Project: Additional Air-Condition Unit

Location: Main Plant UKC , Tablon, Cagayan de Oro City

Subject: Installation of ACU BOQ

ITEM NO : Description: QTY:

1 ELECTRICAL WORKS
1.00

A. NAME AND SPECIFICATION OF EQUIPMENT NO. OF NO. OF

UNITS HRS UNIT RATE
Electric Hammer Drill 1 8 60.00
Angle Grinder 1 8 60.00
Sub-total = A
NO. OF
B. DESIGNATION OF PERSONNEL PERSONN NO. OF
EL HRS UNIT RATE
Electrician 2 8 62.50
Labor 1.00 8.00 50.00
Sub-total = B

C. DESCRIPTION OF MATERIALS UNITS QUANTITY UNIT RATE

30amps Circuit Breaker, 3P, with NEMA 3R Enclosure set 1 11,500

THHN Wire 5.5mm² meter 21 850
THHN Wire 3.5mm² green meter 4 150
PVC Flexible Hose 3/4'' length 1 150
Cutting Disc 4" piece 5
PVC Flexible Hose Connector 3/4'' piece 1 25
EMT Pipe 3/4" x 3m length 2 650
EMT Coupling 3/4" piece 6 125
EMT Connector 3/4" piece 11 75
EMT Elbow 3/4" x 90deg piece 2 135
Saddle Clamp 3/4 " piece 3 60
Tox with screw 6mm length 1 250
Electrical Tape 3M Tartan roll 4 52
Rubber Tape (Nitto) roll 2 110
Masonry Dril Bit 6mm piece 1 170
G.I. Tie wire #16 kg 5 85
Metallic Square box 4"x4" w/ Cover piece 1 75
Sub-total = C
TOTAL DIRECT COST D = (A+B+C)
DIRECT COST GRAND TOTAL =

DIRECT COST GRAND TOTAL =

Prepared By:

Engr. Edezalde O. Soliva Jr.

Electrical - Head
Approved by:
Jason C. Uy
Executive Vice-President
 UNIT:

lot

TOTAL COST
(Pesos)
480.00
480.00
960.00

TOTAL COST
(Pesos)
1,000.00
400.00
1,400.00
TOTAL COST
(Pesos)
11,500.00
17,850.00 625 November 29, 2022
600.00 172 November 29, 2022
150.00

25.00
1,300.00
750.00
825.00
270.00
180.00
250.00
208.00
220.00
170.00
425.00
75.00
34,798.00
37,158.00
37,158.00

37,158.00
cutive Vice-President
Project: DOG HOUSE
Location: LIFESTYLE DISTRICT , CAGAYAN DE ORO
Subject: Electrical Project Cost

ITEM NO Description: QTY: UNIT:

