MDC BUILDPLUS+ INC.

Project Name: AMAIA STEPS PARKWAY - CLARA B

Project Location: Calamba, Laguna
MEPFS Works: Detailed Breakdown DECEMBER 3, 2018
Fixed Lump Sum PO #: 5200003555
Subcon: MERF ENGINEERING SERVICES Amount: ₱ 4,701,697.99

COST PROPOSAL (VAT-In)

Description Quantity Unit Unit Rate
Material Labor Unit Rate
PLUMBING WORKS:
General Requirements 1.00 lot 83,350.70 207,846.350 291,197.046

VALVES

Supply and Installation of Gate Valve

75 mm Dia 2.00 pcs 17,106.37 3,490.40 20,596.768
25mm diameter (Brass) 90.00 pcs MDCBP 125.39 125.393
25 mm diameter (PPR) 92.00 pcs 380.15 77.57 457.716

Supply and Installation of Water Meter

75 mm Dia 1.00 pcs MDCBP 4,266.03 4,266.03
25mm diameter 90.00 pcs MDCBP 323.17 323.17

Supply and Installation of Y-strainer

75 mm Dia 1.00 pcs 8,869.97 1,215.98 10,085.952

Supply and installation of Check Valve

75 mm dia 1.00 pcs 13,304.95 2,714.75 16,019.694

WATER LINES
Supply & Instlln of BI S40 Pipe Sleeves
100 mm dia 6.00 m MDCBP 93.85 93.85

Supply and installation of PPR PN 20 Pipes

110 mm dia 55.47 m MDCBP 1,320.39 1,320.39
90 mm dia 12.00 m MDCBP 1,055.58 1,055.58
63 mm dia 19.42 m MDCBP 438.47 438.47
25 mm dia 1,813.86 m MDCBP 72.30 72.30
20 mm dia 972.95 m MDCBP 48.34 48.34

Supply and installation of GI Schd 40 Pipes

50 mm dia 135.52 m MDCBP 269.59 269.59
25 mm dia 256.50 m MDCBP 89.19 89.19

Supply and installation of PPR Fittings

Supply and installation of Elbow 90

110 mm dia 7.00 pcs 1,188.87 242.58 1,431.45
63 mm dia 8.00 pcs 258.91 52.83 311.74
25 mm dia 990.00 pcs 32.37 6.60 38.97
20 mm dia 540.00 pcs 22.35 4.57 26.92
- -
Supply and installation of Tee - -
25 mm dia 180.00 pcs 40.37 8.23 48.60
- -
Supply and installation of Tee Reducer - -
110 mm x 63 mm dia 6.00 pcs 916.44 187.00 1,103.44
25 x 20mm dia (20 x 15mm inside dia) 197.00 pcs 21.15 9.07 30.22
- -
Supply and installation of Straight Coupling - -
110 mm dia 6.00 pcs 751.43 153.32 904.75
25 mm dia 360.00 pcs 22.35 4.57 26.92
20 mmdia 270.00 pcs 17.34 3.55 20.88
- -
Supply and installation of Coupling Reducer - -
110 mm x 63 mm dia 6.00 pcs 716.10 146.11 862.21
63 mm x 25 mm dia 1.00 pcs 153.98 31.41 185.39
25 mm x 20 mm dia 900.00 pcs 24.12 4.92 29.05
- -
Supply and installation of End Cap - -
25 mm dia 450.00 pcs 15.63 3.18 18.82
- -
Supply and installation of Male Threaded Adaptor - -
25 mm dia 90.00 pcs 313.49 63.97 377.46
20 mm dia 180.00 pcs 138.48 28.26 166.74
- -
Supply and installation of Female Threaded Tee - -
20 mm dia 542.00 pcs 238.58 48.68 287.27
- -
Supply and installation of Male Plug - -
20 mm dia 90.00 pcs 11.40 2.33 13.73
- -
Supply and installation of PPR Stub Flange Set - -
63 mm dia 6.00 pcs 2,238.99 456.85 2,695.84
- -
Supply and installation of G.I. Fittings - -
- -
Supply and installation of Tee Reducer - -
2 in x 1 in Nominal 90.00 pcs 699.45 142.72 842.16
- -
Supply and installation of Coupling Reducer - -
1 in x 3/4 in Nominal 90.00 pcs 88.70 18.11 106.81
- -
Supply and installation of Elbow 90 - -
1 in Nominal 360.00 pcs 105.30 21.48 126.78
- -
Supply and installation of End Cap - -
2 in Nominal 6.00 pcs 160.76 32.80 193.56
- -

Supply and installation Flange Set with Gasket, - -

Bolts and Nut - flange is paired and machined - -
to fit PPR to G.I. connection - -
Threaded Flange (for 50mm GI) 6.00 pcs 1,756.53 358.40 2,114.92
- -
Construction of Valve Box - -
Supply and Installation of PPR Fittings - -
- -
Supply and installation of Elbow 90 - -
110 mm dia 6.00 pcs 1,188.87 242.58 1,431.45
- -
Supply and installation of Coupling Reducer - -
110 mm dia x 90 mm dia 2.00 pcs 717.43 146.38 863.81
- -
Supply and installation of Stub Flange Set - -
110 mm dia 1.00 pcs 3,144.17 641.53 3,785.70
90 mm dia 2.00 pcs 2,793.42 569.98 3,363.39
- -
Supply and installlation of Valve Box Drain - -
90 mm diaPVC 6.00 m 1,598.00 239.76 1,837.76
- -
90 mm Dome Type Drain 1.00 pcs 1,056.81 215.63 1,272.44
- -
Supply and installation of HDPE Flange Connector - -
4 in dia 1.00 pcs 2,684.88 547.83 3,232.70
- -
Supply and installation of Valve Box Cover - -
Top cover made with Hot Dipped Galvanized Iron - -
- -
SEWAGE LINES - -
- -
Supply & Instlln of BI S40 Pipe Sleeves - -
150 mm dia x 6m 18.00 m 699.13 244.69 943.82
100 mm dia x 6 m 18.00 m 312.83 93.85 406.67

