Jollibee Estimate For Bidding

BID SUMMARY
PROJECT NAME: Jollibee
I. Civil Works
I.1 Preliminaries -------------------------------------------------------------------------- 140,000.00
I.2 Demolition Works----------------------------------------------------------------------------------- -
I.3 Interior Works
I.3.1 Masonry Works-------------------------------------------------------------------------- 673,607.09
I.3.2 Ceiling Finishes------------------------------------------------------------------------ 622,554.24
I.3.3 Wall Finishes ------------------------------------------------------------------------- 574,989.68
I.3.4 Floor Finishes--------------------------------------------------------------------------- 918,629.71
I.3.5 Waterproofing --------------------------------------------------------------------------- 447,585.60
I.3.6 Carpentry ------------------------------------------------------------------------------- 613,844.62
I.3.7 PVC Doors and Jambs-------------------------------------------------------------- 210,672.00
I.3.8 Painting Works----------------------------------------------------------------------- 687,714.72
I.3.9 Metal Works --------------------------------------------------------------------------- 282,697.80
I.3.10 Glass and Glazing--------------------------------------------------------------------- 809,814.72
II. Others CIVIL WORKS -------------------------------------------------------- -

III. Plumbing Works------------------------------------------------------------------------------- 986,137.98
IV. Electrical Works---------------------------------------------------------------------- 1,609,366.92
V. Mechanical Works-------------------------------------------------------------------- 2,750,348.96
BID COST 11,327,964.03
AMOUNT IN WORDS:
NAME OF BIDDER:
ADDRESS:
DURATION: 90 CALENDAR DAYS

PROJECT ENGINEER:
JOLLIBEE FOODS CORPORATION
PROJECT NAME:Jollibee
STORE TYPE: FREE STANDING
MATERIAL COST LABOR COST

TOTAL
ITEM OF WORK QTY UOM
UNIT COST MATERIAL UNIT COST TOTAL LABOR COST
TOTAL COST MARK UP 12% VAT TOTAL AMOUNT
COST
1 PRELIMINARIES
1.1.1 Mobilization 1.00 lot 15,000.00 15,000.00 15,000.00 1,800.00 16,800.00
1.1.2 Demobilization 1.00 lot 15,000.00 15,000.00 15,000.00 1,800.00 16,800.00
1.1.3 Insurance /Bonds
1.1.3.1 Performance Bond 1.00 lot 30,000.00 30,000.00 30,000.00 3,600.00 33,600.00
1.1.3.2 Warranty/Guarantee Bond 1.00 lot 30,000.00 30,000.00 30,000.00 3,600.00 33,600.00
1.1.4 Temporary Facilities (Electricity and Water during construction)
1.1.4.1 Electricity 60.00 days 10,000.00 10,000.00 10,000.00 1,200.00 11,200.00
1.1.4.2 Water 60.00 days 10,000.00 10,000.00 10,000.00 1,200.00 11,200.00
1.1.4.3 Barracks & warehouse 60.00 days
1.1.6 Appplication for permanent power/water supply
1.1.5 Permits and Clearances:
1.1.6.1 PASAY CITY DOLE & DENR n/a lot
1.1.6.4 Contractors Tax n/a lot
1.1.6 Board - up
1.1.6.1 Board Up n/a lot
1.1.7 As-built plans 1.00 set 15,000.00 15,000.00 1,800.00 16,800.00
1.1.8 Delivery charges 1.00 lot
TOTAL 125,000.00 15,000.00 140,000.00
I.2 DEMOLITION WORKS and HAULING * ###
1.2.1 Demolition of existing chb wall n/a sq.m
1.2.2 Dismantling of existing glass panel n/a sq.m
1.2.3 Dismantling of ceiling n/a sq.m
1.2.4 Chipping of floor tiles n/a sq.m
1.2.4 Chipping of wall tiles n/a sq.m
1.2.5 Hauling of new Construction Debris n/a loads
TOTAL 0.00 0.00 0.00 0.00
I.3 ARCHITECTURAL WORKS ###
I.3.1 MASONRY ( Including mortar corefill & rebars)
1.3.1.1 175mm thk. CHB (interior / perimeter walls) 233.40 sq.m 900.00 210,060.00 360.00 84,024.00 294,084.00 58,816.80 35,290.08 388,190.88
1.3.1.2 Plastering 366.23 sq.m 200.00 73,246.00 80.00 29,298.40 102,544.40 20,508.88 12,305.33 135,358.61
1.3.1.3 Stiffener column / Base beam & lintel beam 97.00 lm. 800.00 77,600.00 320.00 31,040.00 108,640.00 21,728.00 13,036.80 143,404.80
1.3.1.4 Back counter slab 7.50 lm. 480.00 3,600.00 192.00 1,440.00 5,040.00 1,008.00 604.80 6,652.80
TOTAL 510,308.40 102,061.68 61,237.01 673,607.09
1.3.2 CEILING WORKS ###
3.5mm x 600 x 600 PVC Laminated k-board (Lemon) on Baked
I.3.2.2 189.20 sq.m. 800.00 151,360.00 320.00 60,544.00 211,904.00 42,380.80 25,428.48 279,713.28
Enamel T-Runner (Kitchen)
I.3.2.3 All Gypsum Board ceiling 201.90 sq.m. 800.00 161,520.00 320.00 64,608.00 226,128.00 45,225.60 27,135.36 298,488.96
I.3.2.5 Manhole cover using dexterton 8.00 pcs 3,000.00 24,000.00 1,200.00 9,600.00 33,600.00 6,720.00 4,032.00 44,352.00
TOTAL 471,632.00 94,326.40 56,595.84 622,554.24
I.3.3 * WALL FINISHES( Including Adhesive cement & grouting) ###
I.3.3.1 Dining
General Wall Paint Color 233.40 sq.m. 250.00 58,350.00 100.00 23,340.00 81,690.00 16,338.00 9,802.80 107,830.80
General Wall Laminate Counterpart 18.00 sq.m. 320.00 5,760.00 128.00 2,304.00 8,064.00 1,612.80 967.68 10,644.48
Accent Wall Paint Color 85.40 sq.m. 250.00 21,350.00 100.00 8,540.00 29,890.00 5,978.00 3,586.80 39,454.80
Slats/Accent Wall 16.30 sq.m. 400.00 6,521.60 160.00 2,608.64 9,130.24 1,826.05 1,095.63 12,051.92
Base of Mural/low Partition 116.00 sq.m. 650.00 75,400.00 260.00 30,160.00 105,560.00 21,112.00 12,667.20 139,339.20
Servery Wall/Low Wall 33.00 sq.m. 1,100.00 36,300.00 440.00 14,520.00 50,820.00 10,164.00 6,098.40 67,082.40
Toilet/Lavatory Wall Tiles 12.00 sq.m. 1,300.00 15,600.00 520.00 6,240.00 21,840.00 4,368.00 2,620.80 28,828.80
I.3.3.2 Kitchen - - - 0.00 0.00 0.00 0.00
Main Kitchen Paint Color 76.50 sq.m. 350.00 26,775.00 140.00 10,710.00 37,485.00 7,497.00 4,498.20 49,480.20
MCO/Crew Area Paint Color 62.40 sq.m. 350.00 21,840.00 140.00 8,736.00 30,576.00 6,115.20 3,669.12 40,360.32
Stockroom 28.35 sq.m. 350.00 9,922.50 140.00 3,969.00 13,891.50 2,778.30 1,666.98 18,336.78
Post Mix/Pump Room (Inside) & Post Mix/Pump Room (Outside) 1.00 lot 15,000.00 15,000.00 6,000.00 6,000.00 21,000.00 4,200.00 2,520.00 27,720.00
Gas Room/ Genset/ Remote Garb. Room 18.35 sq.m. 350.00 6,422.50 140.00 2,569.00 8,991.50 1,798.30 1,078.98 11,868.78
I.3.3.3 Exterior - - - 0.00 0.00 0.00 0.00
ACP Signage and Tower 4.76 sq..m 2,500.00 11,900.00 1,000.00 4,760.00 16,660.00 3,332.00 1,999.20 21,991.20
TOTAL 435,598.24 87,119.65 52,271.79 574,989.68
I.3.4 FLOOR FINISHES( Including Surface Preparation) ###
1.3.4.1 Dining/Lobby
General Floor 1 167.68 sq.m. 1,300.00 217,984.00 520.00 87,193.60 305,177.60 61,035.52 36,621.31 402,834.43
General Floor 2 33.60 sq.m 1,300.00 43,680.00 520.00 17,472.00 61,152.00 12,230.40 7,338.24 80,720.64
Accent Floor 14.30 sq.m. 1,300.00 18,590.00 520.00 7,436.00 26,026.00 5,205.20 3,123.12 34,354.32
Accent Floor 2 8.60 sq.m 1,300.00 11,180.00 520.00 4,472.00 15,652.00 3,130.40 1,878.24 20,660.64
1.3.4.2 Kitchen/Stockroom
Kitchen Areas/ Storage/ Crew Toilet/ MCO/ UR/ Post Mix/ Pump RM 144.00 sq.m 1,300.00 187,200.00 520.00 74,880.00 262,080.00 52,416.00 31,449.60 345,945.60
Storage Border Tiles 14.20 sq.m 1,300.00 18,460.00 520.00 7,384.00 25,844.00 5,168.80 3,101.28 34,114.08
TOTAL 695,931.60 139,186.32 83,511.79 918,629.71
I.3.5 WATERPROOFING ( Including Surface Preparation) ###
1.3.5.2 Hot applied
On slab (5PLY) 346.00 sq.m. 700.00 242,200.00 280.00 96,880.00 339,080.00 67,816.00 40,689.60 447,585.60
TOTAL 339,080.00 67,816.00 40,689.60 447,585.60
Page 3 of 15
TOTAL
ITEM OF WORK QTY UOM
UNIT COST MATERIAL UNIT COST TOTAL LABOR COST
TOTAL COST MARK UP 12% VAT TOTAL AMOUNT
COST
I.3.6 CARPENTRY (Including Hardwares and Finishing) ###

