PROJECT DATA: BIDDER'S INFORMATION

Project: NAME OF BIDDER ARCHITECT'S AGENCY ESTIMATE

OFFICE ADRESS
Location: CONTACT NUMBER

AUTHORIZED
Owner: MANAGING OFFICER

email address

Summary of Program of Works and Bill of Quantities

TOTAL DIRECT LABOR &

DIV. SCOPE OF WORKS MATERIAL COST LABOR COST
MATERIAL COST
I. General Requirements 246,500.00 697,300.00 943,800.00
II. Site Works and Earth works - 278,600.00 278,600.00
III. Concrete works 1,411,680.00 471,654.00 1,883,334.00
IV. Masonry works 15,000.00 4,500.00 19,500.00
V. Structural Steel Works/Rebars 135,966.20 43,539.67 179,505.87
VI. Thermal and moisture Protection 409,290.00 119,227.00 528,517.00
VII. Doors and Windows 489,920.00 53,505.00 543,425.00
VIII. Carpentry & Mill Works 2,162,935.00 188,353.00 2,351,288.00
IX. Finishes 1,461,960.00 431,772.20 1,893,732.20
X. Painting Works 948,904.00 462,473.20 1,411,377.20
XI. Plumbing Works 206,500.00 672,500.00 879,000.00
XII. Electrical Works 1,001,996.00 300,598.80 1,302,594.80
Mechanical Fire Suppression &
XIII. Protection
Mechanical Heating, Ventilation &
XIV. Airconditioners
Electronic Works: Fire Detection &
XII. Alarm System
XII. Electronic Works: Voice & Data
XII. Electronic Works: CCTV

Total 8,490,651.20 3,724,022.87

TOTAL DIRECT LABOR AND MATERIAL COST 12,214,674.07

SUMMARY
TOTAL DIRECT LABOR-MATERIAL COST 12,214,674.07
CONTINGENCIES (5%) 610,733.70
CONTRACTOR'S PROFIT (10%)
TAXES (7%) n/a
TOTAL CONSTRUCTION COST 12,825,407.77
BID AMOUNT:

Prepared by:

