Shakeys Calumpit Estimate Aug2018

SHAKEY'S PIZZA ASIA VENTURES INC.
TECHNICAL SERVICES DEPARTMENT

PROJECT : SHAKEY'S TOMAS MORATO
LOCATION : SCOUT RALLOS, TOMAS MORATO, Q.C.
Store Area + sublease area : 348.0 + 170.0 sq.m.
BID FORM
Trade: CIVIL/STRUCTURAL, ARCHITECTURAL, & PLUMBING/SANITARY
DESCRIPTION SPECIFICATION QTY UNIT UNIT COST TOTAL COST REMARKS

CIVIL/STRUCTURAL, ARCHITECTURAL,& PLUMBING/SANITARY WORKS
PART 1. GENERAL REQUIREMENTS
1.0 PRELIMINARIES
1.1 CARI Equivalent to contract amount for the entire

duration of construction 1.00 l.s. 25,000.00
1.2 Permits Building Permit, Occupancy Permit, and others

required or pre-requisite during construction 1.00 l.s. 350,000.00
1.3 Temporary Utilities Provision for use of Temporary Water & Electricity
for the entire duration of the project 1.00 l.s. 120,000.00
2.0 MOBILIZATION
2.1 Manpower and Logistic Setup 1.00 l.s. 20,000.00
2.2 Temporary Facilities 1.00 l.s 40,000.00
3.0 DEMOBILIZATION
3.1 Site Cleanup 1.00 l.s. 30,000.00
3.2 Pullout of Manpower and Equipment 1.00 l.s. 20,000.00
3.3 Hauling of Debris 1.00 l.s. 80,000.00
SUB-TOTAL FOR PART 1.GENERAL REQUIREMENTS PHP 685,000.00

PART 2. MATERIALS (ALL COST MUST BE DIRECT COST & VAT INCLUSIVE)
II. CONCRETE, REBARS, AND FORMWORKS -
A. CONCRETE WORKS -
.1 Column Footing Refer to Plan/Detail cu.m 4,000.00 -
-including Planted &
.2 Columns Refer to Plan/Detail cu.m 4,000.00 - Stiffener/Lintel
Column & extension
for existing Columns-
0.3 Lintel and Base Beam
0.4 Kitchen Counter RC 3" thick counter slab 0.20 cu.m 4,000.00 816.00
0.5 Pass Thru Table 3" thick counter slab 0.07 cu.m 4,000.00 270.00
0.6 Wash Area RC 3" thick counter slab 0.08 cu.m 4,000.00 300.00
.10 Others, Please Specify -
B. REBAR WORKS -
.1 Column Footing Refer to Plan/Detail kgs. 55.00 -
.2 Columns Refer to Plan/Detail kgs. 55.00 - Stiffener/Lintel
Column-
0.3 Lintel and Base Beam
0.4 Counters and RC tables kgs. 55.00 -
C. FORMWORKS -
.1 Column Footing Refer to Plan/Detail sq.m 450.00 -
.2 Columns Refer to Plan/Detail sq.m 450.00 - Stiffener/Lintel
Column-
.3 Lintel and Base Beam FTBs, Bond Beams, Roof Beams, Lintel Beams,Tower
Beams, Refer to Plan/Detail sq.m 450.00 -
0.4 Counters and RC tables sq.m 450.00 -
0.5 Others, Please Specify -
III. MASONRY WORKS -
.1 160mm CHB wall Exterior,Fire Wall & Parapet Walls, including Dowels sq.m 950.00 -
.2 100mm CHB wall Interior Walls, including Dowels 201.68 sq.m 850.00 171,428.00
.3 Wall Plaster (rough) 403.36 sq.m 200.00 80,672.00
558953262.xls / 1ST Submitted Page 1 of 6
BID FORM

