Excel1 Jobee

8/13/2019 Excel1 Jobee

1/27

PROJECT:JOLLIBEE BANTAY

BCS GROUP OF COMPANIES

BILL OF MATERIALSITEM OF WORK QTY UNIT UNIT COST MATERIAL COST LABOR COST

I.PRELIMINARIES

a.Mobilization 1 lot

b.Demobilization 1 lot

c.Insurance Bonds 1

c.1 Performance Bond 1 lot

c.2 Contractor's All Risk Insurance/CGLI c/oJFC 1 lot

c.3 Warranty/Guarantee Bond 1 lot

d.Contractor's Tax 1 lot

e.Temporary Facilities(Electricity and Water During Construction 1

e.1 Electricity 1 lot

e.2 Water 1 lot

e.3 Barrack/House Rental 1 lot

f.Permits and Clearances: 1

f.1 Architechtural permit 1 lot BY OWNER

f.2 Building Permit 1 lot BY OWNER

f.3 Electrical Permit 1 lot BY OWNER

f.4 Sanitary Permit 1 lot BY OWNER

f.5 Mechanical Permit During Machinery 1 lot BY OWNER

f.6 Electronic Permit 1 lot BY OWNER

f.7 Signage Permit 1 lot BY OWNER f.8 CEI 1 lot BY OWNER

f.9 Fire Inspection Certificate 1 lot BY OWNER

f.10 Occupancy Permit 1 lot BY OWNER

g.Board-up 1 lot

h.As-built Plans 1 lot

Sub-Total

Overhead and Profit

12%Vat


2/27

TOTAL

II.EARTHWORKS/DEMOLITION

a.Excavation 70 cum 450 3150

b.Backfill 37 cum 100 370

c.Demolition/dismantling 1 lot 8000 800

d.Gravel Bed 22 cum 600 13200 396

e.Hauling of Excess Materials/debris 1 lot 8000 800

f.Compaction and Levelling 200 lot 50 1000

g.Soil Poisoning 1 lot 12500 12500 375

Sub-Total

Overhead and Profit

12%Vat

TOTAL

III.CONCRETE WORKS AND FORMWORKS

a.Concrete Works 155.58 cum 2990 465184.2 116296.0

b.Rebars

b.1 10mm Deformed Bars 6146 kgs 33 202818 60845.

b.2 12mm Deformed Bars 1510 kgs 33 49830 1494




b.6 Others lotc.Ga.16 G.I. Tie Wire 600 kgs 60 36000 720

d.Form Lumber 8000 bdft 18 144000 4320

e.Form Plywood 735 sqm 120 88200 2646

f.Metal Deck 80,000 psi 200 sqm 715 143000 4290

g.Nails 200 kgs 80 16000 240

h.Consumables 1 lot 8000

i.Scaffoldings 1 lot 75000 75000 2250

j.Pylon Foundation Including Anchor Bolts 1 lot

k.Concrete pedestal for lamp post,directional sign,electrical entrance post 4 sets 7200


3/27

Sub-Total

Overhead and Profit

12%Vat

TOTAL

IV.MASONRY

a.100 mm thk CHB(interior walls) 220 sqm 435 95700 2871

b.150 mm thk CHB(Exterior walls) 235 sqm 460 108100 3243

c.Floor Topping 390 sqm 150 58500 1755

d.Firebricks 50 mm thk . sqm

e.Plastering(Plain Cement) 910 sqm 50 45500 1365f.Plastering(Rough Finish) sqm

Sub-Total

Overhead and Profit

12%Vat

TOTAL

V.CEILING WORKS

a.4.5 mm thk Hardiflex bd on metal furrings 253 sqm 450 113850 3415

b.3.5mmx600x600 PVC Laminated k-board(Lemon)on naked enamel T-runner(kit 62 sqm 500 31000 930

c.15mmx600x600 Acoustic Board on baked enamel T-runner(dining) 64 sqm 500 32000 960

