Food Service Division

STORE ENGINEERING DEPARTMENT

PROJECT: MB P.GOMEZ - Laoag City 1
SUBJECT: IN-HOUSE ESTIMATE ground-up L-TYPE
Date: January 4, 2020

Unit Cost Total Cost

Item No. Description Unit Quantity Total Amount
Material Labor Material Labor

I. GENERAL REQUIREMENTS
1.00 Mobilization/ Demobilization lot 1.00 12,757.00 1,800.00 12,757.00 1,800.00 14,557.00
2.00 Temporary Facilities (Electrical, Water Consumption, etc) lot 1.00 6,884.00 6,884.00 - 6,884.00
4.00 PERMITS lot 1.00 -
a. Barangay Permit and Neccessary Documents
b. Building Permit and Neccessary Documents
Breakdown
5.00 BONDS lot 1.00 -
BY FRANCHISEE
a. CARI
b. Surety Bond
c. Guaranteed Bond
4.00 Others (Pls. specify)
a. lot 1.00 -
Sub-Total 19,641.00 1,800.00 21,441.00

II. MB STANDARDS
A. STRUCTURAL WORKS 34,865.13 12,501.13 47,366.25
A.1 STEEL COLUMNS 8,290.68 3,404.82 11,695.50
a. Post, 3" x 3" GA 12 Tubular pcs 1,500.00 300.00 - - -
Post, 2" x 4" GA 12 Tubular pcs 6.00 758.00 470.00 4,548.00 2,820.00 7,368.00
Post, 2" x 2" GA 16 Tubular pcs 720.00 144.00 - - -
b. Base Plate, 10mm thk" x 300mm x 300mm MS sq.m 0.54 4,167.00 1,083.00 2,250.18 584.82 2,835.00
c. Consumables (welding Rod Brackets, Cutting Disc, etc.) lot 1.00 1,492.50 1,492.50 1,492.50

A.2 STEEL BEAMS AND GIRDERS 12,583.00 2,358.00 14,941.00

a. 2" x 4" x Ga.16 Tubular (1.52mm thk) pcs 15.00 758.00 157.20 11,370.00 2,358.00 13,728.00
b. Consumables (Welding Rod, Brackets, Cutting Disc, etc.) lot 1.00 1,213.00 1,213.00 1,213.00
- -
A.3 MASONRY WORKS 13,991.45 6,738.31 20,729.75
a Concrete Zocalo with 10mm RSB (Perimeter kitchen) lm 5.20 105.50 100.45 548.60 3,369.15 3,917.75
Tile Works using 600mm x 600mm Mariwasa Semi Granite tiles
b. sqm 20.29 630.50 166.05 3,369.15 16,162.00
using 25 kg ABC Tile Adhesive 12,792.85
c. Floor Topping sq.m - 130.55 37.10 - - -
d. Consumables lot 1.00 650.00 650.00 - 650.00
ARCHITECTURAL WORKS 65,887.55 25,205.88 91,093.43
B. PELMET 4,412.24 782.61 5,194.85
a. Vertical, 2" x 2" x GA16 Tubular (1.52mm thk) lm 10.00 208.00 22.50 2,080.00 225.00 2,305.00
b. 10mm diameter plain solid round bar lm 5.00 22.00 11.25 110.00 56.25 166.25
c. 3/4" Marine Plywood sqm 3.12 452.00 153.48 1,410.24 478.86 1,889.10
d. 2" x 10mm thk Flat Bar lm 1.00 92.00 22.50 92.00 22.50 114.50
e. Consumables (Welding Rod, Cutting Disc, etc.) lot 1.00 720.00 720.00 720.00

C. COUNTER 12,198.64 4,271.65 16,470.28

C.1. BASE 5,208.17 1,259.02 6,467.19
a. Counter Post, 2" x 2" x GA16 Tubular (1.52mm thk) lm 6.78 208.00 22.50 1,409.41 152.46 1,561.87
b. Horizontal, 1" x 1" x GA16 Tubular (1.52mm thk) lm 20.80 22.00 11.25 457.60 234.00 691.60
c. 3/4" Marine Plywood sqm 5.39 452.00 153.48 2,437.17 827.56 3,264.72
d. MB Logo on sintra board pc 2.00 92.00 22.50 184.00 45.00 229.00
e. Consumables (Welding Rod, Cutting Disc, Brackets, etc.) lot 1.00 720.00 720.00 - 720.00