I.3.6 CARPENTRY (Including Hardwares and Finishing)
1.3.6.1 Menuboard hanger 9.00 lm. 2,500.00 22,500.00 1,000.00 9,000.00 31,500.00 6,300.00 3,780.00 41,580.00
1.3.6.2 Cabinets & tables @ Office including Hardwares 3.30 lm. 13,500.00 44,550.00 5,400.00 17,820.00 62,370.00 12,474.00 7,484.40 82,328.40
1.3.6.3 Crew Table 1.00 lot 16,500.00 16,500.00 6,600.00 6,600.00 23,100.00 4,620.00 2,772.00 30,492.00
1.3.6.4 FCU Housing 1.00 set 3,250.00 3,250.00 1,300.00 1,300.00 4,550.00 910.00 546.00 6,006.00
1.3.6.6 Mural Wall 4.62 sqm 350.00 1,617.00 140.00 646.80 2,263.80 452.76 271.66 2,988.22
1.3.6.7 Counter Frame and Support 4.50 l.m. 1,250.00 5,625.00 500.00 2,250.00 7,875.00 1,575.00 945.00 10,395.00
1.3.6.8 Polygran - - - 0.00 0.00 0.00 0.00
POS Counter 15.00 sq.m. 6,000.00 90,000.00 2,400.00 36,000.00 126,000.00 25,200.00 15,120.00 166,320.00
Back Counter 7.50 sq.m. 6,000.00 45,000.00 2,400.00 18,000.00 63,000.00 12,600.00 7,560.00 83,160.00
1.3.6.9 Cove lighting 17.00 lm. 1,250.00 21,250.00 500.00 8,500.00 29,750.00 5,950.00 3,570.00 39,270.00
1.3.6.10 Solid wood frame 8.00 set 7,500.00 60,000.00 3,000.00 24,000.00 84,000.00 16,800.00 10,080.00 110,880.00
1.3.6.12 Accent laminated window picture frame 3.25 sqm 3,500.00 11,375.00 1,400.00 4,550.00 15,925.00 3,185.00 1,911.00 21,021.00
1.3.6.14 Signage Backing 3.00 unit 3,500.00 10,500.00 1,400.00 4,200.00 14,700.00 2,940.00 1,764.00 19,404.00
TOTAL 465,033.80 93,006.76 55,804.06 613,844.62
I.3.7 HOLLOW-CORE DOORS, PVC DOORS, DOOR JAMBS (w/ hardwares & accessories) ###
1.3.7.1 Dining Area (Laminated based on Store Concept)
1.3.7.1.1 Kitchen door 1.00 set 18,000.00 18,000.00 7,200.00 7,200.00 25,200.00 5,040.00 3,024.00 33,264.00
1.3.7.2 Kitchen Area (Granite Gray Laminate)

1.3.7.2.1 Office door 1.00 set 16,000.00 16,000.00 6,400.00 6,400.00 22,400.00 4,480.00 2,688.00 29,568.00
1.3.7.2.2 Stock room door 1.00 set 16,000.00 16,000.00 6,400.00 6,400.00 22,400.00 4,480.00 2,688.00 29,568.00
1.3.7.2.3 Garbage room door 1.00 set 16,000.00 16,000.00 6,400.00 6,400.00 22,400.00 4,480.00 2,688.00 29,568.00
1.3.7.2.4 Crew dressing door 1.00 set 16,000.00 16,000.00 6,400.00 6,400.00 22,400.00 4,480.00 2,688.00 29,568.00
1.3.7.2.5 Ur door 1.00 set 16,000.00 16,000.00 6,400.00 6,400.00 22,400.00 4,480.00 2,688.00 29,568.00
1.3.7.2.6 Crew toilet door 1.00 set 16,000.00 16,000.00 6,400.00 6,400.00 22,400.00 4,480.00 2,688.00 29,568.00
TOTAL 159,600.00 31,920.00 19,152.00 210,672.00
###
I.3.8 *PAINTING WORKS
I.3.8.1 Ceiling interior & exterior 338.40 sq.m. 300.00 101,520.00 120.00 40,608.00 142,128.00 28,425.60 17,055.36 187,608.96
I.3.8.2 Acrylic top coat Finish(interior) 293.00 sq.m. 400.00 117,200.00 160.00 46,880.00 164,080.00 32,816.00 19,689.60 216,585.60
I.3.8.3 Painting of wall (interior) 293.00 sq.m. 300.00 87,900.00 120.00 35,160.00 123,060.00 24,612.00 14,767.20 162,439.20
I.3.8.4 Acrylic top coat Finish (exterior) 93.60 sq.m. 400.00 37,440.00 160.00 14,976.00 52,416.00 10,483.20 6,289.92 69,189.12
I.3.8.5 Painting of walls (at façade exteior only) 93.60 sq.m. 300.00 28,080.00 120.00 11,232.00 39,312.00 7,862.40 4,717.44 51,891.84
TOTAL 520,996.00 104,199.20 62,519.52 687,714.72
###
I.3.9 METAL WORKS
1.3.9.1 Interior Stainless Items
SS Corner guards 1-1/2" x1-1/2" x 8' - kitchen area 33.00 pcs. 1,300.00 42,900.00 520.00 17,160.00 60,060.00 12,012.00 7,207.20 79,279.20
SS Crew Shelves - above crew table 1.00 pcs. 15,000.00 15,000.00 6,000.00 6,000.00 21,000.00 4,200.00 2,520.00 27,720.00
SS counter base cladding 9.00 l.m. 1,250.00 11,250.00 500.00 4,500.00 15,750.00 3,150.00 1,890.00 20,790.00
1.3.9.2 Other items 0.00 0.00 0.00
Water Heater Platform (60 x 60) 1.00 set 3,500.00 3,500.00 1,400.00 1,400.00 4,900.00 980.00 588.00 6,468.00
Brass Nosing 4.50 l.m. 1,350.00 6,075.00 540.00 2,430.00 8,505.00 1,701.00 1,020.60 11,226.60
Perimeter wiremesh 75.00 lm 150.00 11,250.00 60.00 4,500.00 15,750.00 3,150.00 1,890.00 20,790.00
Secondary hanger 1.00 lot 35,000.00 35,000.00 14,000.00 14,000.00 49,000.00 9,800.00 5,880.00 64,680.00
Wall hung Ledge 1.00 lot 9,500.00 9,500.00 3,800.00 3,800.00 13,300.00 2,660.00 1,596.00 17,556.00
1.3.9.3 Steel Doors 0.00 0.00 0.00
Kitchen Service Flushed Door (900x2100) 1.00 set 18,500.00 18,500.00 7,400.00 7,400.00 25,900.00 5,180.00 3,108.00 34,188.00
TOTAL 214,165.00 42,833.00 25,699.80 282,697.80
###
1.3.10 GLASS AND GLAZING
I.4.10.1 12mm. Tempered Glass W/Aluminum Frames on Powder Coated Finish
I.4.10.2 Toilet Mirrors (0.60m x 0.90m) 1.00 set 7,000.00 7,000.00 2,800.00 2,800.00 9,800.00 1,960.00 1,176.00 12,936.00
I.4.10.5 Double Glass Door (1.80m x 2.40m) n/a set
I.4.10.6 Interior Glass Panels 46.40 sq.m 4,000.00 185,600.00 800.00 37,120.00 222,720.00 44,544.00 26,726.40 293,990.40
I.4.10.7 Perimeter Glass Panels 79.37 sq.m 4,000.00 317,480.00 800.00 63,496.00 380,976.00 76,195.20 45,717.12 502,888.32
I.4.10.8 Side entrance glass door n/a set
1.4.10.9 Facial Mirror (0.60mx0.70m) n/a set
TOTAL 613,496.00 122,699.20 73,619.52 809,814.72
###
1.5 OTHERS - CIVIL WORKS (Pls Specify)
0.00 0.00 0.00 0.00

I. CIVIL / ARCHITECTURAL WORKS TOTAL 4,550,841.04 885,168.21 546,100.92 5,982,110.17
###
###
###
###
###
###
Page 4 of 15
LOCATION:

ITEM OF WORK TOTAL TOTAL TOTAL MARK UP 12% VAT TOTAL AMOUNT
QTY UNIT UNIT COST MATERIAL UNIT COST LABOR COST
COST COST
A. PRELIMINARIES *
a. Mobilization 1.00 lot 10,000.00 10,000.00 10,000.00
b. Demobilization 1.00 lot 10,000.00 10,000.00 10,000.00
c. As-built plans 1.00 set 10,000.00 10,000.00 10,000.00
TOTAL 30,000.00 30,000.00
*
B. SANITARY DRAINAGE & VENTILATION SYSTEM *
PVC Pipe Neltex Series 1000
a. 100 mm x 3.0 m 60.00 pcs. 550.00 33,000.00 247.50 14,850.00 47,850.00 1,196.25 5,742.00 54,788.25
b 50 mm x 3.0 m 120.00 pcs. 450.00 54,000.00 202.50 24,300.00 78,300.00 1,957.50 9,396.00 89,653.50
c 40 mm x 3.0 m 90.00 pcs. 280.00 25,200.00 126.00 11,340.00 36,540.00 913.50 4,384.80 41,838.30
c 25 mm x 3.0 m 45.00 pcs. 250.00 11,250.00 112.50 5,062.50 16,312.50 407.81 1,957.50 18,677.81
PVC Wye
a. 100 mm x 100 mm 25.00 pcs 150.00 3,750.00 67.50 1,687.50 5,437.50 135.94 652.50 6,225.94
b 100 mm x 75 mm 40.00 pcs 125.00 5,000.00 56.25 2,250.00 7,250.00 181.25 870.00 8,301.25
c 100 mm x 50 mm 30.00 pcs 120.00 3,600.00 54.00 1,620.00 5,220.00 130.50 626.40 5,976.90
d 75 mm x 75mm 20.00 pcs 110.00 2,200.00 49.50 990.00 3,190.00 79.75 382.80 3,652.55
f. 50 mm x 25 mm 20.00 pcs 95.00 1,900.00 42.75 855.00 2,755.00 68.88 330.60 3,154.48
PVC Elbow 90 deg
c. 100 mm 45.00 pcs 95.00 4,275.00 42.75 1,923.75 6,198.75 154.97 743.85 7,097.57
d. 50 mm 60.00 pcs 85.00 5,100.00 38.25 2,295.00 7,395.00 184.88 887.40 8,467.28
e. 40 mm 30.00 pcs 80.00 2,400.00 36.00 1,080.00 3,480.00 87.00 417.60 3,984.60
PVC Elbow 45 deg
c. 100 mm 40.00 pcs 40.00 1,600.00 18.00 720.00 2,320.00 58.00 278.40 2,656.40
d. 75 mm 30.00 pcs 40.00 1,200.00 18.00 540.00 1,740.00 43.50 208.80 1,992.30
e. 50 mm 30.00 pcs 40.00 1,200.00 18.00 540.00 1,740.00 43.50 208.80 1,992.30
PVC Clean-out
c. 100 mm 4.00 pcs 175.00 700.00 78.75 315.00 1,015.00 25.38 121.80 1,162.18
e. 50 mm 8.00 pcs 125.00 1,000.00 56.25 450.00 1,450.00 36.25 174.00 1,660.25
Brass Floor strainer without Funnel 4 x 4 x 2 21.00 pcs 2,250.00 47,250.00 1,012.50 21,262.50 68,512.50 1,712.81 8,221.50 78,446.81
Pioneer epoxy cement 2.00 gal 650.00 1,300.00 292.50 585.00 1,885.00 47.13 226.20 2,158.33
Teflon Tape 67.00 pcs. 25.00 1,675.00 11.25 753.75 2,428.75 60.72 291.45 2,780.92
PVC Solvent (400cc) 34.00 pcs. 150.00 5,100.00 67.50 2,295.00 7,395.00 184.88 887.40 8,467.28
Total 353,135.18
C. WATER SUPPLY SYSTEM
Borplus Pipes
a. Bor Plus Pipes (PPR-3), 32x 5.4mm 86.00 pcs 255.00 21,930.00 114.75 9,868.50 31,798.50 794.96 3,815.82 36,409.28
Borplus Coupling
a. Coupler, 32mm 112.00 pcs 55.00 6,160.00 24.75 2,772.00 8,932.00 223.30 1,071.84 10,227.14
Borplus Elbow
a. Elbow 32 x 900 32.00 pcs 55.00 1,760.00 24.75 792.00 2,552.00 63.80 306.24 2,922.04
Borplus Tee
a. Tee Equal; 32mm 30.00 pcs 65.00 1,950.00 29.25 877.50 2,827.50 70.69 339.30 3,237.49
Borplus End Caps
c End Cap, 32mm 20.00 pcs 55.00 1,100.00 24.75 495.00 1,595.00 39.88 191.40 1,826.28
Ball Valves
1/2" Kitz Ball Valve 4.00 pcs. 250.00 1,000.00 112.50 450.00 1,450.00 36.25 174.00 1,660.25
1" Check Valve 1.00 pcs. 300.00 300.00 135.00 135.00 435.00 10.88 52.20 498.08
Total 56,780.55
D. FIXTURES ( INCLUDING ACCESSORIES)
Water Closet (Crew) 1.00 set 14,000.00 14,000.00 6,300.00 6,300.00 20,300.00 507.50 2,436.00 23,243.50
Lavatory with faucet & fittings 1.00 set 8,500.00 8,500.00 3,825.00 3,825.00 12,325.00 308.13 1,479.00 14,112.13
Waterless Urinal by Falcon 1.00 set 15,000.00 15,000.00 6,750.00 6,750.00 21,750.00 543.75 2,610.00 24,903.75
Calibrated Water Meter 1.00 unit 15,000.00 15,000.00 6,750.00 6,750.00 21,750.00 543.75 2,610.00 24,903.75
S/S Individual Grease Trap 15Gpm by CMKIN - unit c/o owner 2.00 unit 6,000.00 12,000.00 2,700.00 5,400.00 17,400.00 435.00 2,088.00 19,923.00
S/S Individual Grease Trap 10Gpm by CMKIN- unit c/o owner 2.00 unit 5,000.00 10,000.00 2,250.00 4,500.00 14,500.00 362.50 1,740.00 16,602.50
S/S Individual Grease Trap 5Gpm by CMKIN - unit c/o owner 1.00 unit 4,500.00 4,500.00 2,025.00 2,025.00 6,525.00 163.13 783.00 7,471.13
Water Heater 24Gpm 1.00 set 20,000.00 20,000.00 9,000.00 9,000.00 29,000.00 725.00 3,480.00 33,205.00
Total 164,364.75
E. Others
E.1 Sprinkler System 1.00 lot 90,000.00 90,000.00 40,500.00 40,500.00 130,500.00 3,262.50 15,660.00 149,422.50
Centralized greasetrap & excavation 1.00 unit 20,000.00 20,000.00 9,000.00 9,000.00 29,000.00 725.00 3,480.00 33,205.00
Gas Line 1.00 lot 110,000.00 110,000.00 49,500.00 49,500.00 159,500.00 3,987.50 19,140.00 182,627.50
Tapping of sewer to stub out & main line 1.00 lot 10,000.00 10,000.00 4,500.00 4,500.00 14,500.00 362.50 1,740.00 16,602.50
TOTAL Total 381,857.50
SUB TOTAL 986137.975
0
ITEM OF WORK MATERIAL COST LABOR COST
TOTAL TOTAL TOTAL MARK UP 12% VAT TOTAL AMOUNT
QTY UNIT UNIT COST MATERIAL UNIT COST LABOR COST
COST COST
A.
1) Mobilization/Demobilization 1 lot 10,000.00 10,000.00 10,000.00 10,000.00
2) Demobilization 1 lot 10,000.00 10,000.00 10,000.00 10,000.00
As-built Plans/ Testing Reports, Insulation test and
3) 1 sets
Load Balancing 10,000.00 10,000.00 10,000.00 10,000.00
4) Testing Reports, Insulation test and Load Balancing 1 lot 10,000.00 10,000.00 10,000.00 10,000.00
TOTAL 40,000.00
B.
B.1 DINING AREA
1 EMT Pipe
15 mm dia. 20 pcs 240.00 4,800.00 108.00 2,160.00 6,960.00 1,392.00 167.04 8,519.04
20mm dia 30 pcs 250.00 7,500.00 112.50 3,375.00 10,875.00 2,175.00 261.00 13,311.00
25 mm dia. 35 pcs 260.00 9,100.00 117.00 4,095.00 13,195.00 2,639.00 316.68 16,150.68
32mm dia 35 pcs 285.00 9,975.00 128.25 4,488.75 14,463.75 2,892.75 347.13 17,703.63
2 EMT Coupling
15 mm dia. 20 pcs 40.00 800.00 18.00 360.00 1,160.00 232.00 27.84 1,419.84
20mm dia 30 pcs 45.00 1,350.00 20.25 607.50 1,957.50 391.50 46.98 2,395.98
25 mm dia. 35 pcs 65.00 2,275.00 29.25 1,023.75 3,298.75 659.75 79.17 4,037.67
32mm dia 35 pcs 60.00 2,100.00 27.00 945.00 3,045.00 609.00 73.08 3,727.08
3 EMT Adapter
15 mm dia. 20 pcs 40.00 800.00 18.00 360.00 1,160.00 232.00 27.84 1,419.84
20mm dia 30 pcs 45.00 1,350.00 20.25 607.50 1,957.50 391.50 46.98 2,395.98