Supply and installation of PVC(Polyvinyl Chloride) Pipes Series

1000, including fittings, supports, markings, paintings and other
miscellaneous items as required
200 mm diameter 50.30 m MDCBP 635.35 635.35
160 mm diameter 60.13 m MDCBP 414.47 414.47
110 mm diameter 496.01 m MDCBP 190.03 190.03
75 mm diameter 32.67 m MDCBP 87.61 87.61
63 mm diameter 318.11 m MDCBP 79.14 79.14

Supply and installation of wye

200 mm dia 2.00 pcs 1,583.71 323.15 1,906.85
100 mm dia 181.00 pcs 259.04 52.85 311.90
- -
Supply and installation of Wye Reducer - -
200 mm x 160 mm dia 1.00 pcs 2,748.68 612.05 3,360.73
200 mm x 110 mm dia 27.00 pcs 2,748.68 549.74 3,298.41
160 mm x 110 mm dia 14.00 pcs 1,125.25 229.60 1,354.85
160 mm x 90 mm dia 25.00 pcs 1,267.13 258.55 1,525.68
110 mm x 63 mm dia 3.00 pcs 204.54 41.74 246.29
- -
Supply and installation of tee - -
63 mm dia 1.00 pcs 71.78 14.65 86.42
- -
Supply and installation of Tee Reducer - -
110 mm x 63 mm dia 90.00 pcs 213.26 43.52 256.78
- -
Supply and installation of Elbow 90 - -
110 mm dia 90.00 pcs 152.30 31.08 183.38
63 mm dia 180.00 pcs 52.22 10.65 62.87
- -
Supply and installaton of Elbow 45 - -
200 mm dia 7.00 pcs 1,250.31 255.12 1,505.43
150 mm dia 9.00 pcs 666.78 136.05 802.83
100 mm dia 390.00 pcs 124.36 25.39 149.75
90 mm dia 20.00 pcs 85.12 17.37 102.49
63 mm dia 320.00 pcs 43.49 8.88 52.37
- -
Supply & Installation of Bushing reducer - -
100 x 75 mm dia 90.00 pcs 217.38 43.48 260.86
75 x 50 mm dia 14.00 pcs 652.14 32.61 684.74
- -
Supply & installation of Floor trap (Gully trap) - -
75 x 50 x 50 x 50mm, 110 mm drain 90.00 pcs 2,312.36 604.97 2,917.33
- -
Supply & Installation of Stainless Steel Fixtures - -
- -
Supply & installation of shower drain - -
63 mm dia 92.00 pcs 520.98 106.30 627.27
- -
Supply and installation of Clean-out - -
200 mm dia 1.00 pcs 2,147.33 438.15 2,585.48
160 mm dia 2.00 pcs 1,000.49 204.15 1,204.64

KITCHEN WASTE DRAIN

Supply and installation of PVC(Polyvinyl Chloride) Pipes Series

1000, including fittings, supports, markings, paintings and other
miscellaneous items as required
90 mm diameter 153.90 m MDCBP 239.76 239.76
63 mm diameter 98.50 m MDCBP 79.14 79.14
-
Supply and Installation of PVC Blue Pipe -
32mm diameter 18.00 m MDCBP 68.25 68.25
Supply and installation of wye
90mm dia 26.00 pcs 190.07 38.78 228.86
- -
Supply and installation of tee - -
50 mm dia 320.00 pcs 76.67 15.64 92.32
- -
Supply and installation of wye reducer - -
75 x 50 mm dia 90.00 pcs 164.76 32.95 197.71
- -
Supply and installation of tee reducer - -
90 x 63 mm dia 120.00 pcs 161.65 32.98 194.63
- -
Supply and installation of elbow 90 deg - -
63 mm dia 450.00 pcs 52.22 10.65 62.87
32 mm dia 90.00 pcs 66.06 38.85 104.91
- -
Supply and installation of elbow 45 deg - -
75 mm dia 32.00 pcs 85.12 17.37 102.49
50 mm dia 90.00 pcs 43.49 8.88 52.37
- -
VENT LINES - -
- -
Supply & Instlln of BI S40 Pipe Sleeves - -
150 mm dia 6.00 m MDCBP 244.69 244.69

Supply and installation of PVC(Polyvinyl Chloride) Pipes Series

1000, including fittings, supports, markings, paintings and other
miscellaneous items as required
160 mm diameter 31.15 lm MDCBP 414.47 414.47
110 mm diameter 45.66 lm MDCBP 189.92 189.92
90 mm diameter 444.90 lm MDCBP 239.76 239.76
63 mm diameter 399.30 lm MDCBP 79.14 79.14

Supply and installation of Tee

160 mm dia 2.00 pcs 1,291.95 263.61 1,555.56
63 mm dia 180.00 pcs 71.78 14.65 86.42
- -
Supply and installation of Tee Reducer - -
160 mm x 110 mm dia 14.00 pcs 875.53 178.65 1,054.18
110 mm x 90 mm dia 15.00 pcs 248.73 50.75 299.48
90 mm x 63 mm dia 180.00 pcs 161.65 32.98 194.63
- -
Supply and installation of Wye Reducer - -
110 mm x 90 mm dia 18.00 pcs 238.35 48.64 286.99
- -
Supply and installation of Bushing Reducer - -
160 mm x 110 mm dia 3.00 pcs 625.15 127.57 752.71
100 mm x 75 mm dia 13.00 pcs 968.68 193.74 1,162.42
100 mm x 50 mm dia 1.00 pcs 253.53 50.70 304.24
75 mm x 50 mm dia 30.00 pcs 164.76 32.95 197.71
- -
Supply and installation of elbow 90 deg - -
160 mm diameter 6.00 pcs 750.20 153.08 903.27
110 mm diameter 16.00 pcs 152.30 31.08 183.38
90 mm diameter 22.00 pcs 60.64 12.38 73.02
63 mm diameter 450.00 pcs 52.22 10.65 62.87
- -
Supply and installation of elbow 45 deg - -
90 mm diameter 44.00 pcs 78.78 16.07 94.84