C.2. TOP 6,990.46 3,012.63 10,003.09

a. Support, 1" x 2" x GA16 Tubular (1.52mm thk) lm 14.45 146.50 22.50 2,116.93 325.13 2,442.05
b. 3/4" Marine Plywood sqm 4.45 452.00 193.28 2,011.40 860.10 2,871.50
c. 1.2mm Thk. Aluminum Composite Panel, Glossy Yellow lm 5.81 471.29 314.42 2,739.14 1,827.41 4,566.55
d. Consumables (Welding Rod, Cutting Disc, etc.) lot 1.00 123.00 123.00 - 123.00

D. MENU BOARD, BACK SHELVES & COVELIGHT 15,281.88 3,810.02 19,091.90

D.1. MENU BOARD ASSEMBLY lm 5.81 998.92 357.74 5,805.72 2,079.18 7,884.91
a. Beam, 2" x 2" x GA16 Tubular (1.52mm thk) lm 10.80 208.00 22.50 2,246.40 243.00 2,489.40
b. Consumables lot 1.00 670.00 670.00 - 670.00
D.2 COVE LIGHT ASSEMBLY lm 9.60 429.40 131.26 4,123.96 1,260.58 5,384.54
a. Beam, 2" x 2" x GA16 Tubular (1.52mm thk) lm 10.10 208.00 22.50 2,100.80 227.25 2,328.05
b. Consumables lot 1.00 335.00 335.00 - 335.00
-
E SHELVES AND CABINET 6,293.40 2,243.00 8,536.40
E.1. CABINET 2,570.40 980.00 3,550.40
a. 3/4" Marine Plywood lot 1.00 2,350.40 980.00 2,350.40 980.00 3,330.40
b. Consumables (Brackets, Screws, etc.) lot 1.00 220.00 220.00 - 220.00
Note: One standard dimension; H:W:D; 900mmx1000mmx500mm
E.2. SHELVES 3,723.00 1,263.00 4,986.00
3/4" Marine Plywood with 2" x 2" Angle Bar Ga. 16 Support
a. lot 1.00 3,503.00 1,263.00 1,263.00 4,766.00
(H:W:D; 1000mmx1200mmx500mm) 3,503.00
b. Consumables (Brackets, Screws, etc.) lot 1.00 220.00 220.00 - 220.00
 3/4" Marine Plywood with 2" x 2" Angle Bar Ga. 16 Support ;
Note:
(H:W:D; 1000mmx1200mmx500mm)

F. CEILING WORKS 5,504.37 3,218.39 8,722.76

(1/4" Gypsum board thk w/ 2"x1" metal furring framing) - Kitchen
a. sqm 10.46 225.75 172.92 2,361.35 1,808.74 4,170.09
Area & Stock Room Area,C.R. Area).

b. (1/4" Ficem Board w/ 2"x1" metal furring framing) - Dining Area sqm 8.15 256.75 172.92 1,409.64 3,502.67
2,093.03
c. Consumables lot 1.00 1,050.00 1,050.00 - 1,050.00

G. ROOFING WORKS 22,197.02 10,880.22 33,077.24

Long span Rib Type x .4, 2"X3" Ga. 18 C-Purlins @ 0.60m, 2"x4" Ga
a. sq.m 29.41 720.50 370.00 21,187.02 10,880.22 32,067.24
18 Tubular (1.22mm thk gutter)
b. Consumables (Black Screws, Welding Rod, cutting disc, etc.) lot 1.00 1,010.00 1,010.00 1,010.00

H. FASCIA WORKS 12,326.78 2,404.36 14,731.14

3mm thk Aluminum Composite Panel, 1" x 1" x 6mm thk Angle
a. lm 8.68 1,288.80 277.00 11,186.78 2,404.36 13,591.14
Bar with Ficem Board cover at back of fascia
b. Consumables( Black Screws, welding rod, cutting disc etc..) lot 1.00 1,140.00 1,140.00 - 1,140.00

I. SIGNAGES 9,568.18 3,788.20 13,356.38

Fabrication and Installation of Roof Streamer, framing and
a. set 1.00 1,504.00 1,472.00 1,504.00 1,472.00 2,976.00
support. (3x9 ft)
b. Consumables lot 1.00 380.00 380.00 - 380.00