25 mm dia. 35 pcs 50.00 1,750.00 22.50 787.50 2,537.50 507.50 60.90 3,105.90
32mm dia 35 pcs 60.00 2,100.00 27.00 945.00 3,045.00 609.00 73.08 3,727.08
4 OTHERS
Utility Box 1 lot 4,500.00 4,500.00 2,025.00 2,025.00 6,525.00 1,305.00 156.60 7,986.60
Junction Box 1 lot 4,500.00 4,500.00 2,025.00 2,025.00 6,525.00 1,305.00 156.60 7,986.60
Square Box 1 lot 3,500.00 3,500.00 1,575.00 1,575.00 5,075.00 1,015.00 121.80 6,211.80
Pull Box 1 lot 3,200.00 3,200.00 1,440.00 1,440.00 4,640.00 480.00 441.60 5,561.60
Wire Gutters 1 lot 3,200.00 3,200.00 1,440.00 1,440.00 4,640.00 480.00 441.60 5,561.60
# 16 G.I. Wire 1 lot 2,500.00 2,500.00 1,125.00 1,125.00 3,625.00 375.00 345.00 4,345.00
BX Flexible Conduit 3/8" 35 rolls 1,500.00 52,500.00 675.00 23,625.00 76,125.00 7,875.00 7,245.00 91,245.00
5 Hardwares & Consumables 1 lot 10,000.00 10,000.00 1,500.00 1,380.00 12,880.00
TOTAL 219,691.92
B.2 KITCHEN AREA
1 EMT Pipe
15 mm dia. 50 pcs 240.00 12,000.00 108.00 5,400.00 17,400.00 3,480.00 417.60 21,297.60
20mm dia 50 pcs 250.00 12,500.00 112.50 5,625.00 18,125.00 3,625.00 435.00 22,185.00
25 mm dia. 55 pcs 260.00 14,300.00 117.00 6,435.00 20,735.00 4,147.00 497.64 25,379.64
32mm dia 85 pcs 285.00 24,225.00 128.25 10,901.25 35,126.25 7,025.25 843.03 42,994.53
2 EMT Coupling
15 mm dia. 50 pcs 40.00 2,000.00 18.00 900.00 2,900.00 580.00 69.60 3,549.60
20mm dia 50 pcs 45.00 2,250.00 20.25 1,012.50 3,262.50 652.50 78.30 3,993.30
25 mm dia. 55 pcs 65.00 3,575.00 29.25 1,608.75 5,183.75 1,036.75 124.41 6,344.91
32mm dia 85 pcs 60.00 5,100.00 27.00 2,295.00 7,395.00 1,479.00 177.48 9,051.48
3 EMT Adapter
15 mm dia. 50 pcs 40.00 2,000.00 18.00 900.00 2,900.00 580.00 69.60 3,549.60
20mm dia 50 pcs 45.00 2,250.00 20.25 1,012.50 3,262.50 652.50 78.30 3,993.30
25 mm dia. 55 pcs 50.00 2,750.00 22.50 1,237.50 3,987.50 797.50 95.70 4,880.70
32mm dia 85 pcs 60.00 5,100.00 27.00 2,295.00 7,395.00 1,479.00 177.48 9,051.48
4 OTHERS
Utility Box 1 lot 4,500.00 4,500.00 2,025.00 2,025.00 6,525.00 1,305.00 156.60 7,986.60
Junction Box 1 lot 4,500.00 4,500.00 2,025.00 2,025.00 6,525.00 1,305.00 156.60 7,986.60
Square Box 1 lot 3,500.00 3,500.00 1,575.00 1,575.00 5,075.00 1,015.00 121.80 6,211.80
Pull Box 1 lot 3,200.00 3,200.00 1,440.00 1,440.00 4,640.00 480.00 441.60 5,561.60
Wire Gutters 1 lot 3,200.00 3,200.00 1,440.00 1,440.00 4,640.00 480.00 441.60 5,561.60
# 16 G.I. Wire 1 lot 2,500.00 2,500.00 1,125.00 1,125.00 3,625.00 375.00 345.00 4,345.00
5 Hardwares & Consumables 1 lot 15,000.00 15,000.00 2,250.00 2,070.00 19,320.00
TOTAL 356,629.34
B.3 FEEDERLINES
1) RSC Pipe
80mm dia 30 pcs 350 10,500.00 157.50 4,725.00 15,225.00 3,045.00 365.40 18,635.40
2) RSC Coupling
80mm dia 30 pcs 125 3,750.00 56.25 1,687.50 5,437.50 1,087.50 130.50 6,655.50
3) RSC Connector
80mm dia 30 pcs 95 2,850.00 42.75 1,282.50 4,132.50 826.50 99.18 5,058.18
4) RSC Adapter
80mm dia 30 pcs 90 2,700.00 40.50 1,215.00 3,915.00 783.00 93.96 4,791.96
5) RSC Locknut & Bushing
80mm dia 30 pcs 90 2,700.00 40.50 1,215.00 3,915.00 783.00 93.96 4,791.96
6) OTHERS
Utility Box 1 lot 4,500.00 4,500.00 2,025.00 2,025.00 6,525.00 1,305.00 156.60 7,986.60
Junction Box 1 lot 4,500.00 4,500.00 2,025.00 2,025.00 6,525.00 1,305.00 156.60 7,986.60
Square Box 1 lot 3,500.00 3,500.00 1,575.00 1,575.00 5,075.00 1,015.00 121.80 6,211.80
Pull Box 1 lot 3,200.00 3,200.00 1,440.00 1,440.00 4,640.00 480.00 441.60 5,561.60
Wire Gutters 1 lot 3,200.00 3,200.00 1,440.00 1,440.00 4,640.00 480.00 441.60 5,561.60
# 16 G.I. Wire 1 lot 2,500.00 2,500.00 1,125.00 1,125.00 3,625.00 375.00 345.00 4,345.00
7) Hardwares & Consumables 1 lot 15,000.00 15,000.00 2,250.00 2,070.00 19,320.00
TOTAL 240,291.20
C.
DINING AREA
1) STRANDED COPPER WIRE
3.5 mm2 THHN/THWN 500 mtrs 20.00 10,000.00 9.00 4,500.00 14,500.00 2,900.00 348.00 17,748.00
5.5 mm2 THHN/THWN 500 mtrs 25.00 12,500.00 11.25 5,625.00 18,125.00 3,625.00 435.00 22,185.00
8.0 mm2 THHN/THWN 500 mtrs 30.00 15,000.00 13.50 6,750.00 21,750.00 4,350.00 522.00 26,622.00
14.0 mm2 THHN/THWN 500 mtrs 35.00 17,500.00 15.75 7,875.00 25,375.00 5,075.00 609.00 31,059.00
22.0 mm2 THHN/THWN 500 mtrs 40.00 20,000.00 18.00 9,000.00 29,000.00 5,800.00 696.00 35,496.00
30.0 mm2 THHN/THWN 500 mtrs 50.00 25,000.00 22.50 11,250.00 36,250.00 7,250.00 870.00 44,370.00
2) MISCELLANEOUS
22 / 3C Jacketed Wire 17 rolls 1,500.00 25,500.00 675.00 11,475.00 36,975.00 7,395.00 887.40 45,257.40
KITCHEN AREA
3.5 mm2 THHN/THWN 540 mtrs 20.00 10,800.00 9.00 4,860.00 15,660.00 3,132.00 375.84 19,167.84
5.5 mm2 THHN/THWN 500 mtrs 25.00 12,500.00 11.25 5,625.00 18,125.00 3,625.00 435.00 22,185.00
8.0 mm2 THHN/THWN 500 mtrs 30.00 15,000.00 13.50 6,750.00 21,750.00 4,350.00 522.00 26,622.00
14.0 mm2 THHN/THWN 500 mtrs 35.00 17,500.00 15.75 7,875.00 25,375.00 5,075.00 609.00 31,059.00
22.0 mm2 THHN/THWN 500 mtrs 40.00 20,000.00 18.00 9,000.00 29,000.00 5,800.00 696.00 35,496.00
30.0 mm2 THHN/THWN 500 mtrs 50.00 25,000.00 22.50 11,250.00 36,250.00 7,250.00 870.00 44,370.00
FEEDERLINE
80mm 2 THHN/TWWN 95 mtrs 60.00 5,700.00 27.00 2,565.00 8,265.00 1,653.00 198.36 10,116.36
125mm2 THHN/TWWN 85 mtrs 60.00 5,100.00 27.00 2,295.00 7,395.00 1,479.00 177.48 9,051.48
TOTAL 420,805.08
D.
DINING AREA
1) SWITCH
3-way ; National 17 pcs 250.00 4,250.00 112.50 1,912.50 6,162.50 1,232.50 147.90 7,542.90
Pushbutton Station 2 pcs 450.00 900.00 202.50 405.00 1,305.00 261.00 31.32 1,597.32
KITCHEN AREA
1) SWITCH
3-Gang ; National 8 pcs 250.00 2,000.00 112.50 900.00 2,900.00 580.00 69.60 3,549.60
Pushbutton Station 3 pcs 450.00 1,350.00 202.50 607.50 1,957.50 391.50 46.98 2,395.98
2) RECEPTACLES / NATIONAL
Universal C.O. w/ Ground 2-Gang 75 pcs 350.00 26,250.00 157.50 11,812.50 38,062.50 7,612.50 913.50 46,588.50
Telephone Outlet 2-Gang 1 pcs 100.00 100.00 45.00 45.00 145.00 29.00 3.48 177.48
Twistlock outlet 8 pcs 1,500.00 12,000.00 675.00 5,400.00 17,400.00 3,480.00 417.60 21,297.60
TOTAL 83,149.38
E. INSTALLATION OF OWNER SUPPLIED ITEMS
1) LIGHTING FIXTURES 1 lot 30,000.00 30,000.00 30,000.00 30,000.00