Sub-Total

Overhead and Profit

12%VatTOTAL

VI.WALL FINISHES

a.Plain cement finish(interior)-for existing walls sqm

b.300mmx300mm Romana Bone By Mariwasa(Kitchen,UR/Gar,crew Toilet) 150 sqm 390 58500 1755

c.600mmx 600mm Wall Tiles(HT,FT,MT)

c.1 600mmx600mm General Tiles 61 sqm 850 51850 1555

c.2 600mmx600mm Accent Tiles sqm

d.Baseboard 150mmx300mm Kitchen floor Tile

(Kitchen,SR,UR/Gar,Office,Crew Toilet) 3.3 sqm 775 2557.5 767.2


4/27

e.Baseboard 150mmx300mm Dining Floor tiles

(Dining Area,Function Room 20 sqm 960 19200 576

f.300x300mm Base Tiles Slate Brown 9 sqm 870 7830 234

g.600x600 serverly Wall Dima avilon Aurora 19.6 sqm 1150 22540 676

Sub-Total

Overhead and Profit

12%Vat

TOTAL

VII.FLOOR FINISHES(INCLUDING SURFACE PREPARATION)

a.600x600 Polished Floor Tiles a.1 600x600mm General Tile 188 sqm 960 180480 3120

a.2 600x600mm Accent Tile sqm

b.150x600 mm Accent wood Grain Floor Tiles(Dining) sqm

c.300x300mm Unpolished Floor Tiles(UR/Gar,Toilet,Office,Stock Room,Kitchen 107 sqm 775 82925 1695

d.600x600mm Homogenous Exterior floor Tiles(HT,FT,MT) 16 sqm 785 12560 240

e.600x600mm Homogenous Exterior Floor Tiles 14 sqm 960 13440 210

f.300x300mm Accent White tiles 3.6 sqm 2790 10044 54

g.Consumables lot

Sub-Total

Overhead and Profit

12%Vat

TOTAL

VIII.WATERPROOFING(Including Surface Preparation)a.On Slab(Toilets,Kitchen,Concrete Deck And Gutters) 220.3 sqm 650 143195 1000

Sub-Total

Overhead and Profit

12%Vat

TOTAL

IX.CARPENTRY(Including Hardwares and Finishing)

a.Menuboard Frame and Backing 1 lot 11000 11000 550

b.Cabinets & tables @ Office including Hardwares 1 lot 12000 12000 540


5/27

c.Crew Table 1 lot 2000 2000 60

d.FCU Housing 5 sets 2000 10000 750

e.Toilet Partition,Lavatory ledge, and Urinal Partition by GS GO lot BY OWNER

f.Sculptured Wall with cabinets @ KPP activity Area 1 lot 15000 15000 450

g.Service Station Niche(Waste Bin) sets

h.Novelty Cabinet(including Hardwares and Glass) sets BY OWNER

i.Main Entrance Arch 1 lot 9000 9000 400

j.Counter Frame and Support 5.25 lm 1800 9450 472

k.POS abient Cutlery,Wash area Counter top,Ledges by Polygran lot BY OWNER

l.Exterior Ledges sqm

m.Global Mural 1 lot 5000 5000 250n.Mural Backgrounds 23 sqm 550 12650 379

o.Laminates 48 sqm 950 45600 1596

p.Drop Wall Frame for ACP 14.22 lm 550 7821 2346.

q.Dry Wall Partitions(4.5mm thk Hardiflex on Metal Studs,Single Face)Drywall Partition sqm

Dry Wall Partitions(4.5mm thk Hardiflex on Metal Studs,Double Face)Vertical Slats sqm

q.Dry Wall Partitions(6.0mm thk Hardiflex on Metal Studs,Single Face) sqm

Sub-Total

Overhead and Profit

12%Vat

TOTAL

X.PVC DOORS,DOOR JAMBS

a.Seggragation Door/Service Door(800x2100) 2 sets 15000 30000 160b.UR Door(600x2100) 1 sets 15000 15000 80

c.DSR Sliding Door(850x2150) 1 sets 17000 17000 80

d.Male/Female Toilet Door(800x2100) 2 sets 14000 28000 160

e.HT Door(900x2100) 1 sets 15000 15000 80

f.Office Door Sliding(800x2100) 1 sets 17000 17000 80

g.Stockroom Door(900x2100) 1 sets 11000 11000 80

h.Crew Door/Toilet(600x2100) 1 sets 8000 8000 80

i.Door Closers,Yalelite 8 sets 1500 12000 160

j.Consumables(Hinges,Door Knobs,Barrel Bolts,Etc) 1 lot 4000 4000 100


6/27

Sub-Total

Overhead and Profit

12%Vat

TOTAL

XI.PAINTING WORKS(INCLUDING SURFACE PREPARATION)

a.Interior Area

a.1 Latex Matte Finish on Walls 236 sqm 150 35400 3068

a.1 Latex Matte Finish on Ceilings 292 sqm 150 43800 3796

a.3 Acrytex Matte Finish on Simulated Aluminum Composite Panel sqm

a.4 Permacoat Semi Gloss Finish sqmb.Exterior Area 311 150 46650 3732

b.1 Acrytex Matt on Exterior Walls sqm

b.2 Curb and Gutters 1 lot

c.Automotive Paint Finish(Duco finish) for wooden Moulding/Tables and Cabinets/Metal Works lot