STORM DRAINAGE

PERIMETER DRAIN PIPE

Supply and installation of PVC(Polyvinyl Chloride) Pipes Series

1000, including fittings, supports, markings, paintings and other
miscellaneous items as required
200 mm diameter 54.26 m MDCBP 635.35 635.35
160 mm diameter 67.76 m MDCBP 414.47 414.47
110 mm diameter 22.00 m MDCBP 190.03 190.03
90 mm diameter 7.29 m MDCBP 239.76 239.76
-

Supply and installation of Elbow 90

110 mm dia 29.00 pcs 152.30 31.08 183.38
90 mm dia 42.00 pcs 97.47 19.90 117.37

Supply and installation of Wye

90 mm dia 3.00 pcs 190.07 38.78 228.86

RECTANGULAR DOWNSPOUT COLLECTOR -

-
3" x 4" x 8 ' Rectangular Downspout 427.99 m MDCBP 349.05 349.05

Rectangular Fiitings

Supply and installation of 90 deg Rectangular Elbow

3" x 4" 72.00 pcs 1,656.62 338.02 1,994.64

Supply and installation of Downspout Clamp

3" x 4" 188.00 pcs 190.07 38.78 228.86

Supply and installation of Downspout connector

3" x 4" 150.00 pcs 316.78 64.63 381.42
- -
Rectangular 100mm x65mm to round 100mm dia adaptor 32.00 pcs 190.07 38.78 228.86
- -
Supply and installation of Gutter Drain - -
3" x 4" 24.00 pcs 1,056.79 215.63 1,272.42
- -
Supply and installation of Canopy Drain Dome Type - -
90 mm dia 4.00 pcs 1,203.78 245.62 1,449.40
 - -
Catch Basin .4m x .4m 14.00 pcs 2,369.55 483.47 2,853.02

ELEVATOR PIT DISCHARGE

Supply and installation of PPR Pipes, PN20

63 mm diameter 18.00 m MDCBP 438.47 438.47

Supply and installation of PPR Fittings

Elbow 90deg
63 mm diameter 3.00 pcs 258.91 52.83 311.74

Male threaded adaptor

63 mm diameter 4.00 pcs 438.12 131.43 569.55
- -
Supply and installation of Flexible Hose - -
50mm dia 2.00 m 443.49 90.50 533.99
- -
Supply and installation of Gate Valve - -
50mm dia 1.00 pcs MDCBP 1,056.97 1,056.97
- -
Supply and installation of Check Valve - -
50mm dia 1.00 pcs MDCBP 1,668.91 1,668.91
- -
Supply & installation of Submersible (Sump) Pump - -
1/2 HP, 20 GPM, 20ft TDH 1.00 pcs 18,943.59 3,878.21 22,821.80

SOIL POISONING SYSTEM

Supply and installation of PVC(Polyvinyl Chloride) blue Pipes,

solvent cement joint, including fittings, supports, markings,
paintings and other miscellaneous items as required
32 mm diameter 82.36 m MDCBP 21.47 21.47
Supply and installation of elbow 90 deg
32 mm dia 12.00 pcs 19.00 3.88 22.88

Supply and installation of straight coupling

32 mm dia 30.00 pcs 4.57 3.78 8.35

Supply and installation of threaded elbow

32mm x 3/4npt 4.00 pcs 7.45 4.67 12.12

Supply and installation of end plug

32 mm dia 4.00 pcs 11.37 2.28 13.65

PLUMBING FIXTURES & EQUIPMENT

PLUMBING FIXTURES
Water Closet (Tank type) 90.00 pcs MDCBP 408.10 408.10
Shower Set 90.00 pcs MDCBP 408.10 408.10
Lavatory (Wall hang) with faucet and accessories 90.00 pcs MDCBP 408.10 408.10
Soap Holder 90.00 pcs MDCBP 129.32 129.32
Paper Holder 90.00 pcs MDCBP 129.32 129.32
Kitchen Sink with faucet 90.00 pcs MDCBP 408.10 408.10
Grease Trap (Polyethelene type) 90.00 pcs MDCBP 408.10 408.10

Hanger & Support 1.00 lot 285,106.10 58,172.77 343,278.87

- -
Consumables 1.00 lot 95,035.38 32,752.61 127,787.99
- -
TESTING AND COMMISSIONING 1.00 lot 142,553.06 18,997.14 161,550.19

SUBTOTAL

ADDITIONAL ITEMS

Supply & Instlln of BI S40 Pipe Sleeves

90 mm dia x 6 m 5.00 pcs MDCBP 824.40 824.40

Supply and installation of PPR Stub Flange Set - -

110 mm dia 1.00 pcs 3,858.75 528.96 4,387.71

PVC Stub-out
110 mm diameter 54.00 m MDCBP 190.03 190.03
63 mm diameter 54.00 m MDCBP 79.14 79.14

Supply & Installation of Bushing reducer

200 mm x 100 mm dia 13.00 pcs 681.94 681.94 1,363.89
150 mm x 90 mm dia 10.00 pcs 312.16 312.16 624.31

Supply and installation of Male Plug

20 mm dia 90.00 pcs 27.56 5.62 33.18

Earthworkls
Excavation 53.25 m³ - 560.00 560.00
Sandbedding 27.48 m³ MDCBP 560.00 560.00
Backfilling 25.77 m³ 500.00 500.00

