PROJECT:JOLLIBEE BANTAY

BCS GROUP OF COMPANIES

BILL OF MATERIALS
ITEM OF WORK
I.PRELIMINARIES
a.Mobilization
b.Demobilization
c.Insurance Bonds
c.1 Performance Bond
c.2 Contractor's All Risk Insurance/CGLI c/oJFC
c.3 Warranty/Guarantee Bond
d.Contractor's Tax
e.Temporary Facilities(Electricity and Water During Construction
e.1 Electricity
e.2 Water
e.3 Barrack/House Rental
f.Permits and Clearances:
f.1 Architechtural permit
f.2 Building Permit
f.3 Electrical Permit
f.4 Sanitary Permit
f.5 Mechanical Permit During Machinery
f.6 Electronic Permit
f.7 Signage Permit
f.8 CEI
f.9 Fire Inspection Certificate
f.10 Occupancy Permit
g.Board-up
h.As-built Plans

QTY

UNIT

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

UNIT COST MATERIAL COST LABOR COST

lot
lot

20000
20000

lot
lot
lot
lot

70000

lot
lot
lot
lot
lot
lot
lot
lot
lot
lot
lot
lot
lot
lot
lot
Sub-Total
Overhead and Profit
12%Vat

TOTAL AMOUNT

30000
30000
20000
BY OWNER
BY OWNER
BY OWNER
BY OWNER
BY OWNER
BY OWNER
BY OWNER
BY OWNER
BY OWNER
BY OWNER

20000
15000
225000
15750
28890

TOTAL
II.EARTHWORKS/DEMOLITION
a.Excavation
b.Backfill
c.Demolition/dismantling
d.Gravel Bed
e.Hauling of Excess Materials/debris
f.Compaction and Levelling
g.Soil Poisoning

70
37
1
22
1
200
1

cum
cum
lot
cum
lot
lot
lot
Sub-Total

269640

450
100
8000
600
8000
50
12500

13200

12500

31500
3700
8000
3960
8000
10000
3750

Overhead and Profit

12%Vat
TOTAL
III.CONCRETE WORKS AND FORMWORKS
a.Concrete Works
b.Rebars
b.1 10mm Deformed Bars
b.2 12mm Deformed Bars
b.3 16mm Deformed Bars
b.4 20mm Deformed Bars
b.5 25mm Deformed Bars
b.6 Others
c.Ga.16 G.I. Tie Wire
d.Form Lumber
e.Form Plywood
f.Metal Deck 80,000 psi
g.Nails
h.Consumables
i.Scaffoldings
j.Pylon Foundation Including Anchor Bolts
k.Concrete pedestal for lamp post,directional sign,electrical entrance post

155.58 cum
6146
1510
4514
1173
1937
600
8000
735
200
200
1
1
1
4

kgs
kgs
kgs
kgs
kgs
lot
kgs
bdft
sqm
sqm
kgs
lot
lot
lot
sets

31500
3700
8000
17160
8000
10000
16250
94610
6622.7
12147.924
113380.624

2990

465184.2

116296.05

581480.25

33
33
33
33
33

202818
49830
148962
38709
63921

60845.4
14949
44688.6
11612.7
19176.3

263663.4
64779
193650.6
50321.7
83097.3

60
18
120
715
80
8000
75000

36000
144000
88200
143000
16000

7200
43200
26460
42900
2400

75000

22500

43200
187200
114660
185900
18400
8000
97500

7200

28800

Sub-Total

1920652.25

Overhead and Profit

12%Vat
TOTAL
IV.MASONRY
a.100 mm thk CHB(interior walls)
b.150 mm thk CHB(Exterior walls)
c.Floor Topping
d.Firebricks 50 mm thk
e.Plastering(Plain Cement)
f.Plastering(Rough Finish)

220 sqm
235 sqm
390 sqm
sqm
910 sqm
sqm
Sub-Total

134445.6575
246611.7489
2301709.656

435
460
150

95700
108100
58500

28710
32430
17550

124410
140530
76050

50

45500

13650

59150
400140

Overhead and Profit

12%Vat
TOTAL
V.CEILING WORKS
a.4.5 mm thk Hardiflex bd on metal furrings
b.3.5mmx600x600 PVC Laminated k-board(Lemon)on naked enamel T-runner(kitchen
c.15mmx600x600 Acoustic Board on baked enamel T-runner(dining)