Arch. Darryl F. Gelacio

Architect
Approved by:
Owner
 Detailed Program of Works/Bill of Quantities
I. General Requirements SPECIFICATION MATERIAL LABOR MATERIALS & Sub-TOTAL
Item Description S Qty. Unit Unit cost Amount Unit cost Amount LABOR COST 943,800.00
1.0 Statutory Obligations (Permits, Licenses & Taxes) - - -
ECC Legwork (if applicable) By Others - - -
Locational and Barangay Clearance (if required) By Others - - -
Demolition Permit By Others - - -
Excavation Permit By Others - - -
Building Permit By Others - - -
Occupancy Permit By Others - - -
Permit for Disposal/dumping of debris By Others - - -
Permit for Use of private roads (if applicable) By Others - - -
2.0 Documents Facilitations & Processing By Others - - -
3.0 Insurances - - -
Advance Payment Bond (100% of down payment) N/A Lot - - -
Performance Bond (10% of total project cost) N/A Lot - - -
Guarantee Bond (5% upon completion) N/A Lot - - -
Contractor's All Risk Insurance (100% of project
cost) 1.0 Lot 30,000.00 30,000.00 - 30,000.00
Comprehensive General Liability Insurance (CGL) N/A Lot - - -
Third Party Liability Insurance N/A Lot - - -
4.0 Professional and Design Fees - - -
Consultant's Design Fee 1.0 Lot - 100,000.00 100,000.00 100,000.00
Consultant's Supervision Fee 24.0 Months - 10,000.00 240,000.00 240,000.00
As built plans 1.0 Lot - 30,000.00 30,000.00 30,000.00
Materials sampling/testing fee 1.0 Lot 3,500.00 3,500.00 10,000.00 10,000.00 13,500.00
Operation and Maintenance Manuals 1.0 Lot 5,000.00 5,000.00 - 5,000.00
5.0 DOLE Safety and Health Program - - -
a. Safety Officer/s By Others Months 6,000.00 - - -
b. COSH Program/ Warning Signages/ Safety Devi By Others Lot 5,000.00 - - -
c. Personal Protective Equipments (PPE) 10.0 Pax 1,800.00 18,000.00 - 18,000.00
Security officers/watch persons By Others Months 6,000.00 - - -
6.0 Mobilization/demobilization - - -
Mobilization of Equipments, Tools and Personnel 1.0 Lot 40,000.00 40,000.00 14,000.00 14,000.00 54,000.00
Demobilization of Equipments, Tools and Personnel 1.0 Lot 40,000.00 40,000.00 14,000.00 14,000.00 54,000.00
Transport Vehicle and Expenses 24.0 months - 10,000.00 240,000.00 240,000.00
7.0 Temporary Facilities - - -
Site Office 1.0 Lot 40,000.00 40,000.00 14,000.00 14,000.00 54,000.00
Storage Warehouse 1.0 Lot 40,000.00 40,000.00 14,000.00 14,000.00 54,000.00
Bunk House and Accomodation 1.0 Lot 30,000.00 30,000.00 10,500.00 10,500.00 40,500.00
Scaffoldings/H frames/ Ladders (6 sets) 3.0 mos. - 3,600.00 10,800.00 10,800.00
8.0 Temporary Utilities - - -
Temporary Power and Light Service Entrance Con N/A Lot - - -
Temporary Power Line and Lightings By Owner Lot 5,000.00 - - -
Power Consumption during Construction By Owner months 5,000.00 - - -
Generator Set, including fuel and operator N/A Lot - - -
Temporary Water Service Connection N/A Lot - - -
Temporary Water Line By Owner Lot 5,000.00 - - -
Water Consumption during Construction By Owner months 1,500.00 - - -
Water Tank N/A Lot - - -
Others (Contractor to Itemize if any) - - -
246,500.00 697,300.00 943,800.00
MATERIALS &
II. Site Works and Earth works SPECIFICATIONS MATERIAL LABOR Sub-TOTAL
LABOR COST
Item Description Qty. Unit Unit cost Amount Unit cost Amount 278,600.00
1.0 Demolition Works/ Site Clearing 1,000.0 sqm - 120.00 120,000.00 120,000.00
2.0 Temporary Perimeter Fence and Gate
2x4x12 Coco Lumber pcs 160.00 - - -
Laminated Sacks sheet 60.00 - - -
GI Sheets sheet 450.00
Nails & Other Consumables lot - - -
2.0 Site Layout/Batten Boards - - -
2x3x8 Coco Lumber pcs 120.00 - 36.00 - -
Nylon & Other Consumables lot - - - -
3.0 Excavation/cutfill - - -
Manual Excavations 122.0 cu.m - 700.00 85,400.00 85,400.00
Excavation with Equipments (back Hoe) 61.0 Hours - 1,200.00 73,200.00 73,200.00
4.0 Excavation Shoring & Protection - - -
2" Ø GI Pipe Shoring pcs - - -
12mm Ordinary plywood sheets - - -
2x4x12 Coco Lumber pcs - - -
2x3x12 Coco Lumber pcs - - -
Swivel Clamps pcs
Consumables (Nails) lot
5.0 On fill/Backfill & Compaction
Backfill of Original Soil cu.m
Backfill of Imported Earth Fill cu.m 400.00 - 700.00 - -
Ground Compaction cu.m 700.00 - -
6.0 Unsuitable Materials Hauling cu.m - 800.00 - - -
7.0 Ground Base Preparation sq.m - 120.00 - - -
8.0 Dewatering lot - 15,000.00 - -
9.0 Assorted boulders and gravel base cu.m 1,200.00 - 300.00 - -
### Others (Contractor to Itemize if any) lot - - -
Sub total - 278,600.00 278,600.00
MATERIALS &
III. Concrete works SPECIFICATIONS MATERIAL LABOR Sub-TOTAL
LABOR COST
Item Description Qty. Unit Unit cost Amount Unit cost Amount 1,883,334.00
1.0 Form works and Scaffoldings -
NAILERS/BELT/JOISTS: 2x3 Coco Lumber Coco or GI Pipes 390.00 pcs 150.00 58,500.00 45.00 17,550.00 76,050.00
SHORINGS: 2x3 Coco Lumber Coco or GI Pipes ### pcs 150.00 300,000.00 45.00 90,000.00 390,000.00
20mm Phenolic plywood shts 1,800.00 - 540.00 - -
12mm Phenolic plywood shts 1,400.00 - 420.00 - -
Concrete Spacers 410.00 sqm 20.00 8,200.00 6.00 2,460.00 10,660.00
Consumables (Nails) CWN 1.00 lot 10,000.00 10,000.00 3,000.00 3,000.00 13,000.00
2.0 SUB-STRUCTURES - - - -
Lean Concrete 3.00 Cu. M 2,500.00 7,500.00 750.00 2,250.00 9,750.00
Concrete Footings 4000 psi 22.00 Cu. M 4,500.00 99,000.00 1,350.00 29,700.00 128,700.00
Concrete Tie beams/ Grade beams 4000 psi 9.00 Cu. M 4,500.00 40,500.00 1,350.00 12,150.00 52,650.00
Wall footings 4000 psi 16.00 Cu. M 4,500.00 72,000.00 1,350.00 21,600.00 93,600.00
3.0 SUPER-STRUCTURES - -
Concrete Columns 4000 psi 29.00 Cu. M 4,500.00 1,350.00 39,150.00 39,150.00
2nd floor Suspended beams 4000 psi 33.00 Cu. M 4,500.00 148,500.00 1,350.00 44,550.00 193,050.00
Roof beams 4000 psi 16.00 Cu. M 4,500.00 72,000.00 1,350.00 21,600.00 93,600.00
Slab on grade 4000 psi 45.00 Cu. M 4,500.00 202,500.00 1,350.00 60,750.00 263,250.00
Suspended Slabs 4000 psi 47.00 Cu. M 4,500.00 211,500.00 1,350.00 63,450.00 274,950.00
3.0 OTHER CONCRETING WORKS - -
Concrete Stairs (indoors) 4000 psi 5.00 Cu. M. 4,500.00 22,500.00 1,350.00 6,750.00 29,250.00
Kitchen Counters 20.00 lot 1,200.00 24,000.00 360.00 7,200.00 31,200.00
Lintel Beams 5.35 Cu. M. 2,800.00 14,980.00 840.00 4,494.00 19,474.00
Stiffeners Columns
Ledges/Parapets 13.00 set/s 1,000.00 13,000.00 300.00 3,900.00 16,900.00 Err:520
Catch basins (with rebars ) 6.00 lot 4,500.00 27,000.00 1,350.00 8,100.00 35,100.00
Grease Trap (with rebars ) lot 3,930.00 - 1,179.00 - -
Septic vault (with rebars ) 1.00 lot 75,000.00 75,000.00 22,500.00 22,500.00 97,500.00
4.0 Pump Crete 1.00 LOT 10,000.00 9,000.00 9,000.00 9,000.00
5.0 Consumables (Concrete Bucket, Additives) 1.00 LOT 5,000.00 5,000.00 1,500.00 1,500.00 6,500.00 Err:520
1,411,680.00 471,654.00 1,883,334.00
MATERIALS &
IV. Masonry works SPECIFICATIONS MATERIAL LABOR Sub-TOTAL
LABOR COST
Item Description Qty. Unit Unit cost Amount Unit cost Amount 19,500.00
1.0 CHB Wall with reinforcement bar
Ground floor CHB 4" CHB sq.m 750.00 - 225.00 - -
 2nd floor CHB 4" CHB sq.m 750.00 - 225.00 - -
2.0 Plastering - - - -
Ground floor Walls 1" thk sq.m 120.00 - 130.00 - - Err:520
2nd floor Walls 1" thk sq.m 120.00 - 130.00 - -
Columns 1" thk sq.m 120.00 - 130.00 - -
Slabs N/A sq.m 120.00 - 130.00 - -
Beams 1" thk sq.m 120.00 - 130.00 - -
3.0 Door Jambs - - - -
Steel Jambs Oliver Doors set 1,400.00 - 420.00 - -
4.0 Other Masonry Works - - - -
Louvered Blocks N/A pcs 30.00 - 9.00 - -
Glass Blocks N/A pcs 120.00 - 36.00 - -
5.0 Consumables 1.0 lot 15,000.00 15,000.00 4,500.00 4,500.00 19,500.00
6.0 Others (Contractor to Itemize if any) lot - - - -
Sub total 15,000.00 4,500.00 19,500.00
MATERIALS &
V. Structural Steel works/Rebars SPECIFICATIONS MATERIAL LABOR Sub-TOTAL
LABOR COST
Item Description Qty. Unit Unit cost Amount Unit cost Amount 179,505.87
1.0 ConcreteFooting grade 40
16mm Ø rebars pcs 380.00 - 114.00 - -
2.0 Concrete Columns grade 40 - - - -
16mm Ø rebars pcs 380.00 - 114.00 - -
10 mm Ø rebars (ties) grade 33 pcs 156.00 - 46.80 - -
3.0 Tie beams/ Grade Beams grade 40 - - - -
16mm Ø rebars pcs 380.00 - 114.00 - -
10 mm Ø rebars (ties) grade 33 pcs 156.00 - 46.80 - -
4.0 Wall footings - - - -
12mm Ø rebars grade 33 pcs 215.00 - 64.50 - -
10 mm Ø rebars (ties) grade 33 pcs 156.00 - 46.80 - -
5.0 Slab on grade - - - -
10 mm Ø rebars (ties) grade 33 pcs 156.00 - 46.80 - -
6.0 Suspended Beams/ Roof Beams grade 40 - - - -
16mm Ø rebars pcs 370.00 - 111.00 - -
10 mm Ø rebars (ties) grade 33 pcs 156.00 - 46.80 - -
7.0 Suspendend Slabs grade 40 - - - -
0.60mm Thk Steel Deck sqm 550.00 - 165.00 - -
10 mm Ø rebars (ties) grade 33 pcs 156.00 - 46.80 - -
8.0 Stair Case Structural rebars - - - -
16mm Ø rebars grade 40 pcs 355.00 - 106.50 - -
10 mm Ø rebars (ties) grade 33 pcs 156.00 - 46.80 - -
10.0 Kitchen Counters - - - -
 10 mm Ø rebars grade 33 40 pcs 145.00 5,800.00 43.50 1,740.00 7,540.00
11.0 Ledges/Parapets/Lintel beams/Stiffeners - - - -
10 mm Ø rebars grade 33 26 pcs 145.00 3,770.00 43.50 1,131.00 4,901.00
12.0 Steel Columns - - - - -
2" Ø BI Pipe Sched 20 lgths - - - -
2" Ø BI Pipe Sched 40 lgths 2,100.00 - 735.00 - -
2 1/2" Ø BI Pipe Sched 20 lgths - - - -
2 1/2" Ø BI Pipe Sched 40 lgths 3,452.00 - 1,208.20 - -
3" Ø BI Pipe Sched 20 lgths 1,772.00 - 620.20 - -
3" Ø BI Pipe Sched 40 lgths 4,464.00 - 1,562.40 - -
4" Ø BI Pipe Sched 20 lgths 2,608.00 - 912.80 - -
4" Ø BI Pipe Sched 40 lgths 6,817.00 - 2,385.95 - -
5" Ø BI Pipe Sched 20 lgths - - - -
5" Ø BI Pipe Sched 40 lgths 10,872.00 - 3,805.20 - -
6" Ø BI Pipe Sched 20 lgths - - - -
6" Ø BI Pipe Sched 40 lgths 13,294.00 - 4,652.90 - -
1.2mm thk X 1"x1" Square Tube lgths 220.00 - 77.00 - -
1.5mm thk X 1"x1" Square Tube lgths 295.00 - 103.25 - -
1.2mm X 2" x 2" Square Tube lgths 440.00 - 154.00 - -
1.5mm X 2" x 2" Square Tube lgths 585.00 - 204.75 - -
3"x3" Square Tube lgths - - - -
4"x4" Square Tube lgths - - - -
10mm thk x 30cm x 30cm baseplate lot 500.00 - 175.00 - -
12mm dia. x 40cm Anchor bolt pcs 75.00 - 26.25 - -
W6x12 lghts 4,745.00 - 1,660.75 - -
W6x10 4,745.00 - 1,660.75 - -
W8x12 5,140.00 - 1,799.00 - -
W8x10 3,954.00 - 1,383.90 - -
W10x10 4,744.00 - 1,660.40 - -
W10x12 4,744.00 - 1,660.40 - -
W8x28 11,453.00 - 4,008.55 - -
13.0 Roof Framings - - - - -
3mm x 1" x 1" x 6m Angle bar lgths 313.75 - 109.81 - -
4mm x 1" x 1" x 6m Angle bar lgths 407.00
3mm x 1.5" x 1.5" x 6m Angle bar lgths 427.00 - 149.45 - -
4mm x 1.5" x 1.5" x 6m Angle bar lgths 558.00 - 195.30 - -
3mm x 2" x 2" x 6m Angle bar lgths 610.00 - 213.50 - -
4mm x 2" x 2" x 6m Angle bar lgths 790.00 - 276.50 - -
3.5 mm x 3" x 3" x 6m Angle bar lgths 110.00 - 38.50 - -
4mm x 3" x 3" x 6m Angle bar lgths 1,270.00 - 444.50 - -
 1.2mm x 1"x 1" Tubular lgths 210.00
1.5mm x 1"x 1" Tubular lgths 287.00
1.2mm x 2"x 2" Tubular lgths 430.00
1.5mm x 2"x 2" Tubular lgths 573.00
1.2mm x 2"x 3" Tubular lgths 550.00
1.5mm x 2"x 3" Tubular lgths 716.00
1.2mm x 2"x 4" Tubular lgths 621.00
1.5mm x 2"x 4" Tubular lgths 860.00
1.2mm x 2"x 6" Tubular lgths 931.00
1.5mm x 2"x 6" Tubular lgths 1,148.00
1.2mm x 2" x 3" x 6.0m cee purlins lgths 450.00 - 157.50 - -
1.5mm x 2" x 3" x 6.0m cee purlins lgths 560.00 - 196.00 - -
1.2mm x 2" x 4" x 6.0m cee purlins lgths 466.00 - 163.10 - -
1.5mm x 2" x 4" x 6.0m cee purlins lgths 597.00 - 208.95 - -
1.2mm x 2" x 6" x 6.0m cee purlins lgths 600.00 - 210.00 - -
1.5mm x 2" x 6" x 6.0m cee purlins lgths 746.00 - 261.10 - -
1.2mm x 2" x 8" x 6.0m cee purlins lgths - - - -
1.5mm x 2" x 8" x 6.0m cee purlins lgths - - - -
10 mm Ø plain sagrod pcs 160.00 - 56.00 - -
10 mm Ø Turn buckle set 300.00 - 105.00 - -
10mm thk x 30cm x 30cm baseplate lot 500.00 - 175.00 - -
12mm dia. Anchor bolt pcs 75.00 - 26.25 - -
14.0 Facia framings - - - -
1x1 angle bar pcs 365.00 - 127.75 - -
16.0 Consumables - - -
G.I. Tie wire 200.00 kgs 80.00 16,000.00 28.00 5,600.00 21,600.00 400
welding rods 40.00 box 2,000.00 80,000.00 700.00 28,000.00 108,000.00 80
Grinding discs 30.00 pcs 250.00 7,500.00 87.50 2,625.00 10,125.00 60
Cutting Discs 30.00 pcs 340.00 10,200.00 119.00 10,200.00 60
Red lead Primer 100.00 sq.m 50.00 5,000.00 17.50 1,750.00 6,750.00 200
Other Consumables 2.00 lot 3,848.10 7,696.20 1,346.84 2,693.67 10,389.87 4
17.0 Others (Contractor to Itemize if any) lot - - - -
Sub total 135,966.20 43,539.67 179,505.87
MATERIALS &
VI. Thermal and moisture Protection SPECIFICATIONS MATERIAL LABOR Sub-TOTAL
LABOR COST
Item Description Qty. Unit Unit cost Amount Unit cost Amount 528,517.00
1.0 Roofing
0.40mm x Prefabricated Rib Type Color Roof San Josue Steel 564.00 sq.m 400.00 225,600.00 120.00 67,680.00 293,280.00 101271
G.I. Prefabricated Gutter San Josue Steel 79.00 l/m 380.00 30,020.00 114.00 9,006.00 39,026.00 189.6
G.I. Prefabricated End Flashing San Josue Steel 53.00 l/m 380.00 20,140.00 114.00 6,042.00 26,182.00 127.2
G.I. Prefabricated Wall Flashing San Josue Steel 15.00 l/m 250.00 3,750.00 75.00 1,125.00 4,875.00 36
 G.I. Prefabricated Ridgeroll San Josue Steel l/m 275.00 - 82.50 - - 0
Valley Gutter San Josue Steel l/m 275.00 82.50 0
Ga. 26x plain G.I. sheets 79.00 l/m 180.00 14,220.00 54.00 4,266.00 18,486.00
Insulation sheets 564.00 sqm 60.00 33,840.00 18.00 10,152.00 43,992.00
Consumables (sealant, Tekscrew, etc) 1.00 lot 10,000.00 15,000.00 3,000.00 3,000.00 18,000.00
Delivery 1.00 lot - 10,000.00 10,000.00 10,000.00
2.0 Water Proofing - - -
Bostik/
Toilets Cementatious 90.00 Sq.m 300.00 27,000.00 - 27,000.00
Bostik/
Corridors Cementatious 44.00 Sq.m 300.00 13,200.00 - 13,200.00
3.0 Soil Poisoning Sq.m - - -
Soil poisoning 442.00 Sq.m 60.00 26,520.00 18.00 7,956.00 34,476.00
4.0 Damp proofing
Polyethylene Sheets sqm

