 49.129 115.736 43.745 34.97 82.366 36.90 41.20 7.255 188.21 10.17 37.74 44.449.779 29.18 203.32 41.63 .528 26414.315 206.39 445.735 14.70 58.799 31.04 185.21 248.804 36.633 232.644 46.439 128.

00 2.94 Side walk Planting Strip 2.00 R31 1.13 18.00 2.28 .47 8.36 296.00 0.60 0.00 1.00 1.00 7.00 Carriage way 1.00 2.00 3.10 0.00 2.82 7.24 8.00 1.73 5718.50 4.57 12.98 23.00 5.7 6.18 0.00 2.00 2.00 2.7 8.00 4.00 2.00 1.18 0.59 70.01 36.39 8 6.08 7.00 3.00 2.12 6.69 32.15 0.00 2.03 45.00 2.09 16.00 2.33 210.36 87.11 13.24 8.13 Drainage Crossing R32 R29 2.15 25.41 8.27 32.94 8.93 23.00 2.00 Curb & Gutter 1.00 2.44.00 1.00 R30 2.00 3.40 1.00 1.25 7.00 1.20 1.00 2.33 7.57 7.41 8.00 2.82 to CD Roadside Reserve to manhole 1.52 31 62.00 PCCP 6.80 - Fill /Leveling of PS 72.57 8.00 1.00 2.00 6.32 7 8.00 1.44 824.41 9.86 14.51 6 6 7.

00 2.55 6.00 2.65 8.79 6.00 1.00 1.00 2.1 7.35 9.00 1.00 2.00 2.54 6.00 R18 2.11 7.7 10 10.38 9.13 6.00 1.00 R35 2.07 8.00 R33 R34 1.00 1.00 1.00 1.00 2.00 1.52 8.27 6 8.00 2.00 1.00 R24 1.35 9.00 R25 1.00 2.45 8.00 2.00 2.35 7.06 9.00 1.00 2.00 2.00 2.00 1.00 2.00 8.19 9.00 1.00 3.98 6.00 1.00 1.00 1.00 3.00 R36 1.54 9.9 10.06 9.00 2.08 15.29 7.16 6.49 8.00 1.00 3.00 1.00 1.54 7.00 3.07 6.49 8.00 R3 R26 R27 2.00 1.00 1.15 13.29 9.53 7.00 2.00 2.86 7.00 2.00 3.27 9.00 4.65 8.00 1.07 12.52 8.00 1.03 8.12 9.00 2.62 10.56 7.00 2.38 7.00 2.39 8.67 6.74 .00 2.57 6.00 1.00 2.11 8.2.05 9.00 1.00 3.00 R37 2.00 1.00 R19 2.00 1.73 9.06 7.00 1.00 1.00 2.05 6.00 1.00 1.

00 1.00 R20 1.00 1.00 1.15 8.34 8.00 1.00 2.00 2.02 13.07 12.57 8.6 9.00 3.59 8.78 9.63 7.00 3.00 2.00 1.00 2.00 1.53 7.14 7.00 R5 1.19 5.98 7 6.65 9.02 6.11 6 8.00 1.00 R23 1.00 2.00 2.00 1.00 1.00 2.38 3.55 6.00 1.01 6.86 6.77 6 7.00 1.49 8.29 10.04 10.00 1.00 2.62 6.00 1.58 6.78 9.00 2.00 1.00 3.81 7.00 1.00 1.29 6.41 10.54 9.1.06 9.00 1.25 11.05 9.00 3.56 8.00 R12 2.00 1.42 6.00 1.00 2.00 2.00 1.18 6.00 2.51 .00 2.00 R11 2.86 8.00 2.00 1.04 9.22 8.00 1.00 2.14 9 6 9.00 2.44 14.00 R17 3.34 13.00 2.00 1.00 2.44 8.00 1.00 3.00 1.00 R15 2.00 R16 2.00 2.00 R10 2.00 2.00 1.00 2.00 R4 R2 9.00 2.72 6.41 9.00 2.00 2.98 7.04 6.00 2.00 R22 2.00 2.6 11.00 1.00 1.00 R14 R13 1.

00 1.93 7.23 7.00 1.00 1.00 R6 2.73 .00 1.95 6.00 2.00 1.00 1.00 2.00 1.00 2.00 1.00 2.00 1.00 1.00 1.00 2.00 1.02 6.99 6.61 9.00 2.00 3.00 2.00 R8 2.00 2.00 2.29 9.00 2.00 2.00 2.00 1.00 2.00 1.00 2.00 2.00 2.53 10.00 1.00 1.00 2.00 3.00 1.00 1.00 2.55 6.00 1.00 1.00 1.00 2.00 2.00 1.00 2.99 11.00 1.00 2.00 1.00 2.00 1.00 2.00 R9 9.00 1.00 3.00 2.00 1.00 1.00 2.00 1.4.00 1.00 2.00 2.00 2.00 1.