253 sqm
62 sqm
64 sqm
Sub-Total

450
500
500

28009.8
51377.976
479527.776
113850
31000
32000

34155
9300
9600

Overhead and Profit

12%Vat
TOTAL
VI.WALL FINISHES
a.Plain cement finish(interior)-for existing walls
b.300mmx300mm Romana Bone By Mariwasa(Kitchen,UR/Gar,crew Toilet)
c.600mmx 600mm Wall Tiles(HT,FT,MT)
c.1 600mmx600mm General Tiles
c.2 600mmx600mm Accent Tiles
d.Baseboard 150mmx300mm Kitchen floor Tile
(Kitchen,SR,UR/Gar,Office,Crew Toilet)

sqm
150 sqm

148005
40300
41600
229905
16093.35
29519.802
275518.152

390

58500

17550

76050

61 sqm
sqm

850

51850

15555

67405

3.3 sqm

775

2557.5

767.25

3324.75

e.Baseboard 150mmx300mm Dining Floor tiles

(Dining Area,Function Room
f.300x300mm Base Tiles Slate Brown
g.600x600 serverly Wall Dima avilon Aurora

20 sqm
9 sqm
19.6 sqm
Sub-Total

960
870
1150

19200
7830
22540

5760
2349
6762

Overhead and Profit

12%Vat
TOTAL
VII.FLOOR FINISHES(INCLUDING SURFACE PREPARATION)
a.600x600 Polished Floor Tiles
a.1 600x600mm General Tile
a.2 600x600mm Accent Tile
b.150x600 mm Accent wood Grain Floor Tiles(Dining)
c.300x300mm Unpolished Floor Tiles(UR/Gar,Toilet,Office,Stock Room,Kitchen
d.600x600mm Homogenous Exterior floor Tiles(HT,FT,MT)
e.600x600mm Homogenous Exterior Floor Tiles
f.300x300mm Accent White tiles
g.Consumables

188 sqm
sqm
sqm
107 sqm
16 sqm
14 sqm
3.6 sqm
lot
Sub-Total

14785.4525
27120.7443
253126.9468

960

180480

31200

211680

775
785
960
2790

82925
12560
13440
10044

16950
2400
2100
540

99875
14960
15540
10584
352639

Overhead and Profit

12%Vat
TOTAL
VIII.WATERPROOFING(Including Surface Preparation)
a.On Slab(Toilets,Kitchen,Concrete Deck And Gutters)

220.3 sqm
Sub-Total

650

24684.73
45278.8476
422602.5776
143195

10000

Overhead and Profit

12%Vat
TOTAL
IX.CARPENTRY(Including Hardwares and Finishing)
a.Menuboard Frame and Backing
b.Cabinets & tables @ Office including Hardwares

1 lot
1 lot

24960
10179
29302
211220.75

11000
12000

153195
153195
10723.65
19670.238
183588.888

11000
12000

5500
5400

16500
17400

c.Crew Table
d.FCU Housing
e.Toilet Partition,Lavatory ledge, and Urinal Partition by GS GO
f.Sculptured Wall with cabinets @ KPP activity Area
g.Service Station Niche(Waste Bin)
h.Novelty Cabinet(including Hardwares and Glass)
i.Main Entrance Arch
j.Counter Frame and Support
k.POS abient Cutlery,Wash area Counter top,Ledges by Polygran
l.Exterior Ledges
m.Global Mural
n.Mural Backgrounds
o.Laminates
p.Drop Wall Frame for ACP
q.Dry Wall Partitions(4.5mm thk Hardiflex on Metal Studs,Single Face)Drywall Partition
Dry Wall Partitions(4.5mm thk Hardiflex on Metal Studs,Double Face)Vertical Slats
q.Dry Wall Partitions(6.0mm thk Hardiflex on Metal Studs,Single Face)

1 lot
5 sets
lot
1 lot
sets
sets
1 lot
5.25 lm
lot
sqm
1 lot
23 sqm
48 sqm
14.22 lm
sqm
sqm
sqm
Sub-Total

2000
2000

2000
10000

600
7500

2600
17500

15000

4500

19500

9000
9450

4000
4725

13000
14175

5000
12650
45600
7821

2500
3795
15960
2346.3

7500
16445
61560
10167.3

BY OWNER
15000
BY OWNER
9000
1800
BY OWNER
5000
550
950
550

196347.3

Overhead and Profit

12%Vat
TOTAL
X.PVC DOORS,DOOR JAMBS
a.Seggragation Door/Service Door(800x2100)
b.UR Door(600x2100)
c.DSR Sliding Door(850x2150)
d.Male/Female Toilet Door(800x2100)
e.HT Door(900x2100)
f.Office Door Sliding(800x2100)
g.Stockroom Door(900x2100)
h.Crew Door/Toilet(600x2100)
i.Door Closers,Yalelite
j.Consumables(Hinges,Door Knobs,Barrel Bolts,Etc)