1 ELECTRICAL WORKS
1.00 lot
1.1 Panel Boards
A. NAME AND SPECIFICATION OF
NO. OF UNITS NO. OF HRS UNIT RATE TOTAL COST (Pesos)
EQUIPMENT
Electric Hammer Drill 1 4 60.00 240.00
Sub-total = A 240.00
B. DESIGNATION OF PERSONNEL NO. OF
PERSONNEL NO. OF HRS UNIT RATE TOTAL COST (Pesos)
Electrician 1.00 8.00 75.00 600.00
Sub-total = B 600.00
TOTAL COST
C. DESCRIPTION OF MATERIALS UNITS QUANTITY UNIT RATE
(Pesos)
Panel Board 4-Branches Plug-in type set 1 607 607.14
30AT, 220V, 2P, Plug -in pcs 1 299.11 299.11
15AT, 220V, 2P, Plug -in pcs 1 601.78 601.78
20AT, 220V, 2P, Plug -in pcs 1 750 750.00
Sub-total = C 2,258.03
TOTAL DIRECT COST D = (A+B+C) 3,098.03
Direct Cost Unit Price 3,098.03
E. OVERHEAD/CONTINGENCIES/MISC. E = 8% of D 247.84
F. CONTRACTOR'S PROFIT F = 10% of D
G. TOTAL INDIRECT COST G = (E+F)
H. VAT H=(D+G)12%
I. TOTAL COST I=D+G+H
J. UNIT COST OF ITEM J=I/QUANTITY
K. ADJUSTED UNIT COST OF ITEM 3,345.87
L. ADJUSTED TOTAL COST OF ITEM 3,345.87
ITEM NO Description: QTY: UNIT:
1 ELECTRICAL WORKS
1.00 lot
1.2 Power and Lighting Fixtures
A. NAME AND SPECIFICATION OF
NO. OF UNITS NO. OF HRS UNIT RATE TOTAL COST (Pesos)
EQUIPMENT
-
Sub-total = A -
B. DESIGNATION OF PERSONNEL NO. OF
PERSONNEL NO. OF HRS UNIT RATE TOTAL COST (Pesos)
Electrician 1.00 8.00 75.00 600.00
Labor 1.00 8.00 48.75 390.00
Sub-total = B 990.00
TOTAL COST
C. DESCRIPTION OF MATERIALS UNITS QUANTITY UNIT RATE
(Pesos)
LED bulb 10W pcs 12 165.18 1,982.14
Ceiling Receptacle E27 pcs 12 24.11 289.26
2-Gang Switch (One Way) Wide Series with Cover set 1 69.64 69.64
2-Gang Universal Outlet Wide Series with Cover set 1 127.67 127.67
1-Gang Universal Outlet Wide Series with Cover set 6 60.71 364.26
Sub-total = C 2,832.97
TOTAL DIRECT COST D = (A+B+C) 3,822.97
Direct Cost Unit Price 3,822.97
E. OVERHEAD/CONTINGENCIES/MISC. E = 8% of D 305.84
F. CONTRACTOR'S PROFIT F = 10% of D
G. TOTAL INDIRECT COST G = (E+F)
H. VAT H=(D+G)12%
I. TOTAL COST I=D+G+H
J. UNIT COST OF ITEM J=I/QUANTITY
K. ADJUSTED UNIT COST OF ITEM 4,128.80
L. ADJUSTED TOTAL COST OF ITEM 4,128.80
ITEM NO Description: QTY: UNIT:
1 ELECTRICAL WORKS
1.00 lot
1.3 Roughing-ins,fittings and pipings
A. NAME AND SPECIFICATION OF
NO. OF UNITS NO. OF HRS UNIT RATE TOTAL COST (Pesos)
EQUIPMENT
Heatgun 1 2 60.00 120.00
Sub-total = A 120.00
B. DESIGNATION OF PERSONNEL NO. OF
PERSONNEL NO. OF HRS UNIT RATE TOTAL COST (Pesos)
Electrician 1.00 24.00 70.00 1,680.00
Labor 1.00 24.00 48.75 1,170.00
Sub-total = B 2,850.00
TOTAL COST
C. DESCRIPTION OF MATERIALS UNITS QUANTITY UNIT RATE