Fabrication and Installation of Pylon Signage, framing and

c. set 1.00 7,304.18 2,316.20 7,304.18 2,316.20 9,620.38
support.POST TYPE (w/ installation; Panaflex Signage) 4'X6'
d. Consumables lot 1.00 380.00 380.00 - 380.00

J. PAINTING WORKS 59,378.28 13,863.33 73,241.61

a. Painting of Shelves,Cabinet,Covelight,Pelmet,Counter wall strip sqm 42.00 522.40 117.00 21,940.80 4,914.00 26,854.80

b. Painting of Menu Board and Dining Covelight sqm 10.07 473.76 117.00 4,770.76 1,178.19 5,948.95
Painting of Counter Wall,Kitchen,Dining,Storage,T&B, Walls and
c. sqm 66.42 466.00 117.00 30,951.72 7,771.14 38,722.86
Ceiling.
d. Consumables lot 1.00 1,715.00 1,715.00 - 1,715.00

K. PLUMBING WORKS and FIXTURES 3,193.00 821.40 4,014.40

K.1. Waste Line 1,906.00 500.00 2,406.00
a. PVC Pipe, Series 500, Atlanta
a.1. 4" dia Waste Pipe pcs 1.00 520.00 156.00 520.00 156.00 676.00
a.2. 2" dia Vent Pipe/stack pcs 3.00 209.00 63.00 627.00 189.00 816.00
b. PVC Pipe Fittings, Series 500, Atlanta
b.1. 4" dia Elbow 45 deg pcs 2.00 70.00 21.00 140.00 42.00 182.00
b.3. 2" dia Elbow 90 deg pcs - - -
b.4. 2" dia x 2" dia Tee pcs 3.00 40.00 12.00 120.00 36.00 156.00
b.5. 4" x 2" dia Reducing Tee pcs 1.00 115.00 35.00 115.00 35.00 150.00
b.6. 4" Clean out with plug pcs 2.00 70.00 21.00 140.00 42.00 182.00
C. Consumables lot 1.00 244.00 244.00 - 244.00
K.2. Cold Water Supply 937.00 216.40 1,153.40
a. uPVC Pipe, Atlanta
a.1. 1/2" dia pc 4.00 70.00 21.00 280.00 84.00 364.00
b. uPVC Pipe Fittings, Atlanta
b.1. 1/2" dia Plain Tee pc 1.00 15.00 5.00 15.00 5.00 20.00
b.2. 1/2" dia Coupling pc 1.00 6.00 2.00 6.00 2.00 8.00
b.3. 1/2" Elbow 90 deg plain pc 4.00 12.00 4.00 48.00 16.00 64.00
b.4. 1/2" Elbow 90 deg threaded pc 6.00 18.00 5.40 108.00 32.40 140.40
b.5. 1/2" x 1/2" Angle Valve pc 1.00 258.00 77.00 258.00 77.00 335.00
c. Consumables lot 1.00 222.00 222.00 - 222.00
K.3. Plumbing Fixtures 350.00 105.00 455.00
a. Faucet pcs 1.00 350.00 105.00 350.00 105.00 455.00

L. ELECTRICAL WORKS 55,801.36 9,866.00 65,667.36

Roughing-ins and Electrical wiring installation for Power and
Lighting System using 2 – 2.0mm2 THHN stranded wire for lighting
a. sqm 29.00 320.00 9,279.36 - 9,279.36
and 2 – 3.5 mm2 THHN stranded wire for power.(Refer to
Electrical Plan)

Supply and Installation of Main Electrical Panel, Main Circuit

b. Breaker (30AT) and Branch CB's (20AT – Power, 20AT - Chest lot 1.00 3,545.00 1,170.00 3,545.00 1,170.00 4,715.00
Freezer, 15AT - Gen. Lighting and 15AT – Signage Lighting).