2
1
1
2
1
1
1
1
8
1

sets
sets
sets
sets
sets
sets
sets
sets
sets
lot

15000
15000
17000
14000
15000
17000
11000
8000
1500
4000

13744.311
25210.99332
235302.6043

30000
15000
17000
28000
15000
17000
11000
8000
12000
4000

1600
800
800
1600
800
800
800
800
1600
1000

31600
15800
17800
29600
15800
17800
11800
8800
13600
5000

Sub-Total

167600

Overhead and Profit

12%Vat
TOTAL
XI.PAINTING WORKS(INCLUDING SURFACE PREPARATION)
a.Interior Area
a.1 Latex Matte Finish on Walls
a.1 Latex Matte Finish on Ceilings
a.3 Acrytex Matte Finish on Simulated Aluminum Composite Panel
a.4 Permacoat Semi Gloss Finish
b.Exterior Area
b.1 Acrytex Matt on Exterior Walls
b.2 Curb and Gutters
c.Automotive Paint Finish(Duco finish) for wooden Moulding/Tables and Cabinets/Metal Works

236 sqm
292 sqm
sqm
sqm
311
sqm
1 lot
lot
Sub-Total

11732
21519.84
200851.84

150
150

35400
43800

30680
37960

66080
81760

150

46650

37320

83970
10000
241810

Overhead and Profit

12%Vat
TOTAL
XII.METAL WORKS
a.Steel Doors
a.1 Kitchen Service Back Door(900x2100)
a.2 Pump Room Door(400x2100)
a.3 Post Mix Door(1200x2100)
a.4 Gas Room Door
a.5 Fire Exit Door with Panic Lever Device
b.Stainless Item
b.1 SS Corner Guards 1-1/2" x 1-1/2" x 8
b.2 SS Bracket at Menuboard
b.3 SS UR Cabinet
b.4 SS Drive Thru Ledge
b.5 SS Crew Shelves
b.6 SS Handicapped Grab Bar

16926.7
31048.404
289785.104

1 sets
1 sets
sets
1 sets
1 sets

12500
8000

12500
8000

1500
1500

14000
9500

16000
16000

16000
16000

1500
1500

17500
17500

17 pcs
pcs
sets
pcs
lot
1 pcs

800

13600

3000

3000

13600

500

3500

b.7 SS Grease Trap Basket Strainer

b.8 SS Main Stair Railing
b.9 SS Railing at Low Partition
b.10 SS Railing at dining Area
b.11 SS Disable Ramp Railing
b.12 SS Cistern Cover
c.Other Items
c.1 Post mix Steel Platform
c.2 Water Heater Platform(60x60)
c.3 Ladder Rung
c.4 Grease Trap Cover
c.5 Mixing Tank Cover
c.6 Novelty Cage
c.7 Bollard 4" diam
c.8 Brass Nosing
c.9 Service Ladder with cage
c.10 Slats at Dining area with S/S Skirting
c.11 Low Partition
d.Roll-up Shutters

pcs
9.2 l.m
pcs
l.m
l.m
sets
1 sets
1 sets
lot
sets
4 sets
lot
pcs
62 lm
lot
43.2 sqm
1 lot

3800

34960

5000

8000
3000

2500

10000

2000

12000

550

34100

3720

37820

1880

81216

32184

113400
20000

Sub-Total

309780

Overhead and Profit

12%Vat
TOTAL
XIII.STRUCTURAL STEEL WORKS
a.Roof Framing and Tinsmithry
a.1 Steel Trusses
a.2 Steel Purlins
a.3 Roofing(#24 Ord.Corr Prepainted White)Labor only
a.4 Roof Installation
a.5 Steel Columns

163 sqm
sqm
163 sqm
sqm
lot
Sub-Total

39960

1200

Overhead and Profit

21684.6
39775.752
371240.352

195600
BY OWNER

40750

236350

25000

25000

261350
18294.5

12%Vat
TOTAL
XIV.GLASS AND GLAZING
a.Crew Mirror
b.Toilet Mirrors
c.Colored Glass 1/4 inch Thk(Counter,Mural Walls)
d.12mm thk tempered glass
e.Swing Door at KPP/Function Room
f.Main Door 1.80x2.10 Double door
g.Side Door 0.90x2.10
h.Aluminum Slats Along Dining Area
i.Wash Area Mirrors
j.10 mm thk tempered Glass @Drive thru Window
k.12mm thk on top and Bottom FD 100 aluminum Frame
l.10 mm thk ordinary Glass on FD 100 Aluminum Frame
m.Dismantle and Reinstall with adiitional one panel

33557.34
313201.84

set
sets
lot
sqm
set
set
set
lot
set
sqm
sqm
sqm
lot
Sub-Total

BY OWNER
BY OWNER
BY OWNER
BY OWNER
BY OWNER
BY OWNER
BY OWNER
BY OWNER
BY OWNER
BY OWNER
BY OWNER
BY OWNER
BY OWNER

Overhead and Profit

12%Vat
TOTAL
XV.SITE DEVELOPMENT WORKS
a.Concreting Works including Rebars(Driveways,Pedestals,etc)
b.Concrete curb and Gutter
c.Concrete Wheel Stopper
d.CHB Fence including Plastering(Rectify of Existing Rear Only)
e.Retaining Wall Including Rebars