4.0 Others (Contractor to Itemize if any) -

Sub total 409,290.00 119,227.00 528,517.00
MATERIALS &
VII. Doors and Windows SPECIFICATIONS MATERIAL LABOR Sub-TOTAL
LABOR COST
Item Description Qty. Unit Unit cost Amount Unit cost Amount 543,425.00
1.0 Doors
D1-Solid Wooden Panel door (0.90mx2.1m) 20.0 unit 10,000.00 200,000.00 1,500.00 30,000.00 230,000.00
D2-Solid Wooden Panel door (.80mx2.1m) 6.0 unit 5,000.00 30,000.00 750.00 4,500.00 34,500.00
D3-0.60mx2.10 PVC Door 24.0 unit 2,500.00 60,000.00 - 60,000.00
2.0 Windows - - - - 73,220.00
4" Blade Gray Pane Glass on JalouPlas 2-
W1 (0.70x1.2) BLY Glass 23.0 set 1,650.00 37,950.00 - 37,950.00
4" Blade Gray Pane Glass on JalouPlas 3-
W2 (0.70x1.2) BLY Glass 2.0 set 2,435.00 4,870.00 - 4,870.00
4" Blade Gray Pane Glass on JalouPlas 1-
W3 (0.70x1.2) BLY Glass 17.0 set 820.00 13,940.00 - 13,940.00
4" Blade Gray Pane Glass on JalouPlas 1-
W4 (0.70x0.85) BLY Glass 3.0 set 720.00 2,160.00 - 2,160.00
4" Blade Gray Pane Glass on JalouPlas 1-
W5 (0.35x0.70) BLY Glass 22.0 set 650.00 14,300.00 - 14,300.00

3.0 Hardwares and accessories - - -

Doorlockset Yale 50 pcs 1,250.00 62,500.00 187.50 9,375.00 71,875.00
Dead Lock (Main Door & Service Door Only) Yale 20 pcs 800.00 16,000.00 120.00 2,400.00 18,400.00
Door Stopper Yale 20 pcs 250.00 5,000.00 37.50 750.00 5,750.00
Door Closer Yale 6 pcs 700.00 4,200.00 105.00 630.00 4,830.00
Barrel Bolt Yale 20 pcs 350.00 7,000.00 52.50 1,050.00 8,050.00
1 1/2" x 3" butterfly hinges Yale 100 set 260.00 26,000.00 39.00 3,900.00 29,900.00
4.0 Consumables 1 lot 6,000.00 6,000.00 900.00 900.00 6,900.00
5.0 Others (Contractor to Itemize if any)
Sub total 489,920.00 53,505.00 543,425.00
MATERIALS &
VIII. Carpentry & Mill Works SPECIFICATIONS MATERIAL LABOR Sub-TOTAL
LABOR COST
Item Description Qty. Unit Unit cost Amount Unit cost Amount 2,351,288.00
1.0 Drywall -
Fiber cement board on metal furring (GF) 65.00 sqm 550.00 35,750.00 200.00 13,000.00 48,750.00
Fiber cement board on metal furring (2F) 65.00 sqm 550.00 35,750.00 200.00 13,000.00 48,750.00
Fiber cement board on metal furring (After Roof
122.50 sqm 550.00 67,375.00
beam) 200.00 24,500.00 91,875.00
2.0 Wood Slates
1x2 Wood 80.00 pcs 120.00 9,600.00 131.00 10,480.00 20,080.00
2x2 Wood 120.00 pcs 150.00 18,000.00 131.00 15,720.00 33,720.00
Consumables (Nails) 1.00 lot 10,000.00 10,000.00 131.00 131.00 10,131.00
2.0 Ceiling -

Interior Ceilings: Fiber cement board on metal Kalsi Board

ceiling joist ( GF Toilets) 85.00 sqm 360.00 30,600.00 165.00 14,025.00 44,625.00

Interior Ceilings: Fiber cement board on metal Kalsi Board

ceiling joist ( 2nd floor) 352.00 sqm 360.00 126,720.00 165.00 58,080.00 184,800.00 544
Ceiling Eaves: Slotted Wood Finished Fiber SCG Ventilated
Cement Board on Light metal Frames wood Grain 195.00 sqm 400.00 78,000.00 165.00 32,175.00 110,175.00 215
3.0 Fascia board Hardi Sanepa 142.00 lm 170.00 24,140.00 51.00 7,242.00 31,382.00 774
4.0 Kitchen Counter & Overhead Cabinets DenPrime 1.00 lot 797,000.00 797,000.00 797,000.00 930,000.00
5.0 Closets and Cabinets DenPrime 1.00 lot 930,000.00 930,000.00 930,000.00
11.0 Others (Contractor to Itemize if any)
Sub total 2,162,935.00 188,353.00 2,351,288.00
MATERIALS &
IX. Finishes SPECIFICATIONS MATERIAL LABOR Sub-TOTAL
LABOR COST
Item Description Qty. Unit Unit cost Amount Unit cost Amount 1,893,732.20
1.0 Tile works & Floor Finishes
Concrete Ground pavers (Site Dev) Generic 135.00 Sq.m 675.00 91,125.00 120.00 16,200.00 107,325.00 Err:520
30x30 ceramic Outdoor Floor Tiles Non Skid 150.00 Sq.m 750.00 112,500.00 250.00 37,500.00 150,000.00
60x60 porcelain tile Super white 558.00 Sq.m 820.00 457,560.00 250.00 139,500.00 597,060.00
30x30 ceramic floor tile ( Toilets) Submit Samples 68.00 Sq.m 650.00 44,200.00 250.00 17,000.00 61,200.00
30x60 ceramic wall tile (Toilets) Submit Samples 293.00 Sq.m 650.00 190,450.00 250.00 73,250.00 263,700.00
30x30 ceramic Outdoor Floor Tiles (Stair) Non Skid 20.00 Sq.m 750.00 15,000.00 250.00 5,000.00 20,000.00
Concrete toppings (smooth Finished) Generic 445.00 sq.m 90.00 40,050.00 31.50 14,017.50 54,067.50
Tile Adhesive ABC 20.00 bags 250.00 5,000.00 87.50 1,750.00 6,750.00
tile trimmer Generic 44.00 lghts 80.00 3,520.00 28.00 1,232.00 4,752.00
ABC tile grout ABC 30.00 bags 90.00 2,700.00 31.50 945.00 3,645.00
2.0 Wall Cladding - - - -
 1. Wood Finished Fiber Cement Planks
9mmx7.5"x6ft (Below Eaves) with framings Prima Planks 60.36 sqm 3,100.00 187,116.00 100.00 6,036.00 193,152.00
2. 6" Wood Finished Fiber Cement Planks
9mmx7.5"x6ft (Exterior Wall) with framings Prima Planks 25 sqm 3,100.00 77,500.00 1,085.00 27,125.00 104,625.00
Consumables ( Adhesives, Valspar, etc.) 1 lot 10,000.00 10,000.00 3,500.00 3,500.00 13,500.00
- - - -
3.0 Finishing Steel Works - - - -
1/2" x 1/2" Square Bar lghts - - - -
3/4" x 3/4"Square Bar lghts - - - -
1"x 1" Square Bar lghts - - - -
1"x1" Square Tube lgths - - - -
2"x2" Square Tube lgths - - - -
2.5"x2.5" Square Tube lgths - - - -
3"x3" Square Tube lgths - - - -
1.2mm x 1"x 1" Tubular lgths 210.00
1.5mm x 1"x 1" Tubular lgths 287.00
1.2mm x 2"x 2" Tubular lgths 430.00
1.5mm x 2"x 2" Tubular lgths 573.00
1.2mm x 2"x 3" Tubular lgths 550.00
1.5mm x 2"x 3" Tubular lgths 716.00
1.2mm x 2"x 4" Tubular lgths 621.00

Consumables( welding rods, grinding discs, etc.) 1 lot 5,000.00 5,000.00 2,000.00 2,000.00 7,000.00