2) UNITIZED PANEL BOARD 1 lot 15,000.00 15,000.00 15,000.00 15,000.00
3) STEPDOWN TRANSFORMER 1 lot 30,000.00 30,000.00 30,000.00 30,000.00
4) CB W/ NEMA ENCLOSURE 1 lot 2,000.00 2,000.00 2,000.00 2,000.00
TOTAL 77,000.00
G. OTHERS
1) Smoke Detector 1 lot 15,500.00 15,500.00 15,500.00 3,100.00 372.00 18,972.00

2) Heat Detector 1 lot 14,500.00 14,500.00 14,500.00 2,900.00 348.00 17,748.00
3) Fire alarm bell 1 lot 10,000.00 10,000.00 10,000.00 2,000.00 240.00 12,240.00
4) Pull Station 1 lot 5,000.00 5,000.00 5,000.00 1,000.00 120.00 6,120.00
5) Fire Alarm Control Panel 1 lot 30,000.00 30,000.00 6,000.00 720.00 36,720.00
TOTAL 91,800.00
H
1.) roughins of CCTV, cameras/ tv monitor 1 lot 80,000.00 80,000.00 80,000.00
TOTAL 80,000.00
GRAND TOTAL 1,609,366.92

JOLLIBEE FOODS CORPORATION
PROJECT NAME:
LOCATION:
FLOOR AREA: SQ.M
STORE TYPE:
MATERIAL COST
ITEM OF WORK TOTAL MATERIAL TOTAL LABOR MARK UP 12% VAT TOTAL AMOUNT
QTY UNIT UNIT COST LABOR COST
COST COST
1.04.1 PRELIMINARIES
1.04.1.1 Mobilization days - - - - -
1.04.1.2 Demobilization days - - - - -
1.04.1.3 As-built Plans sheets - - - - -
1.04.1.4 Testing and commissioning reports including balancing days - - - - -
TOTAL -
1.04.2 AIRCONDITIONING SYSTEM

DINING AREA
1.04.2.1 Copper Tubing
1.04.2.1.1 3/8" dia. x 20' lgth - - - - -
1.04.2.1.2 1/2" dia. x 20' lgth - - - - -
1.04.2.1.3 1/4" dia. x 20' lgth - - - - -
1.04.2.1.4 5/8" dia. x 20' lgth - - - - -
1.04.2.1.5 3/4" dia. x 20' lgth - - - - -
1.04.2.1.6 7/8" dia. x 20' lgth - - - - -
1.04.2.1.7 1-1/8" dia. x 20' lgth - - - - -
1.04.2.1.8 1-3/8" dia. x 20' lgth - - - - -
1.04.2.1.9 1-5/8" dia. x 20' lgth - - - - -
1.04.2.2 Rubber insulation - - - -
1.04.2.2.1 3/4" x 3/8" x 6' pcs - - - - -
1.04.2.2.2 1/2" x 3/8" x 6' pcs - - - - -
1.04.2.2.3 1/4" x 1/2" x 6' pcs - - - - -
1.04.2.2.4 7/8" x 1/2" x 6' pcs - - - - -
1.04.2.2.5 1-1/8" x 1/2" x 6' pcs - - - - -
1.04.2.2.6 1-3/8" x 1/2" x 6' pcs - - - - -
1.04.2.2.7 1-5/8" x 1/2" x 6' pcs - - - - -
1.04.2.3 Refrigerant - - - -
1.04.2.3.1 R-22 kgs. - - - - -
1.04.2.3.2 R-410 a kgs. - - - - -
1.04.2.3.3 Nitrogen cycles - - - - -
1.04.2.4 Aircon Duct sheets - - - -
1.04.2.4.1 G.I. Sheet Ga 22 pcs - - - - -
1.04.2.4.2 G.I. Sheet Ga 24 pcs - - - - -
1.04.2.4.3 G.I. Sheet Ga 26 pcs - - - - -
1.04.2.5 Valves & accessories - - - - -
1.04.2.5.1 Gate Valve 1-1/2" dia. pcs - - - - -
1.04.2.5.2 Y-Strainer pcs - - - - -
1.04.2.5.3 Balancing Valve pcs - - - - -
1.04.2.5.4 Thermowell pcs - - - - -
1.04.2.5.5 Pressure Gauge pcs - - - - -
1.04.2.5.6 Thermostat pcs - - - - -
1.04.2.5.7 Drain Valve pcs - - - - -
1.04.2.5.8 Elbow Pipes pcs - - - - -
1.04.2.5.9 Motorized Valve, 3 way pcs - - - - -
1.04.2.6 BI Pipes - - - -
1.04.2.6.1 100mm (4 ") dia x 20' pcs - - - - -
1.04.2.6.2 75mm (3") dia x 20' pcs - - - - -
1.04.2.6.3 50mm(2") dia x 20' pcs - - - - -
1.04.2.6.4 40mm (1-1/2") dia x 20' pcs - - - - -
1.04.2.6.5 25mm (1") dia x 20' pcs - - - - -
1.04.2.7 Pipes Insulation - - - -
1.04.2.7.1 Styropipe 4" x 2 x 3 pcs - - - - -
1.04.2.7.2 Styropipe 3" x 2 x 3 pcs - - - - -
1.04.2.7.3 Styropipe 2" x 2 x 3 pcs - - - - -
1.04.2.7.4 Styropipe 1-1/2" x 2 x 3 pcs - - - - -
1.04.2.7.5 Styropipe 1" x 2 x 3 pcs - - - - -
1.04.2.8 Circuit Breaker (GE Brand) - - - - -
1.04.2.8.1 60 Amperes (For 5TR) set - - - - -
1.04.2.8.4 Nema Enclosure set - - - - -
1.04.2.9 THHN/THWN - - - - -
1.04.2.9.1 8.0 sq mm roll - - - - -
1.04.2.9.2 5.5 sq mm roll - - - - -
1.04.2.9.3 3.5 sq mm roll - - - - -
1.04.2.11 Hanger & Platform - - - -
1.04.2.11.1 Plain Round bar 1/2" dia. x 20' pcs - - - - -
1.04.2.11.2 Angle bar - - - -
1.03.2.6.2.1 1/4" x 1-1/2" x 1-1/2" x 20' pcs - - - - -
1.03.2.6.2.2 1/4" x 2" x 2" x 20' pcs - - - - -
1.04.2.11.3 Bolt & nut with washer , 3/8" dia. x 1-1/2" pcs - - - - -
1.04.2.12 Miscellaneous materials - - - -
1.04.2.12.1 Oxy-acetylene cycle - - - - -
1.04.2.12.2 Polyethylene tape 3" roll - - - - -
1.04.2.13 OTHER ITEMS - - - -
1.04.2.13.1 Boob type vibro-isolator pcs - - - - -
1.04.2.13.2 WeldingRod box - - - - -
1.04.2.13.3 Flexible Duct roll - - - - -
KITCHEN AREA
1.04.2.1.1 3/8" dia. x 20' lgth - - - - -
1.04.2.1.2 1/2" dia. x 20' lgth - - - - -
1.04.2.1.3 1/4" dia. x 20' lgth - - - - -
1.04.2.1.4 5/8" dia. x 20' lgth - - - - -
1.04.2.1.5 3/4" dia. x 20' lgth - - - - -
1.04.2.1.6 7/8" dia. x 20' lgth - - - - -
1.04.2.1.7 1-1/8" dia. x 20' lgth - - - - -
1.04.2.1.8 1-3/8" dia. x 20' lgth - - - - -
1.04.2.1.9 1-5/8" dia. x 20' lgth - - - - -
1.04.2.2 Rubber insulation - - - -
1.04.2.2.1 3/4" x 3/8" x 6' pcs - - - - -
1.04.2.2.2 1/2" x 3/8" x 6' pcs - - - - -
1.04.2.2.3 1/4" x 1/2" x 6' pcs - - - - -
1.04.2.2.4 7/8" x 1/2" x 6' pcs - - - - -
1.04.2.2.5 1-1/8" x 1/2" x 6' pcs - - - - -
1.04.2.2.6 1-3/8" x 1/2" x 6' pcs - - - - -
1.04.2.2.7 1-5/8" x 1/2" x 6' pcs - - - - -
1.04.2.3 Refrigerant - - - -
1.04.2.3.1 R-22 kgs. - - - - -
1.04.2.3.2 R-410 a kgs. - - - - -
1.04.2.3.3 Nitrogen cycles - - - - -
1.04.2.4 Aircon Duct sheets - - - -
1.04.2.4.1 G.I. Sheet Ga 22 pcs - - - - -
1.04.2.4.2 G.I. Sheet Ga 24 pcs - - - - -
1.04.2.4.3 G.I. Sheet Ga 26 pcs - - - - -
1.04.2.5 Valves & accessories - - - - -
1.04.2.5.1 Gate Valve 1-1/2" dia. pcs - - - - -
1.04.2.5.2 Y-Strainer pcs - - - - -
1.04.2.5.3 Balancing Valve pcs - - - - -
1.04.2.5.4 Thermowell pcs - - - - -
1.04.2.5.5 Pressure Gauge pcs - - - - -
1.04.2.5.6 Thermostat pcs - - - - -
1.04.2.5.7 Drain Valve pcs - - - - -
1.04.2.5.8 Elbow Pipes pcs - - - - -
1.04.2.5.9 Motorized Valve, 3 way pcs - - - - -
1.04.2.6 BI Pipes - - - -
1.04.2.6.1 100mm (4 ") dia x 20' pcs - - - - -
1.04.2.6.2 75mm (3") dia x 20' pcs - - - - -
1.04.2.6.3 50mm(2") dia x 20' pcs - - - - -
1.04.2.6.4 40mm (1-1/2") dia x 20' pcs - - - - -
1.04.2.6.5 25mm (1") dia x 20' pcs - - - - -
1.04.2.7 Pipes Insulation - - - -
1.04.2.7.1 Styropipe 4" x 2 x 3 pcs - - - - -
1.04.2.7.2 Styropipe 3" x 2 x 3 pcs - - - - -
1.04.2.7.3 Styropipe 2" x 2 x 3 pcs - - - - -
1.04.2.7.4 Styropipe 1-1/2" x 2 x 3 pcs - - - - -
1.04.2.7.5 Styropipe 1" x 2 x 3 pcs - - - - -
1.04.2.8 Circuit Breaker - - - - -
1.04.2.8.4 Nema Enclosure set - - - - -
1.04.2.9 THHN/THWN - - - - -
1.04.2.9.1 8.0 sq mm roll - - - - -
1.04.2.9.2 5.5 sq mm roll - - - - -
1.04.2.9.3 3.5 sq mm roll - - - - -
1.04.2.11 Hanger & Platform - - - -
1.04.2.11.1 Plain Round bar 1/2" dia. x 20' pcs - - - - -
1.04.2.11.2 Angle bar - - - -
1.03.2.6.2.1 1/4" x 1-1/2" x 1-1/2" x 20' pcs - - - - -
1.03.2.6.2.2 1/4" x 2" x 2" x 20' pcs - - - - -
1.04.2.11.3 Bolt & nut with washer , 3/8" dia. x 1-1/2" pcs - - - - -
1.04.2.12 Miscellaneous materials - - - -
1.04.2.12.1 Oxy-acetylene cycle - - - - -
1.04.2.12.2 Polyethylene tape 3" roll - - - - -
1.04.2.13 OTHER ITEMS - - - -
1.04.2.13.2 WeldingRod box - - - - -
1.04.2.13.3 Flexible Duct roll - - - - -
TOTAL -
1.04.3 VENTILATION SYSTEM
1.04.3.1 Metal Sheets
1.04.3.1.1 B.I. Sheet Ga.16 sht. - - - - -
1.04.3.1.2 B.I. Sheet Ga.18 sht. - - - - -
1.04.3.1.3 G.I. Sheet Ga.20 sht. - - - - -
1.04.3.1.4 G.I. Sheet Ga.22 sht. - - - - -
1.04.3.1.5 G.I. Sheet Ga.24 sht. - - - - -
1.04.3.1.6 G.I. Sheet Ga.26 sht. - - - - -
1.04.3.3 Platform & support - - - - -
1.04.3.3.1 Angle bar - - - - -
1.04.3.3.1.1 1/4" x 2" x 2" x 20' pc. - - - - -
1.04.3.3.1.2 1/4" x 1-1/2" x 1-1/2" x 20' pc. - - - - -
1.04.3.3.2 Plain Round bar 12mm dia. x 6m pc. - - - - -
1.04.3.3.3 Flat Bar 1/2 in. pc. - - - - -
1.04.3.3.4 Bolt and nut with washer 1/2" I.D. pc. - - - - -
1.04.3.4 Miscellaneous materials
1.04.3.4.1 Epoxy Paint gals. - - - - -
1.04.3.4.2 Cloth (Canvass / Asbestos) yds. - - - - -
1.04.3.4.3 Plastic strap rolls - - - - -
1.04.3.4.4 Adhesive gal. - - - - -
1.04.3.4.5 Sealant quarts - - - - -
1.04.3.4.6 Powder coated finish -Grilles lot - - - - -
1.04.3.4.7 Fiberglass Insulation with Alum. Vapor barrier 1 roll - - - - -
1.04.3.4.8 Duct tape 3" roll - - - - -
1.04.3.4.9 Oxy-acetylene cycles - - - - -
1.04.3.5 Air Grilles
1.04.3.4.1 Supply Air Grilles 500 x 150 set - - - - -
1.04.3.4.2 Ceiling Diffusers 350 x 350 set - - - - -
Fresh Air Grilles 300 x 150 set - - - - -
Exhaust Air Grilles 200 x 200 set - - - - -
Exhaust Air Louver 200 x 200 set - - - - -
1.04.3.6 Other Items
TOTAL - -
1.04.4 BLOWERS, MOTORS AND EXHAUST FANS