0.4 Plain Cement Concrete Moulding Refer to Plan/Detail l.m. 300.00 -
0.5 Plant Boxes sq.m 850.00 -
Plastering for Plan Boxes sq.m 200.00 -
0.6 Others, Please Specify -
-Please include all
IV. METAL WORKS - necessary Plates
(Connector/Stiffener/
Gusset Plates)-
-Please include all
.1 Structural Metals sq.m 1,250.00 - Roof Framing
Members-
.2 Architectural Metals -
Pass-Thru Table Door Aluminum Analok Finish 1.00 set/s 12,000.00 12,000.00
Steel Railing Low Partition Steel Railing, Refer to Plan/Detail 12.55 l.m. 2,200.00 27,610.00 -Interior Railing-
Tubular Steel 2"x4", Refer to Plan/Detail 350.00 -
Light tracks 114.60 l.m.
Slanted Ceiling 9.60 l.m.
Exterior wall accent 21.60 l.m.
2" Flat Bar on Wall in black paint finish lm 350.00 -
-
V. CARPENTRY WORKS -
.1
Office Table including Overhead include painting (concealed hinges) 6.55 l.m. 32,750.00
Cabinet
.2 Low Partition Main Dining Area (1.6m L) 6.40 l.m. 4,000.00 25,600.00
-
VI. THERMAL AND MOISTURE PROTECTION -
. .3 Waterproofing Cold Membrane -
For Concrete Deck sq.m 800.00 -
-Please include
VII. DOORS AND WINDOWS Refer to Plan/Detail - Hardwares and other
necessary
accessories-
A. DOORS -
0.1 DOOR D1 2-1.0M X 2.70M Tempered Clear Glass on Aluminum Powder-Coated

Frame, Swing-type (Main Entrance Door) 1.00 set/s 85,000.00 85,000.00 -Double Swing-
Double -Swing door Aluminum Door at Function

0.2 DOOR D2 1.0M X 2.40M 1.00 set/s -
Room (Fire Exit Requirement)
0.3 DOOR D3 0.90m x 2.10m Wooden Flush Door,Single Swing With Viewing
Window (kitchen) set/s 18,000.00 -
0.4 DOOR D4 0.90M X 2.1M Wooden Flush Door,Single Swing, toilet male and
.
female 2.00 set/s 18,000.00 36,000.00
10mm Thk. Clear Glass on Wood Frame(Sliding

0.5 DOOR D5 1.05M X 2.75M Type); 2 panels (Function Room) 1 set/s 32,000.00 32,000.00
0.6 DOOR D6 0.8M X 2.1M Single-Swing door w/ stainless steel kick plate and
Knob Plate(Party Stock room) 1.00 set/s 16,000.00 16,000.00

BID FORM

0.7 DOOR D7 0.7M X 2.1M Swing Door (office) 1.00 set/s 18,000.00 18,000.00
Single-Swing door w/ stainless steel kick plate and
0.8 DOOR D8 0.8M X 2.1M 1.00 set/s 16,000.00
Knob Plate(Stock room)
.12 DOOR D10 2-0.72M X 2.1M Steel Louver Type Door(Trash Rom) 2panel 1.00 set/s 20,000.00 20,000.00
.4 DOOR D11 0.4m x 1.8m Single Swing Aluminum Door(Mop Sink) set/s 12,000.00 -

Toilet Partition Standard Specs 3.00 sets 20,000.00 60,000.00
Urinal Partition Frosted Glass 2.00 set 12,000.00 24,000.00
B. WINDOWS -
W-1 3849mm X 2400mm 1.00 set -
W-2 4000mm x 2400mm 1.00 set -
Aluminum Powder Coated Frame with
W-3 4500mm x 2400mm 1.00 set -
W-4 600mm x 2400mm 2.00 set -
-
VIII. FINISHES -
A. FLOOR FINISHES -
.1
Main Dining Area, Function -
Room,Wash Area,Bar Area
300mmx600mm PULPIS MOCHA YURTBAY by

Polished Tiles Conspecs 185.56 sq.m 1,670.00 309,885.20 -including Base Tile-
.2 Male/Handicapped & Female Toilet -
Polished Tiles 300mmx600mm Perlino Camel by Felport 15.00 sq.m 1,300.00 19,500.00
.3 Kitchen, Office/Stock Room, Staff Toilet -

Ceramic Tiles 300mmx300mm Salt and Pepper by Pioneer 77.68 sq.m 1,100.00 85,452.40
.4 Main Entrance Area 300mmx600mm Rocera/Por Granite Basalto 14.30 sq.m 1,300.00 18,590.00
.4 Ramp Up Non-Skid Tiles 3.00 sq.m 1,000.00 3,000.00