Sub-Total

Overhead and Profit

12%Vat

TOTAL

XII.METAL WORKS

a.Steel Doors

a.1 Kitchen Service Back Door(900x2100) 1 sets 12500 12500 150

a.2 Pump Room Door(400x2100) 1 sets 8000 8000 150

a.3 Post Mix Door(1200x2100) sets a.4 Gas Room Door 1 sets 16000 16000 150

a.5 Fire Exit Door with Panic Lever Device 1 sets 16000 16000 150

b.Stainless Item

b.1 SS Corner Guards 1-1/2" x 1-1/2" x 8 17 pcs 800 13600

b.2 SS Bracket at Menuboard pcs

b.3 SS UR Cabinet sets

b.4 SS Drive Thru Ledge pcs

b.5 SS Crew Shelves lot

b.6 SS Handicapped Grab Bar 1 pcs 3000 3000 50


7/27

b.7 SS Grease Trap Basket Strainer pcs

b.8 SS Main Stair Railing 9.2 l.m 3800 34960 500

b.9 SS Railing at Low Partition pcs

b.10 SS Railing at dining Area l.m

b.11 SS Disable Ramp Railing l.m

b.12 SS Cistern Cover sets

c.Other Items

c.1 Post mix Steel Platform 1 sets

c.2 Water Heater Platform(60x60) 1 sets

c.3 Ladder Rung lot

c.4 Grease Trap Cover sets c.5 Mixing Tank Cover 4 sets 2500 10000 200

c.6 Novelty Cage lot

c.7 Bollard 4" diam pcs

c.8 Brass Nosing 62 lm 550 34100 372

c.9 Service Ladder with cage lot

c.10 Slats at Dining area with S/S Skirting 43.2 sqm 1880 81216 3218

c.11 Low Partition 1 lot

d.Roll-up Shutters

Sub-Total

Overhead and Profit

12%Vat

TOTAL

XIII.STRUCTURAL STEEL WORKSa.Roof Framing and Tinsmithry

a.1 Steel Trusses 163 sqm 1200 195600 4075

a.2 Steel Purlins sqm

a.3 Roofing(#24 Ord.Corr Prepainted White)Labor only 163 sqm BY OWNER 2500

a.4 Roof Installation sqm

a.5 Steel Columns lot

Sub-Total

Overhead and Profit


8/27

12%Vat

TOTAL

XIV.GLASS AND GLAZING

a.Crew Mirror set BY OWNER

b.Toilet Mirrors sets BY OWNER

c.Colored Glass 1/4 inch Thk(Counter,Mural Walls) lot BY OWNER

d.12mm thk tempered glass sqm BY OWNER

e.Swing Door at KPP/Function Room set BY OWNER

f.Main Door 1.80x2.10 Double door set BY OWNER

g.Side Door 0.90x2.10 set BY OWNER

h.Aluminum Slats Along Dining Area lot BY OWNERi.Wash Area Mirrors set BY OWNER

j.10 mm thk tempered Glass @Drive thru Window sqm BY OWNER

k.12mm thk on top and Bottom FD 100 aluminum Frame sqm BY OWNER

l.10 mm thk ordinary Glass on FD 100 Aluminum Frame sqm BY OWNER

m.Dismantle and Reinstall with adiitional one panel lot BY OWNER

Sub-Total

Overhead and Profit

12%Vat

TOTAL

XV.SITE DEVELOPMENT WORKS

a.Concreting Works including Rebars(Driveways,Pedestals,etc) 396 lot 750

b.Concrete curb and Gutter lot

c.Concrete Wheel Stopper lotd.CHB Fence including Plastering(Rectify of Existing Rear Only) 1 lot