00 1.00 1.00 171.00 1.00 1.00 2.00 1.00 .00 2.00 1.00 1.00 1.00 1.00 1.00 2.00 1.00 249.00 1.00 2.1.00 3.00 1.00 1.00 2.

.

34 Portland Cement Concrete Pavement (PCCP) Base Coarse 135.451.837.38 7 5.11 459.37 23.10 0.155.71 8.76 20.511.3 5.71 7.3 5.58 Sub Grade Preparation 542.046.15 1.3 6.25 0.46 3.837.81 5.69 22.63 6.25 19.049.54 7.12 6.62 6.42 6 8.44 2.24 7.34 14.71 563.04 .155.84 1.15 1.3 7.34 14.76 21.54 7.511.Base 0.46 3.09 '+2.77 8.71 7.14 19.3M 6.62 788.69 7.87 7.835.00 542.25 0.

09 5.92 9.41 7.36 9.97 5.95 7.37 5.28 5.59 7.38 14.37 11.26 .107.46 6.35 5.41 6.36 6.2 9.87 5.72 22.86 6.84 5.95 7.68 7.3 7.35 8.68 9 9.3 9.59 8.83 6.85 5.49 8.65 6.36 8.65 8.57 8.79 7.69 7.7.82 8.5 CIM DIM 24.84 9.75 7.16 6.37 7.33 7.57 5.43 5.84 6.79 7.65 8.691.03 8.45 12.42 8.04 Depth 1.4 6.82 7.46 2.798.

44 8.02 5.36 8.71 9.84 8.88 5.44 6.89 7.59 5.72 5.92 5.74 7.41 5.83 7.34 6.59 9.16 5.08 9.28 7.32 5.48 5.9 8.32 12.55 10.34 9.31 6.86 7.45 7.35 8.64 12.3 5.11 7.08 8.87 7.3 5.37 11.85 5.3 7.52 7.71 8.74 13.28 6.81 .49 4.8.07 5.95 8.16 7.9 10.3 6.3 8.68 2.34 10.64 8.79 7.93 6.

29 6.29 11.32 5.91 8.53 6.85 6.070.23 6.25 6.59 8.8.03 1.69 .83 10.

.

.

15 31.5 6.8 62.95 204.04 44.5 6.05 186.5 6.5 6.5 77.41 37.5 4.5 6.5 81.74 45.5 6.13 20.5 6.54 90.5 4.69 76.5 4.5 8 4.27 R27 R26 R19 R22 R23 R20 6.46 88.5 6.5 6.72 42.52 131.17 23.5 4.33 56.5 6.5 4.5 4.5 53.22 36.5 4.41 321.41 37.41 37.5 10 6.5 8 6.5 6.52 127.41 37.5 6.19 24.5 6.02 27.5 6.01 41.5 6.31 37.79 R33 R34 R35 R3 R21 R18 R4 R2 R1 R17 R16 R15 R14 R13 R12 R11 R10 ROW .89 37.97 59.5 6.79 558.road R31 R32 R29 R37 R36 6.5 Length 213.17 33.5 6.5 6.92 52.05 38.3 37.97 121.05 R30 6.36 47.94 31.5 4.5 6.5 6.5 6.5 6.88 77.5 6.53 R25 R24 6.45 38.

71 135.5 16.5 4.5 4.4 .5 6.R9 R8 R7 R6 ROTUNDA 4.17 47.07 44.5 6.27 3764.17 50.5 4.07 41.

30 1.279.151.80 2.04 37.m 75.78 54.723.361.738.57 71.567.35 7.370.98 3.410.58 6.73 25.534.120.01 649.349.00 1.000.15 301.00 7.847.779.222.160.66 252.103.747.24 944.48 17.900.29 555.93 Cavite Cost/sq.14 135.725.Project: Subject: Project: Area Survey Works Earthworks for Block Earthworks for Road Road Right of Way Water System Drainage System Retaining Wall Preliminaries Total Amaia Cost Comparison Lucena Cost Cost/sq.410.17 8.220.273.660.11 22.818.32 19.30 92.992.82 94.00 18.373.83 1.98 7.57 744.870.112.74 10.58 207.271.599.55 52.63 341.747.494.99 .m 73.21 15.52 19.26 103.240.

953.989.66 9.043.319.708.855.86 73.518.02 181.411.93 26.28 55.204.41 61.46 41.421.320.70 42.02 6.10 78.73 281.00 18.447.79 310.05 64.50 78.729.00 5093.83 3.61 271.00 Pampanga Cost/sq.413.00 0.459.742.840.581.545.237.626.64 23.73 5.16 8.18 78.187.477.m 85.517.85 46.Lipa Cost/sq.60 1.266.108093 650 .802.298.735.57 6.m 196.84 307.612.14 5.19 15.072.00 2.68 28.601.925.45 4065 14.00 1.76 860.45 925.25 144.646.209.430.514.

899 1950 .2291.