PROJECT : ANDALUZ ESTATE OFFICE

LOCATION : KCC MALL , ZAMBOANGA CITY

BILL OF QUANTITES
TOTAL
ITEM. NO. ITEM OF WORK QTY UNIT
AMOUNT

I PRELIMINARIES 1.00 lot 60,000.00

II FINISHING WORKS 1.00 lot 179,056.00
III METAL WORKS 1.00 lot 317,400.00
IV CARPENTRY/JOINERY WORKS 1.00 lot 294,695.00
V. PAINTING WORKS (wall, floor, ceiling) 1.00 lot 232,203.00
VI. MODULARS 1.00 lot 101,025.00
VII. FLOOR FINISHING WORKS 1.00 lot 274,275.00
VIII. GLASS WORKS 1.00 lot 283,800.00
IX. MECHANICAL WORKS 1.00 lot 315,942.00
X. ELECTRICAL WORKS 1.00 lot 362,091.00
XI. AUXILLIARY WORKS 1.00 lot 213,364.03
XII. FIRE PROTECTION 1.00 lot 166,770.00

TOTAL ESTIMATED PROJECT COST = 2,800,621.03

PREPARED BY :

ENGR. MILBERT PATUN-OG

Page 1 of 7
PROJECT : PROPOSED ANDALUZ ESTATE OFFICE
LOCATION : KCC MALL , ZAMBOANGA CITY
MATERIALS LABOR EQUIPMENT TOTAL TOTAL
ITEM OF WORK QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT

I PRELIMINARIES

a. Mobilization/Demobilization 1.00 LOT - 10 10.00 20 20.00 60000 60,000.00

SUB TOTAL 60,000.00

II FINISHING WORKS

a. Interior Walls

Plastering(25mm) 152.00 SQ.M 550 83,600.00 428 65,056.00 200 30,400.00 1178 179,056.00

SUB TOTAL 179,056.00

III METAL WORKS

a. Catwalk

A. Materials

100mmx100mm B.I. Tubular 30 length 2200 66,000.00 770 23,100.00 330 9,900.00 3300 99,000.00
50x50mm B.I. Tubular 20 length 1500 30,000.00 525 10,500.00 225 4,500.00 2250 45,000.00
angle bar 3x3 x 1/4 10 length 2000 20,000.00 700 7,000.00 300 3,000.00 3000 30,000.00
angle bar 2x2 x 1/4 6 length 1200 7,200.00 420 2,520.00 180 1,080.00 1800 10,800.00
angle bar 1 1/2 x 1 1/2 x 1/4 6 length 900 5,400.00 315 1,890.00 135 810.00 1350 8,100.00
#12 Welding Rod Fuji 1 box 2500 2,500.00 875 875.00 375 375.00 3750 3,750.00
g.i. plain sheet gauge n0.14 3 sheets 4000 12,000.00 1400 4,200.00 600 1,800.00 6000 18,000.00
expansion bolt (12mm) 30 pcs 30 900.00 10.5 315.00 4.5 135.00 45 1,350.00
12mm steel plate 1 sheets 30000 30,000.00 10500 10,500.00 4500 4,500.00 45000 45,000.00
epoxyprimer 20 gals 700 14,000.00 245 4,900.00 105 2,100.00 1050 21,000.00
top coat black 3 pails 2500 7,500.00 875 2,625.00 375 1,125.00 3750 11,250.00
paint brush 20 pcs 55 1,100.00 19.25 385.00 8.25 165.00 82.5 1,650.00
consumables 1.00 lot 15000 15,000.00 5250 5,250.00 2250 2,250.00 22500 22,500.00

SUB TOTAL 317,400.00

Page 2 of 7
PROJECT : PROPOSED ANDALUZ ESTATE OFFICE
LOCATION : KCC MALL , ZAMBOANGA CITY
MATERIALS LABOR EQUIPMENT TOTAL TOTAL
ITEM OF WORK QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT

IV CARPENTRY/JOINERY WORKS

a. Ceiling

Ceiling Panels PVC · Size: 2970 x 270 x 8 (mm) 2.00 pcs 500 1,000.00 225 450.00 125 250.00 850 1,700.00
Air-Ceiling Vent 200mmx600mm 3.00 pcs 300 900.00 135 405.00 75 225.00 510 1,530.00
10mm Thk. 4ft x 8ft gypsumboard 35.00 sheets 800 28,000.00 360 12,600.00 200 7,000.00 1360 47,600.00
0.40mm Thk. X 1" x 2" x 8' Double Metal Furring 200.00 pcs 310 62,000.00 139.5 27,900.00 77.5 15,500.00 527 105,400.00
22mmx3mtrs. Wall angle 35.00 pcs 200 7,000.00 90 3,150.00 50 1,750.00 340 11,900.00
#16 GI Tie Wire ( 25 kgs. Per Roll) 1.00 roll 2500 2,500.00 1125 1,125.00 625 625.00 4250 4,250.00
Toks and Screw 300.00 pcs 5 1,500.00 2.25 675.00 1.25 375.00 8.5 2,550.00
Tekscrew 1/8 (100pcs. Per Box) 300.00 pcs 4 1,200.00 1.8 540.00 1 300.00 6.8 2,040.00
Ceiling manhole 2.00 pcs 400 800.00 180 360.00 100 200.00 680 1,360.00
Blind Rivets (100pcs per Box) 3.00 boxes 250 750.00 112.5 337.50 62.5 187.50 425 1,275.00
#12 Welding Rod Fuji 1.00 boxes 3500 3,500.00 1575 1,575.00 875 875.00 5950 5,950.00
Steel Cutting Disc 4" 20.00 pcs 65 1,300.00 29.25 585.00 16.25 325.00 110.5 2,210.00
Drill Bit 1/8" (10pcs. Per pack) 15.00 pcs 280 4,200.00 126 1,890.00 70 1,050.00 476 7,140.00

b. Drywall - 0 - 0 - 0 0.00
metal studs 2x4 55.00 length 700 38,500.00 315 17,325.00 175 9,625.00 1190 65,450.00
2 1/2 blacksrew 7.00 box 600 4,200.00 270 1,890.00 150 1,050.00 1020 7,140.00
gypsum board 12mm 15.00 pcs 900 13,500.00 405 6,075.00 225 3,375.00 1530 22,950.00
concrete nail 1.00 box 2500 2,500.00 1125 1,125.00 625 625.00 4250 4,250.00

SUB TOTAL 294,695.00

V PAINTING WORKS (wall, floor, ceiling)

a. interior walls
top coat accent wall finish color 22474F 10.00 pails 4500 45,000.00 2025 20,250.00 1125 11,250.00 7650 76,500.00
primer 10.00 pails 1200 12,000.00 540 5,400.00 300 3,000.00 2040 20,400.00
flat white 10.00 pails 900 9,000.00 405 4,050.00 225 2,250.00 1530 15,300.00
wood laminate finish 10.00 pails 2500 25,000.00 1125 11,250.00 625 6,250.00 4250 42,500.00
skimcoat super fine 30.00 bags 590 17,700.00 265.5 7,965.00 147.5 4,425.00 1003 30,090.00
roller 7" 30.00 pcs 120 3,600.00 54 1,620.00 30 900.00 204 6,120.00
paintbrush 2" 20.00 pcs 77 1,540.00 34.65 693.00 19.25 385.00 130.9 2,618.00
sand paper 120 100.00 sheets 150 15,000.00 67.5 6,750.00 37.5 3,750.00 255 25,500.00
sand paper 80 60.00 sheets 120 7,200.00 54 3,240.00 30 1,800.00 204 12,240.00
masking tape 10.00 pcs 55 550.00 24.75 247.50 13.75 137.50 93.5 935.00