Supply and Installation of Convenience Outlets (2-GANG)

c. pcs 4.00 187.00 80.00 748.00 320.00 1,068.00
(Refer to Electrical Plan)

Supply and Installation of Convenience Outlets (1-GANG)

d. pcs 8.00 117.00 80.00 936.00 640.00 1,576.00
(Refer to Electrical Plan)
 Supply and Installation of 6 watts Recessed-Type Pinlight at
e. pcs 8.00 399.75 80.00 3,198.00 640.00 3,838.00
Kitchen. (Daylight) (Refer to Electrical Plan)

Supply and Installation of 6 watts Recessed-Type Clip-On LED

f. pcs 6.00 399.75 80.00 2,398.50 480.00 2,878.50
Pinlight at Menuboard (Daylight) (Refer to Electrical Plan)

Supply and Installation of Clip-on Type T5 Lighting fixture on

g. Menu Board Cove Light.(LED 9w - Warm White) (Refer to pcs 8.00 190.00 80.00 1,520.00 640.00 2,160.00
Electrical Plan)

Supply and Installation of T35 Strip Light on Menuboard (LED

h. set 2.00 3,700.00 80.00 7,400.00 160.00 7,560.00
24w-Warm White) with driver.

Supply and Installation of 6 watts Recessed-Type Pinlight at

i. Dining Area/STORAGE/C.R./CANOPY (Daylight) (Refer to pcs 12.00 399.75 80.00 4,797.00 960.00 5,757.00
Electrical Plan)

Supply and Installation of 6 watts Recessed-Type Clip-On LED

j. pcs 10.00 399.75 80.00 3,997.50 800.00 4,797.50
Pinlight at Dining Cove Light (Daylight) (Refer to Electrical Plan)

Supply and Installation of Clip-on Type T5 Lighting fixture on

k. Dining Covelight (LED – 9w - Warm White) (Refer to Electrical pcs 15.00 190.00 80.00 2,850.00 1,200.00 4,050.00
Plan)

Supply and Installation of Clip-on Type T5 Lighting fixture front

l. pcs 8.00 190.00 80.00 1,520.00 640.00 2,160.00
counter. (LED 9w-Warm White) (Refer to Electrical Plan)

Supply and Installation of Flood light for Billboard.(AKARI ESL

m. Dual Bulb CFL Flood Light or Landlight/FUMACO FL-F118-24W) set 2.00 900.00 207.00 1,800.00 414.00 2,214.00
(Refer to Electrical Plan)
Supply and Installation of Switches for lighting fixtures. (3-Gang)
n. set 6.00 227.00 80.00 1,362.00 480.00 1,842.00
(Refer to Electrical Plan)
Supply and Installation of 2 Bulb Emergency Light. (Refer to
o. lot 3.00 1,800.00 207.00 5,400.00 621.00 6,021.00
Electrical Plan)

p. Supply and installation of Photo Control Switch set 1.00 310.00 80.00 310.00 80.00 390.00

Supply and Installation of Wall Fan at Kitchen Area & Dining

q set 3.00 1,580.00 207.00 4,740.00 621.00 5,361.00
Area. (Refer to Electrical Plan)

M. MECHANICAL WORKS 20,169.15 4,242.00 24,411.15

M.1 Fans and Blowers 6,200.00 250.00 6,450.00
Supply and Installation of Exhaust Motor for Range Hood.
a. set 1.00 6,200.00 250.00 6,200.00 250.00 6,450.00
Vector WVP 350 2900 cum/hr
M.2 Ductworks 1,029.15 285.00 1,314.15
a. 300 x 300, GA20, EAD lm 1.90 541.66 150.00 1,029.15 285.00 1,314.15
M.3 Mechanical Fixtures 12,940.00 3,707.00 16,647.00
Fabrication and Installation of Range Hood Exhaust System
a. set 1.00 12,500.00 3,500.00 12,500.00 3,500.00 16,000.00
using Stainless Sheet GA.20
Supply and Installation of 18 watts Moisture Proof Lighting Fixture
b. lot 1.00 440.00 207.00 440.00 207.00 647.00
for Rangehood

N. Fabrication and Installation of Bar Stool (stainless foot rest).* set 4.00 3,168.00 250.00 12,672.00 1,000.00 13,672.00

III. ADDITIONAL WORKS (SPECIFY) 67,333.18 30,794.16 98,127.34

1.00 Interior Partition Wall 2,458.23 605.00 3,063.23
a. 1/4" Ficem Board and Wall Studs Framing sqm 3.00 219.41 120.00 658.23 360.00 1,018.23
b. Door with Jamb and Locksets 0.8m X 2.10m set 1.00 1,800.00 245.00 1,800.00 245.00 2,045.00
2.00 Exterior Partition Wall 22,534.00 9,713.76 32,247.76
a. 2" x 2" x Ga 16 Tubular Steel (1.52mm thk) Wall Framing lm 102.50 88.00 30.00 9,020.00 3,075.00 12,095.00
b. Rib type Pre-painted wall panel Ga. 24 (White) sqm 34.45 180.00 100.00 6,201.00 3,445.00 9,646.00
c. Awning window .5m x .5m pc. 1.00 1,000.00 306.26 1,000.00 306.26 1,306.26
d. 1/4" Ficem Board and Wall Studs Framing sqm 26.25 202.40 110.00 5,313.00 2,887.50 8,200.50
e. Consumables lot 1.00 1,000.00 1,000.00 - 1,000.00