(Pesos)
PVC Pipe 3/4" x 3m length 20 124.11 2,482.20
PVC Male Adaptor 3/4'' pcs 40 8.93 357.20
PVC Locknut 3/4'' pcs 40 3.125 125.00
EMT Pipe 1" x 3m length 13 169.64 2,205.32
EMT Connector with Locknut 1" pcs 12 53 636.00
EMT Coupling 1'' pcs 12 30.53 366.36
EMT Bushing 1'' pcs 12 51 612.00
U-Bolt 1" w/ Nut and Washer pcs 13 67 871.00
G.I Tie Wire G-16 kg 3 2.19 6.57
Metal Junction Box with Cover 4" x 4" set 12 49.11 589.32
Square Box with Cover 4 11/16 set 5 58.03 290.15
Surface Type Utility Box 2"x4" pcs 7 20.00 140.00
Flexible Hose 3/4" (Metal) - Electrical meters 6 8.03 48.18
Straight Connector 3/4" - Electrical pcs 4 10.27 41.08
Masonry Drill Bit 3/8" pcs 2 128.57 257.14
Welding Rod 6011 x 1/8" kilo 4 116.07 464.28
Angle Bar 1" x 1" x 3mm thk x 6m length 3 297.32 891.96
Cutting Disc 4" pcs 3 65.18 195.54
Expansion Bolt 3/8" x 2" pcs 26 13.39 348.14
Grip Anchor 3/8" x 2" pcs 26 6.25 162.50
Red Oxide Primer liter 3 66.96 200.88
Lacquer Thinner liter 1 65.85 65.85
Paint Brush 2" pcs 1 26.79 26.79
Sub-total = C 11,383.46
TOTAL DIRECT COST D = (A+B+C) 14,353.46
Direct Cost Unit Price 14,353.46
E. OVERHEAD/CONTINGENCIES/MISC. E = 8% of D 1,148.28
F. CONTRACTOR'S PROFIT F = 10% of D
G. TOTAL INDIRECT COST G = (E+F)
H. VAT H=(D+G)12%
I. TOTAL COST I=D+G+H
J. UNIT COST OF ITEM J=I/QUANTITY
K. ADJUSTED UNIT COST OF ITEM 15,501.74
L. ADJUSTED TOTAL COST OF ITEM 15,501.74
ITEM NO Description: QTY: UNIT:
1 ELECTRICAL WORKS
1.00 lot
1.4 Electrical Wires and Tapes
A. NAME AND SPECIFICATION OF
NO. OF UNITS NO. OF HRS UNIT RATE TOTAL COST (Pesos)
EQUIPMENT
-
Sub-total = A -
B. DESIGNATION OF PERSONNEL NO. OF
PERSONNEL NO. OF HRS UNIT RATE TOTAL COST (Pesos)
Electrician 1.00 16.00 70.00 1,120.00
Labor 1.00 16.00 48.75 780.00
Sub-total = B 1,900.00
TOTAL COST
C. DESCRIPTION OF MATERIALS UNITS QUANTITY UNIT RATE
(Pesos)
3.5mm² THHN/THWN Wire meters 100 25.00 2,500.00
3.5mm² THHN/THWN Wire (Green) meters 20 25.00 500.00
5.5mm² THHN/THWN Wire meters 60 51.78 3,106.80
5.5mm² THHN/THWN Wire (Green) meters 30 51.78 1,553.40
8.0mm² THHN/THWN Wire meters 90 59.82 5,383.80
Electrical Tape (3M Big) rolls 10 64.00 640.00
Sub-total = C 13,684.00
TOTAL DIRECT COST D = (A+B+C) 15,584.00
Direct Cost Unit Price 15,584.00
E. OVERHEAD/CONTINGENCIES/MISC. E = 8% of D 1,246.72
F. CONTRACTOR'S PROFIT F = 10% of D
G. TOTAL INDIRECT COST G = (E+F)
H. VAT H=(D+G)12%
I. TOTAL COST I=D+G+H
J. UNIT COST OF ITEM J=I/QUANTITY
K. ADJUSTED UNIT COST OF ITEM 16,830.72
L. ADJUSTED TOTAL COST OF ITEM 16,830.72