396 lot
lot
lot
1 lot
cum
Sub-Total

750

297000

7500
304500

Overhead and Profit

12%Vat
TOTAL
XVI.OTHERS-CIVIL WORKS
a.6mm thick shera board on metal furring @ canopy ceiling

39 sqm

500

21315
39097.8
364912.8
19500

8580

28080

b.HACCP
c.Material Freight
d.Drive Thru Arc
e.Bee Tower
f.Steel Columns
g.ACP

1 lot
lot
2 sets
1 sets
1 lot

44000
50000
40000

88000
50000
40000

16000
10000
8000

Sub-Total

240080

Overhead and Profit

12%Vat
TOTAL
BILL OF MATERIALS:ELECTRICAL WORKS
ITEM

QTY

A.PRELIMINARIES
1.Mobilization/Demobilization
2.Demobilization
3.As-built plans/Testing Reports,Insulation tests and Load Balancing

UNIT

1 lot
1 lot
1 lot

16805.6
30826.272
287711.872

UNIT COST MATERIAL COST LABOR COST

3000
3000
3000

2.EMT Coupling
15 mm diam.
20 mm diam.
25 mm diam.
3.EMT Connector

TOTAL AMOUNT

3000
3000
3000

TOTAL
B.ROUGHING-IN
1.EMT Pipe
15 mm diam.
20 mm diam.
25 mm diam.

104000
60000
48000

9000

360 lngth
lngth
50 lngth

190 pcs
pcs
40 pcs

132

47520

14256

61776

385

19250

5775

25025

12

2280

684

2964

20

800

240

1040

15 mm diam.
20 mm diam.
25 mm diam.
4.PVC Pipe
15 mm diam.
20 mm diam.
25 mm diam.

580 pcs
pcs
pcs

40 lngth
50 lngth
30 lngth

5.PVC Coupling
15 mm diam.
20 mm diam.
25 mm diam.

pcs
pcs
pcs

6.PVC Adapter
15 mm diam.
20 mm diam.
25 mm diam.

pcs
pcs
12 pcs

7.RSC PIPE
15 mm diam.
20 mm diam.
25 mm diam.

lngth
lngth
lngth

8.RSC Coupling
15 mm diam.
20 mm diam.
25 mm diam.

pcs
pcs
pcs

9.RSC Connector
15 mm diam.
20 mm diam.
25 mm diam.

pcs
pcs
pcs

12

6960

2088

9048

60
90
115

2400
4500
3450

720
1350
1035

3120
5850
4485

15

180

54

234

9.OTHERS
Utility Box
Junction Box
Square Box
Pull Box
Wire Gutters
#16 G. I. Wire
Hardwares & Consumables

82
245
18
1
1
10
1

pcs
pcs
pcs
pcs
lot
kg
lot

28
38
70
5000
6000
65
30000

2296
9310
1260
5000
6000
650
30000

688.8
2793
378
1500
1800
195
9000

2984.8
12103
1638
6500
7800
845
39000
184412.8

34
1100
720
60
90

mtrs
mtrs
mtrs
mtrs
mtrs
mtrs
mtrs

3150
32
48
70
161.1

107100
35200
34560
4200
14499

32130
10560
10368
1260
4349.7

139230
45760
44928
5460
18848.7

roll
1 roll
30 pcs

1700
20

1700
600

510
180

2210
780
257216.7

5 pcs
4 pcs

85
125

425
500

127.5
150

552.5
650

TOTAL
C.WIRES AND CABLES
1.STRANDED COPPER WIRE
2.0mm2 THHN/THWN
3.5mm2 THHN/THWN
5.5mm2 THHN/THWN
8.0mm2 THHN/THWN
14.0mm2 THHN/THWN
30mm2 THHN/THWN
80.0mm2 THHN/THWN
2.FEEDER LINES
250mm2 THHN/THWN
125mm2 THHN/THWN
100mm2 THHN/THWN
38mm2 THHN/THWN
Others
3.MISCELLANEOUS
22/3c Jacketed Wire
Plastic Tape
Rubber Tape

mtrs
mtrs
mtrs
mtrs
lot

TOTAL
D.WIRING DEVICES
1.SWITCH
1-Gang;National
2-Gang;National

3-Gang;National
Pushbutton Station
2.RECEPTACLES/NATIONAL
Duplex Grounding Type
Telephone Outlet
Twistlock outlet
3.MISCELLANEOUS
Buzzer/Chime
Rough-ins for intercom
Rough- ins for BGM,Ceiling Fan

1 pcs
5 pcs

165
550

165
2750

49.5
825

214.5
3575

78 pcs
2 pcs
pcs

280
680

21840
1360

6552
408

28392
1768

1 pcs
pcs
pcs

550

550

165

715

TOTAL
E.LIGHTING FIXTURES
1.INSTALLATION ONLY

35867
1 lot

25000

TOTAL
F.PANELBOARDS/CIRCUIT BREAKERS
1.Installation of UPB
2.30 Amp CB w/Nema 1 Enclosure
3.Installation of stepdown transformer(for malls)
4.Installation of Water Pump Auto Controller