4.0 Porch Railings, Balusters, Hand rails - - - -

2" Ø Stainless Steel Grade 304 6 lghts 3,500.00 21,000.00 1,400.00 8,400.00 29,400.00
2"x2" Tubular pipe 4 lghts 850.00 3,400.00 340.00 1,360.00 4,760.00
3/4"x3/4" Square Bars Ballusters 50 lghts 1,300.00 65,000.00 520.00 26,000.00 91,000.00
1.5mm thk x 2" Flat bar 2 lghts 650.00 1,300.00 260.00 520.00 1,820.00
10 mm Ø expansion bolts 100.00 pcs 75.00 7,500.00 30.00 3,000.00 10,500.00
Consumables( welding rods, grinding discs, etc.) 1 lot 5,000.00 5,000.00 2,000.00 2,000.00 7,000.00
4.0 Staircase Railings and Balusters - - - -
2" Ø Stainless Steel Grade 304 4 lghts 3,500.00 14,000.00 1,400.00 5,600.00 19,600.00
2"x2" Tubular pipe 4 lghts 850.00 3,400.00 340.00 1,360.00 4,760.00
3/4"x3/4" Square Bars Ballusters 24 lghts 1,300.00 31,200.00 520.00 12,480.00 43,680.00
1.5mm thk x 2" Flat bar 3 lghts 650.00 1,950.00 260.00 780.00 2,730.00
10 mm Ø expansion bolts 32.00 pcs 75.00 2,400.00 30.00 960.00 3,360.00
 Consumables( welding rods, grinding discs, etc.) 1 lot 10,000.00 10,000.00 4,000.00 4,000.00 14,000.00
5.0 Louvers Design at Hallway - -
2"x3" x 6.0m tubular 6.00 pcs 1,250.00 7,500.00 500.00 3,000.00 10,500.00
1.5mm x 2" x 2" x 6m Angle bar 3.0 lgths 799.00 2,397.00 239.70 719.10 3,116.10
10 mm Ø expansion bolts 30.00 pcs 75.00 2,250.00 30.00 900.00 3,150.00
Consumables( welding rods, grinding discs, etc.) 1.00 lot 5,000.00 5,000.00 1,500.00 1,500.00 6,500.00
6.0 Fire Exit Stairs - -
2"x2" Tubular pipe 2 lghts 850.00 1,700.00 340.00 680.00 2,380.00
3/4"x3/4" Square Bars Ballusters 2 lghts 1,300.00 2,600.00 520.00 1,040.00 3,640.00
2"x4" x 6.0m tubular 1.00 pcs 1,250.00 1,250.00 500.00 500.00 1,750.00
1.5mm x 2" x 2" x 6m Angle bar 8.0 lgths 799.00 6,392.00 239.70 1,917.60 8,309.60
2"x8" x 6.0m Cee Channel 2.00 lgths 1,250.00 2,500.00 500.00 1,000.00 3,500.00
8mm Thk Checkered Plate 3.00 Sheet 7,500.00 22,500.00 3,000.00 9,000.00 31,500.00
7.0 Others (Contractor to Itemize if any) - - - - Err:520
Sub total 1,461,960.00 431,772.20 1,893,732.20 Err:520

