Project : WILCON LAOAG

Location : Wilcon Depot, Airport Rd, Brgy. Buttong, Laoag City, 2900 Ilocos Norte
Subject : BILL OF QUANTITES

ITEM #

GENERAL REQUIREMENTS
1.0 Mobilization / Demobilization (including general cleaning)
2.0 Tempopary facilties / utilities / Safety facilities

ARCHITECTURAL & CIVIL WORKS

3.0 FABRICATION OF SHOWROOM DESIGN
3.1 3/4'' Thk. Ordinary Plywood with wood nailers
3.2 1/2'' Thk. Ordinary Plywood with wood nailers
3.2 1/4'' Thk. Ordinary Plywood with wood nailers
3.4 Flat White paint finish
3.5 Boysen Bavarian Beech wood grain (sane as Wilcon)
3.6 Unica A6050 (available @ Wilcon) Wood Laminate Finish
3.8 75mm x300mm Cifre Opal Snow Glossy Subway Tiles (available @ Wilcon)
3.9 600mm x 600mm SOL QARO Gris (available @ Wilcon)
3.10 Charcoal Grey Matte Paint Finish
3.11 1500 x 2300 x 1.5mm Thk. Cintra Board with Matte Indoor Sticker Image
3.12 700 x 1400mm Frosted Sticker Image (Acrylic provided by Wilcon)
3.13 200mm (H) Built up Logo (HCG Blue Acrylic Frontlit, Dark Chrome body)
3.14 5mmthk. Free Standing Built up White "HCG" Acrylic Signage (Verify with designer)

4.0 ELECTRICAL
4.1 Electrical Rough in (use including wires, etc…)
4.2 Koten 60 amps Single phase bolt-on circuit breaker with box
4.3 9 watts directional LED Recessed down light cool white (4000K-3000K)
4.4 7 watts directional LED Recessed down light cool white (4000K-3000K)
4.5 4' T5 LED Flourescent 14 watts (Cool White)
4.6 HCG lighted Mirror
 5.0 FABRICATION OF FAUCET MODULE
5.1 Unica A5060 (available @ Wilcon) Wood Laminate Finish
5.2 3/4'' Thk. Ordinary Plywood with wood nailers
5.3 Black Paint Semi Gloss Finish
5.4 White Paint Flat Ducco Finish
5.5 40mm x 40mm x 1.5mm thk square tubular steel
5.6 300mm x 1400mm x110mm faucet po in white ducco finish
5.7 300mm x 525mm x110mm faucet po in white ducco finish

TOTAL AMOUNT

12% VAT OF GRAND TOTAL AMOUNT

GRAND TOTAL AMOUNT

NOTE:
1. THIS CONSTRUCTION COST ESTIMATE IS IN ACCORDANCE TO THE CURRENT SPECIFICATIONS OF THE PROPOSED PLAN AND IS NO
2. ITEMS NOT INCLUDED HEREIN SHALL BE CONSIDERED AS AN ADDITONAL WORK THUS ITEMS NOT MADE SHALL BE CONSIDERED A
3. INPUT ONLY PER UNIT COST OF MATERIALS AND LABOR. DO NOT ALTER THE DEFAULT FORMULA.

DURATION:
Twenty (20) to Thirty (35) Calendar Days

EXCLUSIONS:
1. Other Facilities and such which are not stated on this Bid Beakdown.

TERMS OF PAYMENT:
50% - Down Payment
50% - Upon Completion

Prepared by :

Neil San Juan

Contracts and Engineering

Approved by :

Ronald Ralph Evangelista

Proprietor
 MATERIAL COST LABOR COST
QTY UNIT AMOUNT
Per Unit Total Per Unit Total

BASE
1.00 lot 35,200.00 10,000.00
1.00 lot 20,000.00

10.00 sqm 451.00 4510 135.30 1,353.00 5,863.00

3.22 sqm 179.86 579.15 53.96 173.75 752.90 370.00
7.59 sqm 179.86 1,365.15 53.96 409.54 1,774.69 370.00
7.59 sqm 389.00 2,952.51 259.00 1,965.81 4,918.32
1.20 sqm 389.00 466.80 259.00 310.80 777.60
1.47 sqm 625.00 918.75 187.50 275.63 1,194.38
1.50 sqm 7,117.50 10,676.25 2,135.25 3,202.88 13,879.13 0.30
3.00 sqm 783.00 2,349.00 350.00 1,050.00 3,399.00
4.00 sqm 389.00 1,556.00 259.00 1,036.00 2,592.00 0.30
1.00 lot ---included ---included ---included ---included 3,474.00
2.00 lot ---included ---included ---included ---included 1,694.00
1.00 set ---included ---included ---included ---included 5,000.00 2.30
1.00 set ---included ---included ---included ---included 1,611.00 0.70
17.00