25000

1 lot
4 lot
lot

1250

5000

25000
1500

TOTAL
G.FIRE ALARM SYSTEM
1.Smoke Detector
2.Heat Detector
3.Fire Alarm Bell
4.Pull Station

pcs
pcs
pcs
pcs

TOTAL
30 lm
20 lm
TOTAL

25000
6500

31500

17
2
5
5

H.ELECTRICAL FEEDERLINES
1.Normal Feederline
2.Emergency feederline

25000

2500
2800
1500
1000

42500
5600
7500
5000

12750
1680
2250
1500

55250
7280
9750
6500
78780
176785.7
121433
298218.7

Total Cost of Electrical Works

Overhead and Profit
12% VAT
TOTAL OVERALL COST:
BILL OF MATERIALS:PLUMBING WORKS
ITEM
A.PRELIMINARIES
a.Mobilization
b.Demobilization
c.As-built Plans

QTY

UNIT
1 lot
1 lot
1 lot

910995.2
109319.424
1020314.624

UNIT COST MATERIAL COST LABOR COST

5000
5000
5000

5000
5000
5000
15000

TOTAL
B.SANITARY DRAINAGE AND VENTILATION SYSTEM
B.1 PVC Pipe Neltex Series 1000/Use Emerald brand Series 600
a.150mmx 3.0m
b.100mmx 3.0m
c.75mmx 3.0m
d.50mmx 3.0m
B.2 PVC Wye
a.150mmx 150m
b.150mmx 100m
c.100mmx 100m
d.100mmx 75m
e.100mmx 50m
f.75mmx 50m
g.75mmx 75m
h.50mmx 50m
B.3 PVC Tee
a.100mmx 50m
b.150mmx 150m
c.100mmx 100m
d.75mmx 75m
e.50mmx 50m

TOTAL AMOUNT

10
20
5
80

pcs
pcs
pcs
pcs

1374
667
497
334

13740
13340
2485
26720

4122
4002
745.5
8016

17862
17342
3230.5
34736

3
2
25
4
43
5
3
10

pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs

1311
800
143
136
114
101
92
42

3933
1600
3575
544
4902
505
276
420

1179.9
480
1072.5
163.2
1470.6
151.5
82.8
126

5112.9
2080
4647.5
707.2
6372.6
656.5
358.8
546

6 pcs
pcs
5 pcs
pcs
50 pcs

125

750

225

975

153

765

229.5

994.5

45

2250

675

2925

B.4 PVC Elbow 90 deg

a.150mm
b.100mm
c.75mm
d.50mm
B.5 PVC Elbow 45 deg
a.150mm
b.100mm
c.75mm
d.50mm
B.6 PVC Coupling
a.100mm
b.50mm
B.7 Brass Clean-out M-335-B
a.150mm
b.100mm
c.75mm
d.50mm
B.8 PVC P-trap 50mm
B.9 Brass floor Strainer w/ Funnel 4x4x2
B.10 Brass floor Strainer w/o Funnel 4x4x2
B.11 Pioneer Epoxy Cement
B.12 Pipe Assembly Hanger
B.13 Consumables

2
25
5
80

pcs
pcs
pcs
pcs

536
91
58
29

1072
2275
290
2320

321.6
682.5
87
696

1393.6
2957.5
377
3016

6
25
5
80

pcs
pcs
pcs
pcs

476
68
44
24

2856
1700
220
1920

856.8
510
66
576

3712.8
2210
286
2496

pcs
pcs
3
13
2
2
45
22
21
2
1
1

pcs
pcs
pcs
pcs
pcs
pcs
pcs
gal
lot
lot

900
520
450
480
121
950
300
2000

2700
6760
900
960
5445
20900
6300
4000

810
2028
270
288
1633.5
6270
1890
1200

3510
8788
1170
1248
7078.5
27170
8190
5200
5000
20000
202349.9

40
30
10
28

pcs
pcs
pcs
pcs

228
250
520
844

9120
7500
5200
23632

2736
2250
1560
7089.6

11856
9750
6760
30721.6

15 pcs

14

210

63

273

TOTAL
C.WATER SUPPLY SYSTEM(using Borplas or approved equivalent)
C.1 Borplus Pipes
a.Borplus pipes(PPR-3),20x3.4mm
b.Borplus pipes(PPR-3),25x4.2mm
c.Borplus pipes(PPR-3),32x5.4mm
d.Borplus pipes(PPR-3),40x6.7mm
C.2 Borplus Coupling
a.Coupler,20mm