SUB TOTAL 232,203.00

Page 3 of 7
PROJECT : PROPOSED ANDALUZ ESTATE OFFICE
LOCATION : KCC MALL , ZAMBOANGA CITY
MATERIALS LABOR EQUIPMENT TOTAL TOTAL
ITEM OF WORK QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT

VI MODULARS

a. interior walls
2X2 vertical wood slads wood stain finish panel 30.00 l 1000 30,000.00 350 10,500.00 150 4,500.00 1500 45,000.00
Toks and Screw 200.00 pcs 3 600.00 1.05 210.00 0.45 90.00 4.5 900.00
plywood 1/4 30.00 sheets 1000 30,000.00 350 10,500.00 150 4,500.00 1500 45,000.00
goodlumber 1x2 50.00 length 135 6,750.00 47.25 2,362.50 20.25 1,012.50 202.5 10,125.00

SUB TOTAL 101,025.00

VII. FLOOR FINISHING WORKS

Floor
ceremic thala tiles (60cmx60cm) 150.00 pcs 450 67,500.00 157.5 23,625.00 67.5 10,125.00 675 101,250.00
wood vinyl tiles 300.00 pcs 60 18,000.00 21 6,300.00 9 2,700.00 90 27,000.00
accent vinyl tiles 200.00 pcs 60 12,000.00 21 4,200.00 9 1,800.00 90 18,000.00
tile adhesive 40.00 bags 490 19,600.00 171.5 6,860.00 73.5 2,940.00 735 29,400.00
tile grout 50.00 bags 400 20,000.00 140 7,000.00 60 3,000.00 600 30,000.00

Floor Topping
cement 50.00 bags 275 13,750.00 96.25 4,812.50 41.25 2,062.50 412.5 20,625.00
self leveling grout 20.00 bags 400 8,000.00 140 2,800.00 60 1,200.00 600 12,000.00
floor adhesive 30.00 bags 400 12,000.00 140 4,200.00 60 1,800.00 600 18,000.00
finesand 12.00 cu.m 1000 12,000.00 350 4,200.00 150 1,800.00 1500 18,000.00

SUB TOTAL 274,275.00

VIII. GLASS WORKS

glass partition frameless @ front 25.00 SQ.M 4500 112,500.00 3375 84,375.00 2025 50,625.00 9900 247,500.00
glass door double swing 1.00 sets 16500 16,500.00 12375 12,375.00 7425 7,425.00 36300 36,300.00

SUB TOTAL 283,800.00

Page 4 of 7
PROJECT : PROPOSED ANDALUZ ESTATE OFFICE
LOCATION : KCC MALL , ZAMBOANGA CITY
MATERIALS LABOR EQUIPMENT TOTAL TOTAL
ITEM OF WORK QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT

IX. MECHANICAL WORKS

A/C DUCTWORKS

g.i. sheet gauge 24 28 sheets 985 27,580.00 738.75 20,685.00 443.25 12,411.00 2167 60,676.00
duct insulation 1 lot 15000 15,000.00 11250 11,250.00 6750 6,750.00 33000 33,000.00
vulcaseal 3 ltrs 1700 5,100.00 1275 3,825.00 765 2,295.00 3740 11,220.00
flinkote 3 gals 1600 4,800.00 1200 3,600.00 720 2,160.00 3520 10,560.00
plastic strap/strapping brand 10 rolls 550 5,500.00 412.5 4,125.00 247.5 2,475.00 1210 12,100.00
angle bar 1 1 /2 x 1/8 10 pcs 955 9,550.00 716.25 7,162.50 429.75 4,297.50 2101 21,010.00
threaed rod 1/2 10 length 750 7,500.00 562.5 5,625.00 337.5 3,375.00 1650 16,500.00
threaded rod 3/8 10 length 450 4,500.00 337.5 3,375.00 202.5 2,025.00 990 9,900.00
threaded rod 1/4 10 length 400 4,000.00 300 3,000.00 180 1,800.00 880 8,800.00
nuts and washer 1/2 56 pcs 10 560.00 7.5 420.00 4.5 252.00 22 1,232.00
nuts and washer 3/4 56 pcs 20 1,120.00 15 840.00 9 504.00 44 2,464.00
linear diffuser 1 lot 30000 30,000.00 22500 22,500.00 13500 13,500.00 66000 66,000.00
anchor grip 1/2 40 pcs 85 3,400.00 63.75 2,550.00 38.25 1,530.00 187 7,480.00
return air grill 1 lot 6500 6,500.00 4875 2925 2,925.00 14300 14,300.00
anchor grip 3/8 40 pcs 100 4,000.00 75 3,000.00 45 1,800.00 220 8,800.00
cutting disc 20 pcs 300 6,000.00 225 4,500.00 135 2,700.00 660 13,200.00
masonry drill bit 10 pcs 300 3,000.00 225 2,250.00 135 1,350.00 660 6,600.00
mvd 1 pc 5500 5,500.00 4125 4,125.00 2475 2,475.00 12100 12,100.00

