LYNVILLE LAND DEVELOPMENT CORPORATION

4TH FLOOR LYNVILLE BUSINESS CENTER BRGY. REAL CALAMBA LAGUNA

Project Site: LYNVILLE MALVAR 2 PRIMERA

Project Item: RETAINING WALL

A. Excavation 440 cu.m. PHP 300.00

E. MATERIALS QUANTITY UNIT UNIT PRICE AMOUNT

CEMENT 1465 bags PHP 209.00 PHP 306,185.00
WHITE SAND 98 cu.m. PHP 900.00 PHP 87,804.00
GRAVEL 3/4 198.42 cu.m. PHP 1,300.00 PHP 257,946.00
16mm DEFORMED BAR 473 pcs PHP 330.00 PHP 156,090.00
12mm DEFORMED BAR 728 pcs PHP 184.00 PHP 133,952.00
10mm DEFORMED BAR 577 pcs PHP 128.00 PHP 73,856.00
PHENOLIC BOARDS 1/2 127 PCS PHP 705.00 PHP 89,535.00
GI WIRE #16 68 ROLLS PHP 1,280.00 PHP 87,040.00
GI PIPE 1 1/2 200 pcs PHP 728.00 PHP 145,600.00
BASE JACK 50 pcs PHP 307.50 PHP 15,375.00
SWIVEL CLAMP 120 pcs PHP 48.00 PHP 5,760.00
PVP PIPE #3 462 pcs PHP 61.00 PHP 28,182.00

B. Material Cost
C. Labor Cost (35% of Material Cost + Excavation)

E. TOTAL PROJECT COST

Prepared By:

LOREN VIEJAY R. FABIA

Design, Permits & Licensing, Assistant Manager

Noted by Verified By: Approved By:

KEVIN MONTALBO KRISTOPHER B. TALEON KERWIN V. PADUA

Area Manager - Batangas Area Vice President-Engineering President, LRDC
PHP 132,000.00

PHP 1,387,325.00
PHP 617,563.75

PHP 2,004,888.75
 LYNVILLE LAND DEVELOPMENT CORPORATION
4TH FLOOR LYNVILLE BUSINESS CENTER BRGY. REAL CALAMBA LAGUNA

PROJECT NAME LYNVILLE MUNTING PULO

PROJECT ITEM LAND DEVELOPMENT - ROAD CONCRETING
CONTRACTOR JON GIL MEGA BUILDERS
AMOUNT PHP 8,659,433.46

WEIGHTED ACCOMPLISHMENT TO WEEK ACCOMPLISHMENT TO DATE

ITEM SCOPE AMOUNT TOTAL BALANCES
(%)
1 ROAD TRACING 7.43% PHP 643,395.91 PHP - 78.71%PHP 506,408.74 PHP 136,987.17
2 PREPERATION OF SUB-GRADE 10.00% PHP 865,943.35 PHP - 63.40%PHP 549,008.08 PHP 316,935.26
3 PREPERATION OF SUB-BASE 10.00% PHP 865,943.35 PHP - 54.49%PHP 471,861.19 PHP 394,082.16
4 PREPERATION OF BASECOARSE 20.00% PHP 1,731,886.69 PHP - 48.46%PHP 839,272.29 PHP 892,614.40
5 CONCRETING 50.00% PHP 4,329,716.73 PHP - 28.49%PHP 1,233,449.70 PHP 3,096,267.03
6 FINISHING 2.57% PHP 222,547.44 PHP - PHP - PHP 222,547.44
TOTAL 100.00% PHP 8,659,433.46 0% PHP - 42% PHP 3,600,000.00 PHP 5,059,433.46

PHP -
LESS: 10% RETENTION PHP -
TOTAL PHP -

PREPARED BY: VERIFIED BY: APPROVED BY:

ENGR. KEVIN MONTALBO ENGR. KRISTOPHER TALEON

Area Manager - Batangas Area VP - Construction
 LYNVILLE LAND DEVELOPMENT CORPORATION
4TH FLOOR LYNVILLE BUSINESS CENTER BRGY. REAL CALAMBA LAGUNA