SUBTOTAL
-
Sub Total : DIVISION 15 PLUMBING

MECHANICAL WORKS:
General Requirements 1.00 lot 26,466.94 52,933.90 79,400.85

Supply and installation of Split type A/C units including

accessories, controls, electrical works and other items required
to complete the system and make the unit operational
WINDOW TYPE
CP 2.6KW / 1HP, 220 / 1 / 60 (manual) -

AIR DISTRIBUTION DUCTS

Supply, fabrication and fix of toilet exhaust duct and accessories

including supports, insect screens and other miscellaneous items
required to complete the system.
Supply and installation of PVC
100 mm Dia 538.20 m MDCBP 185.65 185.65

Supply and installation of elbow 90 deg

100 mm dia 78.00 pcs 151.80 30.36 182.16

Aluminum Bare Flexiduct

100 mm Dia 65.00 pcs 186.28 37.26 223.54

FANS
Supply and installation of fans and blowers, supply and fix controllers,
equipment markings, accessories and other miscellaneous items to
make the unit operational
Toilet Exhaust Fan
Ceiling cassette fan, 85cmh, 120pa, 220v, 1ph, 60hz 84.00 pcs 888.89 284.45 1,173.34

AIR OUTLETS AND INLETS

Supply and fix of air outlets including, miscellaneous items required to complete the system.

SLEEVING
Supply and installation of Pipe sleeving c/w fire stopping sealant (BI pipe Sched. 40 assumed)
150 mm diameter 18.72 m 557.63 195.17 752.81

VENT CAP
Supply and installation of vent cap
100mm 78.00 pcs 284.45 250.06 534.51
 - -
Hangers & Support 1.00 lot 31,572.65 6,314.54 37,887.19
- -
Consumables 1.00 lot 6,314.54 1,262.91 7,577.44
- -
TESTING AND COMMISSIONING 1.00 lot 5,175.85 15,527.53 20,703.38

Sub Total : DIVISION 15 MECHANICAL

GRAND TOTAL (VAT INCLUSIVE) Php.

% ACCOMPLISHMENT (INSTALLED)
COST OF ACCOMPLISHMENT (Based on Reconciled & P.O.)
LESS: DOWNPAYMENT RECOUP ( 10% of Accomplishment)
LESS: RETENTION ( 10% of Reconciled Price)
BILLING AMOUNT (NET of 10% Retention & 10% Downpayment)
NOTE:

PREPARED BY: EVALUATED BY:

Noel C. Nuñez Engr. Gian Tolentino

MERF/Project In-charge FIELD ENGINEER
MDCBP, NUVALI
APPROVED BY: NOTED BY:

