Project : WILCON NAGA

Location : Zone 4, National Highway, Brgy, Naga, Camarines Sur

Subject : BILL OF QUANTITES

MATERIAL COST LABOR COST

ITEM # QTY UNIT AMOUNT
Per Unit Total Per Unit Total

GENERAL REQUIREMENTS
1.0 Mobilization / Demobilization (including general cleaning) 1.00 lot 28,400.00
2.0 Tempopary facilties / utilities / Safety facilities 1.00 lot 20,000.00

ARCHITECTURAL & CIVIL WORKS

3.0 FABRICATION OF SHOWROOM DESIGN
3.1 3/4'' Thk. Ordinary Plywood with wood nailers 10.00 sqm 451.00 4510 135.30 1,353.00 5,863.00
3.2 1/2'' Thk. Ordinary Plywood with wood nailers 3.22 sqm 179.86 579.15 53.96 173.75 752.90
3.2 1/4'' Thk. Ordinary Plywood with wood nailers 7.59 sqm 179.86 1,365.15 53.96 409.54 1,774.69
3.4 Flat White paint finish 7.59 sqm 389.00 2,952.51 259.00 1,965.81 4,918.32
3.5 Boysen Bavarian Beech wood grain (sane as Wilcon) 1.20 sqm 389.00 466.80 259.00 310.80 777.60
3.6 Unica A6050 (available @ Wilcon) Wood Laminate Finish 1.47 sqm 625.00 918.75 187.50 275.63 1,194.38
3.8 75mm x300mm Cifre Opal Snow Glossy Subway Tiles (available @ Wilcon) 1.50 sqm 7,117.50 10,676.25 2,135.25 3,202.88 13,879.13
3.9 600mm x 600mm SOL QARO Gris (available @ Wilcon) 3.00 sqm 783.00 2,349.00 350.00 1,050.00 3,399.00
3.10 Charcoal Grey Matte Paint Finish 4.00 sqm 389.00 1,556.00 259.00 1,036.00 2,592.00
3.11 1500 x 2300 x 1.5mm Thk. Cintra Board with Matte Indoor Sticker Image 1.00 lot ---included ---included ---included ---included 3,474.00
3.12 700 x 1400mm Frosted Sticker Image (Acrylic provided by Wilcon) 2.00 lot ---included ---included ---included ---included 1,694.00
3.13 200mm (H) Built up Logo (HCG Blue Acrylic Frontlit, Dark Chrome body) 1.00 set ---included ---included ---included ---included 5,000.00
3.14 5mmthk. Free Standing Built up White "HCG" Acrylic Signage (Verify with designer) 1.00 set ---included ---included ---included ---included 1,611.00

4.0 ELECTRICAL
4.1 Electrical Rough in (use including wires, etc…) 1.00 lot ---included ---included ---included ---included 12,000.00
4.2 Koten 60 amps Single phase bolt-on circuit breaker with box 1.00 lot 590.00 590.00 250.00 250.00 840.00
4.3 9 watts directional LED Recessed down light cool white (4000K-3000K) 4.00 set 1,500.00 6,000.00 450.00 1,800.00 7,800.00
4.4 7 watts directional LED Recessed down light cool white (4000K-3000K) 6.00 set 1,200.00 7,200.00 360.00 2,160.00 9,360.00
4.5 4' T5 LED Flourescent 14 watts (Cool White) 6.00 set 750.00 4,500.00 250.00 1,500.00 6,000.00
4.6 HCG lighted Mirror 2.00 set C.O. HCG

5.0 FABRICATION OF FAUCET MODULE

5.1 Unica A5060 (available @ Wilcon) Wood Laminate Finish 3.69 sqm 625.00 2,306.25 187.50 691.88 2,998.13
5.2 3/4'' Thk. Ordinary Plywood with wood nailers 11.77 sqm 451.00 5,308.27 135.30 1,592.48 6,900.75
5.3 Black Paint Semi Gloss Finish 1.80 sqm 389.00 700.20 259.00 466.20 1,166.40
5.4 White Paint Flat Ducco Finish 8.00 sqm 389.00 3,112.00 259.00 2,072.00 5,184.00
5.5 40mm x 40mm x 1.5mm thk square tubular steel 11.40 m 117.00 1,333.80 35.10 400.14 1,733.94
5.6 300mm x 1400mm x110mm faucet po in white ducco finish 2.00 sets ---included ---included ---included ---included 6,498.49
5.7 300mm x 525mm x110mm faucet po in white ducco finish 4.00 sets ---included ---included ---included ---included 12,996.98

TOTAL AMOUNT 168,808.70

12% VAT OF GRAND TOTAL AMOUNT 20,257.04

GRAND TOTAL AMOUNT 189,065.74

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:
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 : Conforme:

Ronald Ralph Evangelista

Proprietor Signature Over Printed Name