e.Retaining Wall Including Rebars cum

Sub-Total

Overhead and Profit

12%Vat

TOTAL

XVI.OTHERS-CIVIL WORKS

a.6mm thick shera board on metal furring @ canopy ceiling 39 sqm 500 19500 858


9/27

b.HACCP 1 lot

c.Material Freight lot

d.Drive Thru Arc 2 sets 44000 88000 1600

e.Bee Tower 1 sets 50000 50000 1000

f.Steel Columns 1 lot 40000 40000 800

g.ACP

Sub-Total

Overhead and Profit

12%Vat

TOTAL

BILL OF MATERIALS:ELECTRICAL WORKS

ITEM QTY UNIT UNIT COST MATERIAL COST LABOR COST

A.PRELIMINARIES

1.Mobilization/Demobilization 1 lot 3000

2.Demobilization 1 lot 3000

3.As-built plans/Testing Reports,Insulation tests and Load Balancing 1 lot 3000

TOTAL

B.ROUGHING-IN

1.EMT Pipe

15 mm diam. 360 lngth 132 47520 1425 20 mm diam. lngth

25 mm diam. 50 lngth 385 19250 577

2.EMT Coupling

15 mm diam. 190 pcs 12 2280 68

20 mm diam. pcs

25 mm diam. 40 pcs 20 800 24

3.EMT Connector


10/27

15 mm diam. 580 pcs 12 6960 208

20 mm diam. pcs

25 mm diam. pcs

4.PVC Pipe

15 mm diam. 40 lngth 60 2400 72

20 mm diam. 50 lngth 90 4500 135

25 mm diam. 30 lngth 115 3450 103

5.PVC Coupling

15 mm diam. pcs 20 mm diam. pcs

25 mm diam. pcs

6.PVC Adapter

15 mm diam. pcs

20 mm diam. pcs

25 mm diam. 12 pcs 15 180 5

7.RSC PIPE

15 mm diam. lngth

20 mm diam. lngth

25 mm diam. lngth

8.RSC Coupling 15 mm diam. pcs

20 mm diam. pcs

25 mm diam. pcs

9.RSC Connector

15 mm diam. pcs

20 mm diam. pcs

25 mm diam. pcs


11/27

9.OTHERS

Utility Box 82 pcs 28 2296 688.

Junction Box 245 pcs 38 9310 279

Square Box 18 pcs 70 1260 37

Pull Box 1 pcs 5000 5000 150

Wire Gutters 1 lot 6000 6000 180

#16 G. I. Wire 10 kg 65 650 19

Hardwares & Consumables 1 lot 30000 30000 900

TOTAL

C.WIRES AND CABLES 1.STRANDED COPPER WIRE

2.0mm2 THHN/THWN mtrs

3.5mm2 THHN/THWN 34 mtrs 3150 107100 3213

5.5mm2 THHN/THWN 1100 mtrs 32 35200 1056

8.0mm2 THHN/THWN 720 mtrs 48 34560 1036

14.0mm2 THHN/THWN 60 mtrs 70 4200 126

30mm2 THHN/THWN 90 mtrs 161.1 14499 4349.

80.0mm2 THHN/THWN mtrs

2.FEEDER LINES

250mm2 THHN/THWN mtrs




Others lot 3.MISCELLANEOUS

22/3c Jacketed Wire roll

Plastic Tape 1 roll 1700 1700 51

Rubber Tape 30 pcs 20 600 18

TOTAL

D.WIRING DEVICES

1.SWITCH

1-Gang;National 5 pcs 85 425 127.

2-Gang;National 4 pcs 125 500 15


12/27

3-Gang;National 1 pcs 165 165 49.

Pushbutton Station 5 pcs 550 2750 82

2.RECEPTACLES/NATIONAL

Duplex Grounding Type 78 pcs 280 21840 655

Telephone Outlet 2 pcs 680 1360 40

Twistlock outlet pcs

3.MISCELLANEOUS

Buzzer/Chime 1 pcs 550 550 16

Rough-ins for intercom pcs

Rough- ins for BGM,Ceiling Fan pcs

TOTAL

E.LIGHTING FIXTURES 1 lot 2500

1.INSTALLATION ONLY

TOTAL

F.PANELBOARDS/CIRCUIT BREAKERS

1.Installation of UPB 1 lot 2500

2.30 Amp CB w/Nema 1 Enclosure 4 lot 1250 5000 150

3.Installation of stepdown transformer(for malls) lot

4.Installation of Water Pump Auto Controller

TOTAL

G.FIRE ALARM SYSTEM

1.Smoke Detector 17 pcs 2500 42500 1275 2.Heat Detector 2 pcs 2800 5600 168

3.Fire Alarm Bell 5 pcs 1500 7500 225

4.Pull Station 5 pcs 1000 5000 150

TOTAL

H.ELECTRICAL FEEDERLINES

1.Normal Feederline 30 lm

2.Emergency feederline 20 lm

TOTAL


13/27

Total Cost of Electrical Works

Overhead and Profit

12% VAT

TOTAL OVERALL COST:

BILL OF MATERIALS:PLUMBING WORKS


A.PRELIMINARIES

a.Mobilization 1 lot 5000

b.Demobilization 1 lot 5000 c.As-built Plans 1 lot 5000

TOTAL

B.SANITARY DRAINAGE AND VENTILATION SYSTEM

B.1 PVC Pipe Neltex Series 1000/Use Emerald brand Series 600

a.150mmx 3.0m 10 pcs 1374 13740 412

b.100mmx 3.0m 20 pcs 667 13340 400

c.75mmx 3.0m 5 pcs 497 2485 745.

d.50mmx 3.0m 80 pcs 334 26720 801

B.2 PVC Wye

a.150mmx 150m 3 pcs 1311 3933 1179.

b.150mmx 100m 2 pcs 800 1600 48

c.100mmx 100m 25 pcs 143 3575 1072.

d.100mmx 75m 4 pcs 136 544 163.

e.100mmx 50m 43 pcs 114 4902 1470. f.75mmx 50m 5 pcs 101 505 151.

g.75mmx 75m 3 pcs 92 276 82.

h.50mmx 50m 10 pcs 42 420 12

B.3 PVC Tee

a.100mmx 50m 6 pcs 125 750 22

b.150mmx 150m pcs

c.100mmx 100m 5 pcs 153 765 229.

d.75mmx 75m pcs

e.50mmx 50m 50 pcs 45 2250 67


14/27

B.4 PVC Elbow 90 deg

a.150mm 2 pcs 536 1072 321.

b.100mm 25 pcs 91 2275 682.

c.75mm 5 pcs 58 290 8

d.50mm 80 pcs 29 2320 69

B.5 PVC Elbow 45 deg

a.150mm 6 pcs 476 2856 856.

b.100mm 25 pcs 68 1700 51

c.75mm 5 pcs 44 220 6

d.50mm 80 pcs 24 1920 57

B.6 PVC Coupling a.100mm pcs

b.50mm pcs

B.7 Brass Clean-out M-335-B

a.150mm 3 pcs 900 2700 81

b.100mm 13 pcs 520 6760 202

c.75mm 2 pcs 450 900 27

d.50mm 2 pcs 480 960 28

B.8 PVC P-trap 50mm 45 pcs 121 5445 1633.

B.9 Brass floor Strainer w/ Funnel 4x4x2 22 pcs 950 20900 627

B.10 Brass floor Strainer w/o Funnel 4x4x2 21 pcs 300 6300 189

B.11 Pioneer Epoxy Cement 2 gal 2000 4000 120

B.12 Pipe Assembly Hanger 1 lot

B.13 Consumables 1 lot

TOTAL

C.WATER SUPPLY SYSTEM(using Borplas or approved equivalent)

C.1 Borplus Pipes

a.Borplus pipes(PPR-3),20x3.4mm 40 pcs 228 9120 273

b.Borplus pipes(PPR-3),25x4.2mm 30 pcs 250 7500 225

c.Borplus pipes(PPR-3),32x5.4mm 10 pcs 520 5200 156

d.Borplus pipes(PPR-3),40x6.7mm 28 pcs 844 23632 7089.

C.2 Borplus Coupling

a.Coupler,20mm 15 pcs 14 210 6


15/27

b.Coupler,25mm 20 pcs 16 320 9

c.Coupler,32mm 10 pcs 25 250 7

d.Coupler,40mm 20 pcs 49 980 29

C.3 Borplus Elbow

a.Elbow 20x90 deg 100 pcs 17 1700 51

b.Elbow 25x90 deg 50 pcs 22 1100 33

c.Elbow 32x90 deg 20 pcs 35 700 21

d.Elbow 40x90 deg 40 pcs 69 2760 82

C.4 Borplus Tee 40 mm

a.Tee Equal;20 mm 10 pcs 17 170 5

b.Tee Equal;20 mm 15 pcs 24 360 10 c.Tee Equal;32 mm 10 pcs 44 440 13

d.Tee Reducer;25/20/25 mm 20 pcs 29 580 17

e.Tee Reducer;40/20/40 mm 25 pcs 113 2825 847.

f.Tee Reducer;40/25/40 mm 10 pcs 115 1150 34

g.Tee Reducer;40/32/40 mm 5 pcs 121 605 181.

h.Tee Reducer;32/25/32 mm 5 pcs 63 315 94.

i.Tee Reducer;32/20/32 mm 5 pcs 55 275 82.