3.00 Other Works 42,340.95 20,475.40 62,816.35

Construction of C.R, includes CHB Laying and plastering,1 unit

PVC DOOR with lockset( included flush type water
a. lot 1.00 15,952.75 4,484.00 15,952.75 4,484.00 20,436.75
closet,lavatory w/facucet and fittings, wall faucet and floor and
wall tiling 30x30). Floor Area:1.50m2.

Construction of Septic Tank (1.20mx1.20mx1.50m) lot 1.00 5,255.00 2,766.00 5,255.00 2,766.00 8,021.00
b. Demolition and Hauling Works (Fence) sq.m. 11.50 660.00 - 7,590.00 7,590.00
Provision of 3-layers of CHB for fencing the soil filling with
c. sq.m. 12.48 325.00 230.00 4,056.00 2,870.40 6,926.40
plastering 1 side
d. Back Filling Works (3.58mx8.10mx400mm) m3 11.60 308.00 100.00 3,572.80 1,160.00 4,732.80
G2 Crates Platform using 2" x 2" Angle Bar Ga. 16 and caster
e. pc. 2.00 1,030.00 152.25 2,060.00 304.50 2,364.50
wheel
f. Concrete Flooring (100mm thk) with rebars m3 2.89 3,960.00 450.00 11,444.40 1,300.50 12,744.90
DIRECT COST 360,835.62 106,286.46 467,122.08
Contractor's Profit 36,083.56 10,628.65 46,712.21
 Admin Cost 18,041.78 5,314.32 23,356.10
VAT
TOTAL DIRECT COST 414,960.96 122,229.43 537,190.39
Cost per Sq.m. = Php 18,530.19
IV. OTHER EXPENSES 253,390.00 - 253,390.00
O. Store Acrylic Buil-Up Signage / Panaflex / Lightbox set 1.00 30,000.00 30,000.00 - 30,000.00
Pylon Build-up Flex Signage (4'x6') set 1.00 15,000.00 15,000.00 - 15,000.00

P. STORE EQUIPMENT/ FURNITURE (Refer to Plan 44,500.00 44,500.00

a. Fabrication and Installation of Griddle Stand/Table set 1.00 15,000.00 15,000.00 15,000.00
b. Fabrication and Installation of Preparation Table set 1.00 5,000.00 5,000.00 5,000.00
c. Fabrication and Installation of Beverage Table (1500mm) set 1.00 15,000.00 15,000.00 15,000.00
d. Fabrication and Installation of Grease Trap, 3 GPM Capacity set 1.00 4,500.00 4,500.00 4,500.00
e. Fabrication and Installation of Sink Table 400mm x 400mm set 1.00 5,000.00 5,000.00 5,000.00
Q. APPLIANCES 163,890.00 163,890.00
a. Chest Type Freezer (18 cu ft) set 1.00 30,000.00 30,000.00 - 30,000.00
b. Griddle (20x36) set 1.00 21,000.00 21,000.00 - 21,000.00
c. LPG (11 kg) set 2.00 2,000.00 4,000.00 - 4,000.00
d. Utensils set 2.00 6,500.00 13,000.00 - 13,000.00
e. Blender set 2.00 2,400.00 4,800.00 - 4,800.00
f. Air Pot set 1.00 3,000.00 3,000.00 - 3,000.00
g. Juice Dispenser (Brand:Cratcho) set 2.00 41,000.00 82,000.00 - 82,000.00
h. Fire Extinguisher set 1.00 3,000.00 3,000.00 - 3,000.00
i. Ice Crusher set 1.00 3,000.00 3,000.00 - 3,000.00
j. Food /ServingTray (30cmx40cm) set 1.00 90.00 90.00 90.00
k. Television Set set - 12,000.00 - -
l. Mounted Speakers set - 600.00 - -

TOTAL PROJECT COST 668,350.96 122,229.43 790,580.39