PROJECT NAME LYNVILLE MUNTING PULO

PROJECT ITEM LAND DEVELOPMENT - CURBS & GUTTER
CONTRACTOR JON GIL MEGA BUILDERS
AMOUNT PHP 1,461,248.43

WEIGHTED ACCOMPLISHMENT TO WEEK ACCOMPLISHMENT TO DATE

ITEM SCOPE AMOUNT TOTAL BALANCES
(%)
1 TRACING 7.43% PHP 108,570.76 PHP - 0.00% PHP - PHP 108,570.76
2 FORMWORKS INSTALLATION 15.00% PHP 219,187.26 PHP - 0.00% PHP - PHP 219,187.26
3 STEEL REINFORCEMENTS 15.00% PHP 219,187.26 PHP - 0.00% PHP - PHP 219,187.26
5 CONCRETING 60.00% PHP 876,749.06 PHP - 0.00% PHP - PHP 876,749.06
6 FINISHING 2.57% PHP 37,554.08 PHP - 0% PHP - PHP 37,554.08
TOTAL 100.00% PHP 1,461,248.43 PHP - PHP - PHP 1,461,248.43

PHP -
LESS: 10% RETENTION PHP -
TOTAL PHP -

PREPARED BY: VERIFIED BY: APPROVED BY:

ENGR. KEVIN MONTALBO ENGR. KRISTOPHER TALEON

Area Manager - Batangas Area VP - Construction
 LYNVILLE LAND DEVELOPMENT CORPORATION
4TH FLOOR LYNVILLE BUSINESS CENTER BRGY. REAL CALAMBA LAGUNA

PROJECT NAME LYNVILLE MUNTING PULO

PROJECT ITEM LAND DEVELOPMENT - CURBS & GUTTER
CONTRACTOR JON GIL MEGA BUILDERS
AMOUNT NO CONTRACT PRICE

WEIGHTED ACCOMPLISHMENT TO WEEK ACCOMPLISHMENT TO DATE

ITEM SCOPE AMOUNT TOTAL BALANCES
(%)
1 EXCAVATION AND BACK FILLING 7.43% #VALUE! #VALUE! 0.00% #VALUE! #VALUE!
2 RCP INSTALLATIONS 65.00% #VALUE! #VALUE! 0.00% #VALUE! #VALUE!
3 CONCRETE COLLAR 10.00% #VALUE! #VALUE! 0.00% #VALUE! #VALUE!
5 MANHOLE 15.00% #VALUE! #VALUE! 0.00% #VALUE! #VALUE!
6 FINISHING 2.57% #VALUE! #VALUE! 0% #VALUE! #VALUE!
TOTAL 100.00% #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE!
LESS: 10% RETENTION #VALUE!
TOTAL #VALUE!

PREPARED BY: VERIFIED BY: APPROVED BY:

ENGR. KEVIN MONTALBO ENGR. KRISTOPHER TALEON

Area Manager - Batangas Area VP - Construction
 LYNVILLE LAND DEVELOPMENT CORPORATION
4TH FLOOR LYNVILLE BUSINESS CENTER BRGY. REAL CALAMBA LAGUNA

PROJECT NAME LYNVILLE MUNTING PULO

PROJECT ITEM LAND DEVELOPMENT - CURBS & GUTTER
CONTRACTOR JON GIL MEGA BUILDERS
AMOUNT PHP 1,210,500.00

WEIGHTED ACCOMPLISHMENT TO WEEK ACCOMPLISHMENT TO DATE

ITEM SCOPE AMOUNT TOTAL BALANCES
(%)
1 EXCAVATION AND BACK FILLING 7.43% PHP 89,940.15 PHP - 0.00% PHP - PHP 89,940.15
2 PIPE LAYING 53.00% PHP 641,565.00 PHP - 0.00% PHP - PHP 641,565.00
3 INSTALLATION OF FITTINGS 10.00% PHP 121,050.00 PHP - 0.00% PHP - PHP 121,050.00
5 INTERCONNECTION TO SOURCE 10.00% PHP 121,050.00 PHP - 0.00% PHP - PHP 121,050.00
6 FINISHING 2.57% PHP 31,109.85 PHP - 0% PHP - PHP 31,109.85
TOTAL 83.00% PHP 1,004,715.00 PHP - PHP - PHP 1,004,715.00

PHP -
LESS: 10% RETENTION PHP -
TOTAL PHP -

PREPARED BY: VERIFIED BY: APPROVED BY:

ENGR. KEVIN MONTALBO ENGR. KRISTOPHER TALEON

Area Manager - Batangas Area VP - Construction