PROJECT : CAMELLA SANTIAGO OFFICE

LOCATION : BATAL, SANTIAGO CITY

OWNER : COMMUNITIES ISABELA INC.
DATE :
AREA :
DESCRIPTION QUANTITY UNIT AMOUNT TOTAL
1.0 CIVIL WORKS
Mobilization 1.00 L.S. 8,000.00 8,000.00
Demolition 1.00 L.S. 8,000.00 8,000.00
Chipping 1.00 L.S. ### 20,000.00
Site Clearing and Board-Ip Cover 1.00 L.S. ### 15,000.00
Earthworks 1.00 L.S. ### 20,000.00
Formworks and Scafoldings 1.00 L.S. ### 20,000.00
91,000.00
1.2 CONCRETE WORKS
Additional Slab on Grade (V= 13.5 cu. m.) class "B" mix
PORTLAND CEMENT 102.00 bags 245.00 24,990.00
G1 14.00 cu.m. 500.00 7,000.00
S1 7.00 cu.m. 500.00 3,500.00
10mm Ø RSB 120.00 pcs. 142.00 17,040.00
# 3" CWN 3.00 kg 65.00 195.00
#16 TIE WIRE 5.00 kg 70.00 350.00
53,075.00
LABOR COST
Rate/Day # of days Total
1 FOREMAN 500 4 2000
3 SKILLED LABORERS 450 4 5400
10 UNSKILLED LABORERS 300 4 12000
19,400.00 19,400.00

SUB-TOTAL 72,475.00
FOUNDATION (V= 3.6 cu.m.) class "A" mix
PORTLAND CEMENT 33.00 bags 245.00 8,085.00
G1 4.00 cu.m. 500.00 2,000.00
S1 2.00 cu.m. 500.00 1,000.00
16 mm Ø RSB 24.00 pcs. 365.00 8,760.00
#16 TIE WIRE 3.50 kg. 70.00 245.00
20,090.00
LABOR COST
Rate/Day # of days Total
1 FOREMAN 500 3 1500
2 SKILLED LABORERS 450 3 2700
4 UNSKILLED LABORERS 300 3 3600
7,800.00 7,800.00

SUB-TOTAL 27,890.00
COLUMN ( V= 6.48 cu.m.) class "A" mix
PORTLAND CEMENT 59.00 bags 245.00 14,455.00
G1 6.50 cu.m. 500.00 3,250.00
S1 3.30 cu.m. 500.00 1,650.00
10 mm Ø RSB 91.00 pcs 142.00 12,922.00
12 mm Ø RSB 48.00 pcs 250.00 12,000.00
16 mm Ø RSB 48.00 pcs 365.00 17,520.00
# 3" CWN 3.00 kg 65.00 195.00
#16 TIE WIRE 11.50 kg. 70.00 805.00
62,797.00
LABOR COST
Rate/Day # of days Total
1 FOREMAN 500 7 3500
2 SKILLED LABORERS 450 7 6300
6 UNSKILLED LABORERS 300 7 12600
22,400.00 22,400.00

SUB-TOTAL 85,197.00
WALL FOOTING ( P= 52 m.) class "A" mix
PORTLAND CEMENT 29.00 bags 250.00 7,250.00
G1 3.20 cu.m 500.00 1,600.00
S1 1.60 cu.m 500.00 800.00
10 mm Ø RSB 28.00 pcs 142.00 3,976.00
#16 TIE WIRE 2.00 kg 70.00 140.00
13,766.00
LABOR COST
Rate/Day # of days Total
1 FOREMAN 500 3 1500
2 SKILLED LABORERS 450 3 2700
5 UNSKILLED LABORERS 300 3 4500
8,700.00 8,700.00

SUB-TOTAL 22,466.00
1.3 MASONRY WORKS
CHB Walls 4'' THK. A= 154 sq.m.
CHB 4" THK 1,995.00 pcs. 10.00 19,950.00
CEMENT 175.00 bags 245.00 42,875.00
SCREEN SAND 7.00 cu.m. 500.00 3,500.00
FINE SAND 5.10 cu.m. 500.00 2,550.00
10mm Ø RSB 113.00 pcs. 142.00 16,046.00
# 3" CWN 2.00 kg 65.00 130.00
# 16 GI TIE WIRE 7.40 kg. 70.00 518.00
85,569.00
LABOR COST
Rate/Day # of days Total
1 FOREMAN 500 5 2500
5 SKILLED LABORERS 450 5 11250
9 UNSKILLED LABORERS 300 5 13500
27,250.00 27,250.00