MATERIALS &
IX. Painting Works SPECIFICATIONS MATERIAL LABOR Sub-TOTAL
LABOR COST
Item Description Qty. Unit Unit cost Amount Unit cost Amount 1,411,377.20
1.0 Exterior walls BOYSEN 868.0 sq.m 250.00 217,000.00 120.00 104,160.00 321,160.00
2.0 Interior Walls BOYSEN 1,813.0 sq.m 250.00 453,250.00 120.00 217,560.00 670,810.00
3.0 Interior/Exterior Ceilings (GF) BOYSEN 427.0 sq.m 250.00 106,750.00 120.00 51,240.00 157,990.00
4.0 Interior/Exterior Ceilings (2F) BOYSEN 502.0 sq.m 250.00 125,500.00 120.00 60,240.00 185,740.00
5.0 Cabinets & Counters N/A lot 10,000.00 - 120.00 - -
6.0 Wall accent, (wall Cladding) Haspe BOYSEN 85.4 sq.m 150.00 12,804.00 120.00 10,243.20 23,047.20
7.0 Doors BOYSEN 124 sq.m 150.00 18,600.00 120.00 14,880.00 33,480.00
Exposed Structural Steel items (truss, roofing,
8.0 rafter, pergola, columns) BOYSEN 1 lot 5,000.00 5,000.00 150.00 150.00 5,150.00
9.0 Gates & Mangates N/A sq.m 200.00 - 150.00 - -
10.0 Roofing N/A sq.m 200.00 - 150.00 - -
11.0 Consumables( Brush, rollers, roller pan, cotton) Generic 1 lot 10,000.00 10,000.00 4,000.00 4,000.00 14,000.00
Others (Contractor to Itemize if any) lot - -
Sub total 948,904.00 462,473.20 1,411,377.20
TOTAL DIRECT MATERIAL COST 7,282,155.20
TOTAL DIRECT LABOR COST 2,750,924.07
TOTAL DIRECT LABOR AND MATERIAL COST 10,033,079.27
CONTINGENCIES (5%) 501,653.96
CONTRACTOR'S PROFIT (10%)
TAXES (5%)
TOTAL CONSTRUCTION COST 10,534,733.23
Prepared by:
Contractor/AMO
 DETAILED OF BILL OF QUANTITIES FOR PLUMBING
Direct Materials Cost Direct Labor & Eqpt.Cost
DESCRIPTION SPECS/BRAND Quantity Unit Materials & Labor Cost TOTAL
Unit Cost Amount Unit Cost Amount
PHASE 1
1.0 General Requirements 879,000.00
1.1. Statutory Obligations (Permits, Licenses & Taxes) - - -
ECC Legwork (if applicable) By Others - - -
Locational and Barangay Clearance (if required) By Others - - -
Demolition Permit By Others - - -
Excavation Permit By Others - - -
Building Permit By Others - - -
Occupancy Permit By Others - - -
Permit for Disposal/dumping of debris By Others - - -
Permit for Use of private roads (if applicable) By Others - - -
Documents Facilitations(Ecc, etc.) By Others - - -
1.2 Insurances - - -
Advance Payment Bond (100% of down payment) N/A Lot - - -
Performance Bond (10% of total project cost) N/A Lot - - -
Guarantee Bond (5% upon completion) N/A Lot - - -
Contractor's All Risk Insurance (100% of project cost) 1 Lot 30,000.00 30,000.00 - 30,000.00
Comprehensive General Liability Insurance (CGL) N/A Lot - - -
Third Party Liability Insurance N/A Lot - - -
1.3 Professional and Design Fees - - -
Consultant's Design Fee 1 Lot - 100,000.00 100,000.00 100,000.00
Consultant's Supervision Fee 24 Months - 10,000.00 240,000.00 240,000.00
As built plans 1 Lot - 30,000.00 30,000.00 30,000.00
Materials sampling/testing fee 1 Lot 3,500.00 3,500.00 10,000.00 10,000.00 13,500.00
Operation and Maintenance Manuals 1 Lot 5,000.00 5,000.00 - 5,000.00
1.4 DOLE Safety and Health Program - - -
a. Safety Officer/s By Others Months 6,000.00 - - -
b. COSH Program/ Warning Signages/ Safety Devices By Others Lot 5,000.00 - - -
c. Personal Protective Equipments (PPE) 10 Pax 1,800.00 18,000.00 - 18,000.00
Security officers/watch persons By Others Months 6,000.00 - - -
1.5 Mobilization/Demobilization - - -
Mobilization of Equipments, Tools and Personnel 1.0 Lot 40,000.00 40,000.00 14,000.00 14,000.00 54,000.00
Demobilization of Equipments, Tools and Personnel 1.0 Lot 40,000.00 40,000.00 14,000.00 14,000.00 54,000.00
Transport Vehicle and Expenses 24.0 months - 10,000.00 240,000.00 240,000.00
1.6 Temporary Facilities - - -
Storage Warehouse 1 Lot 40,000.00 40,000.00 14,000.00 14,000.00 54,000.00
Bunk House and Accomodation 1 Lot 30,000.00 30,000.00 10,500.00 10,500.00 40,500.00
1.7 Temporary Utilities - - -
Temporary Power and Light Service Entrance
Connection N/A Lot - - -
Temporary Power Line and Lightings By Owner Lot 5,000.00 - - -
Power Consumption during Construction By Owner months 5,000.00 - - -
Generator Set, including fuel and operator N/A Lot - - -
Temporary Water Service Connection N/A Lot - - -
Temporary Water Line By Owner Lot 5,000.00 - - -
 Water Consumption during Construction By Owner months 1,500.00 - - -
Water Tank N/A Lot - - -
Others (Contractor to Itemize if any) - - -
Sub-Total 206,500.00 672,500.00 879,000.00
Direct Materials Cost Direct Labor & Eqpt.Cost
DESCRIPTION SPECS/BRAND Quantity Unit Materials & Labor Cost TOTAL
Unit Cost Amount Unit Cost Amount
2.0 Earthworks for Pipe Laying & Concreteing -
Siteworks/Layout Sq. mts. 80.00 - 20.00 - -
Excavation/cutfill Cu. Mts. - 800.00 - -
On fill/Backfill/Compaction Cu. Mts. 350.00 - 250.00 - -
Unsuitable materials hauling Cu. Mts. 50.00 - 375.00 - -
Ground base preparation(to include equipments) lot 25,000.00 - 6,250.00 - -
Dewatering lot 25,000.00 - 2,000.00 - -
Assorted boulders and gravel Cu. Mts. 1,500.00 - 350.00 - -
Clearing and Grubbing lot - 30,000.00 - -
Concreting - - -
Catch basins lot - - -
Sumpits lot - - -
Septic Tanks lot - - -
Trench drains lot - - -
Others (Contractor to Itemize if any) - - -
Sub-Total - - -
Direct Materials Cost Direct Labor & Eqpt.Cost
DESCRIPTION SPECS/BRAND Quantity Unit Materials & Labor Cost TOTAL
Unit Cost Amount Unit Cost Amount
3.0 Sanitary Line & Drainage System -
Pipes
63mm Φ x 3m PVC Pipe Series 1000 Crown/Emerald lengths 305.57 - 106.95 - -
75mm Φ x 3m PVC Pipe Series 1000 Crown/Emerald lengths 653.77 - 228.82 - -
110mm Φ x 3m PVC Pipe Series 1000 Crown/Emerald lengths 866.95 - 303.43 - -
160mm Φ x 3m PVC Pipe Series 1000 Crown/Emerald lengths 1,861.82 - 651.64 - -
200mm Φ x 3m PVC Pipe Series 1000 Crown/Emerald lengths 2,833.94 - 991.88 - -
250mm Φ x 3m PVC Pipe Series 1000 Crown/Emerald lengths 4,690.08 - 1,641.53 - -
315mm Φ x 3m PVC Pipe Series 1000 Crown/Emerald lengths 7,703.09 - 2,696.08 - -
355mm Φ x 3m PVC Pipe Series 1000 Crown/Emerald lengths 12,954.56 - 4,534.10 - -
400mm Φ x 3m PVC Pipe Series 1000 Crown/Emerald lengths 31,295.60 - 10,953.46 - -
450mm Φ x 3m PVC Pipe Series 1000 Crown/Emerald lengths 41,869.59 - 14,654.36 - -
Fittings - - - - -
63mm Φ Elbow 90⁰ Crown/Emerald pcs 42.64 - 12.79 - -
63mm Φ Elbow 45⁰ Crown/Emerald pcs 35.53 - 10.66 - -
63mm Φ Wye Crown/Emerald pcs 49.74 - 14.92 - -
63mm Φ equal Tee Crown/Emerald pcs 51.88 - 15.56 - -
63mm Φ Clean out Crown/Emerald pcs 30.56 - 9.17 - -
63mm Φ P-Trap Crown/Emerald pcs 110.86 - 33.26 - -
63mm Φ Pipe Cover Crown/Emerald pcs 11.37 - 3.41 - -
63mm Φ Coupling Crown/Emerald pcs 19.19 - 5.76 - -
63mm Φ X 75 mm Φ Wye Crown/Emerald pcs 115.83 - 34.75 - -
63mm Φ X 75 mm Φ Tee Crown/Emerald pcs 111.57 - 33.47 - -
63mm Φ X 110 mm Φ Wye Crown/Emerald pcs 144.97 - 43.49 - -
63mm Φ X 110 mm Φ Tee Crown/Emerald pcs 150.65 - 45.20 - -
63mm Φ X 110 mm Φ Bushing reducer Crown/Emerald pcs 56.14 - 16.84 - -
63mm Φ X 160 mm Φ Tee Crown/Emerald pcs 753.25 - 225.98 - -
63mm Φ X 160 mm Φ Wye Crown/Emerald pcs 950.81 - 285.24 - -
75mm Φ Elbow 45⁰ Crown/Emerald pcs 54.01 - 16.20 - -
75mm Φ Elbow 90⁰ Crown/Emerald pcs 65.38 - 19.61 - -
75mm Φ Coupling Crown/Emerald pcs 38.37 - 11.51 - -
75mm Φ Clean out Crown/Emerald pcs 51.16 - 15.35 - -
75mm Φ Pipe Cover Crown/Emerald pcs 30.56 - 9.17 - -
75mm Φ Wye Crown/Emerald pcs 136.44 - 40.93 - -
75mm Φ equal Tee Crown/Emerald pcs 144.97 - 43.49 - -
75 mm Φ P-Trap Crown/Emerald pcs 196.13 - 58.84 - -
75mm Φ X 110 mm Φ Wye Crown/Emerald pcs 191.87 - 57.56 - -
75mm Φ X 110 mm Φ Tee Crown/Emerald pcs 248.72 - 74.61 - -
75mm Φ X 110 mm Φ Bushing reducer Crown/Emerald pcs 74.61 - 22.38 - -
75mm Φ X 160 mm Φ Wye Crown/Emerald pcs 938.02 - 281.40 - -
75mm Φ X 160 mm Φ Tee Crown/Emerald pcs 746.15 - 223.84 - -
110mm Φ Elbow 90⁰ Crown/Emerald pcs 106.59 - 31.98 - -
110mm Φ Elbow 45⁰ Crown/Emerald pcs 83.85 - 25.16 - -
110mm Φ Coupling Crown/Emerald pcs 76.75 - 23.02 - -
110mm Φ Clean out Crown/Emerald pcs 88.12 - 26.43 - -
110mm Φ Pipe Cover Crown/Emerald pcs 51.16 - 15.35 - -
110mm Φ P-Trap Crown/Emerald pcs 264.35 - 79.30 - -
110mm Φ equal Tee Crown/Emerald pcs 297.04 - 89.11 - -
110mm Φ Wye Crown/Emerald pcs 234.50 - 70.35 - -
160mm Φ X 110 mm Φ Wye Crown/Emerald pcs 902.48 - 270.75 - -
160mm Φ X 110 mm Φ Tee Crown/Emerald pcs 696.41 - 208.92 - -
160mm Φ X 110 mm Φ Bushing reducer Crown/Emerald pcs 369.52 - 110.86 - -
160mm Φ Elbow 90⁰ Crown/Emerald pcs 594.08 - 178.22 - -
160mm Φ Elbow 45⁰ Crown/Emerald pcs 525.86 - 157.76 - -
160mm Φ Wye Crown/Emerald pcs 1,243.58 - 373.07 - -
160mm Φ equal Tee Crown/Emerald pcs 1,016.18 - 304.85 - -
160mm Φ Clean out Crown/Emerald pcs 690.72 - 207.22 - -
200mm Φ Elbow 45⁰ Crown/Emerald pcs 980.65 - 294.20 - -
200mm Φ Elbow 90⁰ Crown/Emerald pcs 1,293.32 - 388.00 - -
200mm Φ Coupling Crown/Emerald pcs 903.91 - 271.17 - -
200mm Φ Wye Crown/Emerald pcs 1,819.18 - 545.75 - -
200mm Φ equal Tee Crown/Emerald pcs 1,435.45 - 430.63 - -
200mm Φ X 63 mm Φ Tee Crown/Emerald pcs 1,876.03 - 562.81 - -
200mm Φ X 63 mm Φ Wye Crown/Emerald pcs 2,256.92 - 677.08 - -
200mm Φ X 75 mm Φ Tee Crown/Emerald pcs 1,861.82 - 558.55 - -
200mm Φ X 75 mm Φ Wye Crown/Emerald pcs 2,239.87 - 671.96 - -
200mm Φ X 75 mm Φ Bushiung Reducer Crown/Emerald pcs 443.43 - 133.03 - -
200mm Φ X 110 mm Φ tee Crown/Emerald pcs 1,876.03 - 562.81 - -
200mm Φ X 110 mm Φ Wye Crown/Emerald pcs 2,245.55 - 673.67 - -
200mm Φ X 110 mm Φ Bushing reducer Crown/Emerald pcs 440.58 - 132.17 - -
200mm Φ X 150 mm Φ Tee Crown/Emerald pcs 1,961.30 - 588.39 - -
200mm Φ X 150 mm Φ Wye Crown/Emerald pcs 2,330.83 - 699.25 - -
 200mm Φ X 150 mm Φ Bushing Reducer Crown/Emerald pcs 518.75 - 155.63 - -
250mm Φ Elbow 45⁰ Crown/Emerald pcs 3,510.45 - 1,053.14 - -
250mm Φ Elbow 90⁰ Crown/Emerald pcs 4,007.88 - 1,202.36 - -
250mm Φ Coupling Crown/Emerald pcs 966.44 - 289.93 - -
315mm Φ Elbow 45⁰ Crown/Emerald pcs 5,663.62 - 1,699.09 - -
315mm Φ Elbow 90⁰ Crown/Emerald pcs 6,288.97 - 1,886.69 - -
315mm Φ Coupling Crown/Emerald pcs 2,160.28 - 648.08 - -
Drainage pipes - - - -
8" Φ PE Spiral Pipe Jmarts lengths 4,517.64 - 1,355.29 - -
10" Φ PE Spiral Pipe Jmarts lengths 5,019.60 - 1,505.88 - -
12" Φ PE Spiral Pipe Jmarts lengths 7,027.44 - 2,108.23 - -
14" Φ PE Spiral Pipe Jmarts lengths 8,031.36 - 2,409.41 - -
16" Φ PE Spiral Pipe Jmarts lengths 11,294.10 - 3,388.23 - -
18" Φ PE Spiral Pipe Jmarts lengths 13,050.96 - 3,915.29 - -
20" Φ PE Spiral Pipe Jmarts lengths 15,058.80 - 4,517.64 - -
24" Φ PE Spiral Pipe Jmarts lengths 21,333.30 - 6,399.99 - -
30" Φ PE Spiral Pipe Jmarts lengths 37,647.00 - 11,294.10 - -
36" PE Spiral Pipe Jmarts lengths 45,176.40 - 13,552.92 - -
Others (Contractor to Itemize if any) -
Sub-Total - - -