SUB TOTAL 315,942.00

Page 5 of 7
PROJECT : PROPOSED ANDALUZ ESTATE OFFICE
LOCATION : KCC MALL , ZAMBOANGA CITY
MATERIALS LABOR EQUIPMENT TOTAL TOTAL
ITEM OF WORK QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT

X. ELECTRICAL WORKS

WIRES & CONDUITS

THHN 3.5 MM2 WIRE RED 10.00 BOXES 4000 40,000.00 1800 18,000.00 1000 10,000.00 6800 68,000.00
THHN 5.5 MM2 WIRE RED 7.00 BOXES 7000 49,000.00 3150 22,050.00 1750 12,250.00 11900 83,300.00
PVC 1/2 "DIA. 40.00 LENGTH 200 8,000.00 90 3,600.00 50 2,000.00 340 13,600.00
PVC 1" M DIA. 15.00 LENGTH 300 4,500.00 135 2,025.00 75 1,125.00 510 7,650.00
UTILITY BOX 10.00 PCS 50 500.00 22.5 225.00 12.5 125.00 85 850.00
JUNCTION BOX 20.00 PCS 65 1,300.00 29.25 585.00 16.25 325.00 110.5 2,210.00
JUNCTION BOX W/ COVER 20.00 PCS 87 1,740.00 39.15 783.00 21.75 435.00 147.9 2,958.00
SQUARE BOX W/ COVER 20.00 PCS 70 1,400.00 31.5 630.00 17.5 350.00 119 2,380.00
SWITCH BOX 15.00 PCS 50 750.00 22.5 337.50 12.5 187.50 85 1,275.00
PULLBOX 2.00 PCS 1200 2,400.00 540 1,080.00 300 600.00 2040 4,080.00
ELECTRICAL TAPE (3M) 40.00 PCS 76 3,040.00 34.2 1,368.00 19 760.00 129.2 5,168.00
ONE GANG SWITCH 5.00 PCS 200 1,000.00 90 450.00 50 250.00 340 1,700.00
TWO GANG SWITCH 5.00 PCS 270 1,350.00 121.5 607.50 67.5 337.50 459 2,295.00
THREE GANG SWITCH 3.00 PCS 350 1,050.00 157.5 472.50 87.5 262.50 595 1,785.00
DUPLEX OUTLET 10.00 PCS 560 5,600.00 252 2,520.00 140 1,400.00 952 9,520.00

POWERLOAD CENTER

MCCB 60AT/100AF , 2P BOLT ON TYPE 6BRANCHES 1.00 SET 13000 13,000.00 9750 9,750.00 5850 5,850.00 28600 28,600.00
20AMP BREAKER 6.00 SETS 1200 7,200.00 900 5,400.00 540 3,240.00 2640 15,840.00
60AMP BREAKER 1.00 SETS 3000 3,000.00 2250 2,250.00 1350 1,350.00 6600 6,600.00