1.04.4.1 EXHAUST FANS
1.04.4.1.1 BPT 14 110 c BPT 14 110 cfm unit - - - - -
1.04.4.1.2 BPT 20 390 c BPT 20 390 cfm unit - - - - -
1.04.4.2 Blowers
33" Wheel dia.,5 hP SISW, complete with Std
1.04.4.2.1 unit - - - - -
accessories
33" Wheel dia.,7.5 hp complete with Std
1.04.4.2.2 unit - - - - -
accessories
24" Wheel dia., Forward Curved, SISW,
1.04.4.2.3 unit - - - - -
complete with Std accessories
TOTAL - -
LIBEE FOODS CORPORATION
PROJECT NAME:
LOCATION:
FLOOR AREA: 143 SQ.M
STORE TYPE: MALL - NEW
ITEM OF WORK MATERIAL COST

MARK UP 12% VAT TOTAL AMOUNT
QTY UNIT UNIT COST TOTAL MATERIAL COST
A. PRELIMINARIES
1) Mobilization/Demobilization days - - - -
2) Demobilization days - - - -
3) As-built Plans/ Testing Reports, Insulation test sheets

and Load Balancing - - - -
4) Testing Reports, Insulation test and Load days
Balancing - - - -
TOTAL -
B. ROUGHING - IN
B.1 DINING AREA
1) E M T Pipe
15 mm dia. pcs - - - -
20 mm dia. pcs - - - -
25mm dia pcs - - - -
50mm dia. pcs - - - -
2) E M T Coupling - - - -
15 mm dia. pcs - - - -
20 mm dia. pcs - - - -
50mm dia. pcs - - - -
3) E M T Connector - - - -
15 mm dia. pcs - - - -
20 mm dia. pcs - - - -
50mm dia. pcs - - - -
4) P V C Pipe - - - -
15 mm dia. pcs - - - -
20 mm dia. pcs - - - -
50mm dia. pcs - - - -
5) P V C Coupling - - - -
15 mm dia. pcs - - - -
20 mm dia. pcs - - - -
50mm dia. pcs - - - -
6) P V C Adapter - - - -
15 mm dia. pcs - - - -
20 mm dia. pcs - - - -
50mm dia. pcs - - - -
7) RSC PIPE
15 mm dia. pcs - - - -
20 mm dia. pcs - - - -
50mm dia. pcs - - - -
8) RSC Coupling
15 mm dia. pcs - - - -
20 mm dia. pcs - - - -
50mm dia. pcs - - - -
9) RSC Elbow
15 mm dia. pcs - - - -
20 mm dia. pcs - - - -
50mm dia. pcs - - - -
10) RSC Locknut & Bushing
15 mm dia. pcs - - - -
20 mm dia. pcs - - - -
50mm dia. pcs - - - -
11) IMC Pipe - - - -
15 mm dia. pcs - - - -
20 mm dia. pcs - - - -
65mm dia. pcs - - - -
12) IMC Connector - - - -
15 mm dia. pcs - - - -
20 mm dia. pcs - - - -
65mm dia. pcs - - - -
13) IMC Coupling - - - -
15 mm dia. pcs - - - -
20 mm dia. pcs - - - -
65mm dia. pcs - - - -
14) OTHERS - - - -
Utility Box pcs - - - -
Junction Box pcs - - - -
Square Box pcs - - - -
Pull Box pcs - - - -
Wire Gutters lot - - - -
# 16 G.I. Wire kls - - - -
ST Connector 1/2" pcs - - - -
BX Flexible Conduit 3/8" pcs - - - -
Mica Tube 3/8" pcs - - - -
15) LABOR COST days - - - -
TOTAL -
B.2 KITCHEN AREA
1) E M T Pipe
15 mm dia. pcs - - - -
20 mm dia. pcs - - - -
50mm dia. pcs - - - -
2) E M T Coupling - - - -
15 mm dia. pcs - - - -
20 mm dia. pcs - - - -
50mm dia. pcs - - - -
3) E M T Connector - - - -
15 mm dia. pcs - - - -
20 mm dia. pcs - - - -
50mm dia. pcs - - - -
4) P V C Pipe - - - -
15 mm dia. pcs - - - -
20 mm dia. pcs - - - -
50mm dia. pcs - - - -
5) P V C Coupling - - - -
15 mm dia. pcs - - - -
20 mm dia. pcs - - - -
50mm dia. pcs - - - -
6) P V C Adapter - - - -
15 mm dia. pcs - - - -
20 mm dia. pcs - - - -
32mm dia - - - -
50mm dia. - - - -
7) RSC PIPE - - - -
15 mm dia. lgth - - - -
20 mm dia. lgth - - - -
25mm dia lgth - - - -
50mm dia. lgth - - - -
8) RSC Coupling - - - -
15 mm dia. pcs - - - -
20 mm dia. pcs - - - -
50mm dia. pcs - - - -
9) RSC Connector - - - -
15 mm dia. pcs - - - -
20 mm dia. pcs - - - -
50mm dia. pcs - - - -
10) RSC Locknut & Bushing - - - -
15 mm dia. pcs - - - -
20 mm dia. pcs - - - -
50mm dia. pcs - - - -
11) IMC Pipe - - - -
15 mm dia. pcs - - - -
20 mm dia. pcs - - - -
65mm dia. pcs - - - -
12) IMC Connector - - - -
15 mm dia. pcs - - - -
20 mm dia. pcs - - - -
65mm dia. pcs - - - -
13) IMC Coupling - - - -
15 mm dia. pcs - - - -
20 mm dia. pcs - - - -
65mm dia. pcs - - - -
14) OTHERS - - - -
# 16 G.I. Wire kls - - - -
15) LABOR COST days - - - -
TOTAL -
B.3 FEEDERLINES
1) E M T Pipe
50mm dia. pcs - - - -
2) E M T Coupling
50mm dia. pcs - - - -
3) E M T Connector
50mm dia. pcs - - - -
4) P V C Pipe - - - -
32mm dia pcs
50mm dia. pcs - - - -
5) P V C Coupling
50mm dia. pcs - - - -
6) P V C Adapter
50mm dia. pcs - - - -
7) RSC PIPE
50mm dia. lgth - - - -
8) RSC Coupling
50mm dia. pcs - - - -
9) RSC Connector
50mm dia. pcs - - - -
10) RSC Locknut & Bushing - - - -
50mm dia. pcs - - - -
11) IMC Pipe - - -
50mm dia. pcs - - - -
12) IMC Connector
50mm dia. pcs - - - -
13) IMC Coupling
50mm dia. pcs - - - -
14) OTHERS
# 16 G.I. Wire kls - - - -
0
ITEM OF WORK MATERIAL COST
TOTAL
TOTAL LABOR MARK UP 12% VAT TOTAL AMOUNT
QTY UNIT UNIT COST MATERIAL LABOR COST Total Cost
COST
COST
1.04.1 PRELIMINARIES
1.04.1.1 Mobilization 1.00 lot 10,000.00 10,000.00 10,000.00
1.04.1.2 Demobilization 1.00 lot 10,000.00 10,000.00 10,000.00
1.04.1.3 As-built Plans 1.00 lot 10,000.00 10,000.00 10,000.00
1.04.1.4 Testing and commissioning reports including balancing 1.00 lot 10,000.00 10,000.00 10,000.00
TOTAL 40,000.00
1.04.2 AIRCONDITIONING SYSTEM