Direct Materials Cost Direct Labor & Eqpt.Cost

DESCRIPTION SPECS/BRAND Quantity Unit Materials & Labor Cost TOTAL
Unit Cost Amount Unit Cost Amount
4.0 Water Line System - Err:520
4.1 Waterline Service Entrance
1/2" Φ Water meter set 1,500.00 - 450.00 - - Err:520
1/2" Φ Gate Valve (brass type) set 450.00 - 135.00 - -
1/2" Φ Check Valve (brass type) set 385.00 - 115.50 - -
1/2" Φ G.I. Elbow sched 40 pcs 55.00 - 16.50 - -
1/2" Φ x 2" G.I. Nipple sched 40 pcs 100.00 - 30.00 - -
1/2" Φ x 4" G.I. Nipple sched 40 pcs 100.00 - 30.00 - -
1/2" Φ x 6" G.I. Nipple sched 40 pcs 100.00 - 30.00 - -
1/2" Φ x 12" G.I. Nipple sched 40 pcs 100.00 - 30.00 - -
1/2" Φ x 16" G.I. Nipple sched 40 pcs 100.00 - 30.00 - -
1/2" Φ G.I. Union sched 40 set 65.00 - 19.50 - -
HDPE Pipe SDR 9 (200 PSI) - - - -
3/8" Φ HDPE SDR 9 x 150m l/m 15.00 - 4.50 - -
1/2" Φ HDPE SDR 9 x 150m l/m 27.00 - 8.10 - -
3/4" Φ HDPE SDR 9 x 150m l/m 42.00 - 12.60 - -
1" Φ HDPE SDR 9 x 150m l/m 68.00 - 20.40 - -
1 1/4" Φ HDPE SDR 9 x 60m l/m 110.00 - 33.00 - -
1 1/2" Φ HDPE SDR 9 x 60m l/m 165.00 - 49.50 - -
2" Φ HDPE SDR 9 x 60m l/m 255.00 - 76.50 - -
2 1/2" Φ HDPE SDR 9 x 60m l/m 360.00 - 108.00 - -
3" Φ HDPE SDR 9 x 6m l/m 512.00 - 153.60 - -
4" Φ HDPE SDR 9 x 6m l/m 765.00 - 229.50 - -
5" Φ HDPE SDR 9 x 6m l/m 1,310.00 - 393.00 - -
 6" Φ HDPE SDR 9 x 6m l/m 1,610.00 - 483.00 - -
8" Φ HDPE SDR 9 x 6m l/m 3,240.00 - 972.00 - -
4.2 Hot & Cold PPR Pipes (stub outs and embeddments)
20mmΦ.x 4m. PPR pipe PN 20 Lght 278.64 - 83.59 - - 278.64
25mmΦ.x 4m. PPR pipe PN 21 Lght 438.48 - 131.54 - - 438.48
32mmΦ.x 4m. PPR pipe PN 22 Lght 739.80 - 221.94 - - 739.8
40mmΦ.x 4m. PPR pipe PN 23 Lght 1,215.00 - 364.50 - - 1215
50mmΦ.x 4m. PPR pipe PN 24 Lght 1,890.00 - 567.00 - - 1890
63mmΦ.x 4m. PPR pipe PN 25 Lght 3,051.00 - 915.30 - - 3051
75mmΦ.x 4m. PPR pipe PN 26 Lght 4,266.00 - 1,279.80 - - 4266
90mmΦ.x 4m. PPR pipe PN 27 Lght 6,318.00 - 1,895.40 - - 6318
110mmΦ.x 4m. PPR pipe PN 28 Lght 9,217.80 - 2,765.34 - - 9217.8
Coupling 12,904.92 - 3,871.48 - - 0
20mm Φ PPR Coupling pcs 10.80 - 3.24 - - 10.8
25mm Φ PPR Coupling pcs 12.96 - 3.89 - - 12.96
32mm Φ PPR Coupling pcs 17.28 - 5.18 - - 17.28
40mm Φ PPR Coupling pcs 32.40 - 9.72 - - 32.4
50mm Φ PPR Coupling pcs 54.00 - 16.20 - - 54
63mm Φ PPR Coupling pcs 88.56 - 26.57 - - 88.56
75mm ΦPPR Coupling pcs 145.80 - 43.74 - - 145.8
90mm Φ PPR Coupling pcs 226.80 - 68.04 - - 226.8
110mm Φ PPR Coupling pcs 372.60 - 111.78 - - 372.6
Elbow 90⁰ - - - - - 0
20mm Φ PPR Elbow 90⁰ pcs 12.96 - 3.89 - - 12.96
25mm Φ PPR Elbow 90⁰ pcs 19.44 - 5.83 - - 19.44
32mm Φ PPR Elbow 90⁰ pcs 30.24 - 9.07 - - 30.24
40mm Φ PPR Elbow 90⁰ pcs 52.92 - 15.88 - - 52.92
50mm Φ PPR Elbow 90⁰ pcs 102.60 - 30.78 - - 102.6
63mm Φ PPR Elbow 90⁰ pcs 185.76 - 55.73 - - 185.76
75mm ΦPPR Elbow 90⁰ pcs 298.08 - 89.42 - - 298.08
90mm ΦPPR Elbow 90⁰ pcs 475.20 - 142.56 - - 475.2
110mm ΦPPR Elbow 90⁰ pcs 853.20 - 255.96 - - 853.2
Tee Coupling - - - - - 0
20mm Φ PPR Tee Coupling pcs 16.20 - 4.86 - - 16.2
25mm Φ PPR Tee Coupling pcs 28.08 - 8.42 - - 28.08
32mm Φ PPR Tee Coupling pcs 44.28 - 13.28 - - 44.28
40mm Φ PPR Tee Coupling pcs 62.64 - 18.79 - - 62.64
50mm Φ PPR Tee Coupling pcs 129.60 - 38.88 - - 129.6
63mm Φ PPR Tee Coupling pcs 238.68 - 71.60 - - 238.68
75mm Φ PPR Tee Coupling pcs 394.20 - 118.26 - - 394.2
90mm Φ PPR Tee Coupling pcs 682.56 - 204.77 - - 682.56
110mm Φ PPR Tee Coupling pcs 1,092.96 - 327.89 - - 1092.96
Plastic Union - - - - - 0
20mm Φ Plastic Union pcs 19.44 - 5.83 - - 19.44
25mm Φ Plastic Union pcs 37.80 - 11.34 - - 37.8
32mm Φ Plastic Union pcs 48.60 - 14.58 - - 48.6
Tee Reducing Coupling - 0
25mm x 20mm x 25mm Tee Reducing Coupling pcs 17.28 - 5.18 - - 17.28
32mm x 20mm x 32mm Tee Reducing Coupling pcs 24.84 - 7.45 - - 24.84
32mm x 25mm x 32mm Tee Reducing Coupling pcs 29.16 - 8.75 - - 29.16
40mm x 20mm x 40mm Tee Reducing Coupling pcs 48.60 - 14.58 - - 48.6
40mm x 25mm x 40mm Tee Reducing Coupling pcs 54.00 - 16.20 - - 54
40mm x 32mm x 40mm Tee Reducing Coupling pcs 60.48 - 18.14 - - 60.48
50mm x 20mm x 50mm Tee Reducing Coupling pcs 68.04 - 20.41 - - 68.04
50mm x 25mm x 50mm Tee Reducing Coupling pcs 73.44 - 22.03 - - 73.44
50mm x 32mm x 50mm Tee Reducing Coupling pcs 85.32 - 25.60 - - 85.32
50mm x 40mm x 50mm Tee Reducing Coupling pcs 97.20 - 29.16 - - 97.2
63mm x 20mm x 63mm Tee Reducing Coupling Alfaidro pcs 120.96 - 36.29 - - 120.96
63mm x 25mm x 63mm Tee Reducing Coupling Alfaidro pcs 133.92 - 40.18 - - 133.92
63mm x 32mm x 63mm Tee Reducing Coupling Alfaidro pcs 146.88 - 44.06 - - 146.88
63mm x 40mm x 63mm Tee Reducing Coupling Alfaidro pcs 158.76 - 47.63 - - 158.76
63mm x 50mm x 63mm Tee Reducing Coupling Alfaidro pcs 194.40 - 58.32 - - 194.4
75mm x 32mm x 75mm Tee Reducing Coupling Alfaidro pcs 206.28 - 61.88 - - 206.28
75mm x 40mm x 75mm Tee Reducing Coupling Alfaidro pcs 218.16 - 65.45 - - 218.16
75mm x 50mm x 75mm Tee Reducing Coupling Alfaidro pcs 254.88 - 76.46 - - 254.88
75mm x 63mm x 75mm Tee Reducing Coupling Alfaidro pcs 316.44 - 94.93 - - 316.44
90mm x 40mm x 90mm Tee Reducing Coupling Alfaidro pcs 327.24 - 98.17 - - 327.24
90mm x 50mm x 90mm Tee Reducing Coupling pcs 362.88 - 108.86 - - 362.88
90mm x 63mm x 90mm Tee Reducing Coupling pcs 411.48 - 123.44 - - 411.48
90mm x 75mm x 90mm Tee Reducing Coupling pcs 483.84 - 145.15 - - 483.84
110mm x 50mm x 110mm Tee Reducing Coupling pcs 532.44 - 159.73 - - 532.44
110mm x 63mm x 110mm Tee Reducing Coupling pcs 581.04 - 174.31 - - 581.04
110mm x 75mm x 110mm Tee Reducing Coupling pcs 604.80 - 181.44 - - 604.8
110mm x 90mm x 110mm Tee Reducing Coupling pcs 874.80 - 262.44 - - 874.8
Reducer Coupling - 0
25mm x 20mm Reducing Coupling pcs 9.72 - 2.92 - - 9.72
32mm x 20mm Reducing Coupling pcs 14.04 - 4.21 - - 14.04
32mm x 25mm Reducing Coupling pcs 17.28 - 5.18 - - 17.28
40mm x 20mm Reducing Coupling pcs 22.68 - 6.80 - - 22.68
40mm x 25mm Reducing Coupling pcs 24.84 - 7.45 - - 24.84
40mm x 32mm Reducing Coupling pcs 29.16 - 8.75 - - 29.16
50mm x 20mm Reducing Coupling pcs 34.56 - 10.37 - - 34.56
50mm x 25mm Reducing Coupling pcs 38.88 - 11.66 - - 38.88
50mm x 32mm Reducing Coupling pcs 44.28 - 13.28 - - 44.28
50mm x 40mm Reducing Coupling pcs 48.60 - 14.58 - - 48.6
63mm x 20mm Reducing Coupling pcs 60.48 - 18.14 - - 60.48