b.Coupler,25mm
c.Coupler,32mm
d.Coupler,40mm
C.3 Borplus Elbow
a.Elbow 20x90 deg
b.Elbow 25x90 deg
c.Elbow 32x90 deg
d.Elbow 40x90 deg
C.4 Borplus Tee 40 mm
a.Tee Equal;20 mm
b.Tee Equal;20 mm
c.Tee Equal;32 mm
d.Tee Reducer;25/20/25 mm
e.Tee Reducer;40/20/40 mm
f.Tee Reducer;40/25/40 mm
g.Tee Reducer;40/32/40 mm
h.Tee Reducer;32/25/32 mm
i.Tee Reducer;32/20/32 mm
C.5 Borplus End Caps
a.End Cap;20 mm
b.End Cap;25 mm
c.End Cap;32 mm
a.End Cap;20 mm
C.6 Borplus Adaptor
a.Adaptor MT;20*1/2
b.Adaptor MT;25*3/4
c.Adaptor MT;32*1"
C.7 Borplus Elbow
a.Elbow FT;20*1/2
b.Elbow FT;20*3/4
c.Elbow FT;20*1"
C.8 Ball Valves
a.Single Union & FT Valve;20*1/2"
b.Single Union & FT Valve;20*3/4"

20 pcs
10 pcs
20 pcs

16
25
49

320
250
980

96
75
294

416
325
1274

100
50
20
40

pcs
pcs
pcs
pcs

17
22
35
69

1700
1100
700
2760

510
330
210
828

2210
1430
910
3588

10
15
10
20
25
10
5
5
5

pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs

17
24
44
29
113
115
121
63
55

170
360
440
580
2825
1150
605
315
275

51
108
132
174
847.5
345
181.5
94.5
82.5

221
468
572
754
3672.5
1495
786.5
409.5
357.5

50 pcs
5 pcs
18 pcs

163
201
502

8150
1005
9036

2445
301.5
2710.8

10595
1306.5
11746.8

100 pcs
5 pcs
5 pcs

142
158
340

14200
790
1700

4260
237
510

18460
1027
2210

40 pcs
5 pcs

422
500

16880
2500

5064
750

21944
3250

pcs
pcs
pcs
pcs

c.Single Union & FT Valve;20*1"

C.8 Consumables

12 pcs
1 pcs

595

7140

2142

9282
20000
178070.9

7000
7000

28000
7000

8400
2100

36400
9100

BY OWNER
10000

10000

3000

13000

22000
50000
20000
18000
16500

6600
15000
6000
5400
4950

28600
65000
26000
23400
21450

48000
25000

14400
7500

62400
32500

TOTAL
D.FIXTURES(INCLUDING ACCESSORIES)
D.1 Lavatory,Saturn w/ Short Pedestal(LF367S) at FT/MT by HCG
D.2 Water Closet(MT,FT,HT)
D.3 Water Closet(Crew)
D.4 Corner Type Lavatory
D.5 Corner Top Lavatory
D.6 EdenLavatory at Disabled Toilet
D.7 Short Pedestal Lavatory
D.8 Faucet with Fittings by Sanitec
D.9 Water Meter
D.10 Roof Drain,Dome Type
D.11 Independent Gully Unit
D.12 Water Heater 20 Gpm
D.13 Floor Mounted Grease Trap(15gpm)
D.14 Floor Mounted Grease Trap(10gpm)
D.15Waterless Urinal by Falcon
D.16 waterpump 2 HP
D.17 Fiber glass Bladdder Tank WM-25
D.18 Fiber glass Cistern Tank by RTL

4
1

22
5
1
1
1
2
1

sets
sets
sets
sets
sets
sets
sets
sets
unit
pcs
sets
sets
sets
sets
sets
sets
sets
sets

TOTAL
E.CONCRETE GREASE TRAP
F.SEPTIC TANK
G.MIXING TANK AND TEST POINT ACCESSORIES
H.OTHERS(PLS SPECIFY)

BY OWNER
1000
10000
20000
18000
16500
BY OWNER
24000
25000
BY OWNER

317850
lot
1 lot
1 lot
1 lot

TOTAL
Total Cost of Electrical Works
Overhead and Profit
12% VAT

80000
80000
50000
210000
923270.8
276981.24

TOTAL OVERALL COST:

BILL OF MATERIALS:MECHANICAL WORKS

ITEM

QTY

A.PRELIMINARIES
a.1 Mobilization
a.2 Demobilization
a.3 As-Built Plans/Testing and Commisioning Reports