.5 Gas Room Colored Cement Finish 2.25 sq.m 300.00 675.00
B. WALL FINISHES -
.1 Exterior Wall -
EZF-31 Country (EZ Fit) by Rocks Exterior Stone
Stone Works Cladding 50.00 sq.m 2,500.00 125,000.00
.2 Interior Wall -
a. Main Dining Area, Function Room -
V-Cut Paneling In Varnishing Finish Panel Wall, Refer to Plan/Detail 20.12 sq.m 2,350.00 47,282.00
Stone Works by EZ Rocks Hacket Amazon Rain Forest, Refer to Plan/Detail 30.32 sq.m 2,500.00 75,800.00
Gypsum Board including other accessories, Refer to
Drop Wall Plan/Detail 19.18 sq.m 850.00 16,303.00
-
Plain Cement Finish sq.m 300.00 -
b. Male/Handicapped & Female Toilet -
Upper and Lower Wall 300mmx600mm Perlino Ivory (Polished) by Felport 59.24 sq.m 2,500.00 148,100.00
-including Accent
Accent Wall Mosaic Accent Wall by Felport 5.60 sq.m 3,000.00 16,800.00 Wall @ Wash Area-
c.
Kitchen, Office, Stock Room,Party -
Stock Room
BID FORM

Wall tiles 300mmx300mm Romana Bone by Floor Center 138.20 sq.m 950.00 131,290.00
Stone Works Black Subway Tiles, Refer to Plan/Detail 28.00 sq.m 2,500.00 70,000.00 -including portions at
Main Dining Area-
Plain Cement Finish 84.51 sq.m 300.00 25,353.00
d. Gas Room -
Plain Cement Finish 19.64 sq.m 300.00 5,892.00
C. CEILING FINISHES -
.1 Back of House -
600mmx600mmx12mm thk Acoustic Ceiling Board
Kitchen on Metal T-runner (Powder-Coated Finish) 60.00 sq.m 700.00 42,000.00
Stock Room 12mm thk. Gypsum Board Ceiling on Metal Furring 8.60 sq.m
MR 12mm thk. Gypsum Board Ceiling on Metal
Staff Toilet Furring in white flat late paint finish 2.00 sq.m
Gas Room Plain Cement Smooth Rubbed Painted Finish 2.05 sq.m 300.00 615.00
.2 Front of House -
12mm thk. Gypsum Board Ceiling on Metal Furring
Main Dining Area & Function Room (Open Joint) painted Flat Black finish 151.00 sq.m 800.00 120,800.00
KD V-Cut Wood Planks in Ribbon Grain finish w/

Main Dining 12mm thk. Plywood Backing on Metal Furring 19.13 sq.m 950.00 18,173.50
framing
Gypsum Board 12mm thk on G.I. Metal Furring
Main Dining coved ceiling (Dropped Ceiling) 13.38 sq.m 800.00 10,704.00
12mm thk. Moisture-Resistant Gypsum Board
Wash Area & Hallways Ceiling on Metal Furring Finish 8.74 sq.m 1,000.00 8,739.00
Male/Handicapped & Female Toilet Ceiling on Metal Furring Finish 16.10 sq.m 2,000.00 32,203.60
Office Ceiling on Metal Furring Finish 9.20 sq.m 2,000.00 18,400.00
cornice at elevated area include varnish finish 18.40 lm 900.00 16,563.60
covelight at dining & toilets 44.00 lm 450.00 19,800.00
D. PAINTING AND VARNISHING WORKS -
.1 Exterior Wall -
Textured Wall Boysen Acrytex The Ego Has Landed, Refer to Plan/Detail 17.38 sq.m 465.00 8,081.70
Back to Basics, Refer to Plan/Detail 41.27 sq.m 399.00 16,464.74
Midnight Magic, Refer to Plan/Detail 11.19 sq.m 357.00 3,993.76
Egg Noodle (Mouldings) sq.m 300.00 -
.2 Interior Wall Semi-Gloss Finish @ Gas Room, Office, Main Dining sq.m 300.00 -
Flat Finish @ Main Dining Area, Function Room,