DINING AREA
1.04.2.1.1 3/8" dia. x 20' 45.00 lgth 950.00 42,750.00 427.50 19,237.50 61,987.50 1,549.69 7,438.50 70,975.69
1.04.2.2 Rubber insulation
1.04.2.2.7 1-5/8" x 1/2" x 6' 15.00 pcs 250.00 3,750.00 112.50 1,687.50 5,437.50 135.94 652.50 6,225.94
1.04.2.4 Aircon Duct sheets
1.04.2.4.1 G.I. Sheet Ga 18 20.00 pcs 550.00 11,000.00 247.50 4,950.00 15,950.00 398.75 1,914.00 18,262.75
1.04.2.4.2 G.I. Sheet Ga 20 20.00 pcs 580.00 11,600.00 261.00 5,220.00 16,820.00 420.50 2,018.40 19,258.90
1.04.2.4.1 G.I. Sheet Ga 22 25.00 pcs 610.00 15,250.00 274.50 6,862.50 22,112.50 552.81 2,653.50 25,318.81
1.04.2.4.2 G.I. Sheet Ga 24 20.00 pcs 630.00 12,600.00 283.50 5,670.00 18,270.00 456.75 2,192.40 20,919.15
1.04.2.4.3 G.I. Sheet Ga 26 30.00 pcs 750.00 22,500.00 337.50 10,125.00 32,625.00 815.63 3,915.00 37,355.63
1.04.2.5 Valves & accessories
1.04.2.5.1 Gate Valve 1-1/2" dia. 18.00 pcs 550.00 9,900.00 247.50 4,455.00 14,355.00 358.88 1,722.60 16,436.48
1.04.2.5.2 Y-Strainer 12.00 pcs 250.00 3,000.00 112.50 1,350.00 4,350.00 108.75 522.00 4,980.75
1.04.2.5.3 Balancing Valve 12.00 pcs 600.00 7,200.00 270.00 3,240.00 10,440.00 261.00 1,252.80 11,953.80
1.04.2.5.5 Pressure Gauge 16.00 pcs 350.00 5,600.00 157.50 2,520.00 8,120.00 203.00 974.40 9,297.40
1.04.2.11 Hanger & Platform
1.04.2.11.1 Plain Round bar 1/2" dia. x 20' 28.00 pcs 200.00 5,600.00 90.00 2,520.00 8,120.00 203.00 974.40 9,297.40
1.04.2.11.2 Angle bar
1.03.2.6.2.1 40x25x2 95.00 pcs 400.00 38,000.00 180.00 17,100.00 55,100.00 1,377.50 6,612.00 63,089.50
1.03.2.6.2.2 50x25x2 56.00 pcs 450.00 25,200.00 202.50 11,340.00 36,540.00 913.50 4,384.80 41,838.30
1.03.2.6.2.3 75x75x6 41.00 pcs 451.00 18,491.00 202.95 8,320.95 26,811.95 670.30 3,217.43 30,699.68
1.04.2.11.3 Bolt & nut with washer , 3/8" dia. x 1-1/2" 1.00 lot 1,500.00 1,500.00 675.00 675.00 2,175.00 54.38 261.00 1,500.00
1.04.2.12.1 Oxy-acetylene 3.00 cycle 3,500.00 10,500.00 1,575.00 4,725.00 15,225.00 380.63 1,827.00 17,432.63
1.04.2.12.2 Polyethylene tape 3" 5.00 roll 50.00 250.00 22.50 112.50 362.50 9.06 43.50 415.06
1.04.2.13 OTHER ITEMS
1.04.2.13.2 WeldingRod 5.00 box 2,000.00 10,000.00 900.00 4,500.00 14,500.00 362.50 1,740.00 16,602.50
1.04.2.13.3 Flexible Duct 3.00 roll 690.00 2,070.00 310.50 931.50 3,001.50 75.04 360.18 3,436.72
KITCHEN AREA
1.04.2.2 Rubber insulation
1.04.2.2.1 3/4" x 3/8" x 6' 70.00 pcs 100.00 7,000.00 45.00 3,150.00 10,150.00 253.75 1,218.00 11,621.75
1.04.2.4 Aircon Duct sheets
1.04.2.4.1 G.I. Sheet Ga 18 20.00 pcs 550.00 11,000.00 247.50 4,950.00 15,950.00 398.75 1,914.00 18,262.75
1.04.2.4.2 G.I. Sheet Ga 20 25.00 pcs 580.00 14,500.00 261.00 6,525.00 21,025.00 525.63 2,523.00 24,073.63
1.04.2.4.1 G.I. Sheet Ga 22 20.00 pcs 610.00 12,200.00 274.50 5,490.00 17,690.00 442.25 2,122.80 20,255.05
1.04.2.4.2 G.I. Sheet Ga 24 25.00 pcs 630.00 15,750.00 283.50 7,087.50 22,837.50 570.94 2,740.50 26,148.94
1.04.2.4.3 G.I. Sheet Ga 26 30.00 pcs 750.00 22,500.00 337.50 10,125.00 32,625.00 815.63 3,915.00 37,355.63
1.04.2.5 Valves & accessories
1.04.2.5.1 Gate Valve 1-1/2" dia. 22.00 pcs 550.00 12,100.00 247.50 5,445.00 17,545.00 438.63 2,105.40 20,089.03
1.04.2.5.2 Y-Strainer 6.00 pcs 250.00 1,500.00 112.50 675.00 2,175.00 54.38 261.00 2,490.38
1.04.2.5.3 Balancing Valve 6.00 pcs 600.00 3,600.00 270.00 1,620.00 5,220.00 130.50 626.40 5,976.90
1.04.2.5.5 Pressure Gauge 15.00 pcs 350.00 5,250.00 157.50 2,362.50 7,612.50 190.31 913.50 8,716.31
1.04.2.8 Circuit Breaker
1.04.2.8.1 Magnetic starter for 10Hp 1.00 set 3,500.00 3,500.00 1,575.00 1,575.00 5,075.00 126.88 609.00 5,810.88
1.04.2.8.2 Circuit Breaker for ECB 1.00 set 4,000.00 4,000.00 1,800.00 1,800.00 5,800.00 145.00 696.00 6,641.00
1.04.2.8.3 Circuit Breaker for 15TR 1.00 set 6,500.00 6,500.00 2,925.00 2,925.00 9,425.00 235.63 1,131.00 10,791.63
1.04.2.8.4 Nema Enclosure 1.00 set 3,000.00 3,000.00 1,350.00 1,350.00 4,350.00 108.75 522.00 4,980.75
1.04.2.11 Hanger & Platform
1.04.2.11.1 Plain Round bar 1/2" dia. x 20' 60.00 pcs 200.00 12,000.00 90.00 5,400.00 17,400.00 435.00 2,088.00 19,923.00
1.04.2.11.2 Angle bar
1.03.2.6.2.1 40x25x2 30.00 pcs 400.00 12,000.00 180.00 5,400.00 17,400.00 435.00 2,088.00 19,923.00
1.03.2.6.2.2 50x25x2 36.00 pcs 450.00 16,200.00 202.50 7,290.00 23,490.00 587.25 2,818.80 26,896.05
1.03.2.6.2.3 75x75x6 20.00 pcs 451.00 9,020.00 202.95 4,059.00 13,079.00 326.98 1,569.48 14,975.46
1.04.2.13 OTHER ITEMS -
1.04.2.13.2 WeldingRod 28.00 box 2,000.00 56,000.00 900.00 25,200.00 81,200.00 2,030.00 9,744.00 92,974.00
1.04.2.13.3 Flexible Duct 26.00 roll 690.00 17,940.00 310.50 8,073.00 26,013.00 650.33 3,121.56 29,784.89
TOTAL 832,988.07
1.04.3 VENTILATION SYSTEM