Enrico Y. Limbo
MERF/ General Manager
PROJECT-IN-CHARGE
MDCBP, NUVALI
(VAT-In) PRESENT ACCOMPLISHMENT PERCENT PREVIOUS BILLING BILLING 3
Amount COMPLETED
QTY INSTALLED AMOUNT % WT QTY INSTALLED AMOUNT % WT QTY INSTALLED AMOUNT % WT
0 0 0.00%
291,197.05 1.00 291,197.05 6.19% 100.00% 0.70 203,837.93 4.34% 0.30 87,359.11 1.86%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
41,193.54 - - 0.00% 0.00% - - 0.00% - 0.00%
11,285.39 90.00 11,285.39 0.24% 100.00% - - 0.00% 90.00 11,285.39 0.24%
42,109.84 92.00 42,109.84 0.90% 100.00% - - 0.00% 92.00 42,109.84 0.90%
- - 0.00%
- - 0.00%
4,266.03 - - 0.00% 0.00% - - 0.00% - - 0.00%
29,085.56 90.00 29,085.56 0.62% 100.00% - - 0.00% 90.00 29,085.56 0.62%
- - 0.00%
- - 0.00%
10,085.95 - - 0.00% 0.00% - - 0.00% - - 0.00%
- - 0.00%
- - 0.00%
16,019.69 - - 0.00% 0.00% - - 0.00% - - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
 - - 0.00%
563.07 6.00 563.07 0.01% 100.00% 6.00 563.07 0.01% - - 0.00%
- - 0.00%
- - 0.00%
73,241.86 55.47 73,241.86 1.56% 100.00% 55.47 73,241.86 1.56% - - 0.00%
12,666.92 12.00 12,666.92 0.27% 100.00% 9.00 9,500.19 0.20% 3.00 3,166.73 0.07%
8,516.31 19.42 8,516.31 0.18% 100.00% 19.42 8,516.31 0.18% - - 0.00%
131,149.82 1,813.86 131,149.82 2.79% 100.00% 906.93 65,574.91 1.39% 906.93 65,574.91 1.39%
47,036.09 972.96 47,036.33 1.00% 100.00% 486.48 23,518.05 0.50% 486.48 23,518.29 0.50%
- - 0.00%
- - 0.00%
36,534.92 135.52 36,534.92 0.78% 100.00% 135.52 36,534.92 0.78% - - 0.00%
22,878.28 256.50 22,878.28 0.49% 100.00% 85.50 7,626.09 0.16% 171.00 15,252.18 0.32%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
10,020.15 7.00 10,020.15 0.21% 100.00% 7.00 10,020.15 0.21% - - 0.00%
2,493.96 8.00 2,493.96 0.05% 100.00% 8.00 2,493.96 0.05% - - 0.00%
38,581.30 990.00 38,581.30 0.82% 100.00% 495.00 19,290.65 0.41% 495.00 19,290.65 0.41%
14,536.96 540.00 14,536.96 0.31% 100.00% 270.00 7,268.48 0.15% 270.00 7,268.48 0.15%
- - 0.00%
- - 0.00%
8,748.39 180.00 8,748.39 0.19% 100.00% 90.00 4,374.20 0.09% 90.00 4,374.20 0.09%
- - 0.00%
- - 0.00%
6,620.63 6.00 6,620.63 0.14% 100.00% 6.00 6,620.63 0.14% - - 0.00%
5,953.49 197.00 5,953.59 0.13% 100.00% 97.00 2,931.51 0.06% 100.00 3,022.07 0.06%
- - 0.00%
- - 0.00%
5,428.53 6.00 5,428.53 0.12% 100.00% 6.00 5,428.53 0.12% - - 0.00%
9,691.31 360.00 9,691.31 0.21% 100.00% 180.00 4,845.65 0.10% 180.00 4,845.65 0.10%
5,638.46 270.00 5,638.46 0.12% 100.00% 135.00 2,819.23 0.06% 135.00 2,819.23 0.06%
- - 0.00%
 - - 0.00%
5,173.28 6.00 5,173.28 0.11% 100.00% 6.00 5,173.28 0.11% - - 0.00%
185.39 1.00 185.39 0.00% 100.00% 1.00 185.39 0.00% - - 0.00%
26,141.59 900.00 26,141.59 0.56% 100.00% 450.00 13,070.79 0.28% 450.00 13,070.79 0.28%
- - 0.00%
- - 0.00%
8,467.21 450.00 8,467.21 0.18% 100.00% 225.00 4,233.61 0.09% 225.00 4,233.61 0.09%
- - 0.00%
- - 0.00%
33,971.38 90.00 33,971.38 0.72% 100.00% 45.00 16,985.69 0.36% 45.00 16,985.69 0.36%
30,012.61 180.00 30,012.61 0.64% 100.00% 90.00 15,006.31 0.32% 90.00 15,006.31 0.32%
- - 0.00%
- - 0.00%
155,698.90 542.00 155,699.86 3.31% 100.00% 271.00 77,850.41 1.66% 271.00 77,849.45 1.66%
- - 0.00%
- - 0.00%
1,235.73 90.00 1,235.73 0.03% 100.00% 45.00 617.86 0.01% 45.00 617.86 0.01%
- - 0.00%
- - 0.00%
16,175.01 6.00 16,175.01 0.34% 100.00% 6.00 16,175.01 0.34% - - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
75,794.75 90.00 75,794.75 1.61% 100.00% 90.00 75,794.75 1.61% - - 0.00%
- - 0.00%
- - 0.00%
9,613.09 90.00 9,613.09 0.20% 100.00% - - 0.00% 90.00 9,613.09 0.20%
- - 0.00%
- - 0.00%
45,640.48 360.00 45,640.48 0.97% 100.00% - - 0.00% 360.00 45,640.48 0.97%
- - 0.00%
- - 0.00%
 1,161.38 6.00 1,161.38 0.02% 100.00% 6.00 1,161.38 0.02% - - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
12,689.54 6.00 12,689.54 0.27% 100.00% 6.00 12,689.54 0.27% - - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
8,588.70 - - 0.00% 0.00% - - 0.00% - - 0.00%
- - 0.00%
- - 0.00%
1,727.62 - - 0.00% 0.00% - - 0.00% - - 0.00%
- - 0.00%
- - 0.00%
3,785.70 - - 0.00% 0.00% - - 0.00% - - 0.00%
6,726.79 - - 0.00% 0.00% - - 0.00% - - 0.00%
- - 0.00%
- - 0.00%
11,026.54 - - 0.00% 0.00% - - 0.00% - - 0.00%
- - 0.00%
1,272.44 - - 0.00% 0.00% - - 0.00% - - 0.00%
- - 0.00%
- - 0.00%
3,232.70 1.00 3,232.70 0.07% 100.00% 1.00 3,232.70 0.07% - - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
 - - 0.00%
16,988.75 18.00 16,988.75 0.36% 100.00% 18.00 16,988.75 0.36% - - 0.00%
7,320.07 18.00 7,320.07 0.16% 100.00% 18.00 7,320.07 0.16% - - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
31,958.21 50.30 31,958.21 0.68% 100.00% 50.30 31,958.21 0.68% - - 0.00%
24,922.04 60.13 24,922.04 0.53% 100.00% 60.13 24,922.04 0.53% - - 0.00%
94,255.66 496.02 94,256.61 2.00% 100.00% 248.01 47,127.83 1.00% 248.01 47,128.78 1.00%
2,862.17 32.67 2,862.17 0.06% 100.00% 16.34 1,431.08 0.03% 16.34 1,431.08 0.03%
25,175.24 318.12 25,175.64 0.54% 100.00% 159.06 12,587.62 0.27% 159.06 12,588.02 0.27%
- - 0.00%
- - 0.00%
3,813.71 2.00 3,813.71 0.08% 100.00% 2.00 3,813.71 0.08% - - 0.00%
56,453.41 181.00 56,453.41 1.20% 100.00% 90.50 28,226.71 0.60% 90.50 28,226.71 0.60%
- - 0.00%
- - 0.00%
3,360.73 1.00 3,360.73 0.07% 100.00% 1.00 3,360.73 0.07% - - 0.00%
89,057.08 27.00 89,057.08 1.89% 100.00% 27.00 89,057.08 1.89% - - 0.00%
18,967.87 14.00 18,967.87 0.40% 100.00% 14.00 18,967.87 0.40% - - 0.00%
38,142.09 25.00 38,142.09 0.81% 100.00% 25.00 38,142.09 0.81% - - 0.00%
738.86 3.00 738.86 0.02% 100.00% 3.00 738.86 0.02% - - 0.00%
- - 0.00%
- - 0.00%
86.42 1.00 86.42 0.00% 100.00% 1.00 86.42 0.00% - - 0.00%
- - 0.00%
- - 0.00%
23,109.88 90.00 23,109.88 0.49% 100.00% 45.00 11,554.94 0.25% 45.00 11,554.94 0.25%
- - 0.00%
- - 0.00%
16,504.19 90.00 16,504.19 0.35% 100.00% 45.00 8,252.09 0.18% 45.00 8,252.09 0.18%
11,317.10 180.00 11,317.10 0.24% 100.00% 90.00 5,658.55 0.12% 90.00 5,658.55 0.12%
- - 0.00%
 - - 0.00%
10,538.04 7.00 10,538.04 0.22% 100.00% 7.00 10,538.04 0.22% - - 0.00%
7,225.46 9.00 7,225.46 0.15% 100.00% 9.00 7,225.46 0.15% - - 0.00%
58,403.67 390.00 58,403.67 1.24% 100.00% 195.00 29,201.83 0.62% 195.00 29,201.83 0.62%
2,049.80 20.00 2,049.80 0.04% 100.00% 20.00 2,049.80 0.04% - - 0.00%
16,759.18 320.00 16,759.18 0.36% 100.00% 160.67 8,414.51 0.18% 159.33 8,344.68 0.18%
- - 0.00%
- - 0.00%
23,477.75 90.00 23,477.75 0.50% 100.00% 45.00 11,738.87 0.25% 45.00 11,738.87 0.25%
9,586.38 14.00 9,586.38 0.20% 100.00% 4.67 3,195.46 0.07% 9.33 6,390.92 0.14%
- - 0.00%
- - 0.00%
262,559.63 90.00 262,559.63 5.58% 100.00% 45.00 131,279.82 2.79% 45.00 131,279.82 2.79%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
57,708.95 - - 0.00% 0.00% - - 0.00% - - 0.00%
- - 0.00%
- - 0.00%
2,585.48 - - 0.00% 0.00% - - 0.00% - - 0.00%
2,409.27 - - 0.00% 0.00% - - 0.00% - - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