.3 Ceiling sq.m 300.00 -
Office, Party Stock Room, Comfort Room
.4 Low Partition Steel Railings With primer red oxide and finish with black 12.55 l.m. 500.00 6,275.00
.5 Solid Wood Panel Wood stain/Varnish sq.m 400.00 -

.6 Plain Cement Concrete Moulding Midday Sun, Refer to Plan/Detail l.m. 250.00 -
IX. SPECIALTIES -

BID FORM

.1 Corner Guards Stainless Steel Corner Guards 1 1/2"x1 1/2" x Ga.20
@ Kitchen 27.00 l.m. 850.00 22,950.00
.2 Mirror -
For Wash Area 1.00 set/s 12,000.00 12,000.00
For Male/Handicapped & Female Toilet 2.00 set/s 12,000.00 24,000.00
.3 Stainless Steel Handrailing Handrail for Male/Handicapped & Female Toilet 4.80 l.m. 2,500.00 12,000.00
X. PLUMBING/SANITARY WORKS -
WATER SYSTEM (up to Main BOR Plus Gray PPR PN20 Pipes or approved equal,
A. including fittings and other necessary accessories to -
Waterline) complete the system
.1 Hot and Cold Water Line 1.00 l.s. 75,000.00 75,000.00
.2 Water Meter Assembly Asahi Brand, including Valves and other necessary
accessories to complete the system 1.00 ea. 3,500.00 3,500.00
.3 Testing and Disinfecting 1.00 l.s. 2,000.00 2,000.00

B.
SEWER/WASTE WATER/CONDENSATE Emerald uPVC Pipe Series 1000 or approved equal,
including fittings and other necessary accessories to -
DRAIN SYSTEM (up to Street Drainage) complete the system
.1 Soil/Waste/Condensate Drain Pipes 1.00 l.s. 90,000.00 90,000.00
.2 Septic Tank & Grease Interceptor including Earthworks, Concrete, Rebars, Formworks,
Cover (Refer to Plan/Detail) 1.00 ea. 75,000.00 75,000.00
.3 Testing 1.00 l.s. 2,000.00 2,000.00
Neltex uPVC Pipe Series 1000 including fittings and
C. VENT SYSTEM other necessary accessories to complete the system 1.00 l.s. 25,000.00 25,000.00
D. STORM DRAINAGE SYSTEM -
.1 Drain Pipes uPVC Pipes Series 1000, Neltex or approved equal,

includes trenching, bedding, backfill, disposal 1.00 l.s. 75,000.00 75,000.00
uPVC Pipes Series 1000, Neltex or approved equal,

.2 Downspouts 1.00 l.s. 30,000.00 30,000.00
includes pipe clamps, fittings, and other supports
.3 Roof Drain/Strainer -
100 mm dia. ea. 650.00 -
.4 Area Drain/Catch Basin Concrete Cover. Refer to Plan/Detail ea. 3,000.00 -
.5 Testing 1.00 l.s. 2,000.00 2,000.00
E. PLUMBING FIXTURES -
American Std. Active Elong White w/ Douche
.1 Water Closet 3.00 set/s 31,500.00 94,500.00
Hygienic Spray
.2 Urinal Std.Contour White w/grid,connectors set and Flush

Valve 2.00 set/s 32,000.00 64,000.00
American Std. Active Long-Ped white including
.3 Pedestal Lavatory faucet and other accessories 2.00 set/s 31,200.00 62,400.00
.4 Mop Sink Faucet 1.00 ea. 350.00 350.00
.5 Floor Drain/Mop Sink Drain/Wall Drain Metma Brand ea. 500.00 -
BID FORM

F. WATER PUMPING SYSTEM -
Stainless Steel, 2000L Bestank including other
.1 Storage Water Tank set/s 70,000.00 -
accessories, Refer to Plan/Detail
.2 Booster Pump 3/4HP (Myers Brand or Goulds) including other

accessories, Refer to Plan/Detail set/s 26,000.00 -
.3 Hydro Pneumatic Tank Refer to Plan/Detail set/s 30,000.00 -
.4 Others, Please Specify
SUBTOTAL FOR PART 2. MATERIALS PHP 2,735,882.49
PART 3. LABOR AND PROJECT MANAGEMENT
-Please include Labor