UNIT

lot
lot
1 lot

1200252.04

UNIT COST MATERIAL COST LABOR COST

5150

5150
5150

TOTAL
B.AIR CONDITIONING SYSTEM
B.1 Copper Tubing(for 6 units 5tr,Carrier Brand Aircon)
a. 3/8"diamx 20'
b. 1/2"diamx 20'
c. 1/4"diamx 20'
d. 5/8"diamx 20'
e. 3/4"diamx 20'
f. 7/8"diamx 20'
g .1- 1/8"diamx 20'
h. 1- 3/8"diamx 20'
I .1- 5/8"diamx 20'
B.2 Rubber Insulation
a. 3/4"x3/4"x6'
b. 1/2"x1/2"x6'
c. 3/8"x3/8"x6'
d. 7/8"x3/4"x6'
e. 1-1/8"x1/2"x6'
f. 1-3/8"x1/2"x6'
g. 1-5/8"x3/4"x6'
B.3 Refrigerant
a. R-22
b. R-410a

TOTAL AMOUNT

4 lgth
30 lgth
lgth
7 lgth
26 lgth
lgth
lgth
7 lgth
lgth

2100
2700

8400
81000

2520
24300

10920
105300

3100
3600

21700
93600

6510
28080

28210
121680

6500

45500

13650

59150

85 pcs
100 pcs
14 pcs
pcs
pcs
pcs
24 pcs

400
300
250

34000
30000
3500

10200
9000
1050

44200
39000
4550

450

10800

3240

14040

37 kg
kg

250

9250

2775

12025

c. Nitrogen
B.4 Aircon Duct sheets
a. G.I. Sheet Ga 22
b. G.I. Sheet Ga 24
c. G.I. Sheet Ga 26
B.5 Valves and Accessories
a. Gate Valve 1-1/2" dia
b.Y-Strainer
c.Balancing Valve
d.Thermowell
e.Pressure gage
f.Thermostat
g.Drain Valve
h.Elbow Pipes
i.Motorized Valve,3way
B.6 B.I. PIPES
a.100mm(4")diax 20'
b.75mm(3")diax 20'
c.50mm(2")diax 20'
d.40mm(1-1/2")diax 20'
e.25mm(1")diax 20'
B.7 PIPES INSULATION
a.Rubber insulation 7/8"
b.Rubber insulation 3/4"
c.Rubber insulation 5/8"
d.Rubber insulation 1/2"
e.Rubber insulation 3/8"
f.Styropipe Elbow
g.Styropipe Board 1"x4"x8
B.8 CIRCUIT BREAKER
a.50 AMPERES(FOR 5TR)
b.70 AMPERES(FOR 7.5-TR)
c.40 AMPERES(FOR 1TR)
d.NEMA Enclosure

3 cycles
5 shts
10 shts
21 shts

1500

4500

1350

5850

2600
2400
2100

13000
24000
44100

3900
7200
13230

16900
31200
57330

2400
2500
2200
250

7200
5000
6600
2000

2160
1500
1980
600

9360
6500
8580
2600

pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
3
2
3
8

sets
sets
sets
pcs

B.9 THHN/THWN
a.8.0sqmm
b.5.5sqmm
c.2.0sqmm
B.10 PIPE CONDUIT
B.10 HANGER AND PLATFORM
a.Threaded round bar 1/2" dia x 10'
b.Angle Bar
ACCU Platform
1/8"x1-1/2"x 20'
c.Bolt and nut washer,3/8"diax1-1/2
B.11 MISCELLANEOUS MATERIALS
a.Oxy-acetylene
b.Polythelene tape 3"
c.Sealant
d.Kitchen aircon Grilles
e.Styrofor Insulation 1"x4"x8'
f.Flexible Duct 250 mm

1 roll
8 roll
12 roll
pcs

8500
6500
4500

8500
52000
54000

2550
15600
16200

11050
67600
70200

30 pcs

250

7500

2250

9750

8 pcs
5 pcs
pcs

1500
350

12000
1750

3600
525

15600
2275

2500
350
1500
22500
450

5000
10500
3000
22500
18000

1500
3150
900
6750
5400

6500
13650
3900
29250
23400

2
30
2
1
40

cycle
rolls
gals
lot
rolls
rolls

TOTAL
C.VENTILATION SYSTEM
C.1 METAL SHEETS
a. B.I. Sheet Ga.16
b. B.I. Sheet Ga.18
c. G.I. Sheet Ga.20
d. G.I. Sheet Ga.22
e. G.I. Sheet Ga.24
f. G.I. Sheet Ga.26
C.2 KITCHEN GRILLES
C.3 PLATFORM AND SUPPORT
a. Angle Bar
1/4"x2"x2"x20'
1/4"x1-1/2"x1/2"x20'
b.Threaded rod 12 mmx 10 ft