1.04.3.1 Metal Sheets
1.04.3.1.2 B.I. Sheet Ga.18 20.00 pcs 550.00 11,000.00 247.50 4,950.00 15,950.00 398.75 1,914.00 18,262.75
1.04.3.1.3 G.I. Sheet Ga.20 25.00 pcs 580.00 14,500.00 261.00 6,525.00 21,025.00 525.63 2,523.00 24,073.63
1.04.3.1.4 G.I. Sheet Ga.22 20.00 pcs 610.00 12,200.00 274.50 5,490.00 17,690.00 442.25 2,122.80 20,255.05
1.04.3.1.5 G.I. Sheet Ga.24 25.00 pcs 630.00 15,750.00 283.50 7,087.50 22,837.50 570.94 2,740.50 26,148.94
1.04.3.1.6 G.I. Sheet Ga.26 30.00 pcs 750.00 22,500.00 337.50 10,125.00 32,625.00 815.63 3,915.00 37,355.63
1.04.3.3 Platform & support
1.04.3.3.1 Angle bar
1.03.2.6.2.1 40x25x2 10.00 pc. 250.00 2,500.00 112.50 1,125.00 3,625.00 90.63 435.00 4,150.63
1.03.2.6.2.2 50x25x2 10.00 pc. 300.00 3,000.00 135.00 1,350.00 4,350.00 108.75 522.00 4,980.75
1.03.2.6.2.3 75x75x6 10.00 pc. 300.00 3,000.00 135.00 1,350.00 4,350.00 108.75 522.00 4,980.75
1.04.3.3.2 Plain Round bar 12mm dia. x 6m 12.00 pc. 200.00 2,400.00 90.00 1,080.00 3,480.00 87.00 417.60 3,984.60
1.04.3.3.3 Flat Bar 1/2 in. 20.00 pc. 350.00 7,000.00 157.50 3,150.00 10,150.00 253.75 1,218.00 11,621.75
1.04.3.4.1 Epoxy Paint 3.00 gals. 600.00 1,800.00 270.00 810.00 2,610.00 65.25 313.20 2,988.45
1.04.3.4.3 Plastic strap 2.00 rolls 450.00 900.00 202.50 405.00 1,305.00 32.63 156.60 1,494.23
1.04.3.4.4 Adhesive 1.00 gal. 550.00 550.00 247.50 247.50 797.50 19.94 95.70 913.14
1.04.3.4.5 Xcellon Duct insulation 12mm 10.00 roll 1,200.00 12,000.00 540.00 5,400.00 17,400.00 435.00 2,088.00 19,923.00
1.04.3.4.6 Powder coated finish -Grilles 1.00 lot 270.00 270.00 121.50 121.50 391.50 9.79 46.98 448.27
1.04.3.4.7 Fiberglass Insulation with Alum. Vapor barrier 3.00 roll 850.00 2,550.00 382.50 1,147.50 3,697.50 92.44 443.70 4,233.64
1.04.3.4.8 Duct tape 3" 5.00 roll 320.00 1,600.00 144.00 720.00 2,320.00 58.00 278.40 2,656.40
1.04.3.4.9 Oxy-acetylene 2.00 cycles 3,500.00 7,000.00 1,575.00 3,150.00 10,150.00 253.75 1,218.00 11,621.75
1.04.3.5 Air Grilles
1.04.3.4.2 Ceiling Diffusers 250 x 250 22.00 set 750.00 16,500.00 337.50 7,425.00 23,925.00 598.13 2,871.00 27,394.13
Ceiling Diffusers 300 x 300 20.00 set 850.00 17,000.00 382.50 7,650.00 24,650.00 616.25 2,958.00 28,224.25
Fresh Air Grilles 600 x600 7.00 set 600.00 4,200.00 270.00 1,890.00 6,090.00 152.25 730.80 6,973.05
Exhaust Air Grilles 200 x 200 13.00 set 600.00 7,800.00 270.00 3,510.00 11,310.00 282.75 1,357.20 12,949.95
Volume dampers & drop collar 25.00 lot 2,000.00 50,000.00 900.00 22,500.00 72,500.00 1,812.50 8,700.00 83,012.50
1.04.3.6 Other Items Return Air Grilles 800 x 400 3.00 set 1,050.00 3,150.00 472.50 1,417.50 4,567.50 114.19 548.10 5,229.79
1.04.3.6.1 Boob type vibro-isolator 16.00 pcs 350.00 5,600.00 157.50 2,520.00 8,120.00 203.00 974.40 9,297.40
1.04.3.6.2 Control Box 1.00 pc 3,000.00 3,000.00 1,350.00 1,350.00 4,350.00 108.75 522.00 4,980.75
1.04.3.6.3 EMT Pipes,Liquitight & Fittings 1.00 lot 18,000.00 18,000.00 8,100.00 8,100.00 26,100.00 652.50 3,132.00 29,884.50
TOTAL 408,039.64
1.04.4 BLOWERS, MOTORS AND EXHAUST FANS

1.04.4.1 EXHAUST FANS
1.04.4.1.1
Ceiling cassette fan 110 cfm 1.00 unit 35,000.00 35,000.00 15,750.00 15,750.00 50,750.00 1,268.75 6,090.00 58,108.75
1.04.4.1.2 Ceiling cassette fan 390 cfm 1.00 unit 45,000.00 45,000.00 20,250.00 20,250.00 65,250.00 1,631.25 7,830.00 74,711.25
1.04.4.2 Blowers
33.0" Wheel dia.,10Hp SISW backward
1.04.4.2.1 centrifugal curve, complete with Std 1.00 unit
accessories
120,000.00 120,000.00 54,000.00 54,000.00 174,000.00 4,350.00 20,880.00 199,230.00
30" Wheel dia.,7.5 hp SISW backward
1.04.4.2.2 centrifugal curve, complete with Std 1.00 unit
accessories 85,000.00 85,000.00 38,250.00 38,250.00 123,250.00 3,081.25 14,790.00 141,121.25
1.04.4.2.3 18" Wheel dia.,3 hp in line fan 1.00 unit

35,000.00 35,000.00 15,750.00 15,750.00 50,750.00 1,268.75 6,090.00 58,108.75
TOTAL 63,753.60 531,280.00
1.04.5 Others:
Supply and installation of acu -15 TR Floor mounted
1.04.5.1 ducted carrier brand 1.00 unit 275,000.00 275,000.00 123,750.00 123,750.00 398,750.00 9,968.75 47,850.00 456,568.75
Supply and installation of acu -5 TR Ceiling Concealed

1.04.5.2 ducted carrier brand 5.00 unit 58,000.00 290,000.00 26,100.00 130,500.00 420,500.00 10,512.50 50,460.00 481,472.50
TOTAL 938,041.25
TOTAL COST-MECHANICAL WORKS 2,750,348.96

Jollibee Estimate For Bidding

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Jollibee Estimate For Bidding

Uploaded by

Copyright:

Available Formats

BID SUMMARY

PROJECT NAME: Jollibee

II. Others CIVIL WORKS -------------------------------------------------------- -

DURATION: 90 CALENDAR DAYS

STORE TYPE: FREE STANDING

MATERIAL COST LABOR COST

I.3.6 CARPENTRY (Including Hardwares and Finishing) ###

1.3.7.2 Kitchen Area (Granite Gray Laminate)

0.00 0.00 0.00 0.00

MATERIAL COST LABOR COST

1) LIGHTING FIXTURES 1 lot 30,000.00 30,000.00 30,000.00 30,000.00

1) Smoke Detector 1 lot 15,500.00 15,500.00 15,500.00 3,100.00 372.00 18,972.00

GRAND TOTAL 1,609,366.92

1.04.2 AIRCONDITIONING SYSTEM

1.04.4 BLOWERS, MOTORS AND EXHAUST FANS

ITEM OF WORK MATERIAL COST

3) As-built Plans/ Testing Reports, Insulation test sheets

1.04.2 AIRCONDITIONING SYSTEM

1.04.3 VENTILATION SYSTEM

1.04.4 BLOWERS, MOTORS AND EXHAUST FANS

1.04.4.2.3 18" Wheel dia.,3 hp in line fan 1.00 unit

Supply and installation of acu -5 TR Ceiling Concealed

You might also like