C.5 Borplus End Caps

a.End Cap;20 mm pcs

b.End Cap;25 mm pcs

c.End Cap;32 mm pcs

a.End Cap;20 mm pcs

C.6 Borplus Adaptor

a.Adaptor MT;20*1/2 50 pcs 163 8150 244 b.Adaptor MT;25*3/4 5 pcs 201 1005 301.

c.Adaptor MT;32*1" 18 pcs 502 9036 2710.

C.7 Borplus Elbow

a.Elbow FT;20*1/2 100 pcs 142 14200 426

b.Elbow FT;20*3/4 5 pcs 158 790 23

c.Elbow FT;20*1" 5 pcs 340 1700 51

C.8 Ball Valves

a.Single Union & FT Valve;20*1/2" 40 pcs 422 16880 506

b.Single Union & FT Valve;20*3/4" 5 pcs 500 2500 75


16/27

c.Single Union & FT Valve;20*1" 12 pcs 595 7140 214

C.8 Consumables 1 pcs

TOTAL

D.FIXTURES(INCLUDING ACCESSORIES)

D.1 Lavatory,Saturn w/ Short Pedestal(LF367S) at FT/MT by HCG sets

D.2 Water Closet(MT,FT,HT) 4 sets 7000 28000 840

D.3 Water Closet(Crew) 1 sets 7000 7000 210

D.4 Corner Type Lavatory sets

D.5 Corner Top Lavatory sets BY OWNER

D.6 EdenLavatory at Disabled Toilet 1 sets 10000 10000 300 D.7 Short Pedestal Lavatory sets

D.8 Faucet with Fittings by Sanitec sets

D.9 Water Meter unit BY OWNER

D.10 Roof Drain,Dome Type 22 pcs 1000 22000 660

D.11 Independent Gully Unit 5 sets 10000 50000 1500

D.12 Water Heater 20 Gpm 1 sets 20000 20000 600

D.13 Floor Mounted Grease Trap(15gpm) 1 sets 18000 18000 540

D.14 Floor Mounted Grease Trap(10gpm) 1 sets 16500 16500 495

D.15Waterless Urinal by Falcon sets BY OWNER

D.16 waterpump 2 HP 2 sets 24000 48000 1440

D.17 Fiber glass Bladdder Tank WM-25 1 sets 25000 25000 750

D.18 Fiber glass Cistern Tank by RTL sets BY OWNER

TOTAL

E.CONCRETE GREASE TRAP lot

F.SEPTIC TANK 1 lot

G.MIXING TANK AND TEST POINT ACCESSORIES 1 lot

H.OTHERS(PLS SPECIFY) 1 lot

TOTAL

Total Cost of Electrical Works

Overhead and Profit

12% VAT


17/27

TOTAL OVERALL COST:

BILL OF MATERIALS:MECHANICAL WORKS


A.PRELIMINARIES

a.1 Mobilization lot

a.2 Demobilization lot

a.3 As-Built Plans/Testing and Commisioning Reports 1 lot 5150

TOTAL

B.AIR CONDITIONING SYSTEM

B.1 Copper Tubing(for 6 units 5tr,Carrier Brand Aircon)