ELECTRICAL FIXTURES
EMERGENCY LIGHT 2.00 PCS 1400 2,800.00 1050 2,100.00 630 1,260.00 3080 6,160.00
DOWNLIGHT WARM WHITE 3000K 24.00 PCS 1100 26,400.00 825 19,800.00 495 11,880.00 2420 58,080.00
DIRECTION TRACK LIGHT 3000K 14.00 PCS 1300 18,200.00 975 13,650.00 585 8,190.00 2860 40,040.00

SUB TOTAL 362,091.00

Page 6 of 7
PROJECT : PROPOSED ANDALUZ ESTATE OFFICE
LOCATION : KCC MALL , ZAMBOANGA CITY
MATERIALS LABOR EQUIPMENT TOTAL TOTAL
ITEM OF WORK QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT

XI AUXILLIARY WORKS

CCTV , FDAS, DATA, WIFI

Wifi Pull Box (WIFI-PB) 1.00 pcs 10000 10,000.00 2500 2,500.00 1500 1,500.00 14000 14,000.00
Wifi Provision 1.00 pcs 4000 4,000.00 1000 1,000.00 600 600.00 5600 5,600.00
CCTV Pull Box(C-PB) 4.00 pcs 3000 12,000.00 750 3,000.00 450 1,800.00 4200 16,800.00
CCTV Control Panel (Include Monitors, Digital Video Recorders) 1.00 pcs 10000 10,000.00 2500 2,500.00 1500 1,500.00 14000 14,000.00
Utility Box 30.00 pcs 59.36 1,780.80 14.84 445.20 8.904 267.12 83.104 2,493.12
Splice Box 1.00 PCS 3200 3,200.00 800 800.00 480 480.00 4480 4,480.00
Pull Box 2.00 PCS 3200 6,400.00 800 1,600.00 480 960.00 4480 8,960.00
Wire Gutter 1.00 PCS 2000 2,000.00 500 500.00 300 300.00 2800 2,800.00
CCTV Camera 4.00 PCS 9260.16 37,040.64 2315.04 9,260.16 1389.024 5,556.10 12964.224 51,856.90
Junction Box (WP) 30.00 PCS 73.6064 2,208.19 18.4016 552.05 11.04096 331.23 103.04896 3,091.47
FS/TS module 1.00 PCS 4867.52 4,867.52 1216.88 1,216.88 730.128 730.13 6814.528 6,814.53
Auxiliary Pull Box 1.00 PCS 4986.24 4,986.24 1246.56 1,246.56 747.936 747.94 6980.736 6,980.74
CATV Outlet 1.00 PCS 997.248 997.25 249.312 249.31 149.5872 149.59 1396.1472 1,396.15
Smoke Detector 2.00 PCS 5461.12 10,922.24 1365.28 2,730.56 819.168 1,638.34 7645.568 15,291.14
CAT6 6.00 PCS 7000 42,000.00 1750 10,500.00 1050 6,300.00 9800 58,800.00

SUB TOTAL 213,364.03

XII FIRE PROTECTION

50mm dia. B.I. pipe 5.00 LENGTH 3200 16,000.00 1440 7,200.00 800 4,000.00 5440 27,200.00
40mm dia. B.I. pipe 7.00 LENGTH 2900 20,300.00 1305 9,135.00 725 5,075.00 4930 34,510.00
32mm dia. B.I. pipe 10.00 LENGTH 2100 21,000.00 945 9,450.00 525 5,250.00 3570 35,700.00
25mm dia. B.I. pipe 15.00 LENGTH 1800 27,000.00 810 12,150.00 450 6,750.00 3060 45,900.00
upright sprinkler head 9.00 PCS 1200 10,800.00 540 4,860.00 300 2,700.00 2040 18,360.00
fire extinguisher 2.00 PCS 1500 3,000.00 675 1,350.00 375 750.00 2550 5,100.00
SUB TOTAL 166,770.00

TOTAL COST 2,800,621.03

Page 7 of 7