830570

sht
sht
22 sht
sht
8 sht
12 sht
14

3 pcs
pcs
30 pcs

2800

61600

18480

80080

2600
2400
2100

20800
28800
29400

6240
8640
8820

27040
37440
38220

950

2850

855

3705

250

7500

2250

9750

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

d.Bolt and Nut With Washer 1/2"I.D.
C.4 MISCELLANEOUS MATERIALS
a. Epoxy Paint
b.Cloth(Canvass/Asbestos)
c. Plastic Strap
d. Adhesive
e. Sealant
f. Exhaust/Fresh Air Grilles/Louver
g.Fiber glass Insulation with alum Vapor Barrier 1"thk
h. Duct Tape 3"
i. Oxyacetylene
j. Boob type vibro-isolator
k. Electrical Wiring

pcs
pcs
2
8
20
2
2
1
5
20
2
6
1

gal
yds
rolls
gals
gal
gal
pc
rolls
cycles
pcs
lot

1800
350
200
1500
1500
8000
3500
350
2500
350
15000

3600
2800
4000
3000
3000
8000
17500
7000
5000
2100
15000

1080
840
1200
900
900
2400
5250
2100
1500
630
4500

4680
3640
5200
3900
3900
10400
22750
9100
6500
2730
19500
288535

3000
8000

6000
48000

1800
14400

7800
62400

TOTAL
D.BLOWERS,MOTORS AND EXHAUST FANS
D.1 EXHAUST FANS
BPT 14 110 cfm
BPT 20 390 cfm
D.2 BLOWERS
27 DIAM. Exhaust Blower 8,800 cfm,7.5 Hp Motor

2 units
6 units
units
TOTAL

70200

E.OTHERS
TOTAL
Total Cost of Mechanical Works
Overhead and Profit
12% VAT
TOTAL OVERALL COST:

1194455
143334.6
1337789.6

10mmx 6
10mmx7.5
10mmx 9
10mmx 10.5
12mmx 6
12mmx7.5
12mmx 9
12mmx 10.5
16mmx 6
16mmx7.5
16mmx 9
16mmx 10.5
20mmx 6
20mmx7.5
20mmx 9
20mmx 10.5
25mmx 6
25mmx7.5
25mmx 9
25mmx 10.5

87
15
9
80
2
2
4
2
66
18
27
7
1
4
4
4
8
4
2
1

11
10
15
12
4
2
6

8
43
10
27
32
2
3

6
15
31
13
2
2
18

9
29
3
36
2
2
2

15
24
30
18
8
2

60
3
10
2
80
2

6
32
56
8
1
4

2
2
18
7
4
1

2
15
4
5
1
4

2
4
2
8
2
1

1
4
2
8
4
2

2
4
2
6
1
4

4
8

4
2

1
8

4
1

20
44
12
15
2
1

21
15

9
42

9
11

24
15

29
6

29
11

6
11

20
11

10
2
2

7
2
2

8
2
2

13
2

16
2

10
2

8
2

8
2

4
2
4
1

2
2
4

1
8

12

10

19

11
1

14
2

11
2

6
2

15
2

6
2

5
2

9
9

6
2

10

2
2

10mmx 6
10mmx7.5
10mmx 9
10mmx 10.5
5 12mmx 6
12mmx7.5
12mmx 9
12mmx 10.5
16mmx 6
16mmx7.5
16mmx 9
16mmx 10.5
20mmx 6
20mmx7.5
20mmx 9
20mmx 10.5
25mmx 6
25mmx7.5
25mmx 9
25mmx 10.5

447
313
120
368
204
21
33
2
113
79
117
51
35
25
4
4
45
23
2
4

3.7
4.62
5.54
6.47
5.33
6.66
7.99
9.32
9.47
11.84
14.21
16.58
14.8
18.5
22.19
25.89
23.12
28.9
34.68
40.46

1653.9
1446.06
664.8
2380.96
1087.32
139.86
263.67
18.64
1070.11
935.36
1662.57
845.58
518
462.5
88.76
103.56
1040.4
664.7
69.36
161.84

6145.72

1509.49

4513.62

1172.82

1936.3

I.
II.
III.
IV.
V.
VI.
VII.
VIII.
IX.
X.
XI.
XII.
XIII.
XIV.
XV.
XVI.
XVII.
XVIII.
XVIX.

SUMMARY OF COST

(JOLLIBEE BANTAY)

PRELIMINARIES
EARTHWORK/DEMOLITION WORK
CONCRETING AND FORMWORKS
MASONRY WORKS
CEILING FINISHES
WALL FINISHES
FLOOR FINISHES
WATERPROOFING
CARPENTRY
PVC DOORS AND JAMBS
PAINTING WORKS
METAL WORKS
STRUCTURAL STEEL WORKS
GLASS AND GLAZING
SITE DEVELOPMENT WORKS
OTHERS-CIVIL WORKS
PLUMBING WORKS
ELECTRICAL WORKS
MECHANICAL WORKS

269,640
113380.624
2,301,709.66
479,527.78
275518.152
253,126.95
422,602.58
183,588.89
235,302.60
200,851.84
289,785.10
371,240.35
313,201.24
BY OWNER
364,912.80
287,711.87
1,200,252.04
1,020,315
1,337,789.60
9,920,456.6927