a. 3/8"diamx 20' 4 lgth 2100 8400 252

b. 1/2"diamx 20' 30 lgth 2700 81000 2430

c. 1/4"diamx 20' lgth

d. 5/8"diamx 20' 7 lgth 3100 21700 651

e. 3/4"diamx 20' 26 lgth 3600 93600 2808

f. 7/8"diamx 20' lgth

g .1- 1/8"diamx 20' lgth

h. 1- 3/8"diamx 20' 7 lgth 6500 45500 1365

I .1- 5/8"diamx 20' lgth

B.2 Rubber Insulation

a. 3/4"x3/4"x6' 85 pcs 400 34000 1020 b. 1/2"x1/2"x6' 100 pcs 300 30000 900

c. 3/8"x3/8"x6' 14 pcs 250 3500 105

d. 7/8"x3/4"x6' pcs

e. 1-1/8"x1/2"x6' pcs

f. 1-3/8"x1/2"x6' pcs

g. 1-5/8"x3/4"x6' 24 pcs 450 10800 324

B.3 Refrigerant

a. R-22 37 kg 250 9250 277

b. R-410a kg


18/27

c. Nitrogen 3 cycles 1500 4500 135

B.4 Aircon Duct sheets

a. G.I. Sheet Ga 22 5 shts 2600 13000 390

b. G.I. Sheet Ga 24 10 shts 2400 24000 720

c. G.I. Sheet Ga 26 21 shts 2100 44100 1323

B.5 Valves and Accessories

a. Gate Valve 1-1/2" dia pcs

b.Y-Strainer pcs

c.Balancing Valve pcs

d.Thermowell pcs

e.Pressure gage pcs f.Thermostat pcs

g.Drain Valve pcs

h.Elbow Pipes pcs

i.Motorized Valve,3way pcs

B.6 B.I. PIPES

a.100mm(4")diax 20' pcs

b.75mm(3")diax 20' pcs

c.50mm(2")diax 20' pcs

d.40mm(1-1/2")diax 20' pcs

e.25mm(1")diax 20' pcs

B.7 PIPES INSULATION

a.Rubber insulation 7/8" pcs

b.Rubber insulation 3/4" pcs

c.Rubber insulation 5/8" pcs d.Rubber insulation 1/2" pcs

e.Rubber insulation 3/8" pcs

f.Styropipe Elbow pcs

g.Styropipe Board 1"x4"x8 pcs

B.8 CIRCUIT BREAKER

a.50 AMPERES(FOR 5TR) 3 sets 2400 7200 216

b.70 AMPERES(FOR 7.5-TR) 2 sets 2500 5000 150

c.40 AMPERES(FOR 1TR) 3 sets 2200 6600 198

d.NEMA Enclosure 8 pcs 250 2000 60


19/27

B.9 THHN/THWN

a.8.0sqmm 1 roll 8500 8500 255

b.5.5sqmm 8 roll 6500 52000 1560

c.2.0sqmm 12 roll 4500 54000 1620

B.10 PIPE CONDUIT pcs

B.10 HANGER AND PLATFORM

a.Threaded round bar 1/2" dia x 10' 30 pcs 250 7500 225

b.Angle Bar

ACCU Platform 8 pcs 1500 12000 360

1/8"x1-1/2"x 20' 5 pcs 350 1750 52

c.Bolt and nut washer,3/8"diax1-1/2 pcs B.11 MISCELLANEOUS MATERIALS

a.Oxy-acetylene 2 cycle 2500 5000 150

b.Polythelene tape 3" 30 rolls 350 10500 315

c.Sealant 2 gals 1500 3000 90

d.Kitchen aircon Grilles 1 lot 22500 22500 675

e.Styrofor Insulation 1"x4"x8' 40 rolls 450 18000 540

f.Flexible Duct 250 mm rolls

TOTAL

C.VENTILATION SYSTEM

C.1 METAL SHEETS

a. B.I. Sheet Ga.16 sht

b. B.I. Sheet Ga.18 sht

c. G.I. Sheet Ga.20 22 sht 2800 61600 1848 d. G.I. Sheet Ga.22 sht

e. G.I. Sheet Ga.24 8 sht 2600 20800 624

f. G.I. Sheet Ga.26 12 sht 2400 28800 864

C.2 KITCHEN GRILLES 14 2100 29400 882

C.3 PLATFORM AND SUPPORT

a. Angle Bar

1/4"x2"x2"x20' 3 pcs 950 2850 85

1/4"x1-1/2"x1/2"x20' pcs

b.Threaded rod 12 mmx 10 ft 30 pcs 250 7500 225


20/27

c.Flat bar 1/4"x1-1/2" x 20' pcs

d.Bolt and Nut With Washer 1/2"I.D. pcs

C.4 MISCELLANEOUS MATERIALS

a. Epoxy Paint 2 gal 1800 3600 108