SUB-TOTAL 112,819.00
1.4 ROOFING
Pre-painted single-tone Stile Roofing 202.00 l.m. 350.00 70,700.00
Flashing 12.00 pcs 350.00 4,200.00
Gutter 14.00 pcs 350.00 4,900.00
Ridge Cap .4x.457x2.4 7.00 pcs 350.00 2,450.00
Blind Rivets 3.00 boxes 450.00 1,350.00
Tekscrew 1,536.00 pcs 1.80 2,764.80
Touch up paint 1.00 can 100.00 100.00
Silicon sealant 10.00 tubes 125.00 1,250.00
87,714.80
LABOR COST
Rate/Day # of days Total
1 FOREMAN 500 5 2500
5 SKILLED LABORERS 450 5 11250
9 UNSKILLED LABORERS 300 5 13500
27,250.00 27,250.00

SUB-TOTAL 114,964.80
TRUSSES
2" x 4" steel C-Purlins Top Chord @ 6m. 34.00 pcs 537.00 18,258.00
2" x 3" steel C-Purlins @ 6m. 39.00 pcs 445.00 17,355.00
Facia Board 3" x 6" C-Purlins 10.00 pcs. 650.00 6,500.00
6" Ø G.I. Pipe 4.00 pcs 5,600.00 22,400.00
2" Ø Tubular Steel 5.00 pcs 1,400.00 7,000.00
1" Ø Tubular Steel 3.00 pcs 450.00 1,350.00
Welding rod 3.00 boxes 610.00 1,830.00
74,693.00
LABOR COST
Rate/Day # of days Total
1 FOREMAN 500 8 4000
3 SKILLED LABORERS 450 8 10800
5 UNSKILLED LABORERS 300 8 12000
26,800.00 26,800.00

SUB-TOTAL 101,493.00
1.5 FLOOR AND WALL FINISHES
Floor topping (V=4.2 cu.m.)
PORTLAND CEMENT 49.00 bags 245.00 12,005.00
3'' Concrete Nail 2.00 kg 75.00 150.00
SCREEN SAND 3.00 cu.m. 500.00 1,500.00
13,655.00
LABOR COST
Rate/Day # of days Total
1 FOREMAN 500 3 1500
2 SKILLED LABORERS 450 3 2700
3 UNSKILLED LABORERS 300 3 2700
6,900.00 6,900.00

SUB-TOTAL 20,555.00
Tilling of Additional/Extension (pantry)
Tiles 30 x 30 ceramic (unglazed) 105.00 pcs 30.00 3,150.00
Portland Cement 2.00 bags 245.00 490.00
Adhesive 3.00 bags 250.00 750.00
Screened Sand 0.30 cu.m 500.00 150.00
4,540.00
LABOR COST
Rate/Day # of day Total
1 FOREMAN 500 1 500
2 SKILLED LABORERS 450 1 900
3 UNSKILLED LABORERS 300 1 900
2,300.00 2,300.00

SUB-TOTAL 6,840.00
Pebble Washout Slab-on Grade 55 sq m.
Pebbles Wash out 3.00 bags 2,200.00 6,600.00
Portland Cement 14.00 bags 245.00 3,430.00
Screened Sand 1.50 cu.m 500.00 750.00
10,780.00
LABOR COST
Rate/Day # of day Total
1 FOREMAN 500 2 1000
2 SKILLED LABORERS 450 2 1800
3 UNSKILLED LABORERS 300 2 1800
4,600.00 4,600.00

SUB-TOTAL 15,380.00
Pavers w/ Zocalos
Portland Cement 10.00 bags 245.00 2,450.00
Screened Sand 1.10 cu.m 500.00 550.00
3,000.00
LABOR COST
Rate/Day # of day Total
1 FOREMAN 500 1 500
1 SKILLED LABORERS 450 1 450
1 UNSKILLED LABORERS 300 1 300
1,250.00 1,250.00

SUB-TOTAL 4,250.00
Re-tilling for Toilet Flooring and Walls
Tiles 30 x 30 ceramic (unglazed) 50.00 pcs 30.00 1,500.00
Tiles 30 x 30 ceramic (glazed) 140.00 pcs 30.00 4,200.00
Portland Cement 5.00 bags 245.00 1,225.00
Adhesive 4.00 bags 250.00 1,000.00
Screened Sand 0.50 cu.m 500.00 250.00
8,175.00
LABOR COST
Rate/Day # of days Total
1 FOREMAN 500 2 1000
2 SKILLED LABORERS 450 2 1800
3 UNSKILLED LABORERS 300 2 1800
4,600.00 4,600.00