TOTAL DIRECT COST = ₱ 36,858.46

Prepared by: Noted by:

Zach L. Nerves Engr. Joehenston Cabañal

Electrical Engineer Budgetary Head/Plant Manager/ISO
Lead Auditor

Apomar Cristian Quilab

Electrical Engineer Approved by:

Jason C. Uy
Executive Vice President
 CO LO feeder
PVC PIPE 3/4 X 3m length 19 38
PVC CONNECTOR 3/4 '' pcs 12 26
PVC COUPLING 3/4'' pcs
EMT PIPE 1" X 3m length 40
EMT CONNECTOR 1" '' pcs
EMT COUPLING 1'' pcs
U-Bolt 1" w/ nut and washer pcs
G.I Tie Wire G-16 kg
PVC Junction Box with Cover 4" x 4" set
Metal Junction Box with Cover 4" x 4" set
Surface Type Utility Box 2" x 4" set
PVC Flexible Hose 3/4" - Electrical meters
PVC Flexible Connector 3/4" - Electrical pcs
Drill Bit 6mm pcs
welding rod 6011 kilo
Angle Bar 1x1x 6x3mm thk length
CO LO feeder
3.5mm² THHN/THWN Wire meters 100
3.5mm² THHN/THWN Wire (Green) meters 20
5.5mm² THHN/THWN Wire meters 60
5.5mm² THHN/THWN Wire (Green) meters
8.0mm² THHN/THWN Wire meters 90
 unit
57 19
38
10
13
10
7
20
3 approx 66meters per 1kg
12
4
7
12
16
5
5

unit
100
20
60
30
90
Project: DOG HOUSE
Location: LIFESTYLE DISTRICT , CAGAYAN DE ORO
Subject: Electrical Project Cost