b.Cloth(Canvass/Asbestos) 8 yds 350 2800 84

c. Plastic Strap 20 rolls 200 4000 120

d. Adhesive 2 gals 1500 3000 90

e. Sealant 2 gal 1500 3000 90

f. Exhaust/Fresh Air Grilles/Louver 1 gal 8000 8000 240

g.Fiber glass Insulation with alum Vapor Barrier 1"thk 5 pc 3500 17500 525

h. Duct Tape 3" 20 rolls 350 7000 210 i. Oxyacetylene 2 cycles 2500 5000 150

j. Boob type vibro-isolator 6 pcs 350 2100 63

k. Electrical Wiring 1 lot 15000 15000 450

TOTAL

D.BLOWERS,MOTORS AND EXHAUST FANS

D.1 EXHAUST FANS

BPT 14 110 cfm 2 units 3000 6000 180

BPT 20 390 cfm 6 units 8000 48000 1440

D.2 BLOWERS

27 DIAM. Exhaust Blower 8,800 cfm,7.5 Hp Motor units

TOTAL

E.OTHERSTOTAL

Total Cost of Mechanical Works

Overhead and Profit

12% VAT

TOTAL OVERALL COST:


21/27

10mmx 6 87 11 8 6 9 15 60

10mmx7.5 15 10 43 15 29 24 3

10mmx 9 9 15 10 31 3 30 10

10mmx 10.5 80 12 27 13 36 18 2

12mmx 6 2 4 32 2 2 8 80

12mmx7.5 2 2 2 2 2 2 2

12mmx 9 4 6 3 18 212mmx 10.5 2

16mmx 6 66 6 2 2 2 1 2

16mmx7.5 18 32 2 15 4 4 4

16mmx 9 27 56 18 4 2 2 2

16mmx 10.5 7 8 7 5 8 8 6

20mmx 6 1 1 4 1 2 4 1

20mmx7.5 4 4 1 4 1 2 4

20mmx 9 4

20mmx 10.5 4

25mmx 6 8 4 4 1 4 2 4

25mmx7.5 4 8 2 8 1

25mmx 9 2

25mmx 10.5 1 3


22/27

20 21 9 9 24 29 29 6 20

44 15 42 11 15 6 11 11 11

12

15 10 7 8 13 16 10 8 8

2 2 2 2 2 2 2 2 2

1 2 2 2

5 4 2 4 4 8 1 4

4 2

2

4 2 1 4 4 4 1 1

1 4

4 4 4 1 4 1


23/27

1 12 7 10 3 9 9 19 2

8

11 14 11 6 15 6 5 9 6

1 2 2 2 2 2 2 9 2


24/27

2 10

2

2 2 2 2 2 2 2 2 1


25/27

10mmx 6 447 3.7 1653.9

10mmx7.5 313 4.62 1446.06

10mmx 9 120 5.54 664.8

10mmx 10.5 368 6.47 2380.96

2 2 2 4 5 12mmx 6 204 5.33 1087.32

12mmx7.5 21 6.66 139.86

12mmx 9 33 7.99 263.6712mmx 10.5 2 9.32 18.64

16mmx 6 113 9.47 1070.11

16mmx7.5 79 11.84 935.36

16mmx 9 117 14.21 1662.57

16mmx 10.5 51 16.58 845.58

20mmx 6 35 14.8 518

20mmx7.5 25 18.5 462.5

20mmx 9 4 22.19 88.76

20mmx 10.5 4 25.89 103.56

25mmx 6 45 23.12 1040.4

25mmx7.5 23 28.9 664.7

25mmx 9 2 34.68 69.36

25mmx 10.5 4 40.46 161.84


26/27

6145.72

1509.49

4513.62

1172.82

1936.3


27/27

SUMMARY OF COST (JOLLIBEE BANTAY)I. PRELIMINARIES 269,640

II. EARTHWORK/DEMOLITION WORK 113380.624

III. CONCRETING AND FORMWORKS 2,301,709.66

IV. MASONRY WORKS 479,527.78

V. CEILING FINISHES 275518.152

VI. WALL FINISHES 253,126.95

VII. FLOOR FINISHES 422,602.58

VIII. WATERPROOFING 183,588.89

IX. CARPENTRY 235,302.60

X. PVC DOORS AND JAMBS 200,851.84

XI. PAINTING WORKS 289,785.10

XII. METAL WORKS 371,240.35

XIII. STRUCTURAL STEEL WORKS 313,201.24

XIV. GLASS AND GLAZING BY OWNER

XV. SITE DEVELOPMENT WORKS 364,912.80XVI. OTHERS-CIVIL WORKS 287,711.87

XVII. PLUMBING WORKS 1,200,252.04

XVIII. ELECTRICAL WORKS 1,020,315

XVIX. MECHANICAL WORKS 1,337,789.60

9,920,456.6927

Documents

Excel1 Jobee