Cost for Structural
1.0 DIRECT LABOR
Excavation Works &
Backfilling from
Excavated Column
Footings-
1.1 Direct Labor, skilled MH 750,291.21

1.2 Direct labor, helpers MH 367,267.66
2.0 SUPERVISION AND PROJECT MGT
2.1 Supervisory MH 50,000.00
2.2 Project Management MH 50,000.00
SUBTOTAL FOR PART 3. LABOR AND PROJECT MANAGEMENT 1,217,558.87
SUMMARY
SUBTOTAL FOR PART 1. GENERAL REQUIREMENTS 685,000.00

SUBTOTAL FOR PART 2. MATERIALS 2,735,882.49
SUBTOTAL FOR PART 3. LABOR AND PROJECT MANAGEMENT 1,217,558.87
MARKUP AND GROSS PROFIT 521,850.87
MISCELLANEOUS AND CONTINGENCIES 50,000.00
12% VAT included
GRAND TOTAL PHP 5,210,292.24
CONSTRUCTION DURATION :
Submitted by:
Engr. Ivy I. Bugaoan

Project Manager
Aspen Const. & Devt. Corp.

Shakeys Calumpit Estimate Aug2018

Uploaded by

Document Information

Original Description:

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

Shakeys Calumpit Estimate Aug2018

Uploaded by

Copyright:

Available Formats

SHAKEY'S PIZZA ASIA VENTURES INC.

TECHNICAL SERVICES DEPARTMENT

DESCRIPTION SPECIFICATION QTY UNIT UNIT COST TOTAL COST REMARKS

1.1 CARI Equivalent to contract amount for the entire

1.2 Permits Building Permit, Occupancy Permit, and others

SUB-TOTAL FOR PART 1.GENERAL REQUIREMENTS PHP 685,000.00

DESCRIPTION SPECIFICATION QTY UNIT UNIT COST TOTAL COST REMARKS

0.1 DOOR D1 2-1.0M X 2.70M Tempered Clear Glass on Aluminum Powder-Coated

Double -Swing door Aluminum Door at Function

10mm Thk. Clear Glass on Wood Frame(Sliding

558953262.xls / 1ST Submitted Page 2 of 6

DESCRIPTION SPECIFICATION QTY UNIT UNIT COST TOTAL COST REMARKS

.14 Others, Please Specify -

300mmx600mm PULPIS MOCHA YURTBAY by

.3 Kitchen, Office/Stock Room, Staff Toilet -

.4 Ramp Up Non-Skid Tiles 3.00 sq.m 1,000.00 3,000.00

DESCRIPTION SPECIFICATION QTY UNIT UNIT COST TOTAL COST REMARKS

KD V-Cut Wood Planks in Ribbon Grain finish w/

Flat Finish @ Main Dining Area, Function Room,

.5 Solid Wood Panel Wood stain/Varnish sq.m 400.00 -

558953262.xls / 1ST Submitted Page 4 of 6

DESCRIPTION SPECIFICATION QTY UNIT UNIT COST TOTAL COST REMARKS

.1 Hot and Cold Water Line 1.00 l.s. 75,000.00 75,000.00

.3 Testing and Disinfecting 1.00 l.s. 2,000.00 2,000.00

.1 Soil/Waste/Condensate Drain Pipes 1.00 l.s. 90,000.00 90,000.00

D. STORM DRAINAGE SYSTEM -

.1 Drain Pipes uPVC Pipes Series 1000, Neltex or approved equal,

uPVC Pipes Series 1000, Neltex or approved equal,

.2 Urinal Std.Contour White w/grid,connectors set and Flush

DESCRIPTION SPECIFICATION QTY UNIT UNIT COST TOTAL COST REMARKS

.2 Booster Pump 3/4HP (Myers Brand or Goulds) including other

-Please include Labor

1.1 Direct Labor, skilled MH 750,291.21

SUBTOTAL FOR PART 1. GENERAL REQUIREMENTS 685,000.00

GRAND TOTAL PHP 5,210,292.24

Engr. Ivy I. Bugaoan

558953262.xls / 1ST Submitted Page 6 of 6

You might also like