ITEM NO Description: QTY: UNIT:

1 ELECTRICAL WORKS
1.00 lot
1.1 Panel Boards
A. NAME AND SPECIFICATION OF
NO. OF UNITS NO. OF HRS UNIT RATE TOTAL COST (Pesos)
EQUIPMENT
Electric Hammer Drill 1 4 60.00 240.00
Sub-total = A 240.00
B. DESIGNATION OF PERSONNEL NO. OF
PERSONNEL NO. OF HRS UNIT RATE TOTAL COST (Pesos)
Electrician 1.00 8.00 75.00 600.00
Sub-total = B 600.00
TOTAL COST
C. DESCRIPTION OF MATERIALS UNITS QUANTITY UNIT RATE
(Pesos)
Panel Board 4-Branches Plug-in type set 607 -
30AT, 220V, 2P, Plug -in pcs 299.11 -
15AT, 220V, 2P, Plug -in pcs 601.78 -
20AT, 220V, 2P, Plug -in pcs 750 -
Sub-total = C -
TOTAL DIRECT COST D = (A+B+C) 840.00
Direct Cost Unit Price 840.00
E. OVERHEAD/CONTINGENCIES/MISC. E = 8% of D 67.20
F. CONTRACTOR'S PROFIT F = 10% of D
G. TOTAL INDIRECT COST G = (E+F)
H. VAT H=(D+G)12%
I. TOTAL COST I=D+G+H
J. UNIT COST OF ITEM J=I/QUANTITY
K. ADJUSTED UNIT COST OF ITEM 907.20
L. ADJUSTED TOTAL COST OF ITEM 907.20
ITEM NO Description: QTY: UNIT:
1 ELECTRICAL WORKS
1.00 lot
1.2 Power and Lighting Fixtures
A. NAME AND SPECIFICATION OF
NO. OF UNITS NO. OF HRS UNIT RATE TOTAL COST (Pesos)
EQUIPMENT
-
Sub-total = A -
B. DESIGNATION OF PERSONNEL NO. OF
PERSONNEL NO. OF HRS UNIT RATE TOTAL COST (Pesos)
Electrician 1.00 8.00 75.00 600.00
Labor 1.00 8.00 48.75 390.00
Sub-total = B 990.00
TOTAL COST
C. DESCRIPTION OF MATERIALS UNITS QUANTITY UNIT RATE
(Pesos)
LED bulb 10W pcs 165.18 -
Ceiling Receptacle E27 pcs 24.11 -
2-Gang Switch (One Way) Wide Series with Cover set 69.64 -
2-Gang Universal Outlet Wide Series with Cover set 127.67 -
1-Gang Universal Outlet Wide Series with Cover set 60.71 -
Sub-total = C -
TOTAL DIRECT COST D = (A+B+C) 990.00
Direct Cost Unit Price 990.00
E. OVERHEAD/CONTINGENCIES/MISC. E = 8% of D 79.20
F. CONTRACTOR'S PROFIT F = 10% of D
G. TOTAL INDIRECT COST G = (E+F)
H. VAT H=(D+G)12%
I. TOTAL COST I=D+G+H
J. UNIT COST OF ITEM J=I/QUANTITY
K. ADJUSTED UNIT COST OF ITEM 1,069.20
L. ADJUSTED TOTAL COST OF ITEM 1,069.20
ITEM NO Description: QTY: UNIT:
1 ELECTRICAL WORKS
1.00 lot
1.3 Roughing-ins,fittings and pipings
A. NAME AND SPECIFICATION OF
NO. OF UNITS NO. OF HRS UNIT RATE TOTAL COST (Pesos)
EQUIPMENT
Heatgun 1 2 60.00 120.00
Sub-total = A 120.00
B. DESIGNATION OF PERSONNEL NO. OF
PERSONNEL NO. OF HRS UNIT RATE TOTAL COST (Pesos)
Electrician 1.00 24.00 70.00 1,680.00
Labor 1.00 24.00 48.75 1,170.00
Sub-total = B 2,850.00
TOTAL COST
C. DESCRIPTION OF MATERIALS UNITS QUANTITY UNIT RATE
(Pesos)
PVC Pipe 3/4" x 3m length 124.11 -
PVC Male Adaptor 3/4'' pcs 8.93 -
PVC Locknut 3/4'' pcs 3.125 -
EMT Pipe 1" x 3m length 169.64 -
EMT Connector with Locknut 1" pcs 53 -
EMT Coupling 1'' pcs 30.53 -
EMT Bushing 1'' pcs 51 -
U-Bolt 1" w/ Nut and Washer pcs 67 -
G.I Tie Wire G-16 kg 2.19 -
Metal Junction Box with Cover 4" x 4" set 49.11 -
Square Box with Cover 4 11/16 set 58.03 -
Surface Type Utility Box 2"x4" pcs 20.00 -
Flexible Hose 3/4" (Metal) - Electrical meters 8.03 -
Straight Connector 3/4" - Electrical pcs 10.27 -
Masonry Drill Bit 3/8" pcs 128.57 -
Welding Rod 6011 x 1/8" kilo 116.07 -
Angle Bar 1" x 1" x 3mm thk x 6m length 297.32 -
Cutting Disc 4" pcs 65.18 -
Expansion Bolt 3/8" x 2" pcs 13.39 -
Grip Anchor 3/8" x 2" pcs 6.25 -
Red Oxide Primer liter 66.96 -
Lacquer Thinner liter 65.85 -
Paint Brush 2" pcs 26.79 -
Sub-total = C -
TOTAL DIRECT COST D = (A+B+C) 2,970.00
Direct Cost Unit Price 2,970.00
E. OVERHEAD/CONTINGENCIES/MISC. E = 8% of D 237.60
F. CONTRACTOR'S PROFIT F = 10% of D
G. TOTAL INDIRECT COST G = (E+F)
H. VAT H=(D+G)12%
I. TOTAL COST I=D+G+H
J. UNIT COST OF ITEM J=I/QUANTITY
K. ADJUSTED UNIT COST OF ITEM 3,207.60
L. ADJUSTED TOTAL COST OF ITEM 3,207.60
ITEM NO Description: QTY: UNIT:
1 ELECTRICAL WORKS
1.00 lot
1.4 Electrical Wires and Tapes
A. NAME AND SPECIFICATION OF
NO. OF UNITS NO. OF HRS UNIT RATE TOTAL COST (Pesos)
EQUIPMENT
-
Sub-total = A -
B. DESIGNATION OF PERSONNEL NO. OF
PERSONNEL NO. OF HRS UNIT RATE TOTAL COST (Pesos)
Electrician 1.00 16.00 70.00 1,120.00
Labor 1.00 16.00 48.75 780.00
Sub-total = B 1,900.00
TOTAL COST
C. DESCRIPTION OF MATERIALS UNITS QUANTITY UNIT RATE
(Pesos)
3.5mm² THHN/THWN Wire meters 25.00 -
3.5mm² THHN/THWN Wire (Green) meters 25.00 -
5.5mm² THHN/THWN Wire meters 51.78 -
5.5mm² THHN/THWN Wire (Green) meters 51.78 -
8.0mm² THHN/THWN Wire meters 59.82 -
Electrical Tape (3M Big) rolls 64.00 -
Sub-total = C -
TOTAL DIRECT COST D = (A+B+C) 1,900.00
Direct Cost Unit Price 1,900.00
E. OVERHEAD/CONTINGENCIES/MISC. E = 8% of D 152.00
F. CONTRACTOR'S PROFIT F = 10% of D
G. TOTAL INDIRECT COST G = (E+F)
H. VAT H=(D+G)12%
I. TOTAL COST I=D+G+H
J. UNIT COST OF ITEM J=I/QUANTITY
K. ADJUSTED UNIT COST OF ITEM 2,052.00
L. ADJUSTED TOTAL COST OF ITEM 2,052.00

TOTAL DIRECT COST = ₱ 6,700.00

Prepared by: Noted by:

Zach L. Nerves Engr. Joehenston Cabañal

Electrical Engineer Budgetary Head/Plant Manager/ISO
Lead Auditor

Apomar Cristian Quilab

Electrical Engineer Approved by:

Jason C. Uy
Executive Vice President