36,898.68 153.90 36,898.68 0.78% 100.00% 76.95 18,449.34 0.39% 76.95 18,449.34 0.39%
7,795.30 49.25 3,897.65 0.08% 50.00% 49.25 3,897.65 0.08% - - 0.00%
- - 0.00%
- - 0.00%
1,228.54 - - 0.00% 0.00% - - 0.00% - - 0.00%
- - 0.00%
 - - 0.00%
5,950.30 26.00 5,950.30 0.13% 100.00% 13.00 2,975.15 0.06% 13.00 2,975.15 0.06%
- - 0.00%
- - 0.00%
29,541.86 320.00 29,541.86 0.63% 100.00% 80.00 7,385.47 0.16% 240.00 22,156.40 0.47%
- - 0.00%
- - 0.00%
17,793.83 90.00 17,793.83 0.38% 100.00% 30.00 5,931.28 0.13% 60.00 11,862.55 0.25%
- - 0.00%
- - 0.00%
23,355.83 120.00 23,355.83 0.50% 100.00% 30.00 5,838.96 0.12% 90.00 17,516.87 0.37%
- - 0.00%
- - 0.00%
28,292.75 450.00 28,292.75 0.60% 100.00% 90.00 5,658.55 0.12% 360.00 22,634.20 0.48%
9,441.84 90.00 9,441.84 0.20% 100.00% 30.00 3,147.28 0.07% 60.00 6,294.56 0.13%
- - 0.00%
- - 0.00%
3,279.67 32.00 3,279.67 0.07% 100.00% 16.00 1,639.84 0.03% 16.00 1,639.84 0.03%
4,713.52 90.00 4,713.52 0.10% 100.00% 30.00 1,571.17 0.03% 60.00 3,142.35 0.07%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
1,468.14 6.00 1,468.14 0.03% 100.00% 6.00 1,468.14 0.03% - - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
12,910.72 31.15 12,910.72 0.27% 100.00% - - 0.00% 31.15 12,910.72 0.27%
8,671.84 45.66 8,671.84 0.18% 100.00% 34.20 6,495.33 0.14% 11.46 2,176.51 0.05%
106,668.10 444.90 106,668.10 2.27% 100.00% 296.60 71,112.07 1.51% 148.30 35,556.03 0.76%
31,600.62 399.30 31,600.62 0.67% 100.00% 266.20 21,067.08 0.45% 133.10 10,533.54 0.22%
- - 0.00%
- - 0.00%
 3,111.13 2.00 3,111.13 0.07% 100.00% - - 0.00% 2.00 3,111.13 0.07%
15,555.99 180.00 15,555.99 0.33% 100.00% 90.00 7,777.99 0.17% 90.00 7,777.99 0.17%
- - 0.00%
- - 0.00%
14,758.50 14.00 14,758.50 0.31% 100.00% - - 0.00% 14.00 14,758.50 0.31%
4,492.24 15.00 4,492.24 0.10% 100.00% - - 0.00% 15.00 4,492.24 0.10%
35,033.74 180.00 35,033.74 0.75% 100.00% 90.00 17,516.87 0.37% 90.00 17,516.87 0.37%
- - 0.00%
- - 0.00%
5,165.74 18.00 5,165.74 0.11% 100.00% 18.00 5,165.74 0.11% - - 0.00%
- - 0.00%
- - 0.00%
2,258.13 3.00 2,258.13 0.05% 100.00% - - 0.00% 3.00 2,258.13 0.05%
15,111.51 13.00 15,111.51 0.32% 100.00% - - 0.00% 13.00 15,111.51 0.32%
304.24 1.00 304.24 0.01% 100.00% - - 0.00% 1.00 304.24 0.01%
5,931.28 30.00 5,931.28 0.13% 100.00% 15.00 2,965.64 0.06% 15.00 2,965.64 0.06%
- - 0.00%
- - 0.00%
5,419.65 6.00 5,419.65 0.12% 100.00% - - 0.00% 6.00 5,419.65 0.12%
2,934.08 16.00 2,934.08 0.06% 100.00% - - 0.00% 16.00 2,934.08 0.06%
1,606.46 22.00 1,606.46 0.03% 100.00% 22.00 1,606.46 0.03% - - 0.00%
28,292.75 450.00 28,292.75 0.60% 100.00% 180.00 11,317.10 0.24% 270.00 16,975.65 0.36%
- - 0.00%
- - 0.00%
4,173.12 44.00 4,173.12 0.09% 100.00% 30.00 2,845.31 0.06% 14.00 1,327.81 0.03%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
34,474.20 - - 0.00% 0.00% - - 0.00% - - 0.00%
 28,084.44 - - 0.00% 0.00% - - 0.00% - - 0.00%
4,180.61 - - 0.00% 0.00% - - 0.00% - - 0.00%
1,747.83 - - 0.00% 0.00% - - 0.00% - - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
5,318.02 - - 0.00% 0.00% - - 0.00% - - 0.00%
4,929.59 - - 0.00% 0.00% - - 0.00% - - 0.00%
- - 0.00%
- - 0.00%
686.57 - - 0.00% 0.00% - - 0.00% - - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
149,388.97 427.99 149,388.97 3.18% 100.00% - - 0.00% 427.99 149,388.97 3.18%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
143,614.04 72.00 143,614.04 3.05% 100.00% - - 0.00% 72.00 143,614.04 3.05%
- - 0.00%
- - 0.00%
43,025.27 188.00 43,025.27 0.92% 100.00% - - 0.00% 188.00 43,025.27 0.92%
- - 0.00%
- - 0.00%
57,212.69 150.00 57,212.69 1.22% 100.00% - - 0.00% 150.00 57,212.69 1.22%
- - 0.00%
7,323.45 32.00 7,323.45 0.16% 100.00% - - 0.00% 32.00 7,323.45 0.16%
- - 0.00%
- - 0.00%
30,538.05 24.00 30,538.05 0.65% 100.00% - - 0.00% 24.00 30,538.05 0.65%
- - 0.00%
- - 0.00%
5,797.59 4.00 5,797.59 0.12% 100.00% - - 0.00% 4.00 5,797.59 0.12%
 - - 0.00%
39,942.33 14.00 39,942.33 0.85% 100.00% - - 0.00% 14.00 39,942.33 0.85%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
7,892.37 18.00 7,892.37 0.17% 100.00% 18.00 7,892.37 0.17% - - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
935.23 3.00 935.23 0.02% 100.00% 3.00 935.23 0.02% - - 0.00%
- - 0.00%
- - 0.00%
2,278.22 4.00 2,278.22 0.05% 100.00% 4.00 2,278.22 0.05% - - 0.00%
- - 0.00%
- - 0.00%
1,067.98 - - 0.00% 0.00% - - 0.00% - - 0.00%
- - 0.00%
- - 0.00%
1,056.97 - - 0.00% 0.00% - - 0.00% - - 0.00%
- - 0.00%
- - 0.00%
1,668.91 - - 0.00% 0.00% - - 0.00% - - 0.00%
- - 0.00%
- - 0.00%
22,821.80 - - 0.00% 0.00% - - 0.00% - - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
1,768.31 82.36 1,768.31 0.04% 100.00% 82.36 1,768.31 0.04% - - 0.00%
- - 0.00%
 - - 0.00%
274.56 12.00 274.56 0.01% 100.00% 12.00 274.56 0.01% - - 0.00%
- - 0.00%
- - 0.00%
250.53 30.00 250.53 0.01% 100.00% 30.00 250.53 0.01% - - 0.00%
- - 0.00%
- - 0.00%
48.48 4.00 48.48 0.00% 100.00% 4.00 48.48 0.00% - - 0.00%
- - 0.00%
- - 0.00%
54.59 4.00 54.59 0.00% 100.00% 4.00 54.59 0.00% - - 0.00%
- - - - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
36,729.00 - - 0.00% 0.00% - - 0.00% - - 0.00%
36,729.00 - - 0.00% 0.00% - - 0.00% - - 0.00%
36,729.00 - - 0.00% 0.00% - - 0.00% - - 0.00%
11,638.80 90.00 11,638.80 0.25% 100.00% - - 0.00% 90.00 11,638.80 0.25%
11,638.80 90.00 11,638.80 0.25% 100.00% - - 0.00% 90.00 11,638.80 0.25%
36,729.00 - - 0.00% 0.00% - - 0.00% - - 0.00%
36,729.00 - - 0.00% 0.00% - - 0.00% - - 0.00%
- - 0.00%
343,278.87 0.90 308,950.98 6.57% 90.00% 0.65 223,131.27 4.75% 0.25 85,819.72 1.83%
- - 0.00%
127,787.99 0.90 115,009.19 2.45% 90.00% 0.45 57,504.59 1.22% 0.45 57,504.59 1.22%
- - 0.00%
161,550.19 0.90 145,395.18 3.09% 90.00% 0.30 48,465.06 1.03% 0.60 96,930.12 2.06%
- - 0.00%
4,171,882.76 - - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
 4,122.00 5.00 4,122.00 0.09% 100.00% 5.00 4,122.00 0.09% - - 0.00%
- - 0.00%
- - 0.00%
4,387.71 1.00 4,387.71 0.09% 100.00% - - 0.00% 1.00 4,387.71 0.09%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
10,261.50 54.00 10,261.50 0.22% 100.00% 54.00 10,261.50 0.22% - - 0.00%
4,273.56 54.00 4,273.56 0.09% 100.00% 54.00 4,273.56 0.09% - - 0.00%
- - 0.00%
- - 0.00%
12,664.66 13.00 17,730.52 0.38% 100.00% 13.00 17,730.52 0.38% - - 0.00%
4,459.39 10.00 6,243.15 0.13% 100.00% - - 0.00% 10.00 6,243.15 0.13%
- - 0.00%
- - 0.00%
2,986.20 - - 0.00% 0.00% - - 0.00% - - 0.00%
- - 0.00%
- - 0.00%
29,820.00 28.00 15,680.00 0.33% 52.58% 28.00 15,680.00 0.33% - - 0.00%
15,388.80 14.00 7,840.00 0.17% 50.95% 14.00 7,840.00 0.17% - - 0.00%
12,885.00 14.00 7,000.00 0.15% 54.33% 14.00 7,000.00 0.15% - - 0.00%
- - 0.00%
101,248.82 - - 0.00%
- - 0.00%
4,273,131.58 - - 0.00%
- - 0.00%
- - 0.00%
79,400.85 0.90 71,460.76 1.52% 90.00% 0.50 39,700.42 0.84% 0.40 31,760.34 0.68%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
 - - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%