SUB-TOTAL 12,775.00

1.6 CEILING WORKS

Roof eaves: Ficemboard-Painted Fin. (4'x8') 3.5 mm 28.00 pcs 365.00 10,220.00
Exterior: Marine Plywood Ceiling 4' x 8' @ 1/2" 10.00 pcs 1,380.00 13,800.00
Black Screw 120.00 pcs 2.50 300.00
Interior: ficemboard Fin. (4'x8') 3.5 mm 54.00 pcs 365.00 19,710.00
1/2" x 1 1/2" x 0.70mm x 5m Carrying channel 107.00 pcs 120.00 12,840.00
1/2" x 1 1/2" x 0.70mm x 5m Carrying channel 90.00 pcs 120.00 10,800.00
3/4" x 2" x 0.40mm x 5m Metal Stud 114.00 pcs 135.00 15,390.00
Blind Rivets 1,500.00 pcs 1.80 2,700.00
2.44m x 0.40mm thk. Wall Angle 65.00 pcs 120.00 7,800.00
93,560.00
LABOR COST
Rate/Day # of days Total
1 FOREMAN 500 8 4000
4 SKILLED LABORERS 450 8 14400
7 UNSKILLED LABORERS 300 8 16800
35,200.00 35,200.00

SUB-TOTAL 128,760.00
1.7 WALL PARTITION
Full height: 4" Drywall partition-painted fin.
3/4" x 2" x 0.40mm x 5m Metal Stud 47.00 pcs 135.00 6,345.00
Blind Rivets 750.00 pcs 1.80 1,350.00
Ficemboard Fin. (4'x8') 18.00 pcs 365.00 6,570.00
14,265.00
LABOR COST
Rate/Day # of days Total
1 FOREMAN 500 2 1000
2 SKILLED LABORERS 450 2 1800
4 UNSKILLED LABORERS 300 2 2400
5,200.00 5,200.00

SUB-TOTAL 19,465.00
2.20m high: 4" Drywall partition-painted fin. and
Accent Wall (Laminated Fin., Painted Fin.)
3/4" x 2" x 0.40mm x 5m Metal Stud 25.00 pcs 135.00 3,375.00
Blind Rivets 420.00 pcs 1.80 756.00
Ficemboard Fin. (4'x8') 10.00 pcs 365.00 3,650.00
7,781.00
LABOR COST
Rate/Day # of days Total
1 FOREMAN 500 2 1000
1 SKILLED LABORERS 450 2 900
2 UNSKILLED LABORERS 300 2 1200
3,100.00 3,100.00

SUB-TOTAL 10,881.00
1.8 PAINTING WORKS
Exterior and Interior:
Wall painted works
Ceiling painting works
Latex Paint 35.00 gals 613.18 21,461.30
Enamel Paint 10.00 gals 543.95 5,439.50
Concrete Neutralizer 3.00 gals 445.05 1,335.15
Paint Thinner 5.00 gals 276.92 1,384.60
Skim coat 23.00 bags 672.52 15,467.96
Paint Brush 2" 7.00 pcs 49.45 346.15
Roller Brush w/ tray 5.00 sets 163.19 815.93
Roller foam 4.00 pcs 98.90 395.60
Epoxy Primer 2.00 box 2,423.05 4,846.10
Timeout Body Filler 2.00 box 2,126.35 4,252.70
#120 sand paper 100.00 pcs 98.90 9,890.00
#100 sand paper 75.00 ft 49.45 3,708.75
3/4" masking tape 20.00 pcs 24.73 494.50
A&B Bostik 2.00 lit 543.95 1,087.90
Raw sienna tinting color 1.00 gal 543.95 543.95
71,470.09
LABOR COST
Rate/Day # of days Total
1 FOREMAN 500 7 3500
5 SKILLED LABORERS 450 7 15750
8 UNSKILLED LABORERS 300 7 16800
36,050.00 36,050.00

SUB-TOTAL 107,520.09
1.9 DOORS AND WINDOWS
Windows:
Full-Hieght Glass Panels w/ awning, powder coated 1.00 L.S. ### 35,000.00
600mm x 1200mm awning windows, powder coated 1.00 L.S. ### 25,000.00
800mm x 1200mm Casement Windows, Powder Coated 1.00 L.S. ### 30,000.00
90,000.00
LABOR COST
Rate/Day # of days Total
1 FOREMAN 500 7 3500
5 SKILLED LABORERS 450 7 15750
8 UNSKILLED LABORERS 300 7 16800
36,050.00 36,050.00

SUB-TOTAL 126,050.00
1.10 CARPENTRY WORKS
Marketing Desk (Laminated Fin. w/ Glass Top) 1.00 L.S. ### 35,000.00
Cashier Counter (Laminated Fin. w/ Tempered Glass) 1.00 L.S. ### 25,000.00
Admin Counter (Laminated Fin. w/ Glass Top) 1.00 L.S. ### 40,000.00
Filling Cabinet (Painted Fin.) 1.00 L.S. ### 35,000.00
Pantry Cabinet (Painted Fin.) 1.00 L.S. ### 30,000.00
165,000.00
LABOR COST
Rate/Day # of days Total
1 FOREMAN 500 10 5000
5 SKILLED LABORERS 450 10 22500
8 UNSKILLED LABORERS 300 10 24000
51,500.00 51,500.00