63mm x 25mm Reducing Coupling pcs 69.12 - 20.74 - - 69.12
63mm x 32mm Reducing Coupling pcs 73.44 - 22.03 - - 73.44
63mm x 40mm Reducing Coupling pcs 77.76 - 23.33 - - 77.76
63mm x 50mm Reducing Coupling pcs 97.20 - 29.16 - - 97.2
75mm x 32mm Reducing Coupling pcs 113.40 - 34.02 - - 113.4
75mm x 40mm Reducing Coupling pcs 117.72 - 35.32 - - 117.72
75mm x 50mm Reducing Coupling pcs 124.20 - 37.26 - - 124.2
75mm x 63mm Reducing Coupling pcs 133.92 - 40.18 - - 133.92
90mm x 40mm Reducing Coupling pcs 146.88 - 44.06 - - 146.88
90mm x 50mm Reducing Coupling pcs 160.92 - 48.28 - - 160.92
90mm x 63mm Reducing Coupling pcs 182.52 - 54.76 - - 182.52
90mm x 75mm Reducing Coupling pcs 236.52 - 70.96 - - 236.52
110mm x 50mm Reducing Coupling pcs 291.60 - 87.48 - - 291.6
110mm x 63mm Reducing Coupling pcs 336.96 - 101.09 - - 336.96
110mm x 75mmReducing Coupling pcs 344.52 - 103.36 - - 344.52
110mm x 90mm Reducing Coupling pcs 366.12 - 109.84 - - 366.12
Unequal Elbow 90⁰ - 0
20mm x 25mm Unequal Elbow 90⁰ pcs 18.36 - 5.51 - - 18.36
20mm x 32mm Unequal Elbow 90⁰ pcs 27.00 - 8.10 - - 27
25mm x 32mm Unequal Elbow 90⁰ pcs 32.40 - 9.72 - - 32.4
Elbow 45⁰ - 0
20mm Φ Elbow 45⁰ pcs 9.72 - 2.92 - - 9.72
25mm Φ Elbow 45⁰ pcs 16.20 - 4.86 - - 16.2
32mm Φ Elbow 45⁰ pcs 29.16 - 8.75 - - 29.16
40mm Φ Elbow 45⁰ pcs 45.36 - 13.61 - - 45.36
50mm Φ Elbow 45⁰ pcs 76.68 - 23.00 - - 76.68
63mm Φ Elbow 45⁰ pcs 153.36 - 46.01 - - 153.36
75mm Φ Elbow 45⁰ pcs 201.96 - 60.59 - - 201.96
90mm Φ Elbow 45⁰ pcs 333.72 - 100.12 - - 333.72
110mm Φ Elbow 45⁰ pcs 562.68 - 168.80 - - 562.68
Female Threaded Coupling - 0
20mm Φ Female Threaded Coupling pcs 77.76 - 23.33 - - 77.76
25mm Φ Female Threaded Coupling pcs 105.84 - 31.75 - - 105.84
32mm Φ Female Threaded Coupling pcs 221.40 - 66.42 - - 221.4
40mm Φ Female Threaded Coupling pcs 315.36 - 94.61 - - 315.36
50mm Φ Female Threaded Coupling pcs 489.24 - 146.77 - - 489.24
63mm Φ Female Threaded Coupling pcs 739.80 - 221.94 - - 739.8
75mm Φ Female Threaded Coupling pcs 1,705.32 - 511.60 - - 1705.32
90mm Φ Female Threaded Coupling pcs 2,867.40 - 860.22 - - 2867.4
110mm Φ Female Threaded Coupling pcs 4,719.60 - 1,415.88 - - 4719.6
Female Threaded Reducer Coupling - 0
20mm Φ x 25mm Female Threaded Reducer Coupling pcs 77.76 - 23.33 - - 77.76
Male Threaded Coupling - 0
20mm Φ Male Threaded Coupling pcs 87.48 - 26.24 - - 87.48
25mm Φ Male Threaded Coupling pcs 113.40 - 34.02 - - 113.4
32mm Φ Male Threaded Coupling pcs 261.36 - 78.41 - - 261.36
40mm Φ Male Threaded Coupling pcs 393.12 - 117.94 - - 393.12
50mm Φ Male Threaded Coupling pcs 489.24 - 146.77 - - 489.24
63mm Φ Male Threaded Coupling pcs 757.08 - 227.12 - - 757.08
75mm Φ Male Threaded Coupling pcs 1,900.80 - 570.24 - - 1900.8
90mm Φ Male Threaded Coupling pcs 3,034.80 - 910.44 - - 3034.8
110mm Φ Male Threaded Coupling pcs 4,849.20 - 1,454.76 - - 4849.2
Male Threaded Reducer Coupling - 0
20mm Φ x 25mm Male Threaded Reducer Coupling pcs 88.56 - 26.57 - - 88.56
Female Threaded Elbow - 0
20mm Φ Female Threaded Elbow pcs 77.76 - 23.33 - - 77.76
25mm Φ Female Threaded Elbow pcs 105.84 - 31.75 - - 105.84
32mm Φ Female Threaded Elbow pcs 235.44 - 70.63 - - 235.44
40mm Φ Female Threaded Elbow pcs 315.36 - 94.61 - - 315.36
50mm Φ Female Threaded Elbow pcs 453.60 - 136.08 - - 453.6
63mm Φ Female Threaded Elbow pcs 735.48 - 220.64 - - 735.48
Female Threaded Reducer Elbow - 0
20mm Φ x 25mm Female Threaded Reducer Elbow pcs 85.32 - 25.60 - - 85.32
Male Threaded Elbow - 0
20mm Φ Male Threaded Elbow pcs 77.76 - 23.33 - - 77.76
25mm Φ Male Threaded Elbow pcs 117.72 - 35.32 - - 117.72
32mm Φ Male Threaded Elbow pcs 272.16 - 81.65 - - 272.16
40mm Φ Male Threaded Elbow pcs 390.96 - 117.29 - - 390.96
50mm Φ Male Threaded Elbow pcs 453.60 - 136.08 - - 453.6
63mm Φ Male Threaded Elbow pcs 734.40 - 220.32 - - 734.4
Male Threaded Reducer Elbow - 0
20mm Φ x 25mm Male Threaded Reducer Elbow pcs 85.32 - 25.60 - - 85.32
25mm Φ x 32mm Male Threaded Reducer Elbow pcs 127.44 - 38.23 - - 127.44
Tee Female Threaded Coupling - 0
20mm Φ Tee Female Threaded Coupling pcs 77.76 - 23.33 - - 77.76
25mm Φ Tee Female Threaded Coupling pcs 117.72 - 35.32 - - 117.72
32mm Φ Tee Female Threaded Coupling pcs 232.20 - 69.66 - - 232.2
Tee Female Threaded Reducing Coupling - 0
20mm Φ x 25mm Tee Female Threaded Reducing Coupling pcs 77.76 - 23.33 - - 77.76
Tee Male Threaded Coupling - 0
20mm Φ Tee Male Threaded Coupling pcs 88.56 - 26.57 - - 88.56
25mm Φ Tee Male Threaded Coupling pcs 125.28 - 37.58 - - 125.28
32mm Φ Tee Male Threaded Coupling pcs 272.16 - 81.65 - - 272.16
Tee Male Threaded Reducing Coupling - 0
20mm Φ x 25mm Tee Male Threaded Reducing Coupling pcs 102.60 - 30.78 - - 102.6
Female Threaded Union - 0
20mm Φ Female Threaded Union pcs 140.40 - 42.12 - - 140.4
25mm Φ Female Threaded Union pcs 199.80 - 59.94 - - 199.8
32mm Φ Female Threaded Union pcs 294.84 - 88.45 - - 294.84
40mm Φ Female Threaded Union pcs 488.16 - 146.45 - - 488.16
50mm Φ Female Threaded Union pcs 853.20 - 255.96 - - 853.2
63mm Φ Female Threaded Union pcs 1,339.20 - 401.76 - - 1339.2
Male Threaded Union - 0
20mm Φ Male Threaded Union pcs 164.16 - 49.25 - - 164.16
25mm Φ Male Threaded Union pcs 210.60 - 63.18 - - 210.6
32mm Φ Male Threaded Union pcs 294.84 - 88.45 - - 294.84
40mm Φ Male Threaded Union pcs 538.92 - 161.68 - - 538.92
50mm Φ Male Threaded Union pcs 927.72 - 278.32 - - 927.72
63mm Φ Male Threaded Union pcs 1,414.80 - 424.44 - - 1414.8
Stop Valves - 0
20mm Φ Stop Valves pcs 293.76 - 88.13 - - 293.76
25mm Φ Stop Valves pcs 372.60 - 111.78 - - 372.6
32mm Φ Stop Valves pcs 430.92 - 129.28 - - 430.92
40mm Φ Stop Valves pcs 550.80 - 165.24 - - 550.8
50mm Φ Stop Valves pcs 853.20 - 255.96 - - 853.2
63mm Φ Stop Valves pcs 1,047.60 - 314.28 - - 1047.6
75mm Φ Stop Valves pcs 2,300.40 - 690.12 - - 2300.4
90mm Φ Stop Valves pcs 3,034.80 - 910.44 - - 3034.8
110mm Φ Stop Valves pcs 3,994.92 - 1,198.48 - - 3994.92
Ball Valves - 0
20mm Φ Ball Valves pcs 534.60 - 160.38 - - 534.6
25mm Φ Ball Valves pcs 736.56 - 220.97 - - 736.56
32mm Φ Ball Valves pcs 1,090.80 - 327.24 - - 1090.8
40mm Φ Ball Valves pcs 2,073.60 - 622.08 - - 2073.6
50mm Φ Ball Valves pcs 3,396.60 - 1,018.98 - - 3396.6
63mm Φ pcs 4,266.00 - 1,279.80 - - 4266