- - 0.00%
- - 0.00%
99,915.07 538.20 99,915.07 2.13% 100.00% 538.20 99,915.07 2.13% - - 0.00%
- - 0.00%
- - 0.00%
14,208.35 55.00 10,018.71 0.21% 70.51% 15.00 2,732.38 0.06% 40.00 7,286.33 0.15%
- - 0.00%
- - 0.00%
14,529.92 20.00 4,470.74 0.10% 30.77% - - 0.00% 20.00 4,470.74 0.10%
- - 0.00%
- - 0.00%

- - 0.00%
- - 0.00%
98,560.16 45.00 52,800.09 1.12% 53.57% - - 0.00% 45.00 52,800.09 1.12%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
14,092.52 18.72 14,092.52 0.30% 100.00% 18.72 14,092.52 0.30% - - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
41,691.52 78.00 41,691.52 0.89% 100.00% - - 0.00% 78.00 41,691.52 0.89%
 - - 0.00%
37,887.19 0.90 34,098.47 0.73% 90.00% 0.50 18,943.60 0.40% 0.40 15,154.88 0.32%
- - 0.00%
7,577.44 0.90 6,819.70 0.15% 90.00% 0.50 3,788.72 0.08% 0.40 3,030.98 0.06%
- - 0.00%
20,703.38 0.60 12,422.03 0.26% 60.00% - - 0.00% 0.60 12,422.03 0.26%
- - 0.00%
428,566.39 - - 0.00%
- - 0.00%
4,701,697.98 4,071,746.92 86.60% 2,085,537.39 44.36% 1,986,209.53 42.24%