SUB-TOTAL 216,500.00
1.11
Decorative Accent Wall for Outdoor Signage 1.00 L.S ### 35,000.00

LABOR COST
Rate/Day # of days Total
1 FOREMAN 500 3 1500
4 SKILLED LABORERS 450 3 5400
8 UNSKILLED LABORERS 300 3 7200
14,100.00 14,100.00

SUB-TOTAL 49,100.00
1.12 ELECTRICAL WORKS
Conduits, Wires and Cables
1/2'' PVC Pipe 75.00 pcs 60.00 4,500.00
3/4" PVC Pipe 25.00 pcs 78.00 1,950.00
PVC Clamp 150.00 pcs 5.00 750.00
THHN Stranded Wire # 10/7(5.5mm²) 1.00 box 4,000.00 4,000.00
THHN Stranded Wire # 12/7(3.5mm²) 1.00 box 3,000.00 3,000.00
THHN Stranded Wire # 14(2.0mm²) 1.00 box 2,100.00 2,100.00
Telephone wire 1.00 L.S. 1,500.00 1,500.00
Cable Wire 1.00 L.S. 1,500.00 1,500.00
19,300.00
LABOR COST
Rate/Day # of days Total
1 FOREMAN 500 3 1500
2 SKILLED LABORERS 450 3 2700
4 UNSKILLED LABORERS 300 3 3600
7,800.00 7,800.00

SUB-TOTAL 27,100.00
Panelboard
Boxes, Switches, Outlets and Exhaust, Ceiling Speakers 1.00 L.S. ### 75,000.00

LABOR COST
Rate/Day # of days Total
1 FOREMAN 500 6 3000
4 SKILLED LABORERS 450 6 10800
8 UNSKILLED LABORERS 300 6 14400
28,200.00 28,200.00

SUB-TOTAL 103,200.00
Lighting Fixtures:
5" Dia Pinights-LED Cool White
Flourecent lamps-troffer type (w/ reflector)
Accent Lightings-LED Warm white 1.00 L.S. ### 75,000.00
Outdoor-weather proof Lighting-Trelisses

4-aircon units-Installation, mobilization, repairs 1.00 L.S. ### 80,000.00

155,000.00
LABOR COST
Rate/Day # of days Total
1 FOREMAN 500 10 5000
6 SKILLED LABORERS 450 10 27000
8 UNSKILLED LABORERS 300 10 24000
56,000.00 56,000.00

SUB-TOTAL 211,000.00

1.13 PLUMBING WORKS

General Plumbing Works (repair if needed) ### 50,000.00
1.00 L.S.
Storm Drinage Lines ### 35,000.00
85,000.00
LABOR COST
Rate/Day # of days Total
1 FOREMAN 500 10 5000
2 SKILLED LABORERS 450 10 9000
6 UNSKILLED LABORERS 300 10 18000
32,000.00 32,000.00

SUB-TOTAL 117,000.00
2.2
1200mm x 2400mm Decorative Panel Board 1.00 L.S. ### 10,000.00
2.3 SIGNAGE
Outdoor Build up signage 1.00 L.S. ### 20,000.00
30,000.00
LABOR COST
Rate/Day # of days Total
1 FOREMAN 500 4 2000
2 SKILLED LABORERS 450 4 3600
6 UNSKILLED LABORERS 300 4 7200
12,800.00 12,800.00

SUB-TOTAL 42,800.00
4.0 SOFTSCAPES
4.1 General Softscapes ### 30,000.00
Rehabilitation of affected area 1.00 L.S. ### 25,000.00
Additional softcapes (Grass, Grouping, plant trees) ### 30,000.00
85,000.00

DIRECT COST (CIVIL WORKS) 1,847,480.89

CONTIGENCIES 369,496.18
VAT 18,474.81
TOTAL 2,235,451.87
gi pipe 1/2 s20 – 249.00 gi pipe 2 s20 – 978.00
gi pipe 1/2 s40 – 319.80
gi pipe 3/4 s20 – 312.00
gi pipe 3/4 s40 – 401.13 gi pipe 2 s40 – 1,361.75
gi pipe 1 s20 – 448.80
gi pipe 1 s40 – 583.05
gi pipe 1-1/4 s20 – 618.00
gi pipe 1-1/4 s40 – 864.50
gi pipe 1-1/2 s20 – 708.00
gi pipe 1-1/2 s40 – 1,001.00
gi pipe 2 s20 – 978.00
gi pipe 2 s40 – 1,361.75
gi pipe 2-1/2 s20 – 1,500.00
gi pipe 2-1/2 s40 – 1,781.00
gi pipe 3 s20 – 1,818.00
gi pipe 3 s40 – 2,307.50
gi pipe 4 s20 – 2,592.00
gi pipe 4 s40 – 3,412.50