PROJECT Proposed 2-Storey Residence + Basement

LOCATION Venare, Calamba Laguna

OWNERMr. & Mrs Ray Dy-Liacco
DATE Dec 14,2023

ITEM Scope of Works WEIGHT AMOUNT Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 Month 13 Month 14 Month 15 Month 16
NO. % 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4

I. GENERAL REQUIREMENTS 2.00% 170,000.00 100

City Hall Building Permit /Electrical/Plumbing/ Occupancy Permit/ by Owner %
1 Meralco dep/ Permit Taxes
2 Village Bonds,Construction Bonds, Water meter by Owner
3 Temporary Facilities/Site Preparation 0.59% 50,000.00
4 Temporary Power Supply/Water Supply 0.35% 30,000.00

5 Mobilization/Demobilization 0.59% 50,000.00

0.35% 30,000.00
6 As-built Plan 95%
7 Site Clearing 0.12% 10,000.00

II. EARTHWORKS 5.13% 436,085.00

1 Excavation 3.14% 267,200.00

2 Backfill 0.28% 24,135.00

3 Grading & Compaction 0.32% 27,000.00

90%
4 Soil Poisoning (initial 1 application only) 0.09% 7,500.00

5 Hauling of Debris 0.94% 80,000.00

6 2" Thick Gravel Bedding 0.24% 20,250.00

7 Layout & Staking 0.12% 10,000.00

11.48% 976,164.75
III. CONCRETING WORKS 85%
1 Slab on grade 1.84% 156,444.75

2 Suspended Slab 2.18% 185,625.00

3 Footing 1.83% 155,331.00

4 Column Pedestal 0.70% 59,400.00

5 Concrete Column 1.42% 120,285.00

6 Footing tie beam 0.55% 46,332.00
152,732.25
80%
7 Concrete Floor Beam 1.80%
8 Lintel Beam 0.28% 24,131.25

9 Roof Beam 0.68% 57,469.50

10 Wall Footing 0.22% 18,414.00

IV. REBAR & STEEL WORKS 16.88% 1,434,867.48 75%

1 Slab on grade 0.67% 56,652.75

2 Suspended Slab 1.65% 140,057.78

3 Footing 0.74% 62,592.75

4 Column Pedestal 1.23% 104,722.20

5 Column 5.80% 492,864.08

70%
6 Footing tie beam 0.64% 54,515.09

7 Floor Beam 4.43% 376,313.85

8 Lintel Beam 0.10% 8,761.50

9 Roof Beam 1.15% 98,010.00

10 Wall Footing 0.10% 8,787.49

11 tie wires 0.37% 31,590.00 65%

V. FORMWORKS 2.73% 231,842.00

1 Suspended Slab (steeldecking ) 1.46% 124,020.00

2 Footing 0.62% 52,780.00
3 Column 0.26% 22,040.00
60%
4 Footing tie beam 0.25% 20,880.00
5 Lintel Beam 0.08% 6,467.00
6 Wall Footing 0.07% 5,655.00
VI. METAL WORKS & ROOF 2.07% 176,044.05
A. STRUCTURAL STEEL WORKS
1 Steel Trusses Roof Framing 2.07% 176,044.05
55%
B. ROOFING WORKS 0.00%
Stone coated metal roofing,fascia ,accs., insulation w/o gutter by Others 0.00%
VII. MASONRY WORKS 21.54% 1,830,908.95
1 125 mm CHB 9.16% 778,410.00
2 100mm CHB 2.95% 250,574.85
10 mm rebars 1.10% 93,174.10 50%
3
4 Plastering 6.67% 567,000.00

5 Concrete topping 1.67% 141,750.00

VIII. ARCHITECTURAL FINISHES 13.85% 1,177,452.20

A. FLOOR FINISHES
1 Floor Tiling OSM 1.15% 97,796.00
45%
B. WALL FINISHES
1 Wall tiling OSM 0.89% 75,591.00
C. CEILING FINISHES

1 10mm thk Standard Core Gypsum Board (flat ceiling layout) 3.96% 336,376.80

2 PVC ceiling on metal furring (exterior,eaves, lanai, terrace, garage) by Others

D. PAINTING WORKS
168,188.40
40%
1 Flat Latex Paint Finish (gypsum ceiling) 1.98%
3 Latex Wall Paint Finish 5.56% 472,500.00

4 Matte Varnish Finish (on wood jambs) 0.32% 27,000.00

IX. DOORS & WINDOWS 0.54% 45,700.00

A. Doors / Jambs
35%
1 Door ,Jamb installation OSM 0.39% 33,500.00
4 upvc framed sliding door with clear glass by Others
B. Windows
1 Upvc framed windows with clear glass by Others
C. Hardware
30%
1 Locksets OSM 0.11% 9,000.00

2 Hinges OSM 0.04% 3,200.00

X. SPECIALTIES

1 Mirror: (on toilet & bath) by Others

2 Bedroom Closet (local carpentry works - 3/4" marine plywd))

by Others

by Others
3 Kit Cab w/ tile counter top (carpentry works - 3/4" marine plywd) 25%
4 Wood Stair steps on concrete frame w/ steel,glass railings by Others
5 Balcony railings by Others
XI. THERMAL & MOISTURE PROTECTION

A. WATERPROOFING WORKS
1 Toilets & terrace by Others
2 Basement wall earth support by Others
20%
XII. ELECTRICAL WORKS 3.91% 332,500.00

A. WIRES THHN 1.41% 120,000.00

B. CONDUITS & FITTINGS OSM 1.06% 90,000.00

C. BOXES OSM 0.26% 22,500.00

D. MISC 0.18% 15,000.00

E ELECTRICAL DEVICES (switches,c.o.,plates) by Others 0.18% 15,000.00

15%
F LIGHTING FIXTURES by Others 0.29% 25,000.00

G PANEL BOARD & BREAKERS by Others 0.29% 25,000.00

H Auxillary (cctv,catv,tel,net,intercom)OSM wires by Others 0.24% 20,000.00

XIII. PLUMBING WORKS 5.01% 425,900.00

A. SEWER & SANITARY SYSTEM 1.94% 165,000.00

10%
B. COLD WATER SYSTEM PPR 2.65% 225,000.00

C. Catch basin cover, Area & Floor drains OSM 0.06% 5,000.00

D. PLUMBING FIXTURES OSM 0.36% 30,900.00

XIV. MECHANICAL WORKS 0.09% 15,000.00

1 Window-type air-conditioning units (incl drain) by Others

2 Exhaust fans,Water heaters OSM
5%
3 Pumps, tanks, motors, Stainless Cistern tank OSM 0.18% 15,000.00

XV. RETAINING WALL 3.59% 305,401.67

Rear, Left & Right side chb fence @ 2mt ht (painted) 3.59% 305,401.67

XVI. FENCE 4.32% 367,420.05

Rear, Left & Right side chb fence @ 2mt ht (painted) 4.32% 367,420.05 0%

Contingencies,OH/Profit 6.85% 582,051.12

:
100.00% 8,500,000.00