Engr. Harold Chester Liquido Engr. Airish P. Paglinawan

PROJECT SUPERVISOR Quantity Surveyor
MDCBP, NUVALI MDCBP, NUVALI

PROJECT MANAGER
MDCBP, NUVALI
 BALANCE

QUANTITY AMOUNT % WT

- - 0.00%

2.00 41,193.54 0.88%

- - 0.00%
- - 0.00%

1.00 4,266.03 0.09%

- - 0.00%

1.00 10,085.95 0.21%

1.00 16,019.69 0.34%

 - - 0.00%

- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
(0.00) (0.24) 0.00%

- - 0.00%
- - 0.00%

- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%

- - 0.00%

- - 0.00%
(0.00) (0.10) 0.00%

- - 0.00%
- - 0.00%
- - 0.00%
 - - 0.00%
- - 0.00%
- - 0.00%

- - 0.00%

- - 0.00%
- - 0.00%

(0.00) (0.96) 0.00%

- - 0.00%

- - 0.00%

- - 0.00%

- - 0.00%

- - 0.00%
 - - 0.00%

- - 0.00%

6.00 8,588.70 0.18%

2.00 1,727.62 0.04%

1.00 3,785.70 0.08%

2.00 6,726.79 0.14%

6.00 11,026.54 0.23%

1.00 1,272.44 0.03%

- - 0.00%
 - - 0.00%
- - 0.00%

- - 0.00%
- - 0.00%
(0.00) (0.95) 0.00%
- - 0.00%
(0.00) (0.40) 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%

92.00 57,708.95 1.23%

1.00 2,585.48 0.05%

2.00 2,409.27 0.05%

- - 0.00%
49.25 3,897.65 0.08%

18.00 1,228.54 0.03%

- - 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%

54.26 34,474.20 0.73%

67.76 28,084.44 0.60%
22.00 4,180.61 0.09%
7.29 1,747.83 0.04%

29.00 5,318.02 0.11%

42.00 4,929.59 0.10%

3.00 686.57 0.01%

- - 0.00%

- - 0.00%

- - 0.00%

- - 0.00%

- - 0.00%

- - 0.00%

- - 0.00%
 - - 0.00%

- - 0.00%

- - 0.00%

- - 0.00%

2.00 1,067.98 0.02%

1.00 1,056.97 0.02%

1.00 1,668.91 0.04%

1.00 22,821.80 0.49%

- - 0.00%
 - - 0.00%

- - 0.00%

- - 0.00%

- - 0.00%

90.00 36,729.00 0.78%

90.00 36,729.00 0.78%
90.00 36,729.00 0.78%
- - 0.00%
- - 0.00%
90.00 36,729.00 0.78%
90.00 36,729.00 0.78%

0.10 34,327.89 0.73%

0.10 12,778.80 0.27%

0.10 16,155.02 0.34%

 - - 0.00%

- - 0.00%

- - 0.00%
- - 0.00%

- (5,065.86) -0.11%
- (1,783.76) -0.04%

90.00 2,986.20 0.06%

25.25 14,140.00 0.30%

13.48 7,548.80 0.16%
11.77 5,885.00 0.13%

0.10 7,940.08 0.17%

 - - 0.00%

23.00 4,189.64 0.09%

45.00 10,059.17 0.21%

39.00 45,760.08 0.97%

- - 0.00%

- - 0.00%
0.10 3,788.72 0.08%

0.10 757.74 0.02%

0.40 8,281.35 0.18%

629,951.06 13.40%
 Per Accomplishment Per SARRFP(as approved) Difference
PB1 663,345.03 663,242.66 (102.37)
PB2 1,422,192.37 1,421,714.78 (477.59)
Total 2,085,537.39 2,084,957.44 (579.95)

396,295.69
1,025,896.67
1,422,192.37