1.00 lot ---included ---included ---included ---included 9,220.00

1.00 lot 590.00 590.00 250.00 250.00 840.00
4.00 set 1,500.00 6,000.00 450.00 1,800.00 7,800.00
5.00 set 1,200.00 6,000.00 360.00 1,800.00 7,800.00
2.00 set 750.00 1,500.00 250.00 500.00 2,000.00
2.00 set C.O. HCG
 3.69 sqm 625.00 2,306.25 187.50 691.88 2,998.13
11.77 sqm 451.00 5,308.27 135.30 1,592.48 6,900.75
1.80 sqm 389.00 700.20 259.00 466.20 1,166.40
8.00 sqm 389.00 3,112.00 259.00 2,072.00 5,184.00
11.40 m 117.00 1,333.80 35.10 400.14 1,733.94
2.00 sets ---included ---included ---included ---included 6,498.49 4'x8'
4.00 sets ---included ---included ---included ---included 12,996.98 1,550.00

4'x8'
167,268.70 1,550.00

20,072.24

187,340.94

OF THE PROPOSED PLAN AND IS NOT YET FINAL.

NOT MADE SHALL BE CONSIDERED AS DEDUCTIVE WORKS.

Conforme:

Signature Over Printed Name

KM
504 25.2

1.2 2.4 2.88 128.47 179.86

1.2 2.4 2.88 128.47 179.86

0.259 0.08 15.00 365 474.5 7,117.50

per pc
0.259 0.08 15.00 365 474.5 7,117.50

1.5 7.54 4.92 90.53 59.04 5344.77312 3474.10253

1.2 2.30 3.94 27.55 47.23 1301.336064 845.868442
persqft
 1.214
770.89 928.36

1.214
770.89 928.36
Project : WILCON LAOAG ADDITIONALS
Location : Wilcon Depot, Airport Rd, Brgy. Buttong, Laoag City, 2900 Ilocos Norte
Subject : BILL OF QUANTITES

MATERIAL COST LABOR COST

ITEM # DESCRIPTIONS QTY UNIT AMOUNT
Per Unit Total Per Unit Total

ARCHITECTURAL & CIVIL WORKS

1.0 FABRICATION OF SHOWROOM DESIGN
1.1 75mm x300mm Cifre Opal Snow Glossy Subway Tiles (available @ Wilcon) 3.92 sqm 7,117.50 27,900.60 2,135.25 8,370.18 36,270.78
1.2 Ledge 2.00 sets 580.00 1,160.00 500.00 1,000.00 2,160.00

TOTAL AMOUNT 38,430.78

12% VAT OF GRAND TOTAL AMOUNT 4,611.69

GRAND TOTAL AMOUNT 43,042.47

NOTE:
1. THIS CONSTRUCTION COST ESTIMATE IS IN ACCORDANCE TO THE CURRENT SPECIFICATIONS OF THE PROPOSED PLAN AND IS NOT YET FINAL.
2. ITEMS NOT INCLUDED HEREIN SHALL BE CONSIDERED AS AN ADDITONAL WORK THUS ITEMS NOT MADE SHALL BE CONSIDERED AS DEDUCTIVE WORKS.
3. INPUT ONLY PER UNIT COST OF MATERIALS AND LABOR. DO NOT ALTER THE DEFAULT FORMULA.

DURATION:
One (1) to Two (2) Calendar Days

EXCLUSIONS:
1. Other Facilities and such which are not stated on this Bid Beakdown.

TERMS OF PAYMENT:
50% - Down Payment
50% - Upon Completion

Prepared by :

Neil San Juan

Contracts and Engineering

Approved by : Conforme:

Ronald Ralph Evangelista

Proprietor Signature Over Printed Name