Dark Valve (Fast Open type) - 0
20mm Φ Dark Valve (Fast Open type) pcs 729.00 - 218.70 - - 729
25mm Φ Dark Valve (Fast Open type) pcs 855.36 - 256.61 - - 855.36
Dark Valve (Slop Open type) - 0
20mm Φ Dark Valve (Slop Open type) pcs 483.84 - 145.15 - - 483.84
25mm Φ Dark Valve (Slop Open type) pcs 561.60 - 168.48 - - 561.6
32mm Φ Dark Valve (Slop Open type) pcs 615.60 - 184.68 - - 615.6
Flange Core - 0
50mm Φ Flange Core pcs 183.60 - 55.08 - - 183.6
63mm Φ Flange Core pcs 221.40 - 66.42 - - 221.4
75mm Φ Flange Core pcs 248.40 - 74.52 - - 248.4
90mm Φ Flange Core pcs 345.60 - 103.68 - - 345.6
110mm Φ Flange Core pcs 367.20 - 110.16 - - 367.2
Short type Bend Pipe - 0
20mm Φ Short type Bend Pipe pcs 27.00 - 8.10 - - 27
25mm Φ Short type Bend Pipe pcs 43.20 - 12.96 - - 43.2
32mm Φ Short type Bend Pipe pcs 55.08 - 16.52 - - 55.08
Pipe Plug - - - - - 0
20mm Φ Pipe Plug pcs 10.80 - 3.24 - - 10.8
32mm Φ Pipe Plug pcs 12.96 - 3.89 - - 12.96
Pipe Cap/End Cap - - - - - 0
20mm Φ Pipe Cap/End Cap pcs 6.48 - 1.94 - - 6.48
25mm Φ Pipe Cap/End Cap pcs 12.96 - 3.89 - - 12.96
32mm Φ Pipe Cap/End Cap pcs 17.28 - 5.18 - - 17.28
40mm Φ Pipe Cap/End Cap pcs 21.60 - 6.48 - - 21.6
50mm Φ Pipe Cap/End Cap pcs 41.04 - 12.31 - - 41.04
63mm Φ Pipe Cap/End Cap pcs 77.76 - 23.33 - - 77.76
75mm Φ Pipe Cap/End Cap pcs 145.80 - 43.74 - - 145.8
 90mm Φ Pipe Cap/End Cap pcs 153.36 - 46.01 - - 153.36
110mm Φ Pipe Cap/End Cap pcs 273.24 - 81.97 - - 273.24
U type Pipe Clamps - - - - - 0
20mm Φ U type Pipe Clamps pcs 6.48 - 1.94 - - 6.48
25mm Φ U type Pipe Clamps pcs 8.64 - 2.59 - - 8.64
32mm Φ U type Pipe Clamps pcs 10.80 - 3.24 - - 10.8
PPR Gate Valves - - - - - 0
20mm Φ PPR Gate Valve pcs 491.40 - 147.42 - - 491.4
25mm Φ PPR Gate Valve pcs 678.24 - 203.47 - - 678.24
32mm Φ PPR Gate Valve pcs 694.44 - 208.33 - - 694.44
40mm Φ PPR Gate Valve pcs 1,050.84 - 315.25 - - 1050.84
50mm Φ PPR Gate Valves pcs 1,627.56 - 488.27 - - 1627.56
63mm Φ PPR Gate Valve pcs 2,066.04 - 619.81 - - 2066.04
75mm Φ PPR Gate Valve pcs 4,233.60 - 1,270.08 - - 4233.6
90mm Φ PPR Gate Valve pcs 6,299.64 - 1,889.89 - - 6299.64
110mm Φ PPR Gate Valve pcs 8,129.16 - 2,438.75 - - 8129.16
Brass Check Valves - - - -
“KITZ” Check Valve – 1/2” pcs 443.33 - 133.00 - -
“KITZ” Check Valve – 3/4” pcs 592.67 - 177.80 - -
“KITZ” Check Valve – 1” pcs 942.67 - 282.80 - -
“KITZ” Check Valve – 1-1/4” pcs 1,403.33 - 421.00 - -
“KITZ” Check Valve – 1-1/2” pcs 1,773.33 - 532.00 - -
“KITZ” Check Valve – 2” pcs 2,768.89 - 830.67 - -
Brass Gate Valves - - - -
“KITZ” Gate Valve – 1/2” pcs 396.67 - 119.00 - -
“KITZ” Gate Valve – 3/4” pcs 494.67 - 148.40 - -
"KITZ" Gate Valve - 1" (25MM) pcs 694.44 - 208.33 - -
"KITZ" Gate Valve - 1-1/4" (32MM) pcs 911.11 - 273.33 - -
"KITZ" Gate Valve – 1-1/2" pcs 1,233.33 - 370.00 - -
"KITZ" Gate Valve – 2" pcs 1,885.56 - 565.67 - -
Others (Contractor to Itemize if any) - - - -
Sub-Total - - -
Direct Materials Cost Direct Labor & Eqpt.Cost
DESCRIPTION SPECS/BRAND Quantity Unit Materials & Labor Cost TOTAL
Unit Cost Amount Unit Cost Amount
5.0 Rainwater Drainage System -
5.1 Accessories
Siphonic Roof Drain outlet Valsir Rain Plus pcs - - - -
Stainless Steel Roof Drain basket pcs 450.00 - 157.50 - -
5.2 HDPE Pipes (Siphonic System) -
3" Φ HDPE Pipes lengths - - - -
4" Φ HDPE Pipes lengths - - - -
6" Φ HDPE Pipes lengths - - - -
3" x 3" HDPE Elbow pcs - - - -
4" x 4" HDPE Elbow pcs - - - -
6" x 6" HDPE Elbow pcs - - - -
3" x 3" x 3" HDPE Wye pcs - - - -
 4" x 4" x 4" HDPE Wye pcs - - - -
6" x 6" x 6" HDPE Wye pcs - - - -
4" x 3" x 4" HDPE Wye pcs - - - -
6" x 4" x 6" HDPE Wye pcs - - - -
3" Φ HDPE Clean out/End Cap pcs - - - -
3" Φ HDPE Clean out/End Cap pcs - - - -
3" Φ HDPE Clean out/End Cap pcs - - - -
5.3 UPVC Rectangular Tubes System -
DownSpout PVC Tubes 2 1/2" X 4" X 8' Duracon/Atlanta pcs 542.00 - 189.70 - -
DownSpout PVC Tubes 3" X 4" X 8' Duracon/Atlanta pcs 778.00 - 272.30 - -
Gutter Square Dropper Outlet (18"x 2 1/2") Duracon/Atlanta pcs 91.00 - 31.85 - -
Gutter Square Dropper Outlet (18"x 3") Duracon/Atlanta pcs 106.00 - 37.10 - -
DownSpout Square Connector (2 1/2") Duracon/Atlanta pcs 77.00 - 26.95 - -
DownSpout Square Connector (3") Duracon/Atlanta pcs 106.00 - 37.10 - -
DownSpout Elbow 100deg (2 1/2") Duracon/Atlanta pcs 142.00 - 49.70 - -
DownSpout Elbow 100deg (3") Duracon/Atlanta pcs 210.00 - 73.50 - -
DownSpout Elbow 90deg (2 1/2") Duracon/Atlanta pcs 134.00 - 46.90 - -
DownSpout Elbow 90deg (3") Duracon/Atlanta pcs 199.00 - 69.65 - -
PVC Rectangular Nipple (2 1/2"x 4" X 2") Duracon/Atlanta pcs 167.00 - 58.45 - -
PVC Rectangular Nipple (3"x 4" X 2") Duracon/Atlanta pcs 231.00 - 80.85 - -
PVC Rectangular Nipple (2 1/2"x 4" X 3") Duracon/Atlanta pcs 241.00 - 84.35 - -
PVC Rectangular Nipple (3"x 4" X 3") Duracon/Atlanta pcs 347.00 - 121.45 - -
PVC Rectangular Nipple (2 1/2"x 4" X 4") Duracon/Atlanta pcs 354.00 - 123.90 - -
PVC Rectangular Nipple (3"x 4" X 4") Duracon/Atlanta pcs 469.00 - 164.15 - -
PVC Clamps (5/8" X 2 1/2") Duracon/Atlanta pcs 46.00 - 16.10 - -
PVC Clamps (3/4" X 3") Duracon/Atlanta pcs 48.00 - 16.80 - -
PVC Square to Round Adapter (2 1/2" x 2") Duracon/Atlanta pcs 170.00 - 59.50 - -
PVC Square to Round Adapter (2 1/2" x 3") Duracon/Atlanta pcs 213.00 - 74.55 - -
PVC Square to Round Adapter (3" x 4") Duracon/Atlanta pcs 425.00 - 148.75 - -
PVC Fabricated Tee (2 1/2") Duracon/Atlanta pcs 425.00 - 148.75 - -
PVC Fabricated Tee (3") Duracon/Atlanta pcs 744.00 - 260.40 - -
PVC Fabricated round Dropper outlet 2" Duracon/Atlanta pcs 53.00 - 18.55 - -
PVC Fabricated round Dropper outlet 3" Duracon/Atlanta pcs 74.00
PVC Fabricated round Dropper outlet 4" Duracon/Atlanta pcs 106.00
5.4 Conventional Round PVC PipesSystem
75mm Φ x 3m PVC Pipe Series 1000 Crown/Emerald lengths 638.77 - 191.63 - - 670.71
110mm Φ x 3m PVC Pipe Series 1000 Crown/Emerald lengths 847.06 - 254.12 - - 889.41
160mm Φ x 3m PVC Pipe Series 1000 Crown/Emerald lengths 1,819.10 - 545.73 - - 1,910.05
75mm Φ Elbow 90⁰ Crown/Emerald pcs 63.88 - 19.16 - - 67.07
75mm Φ Coupling Crown/Emerald pcs 37.49 - 11.25 - - 39.37
75mm Φ Clean out Crown/Emerald pcs 49.99 - 15.00 - - 52.49
75mm Φ Pipe Cover Crown/Emerald pcs 29.86 - 8.96 - - 31.35
75mm Φ Wye Crown/Emerald pcs 133.31 - 39.99 - - 139.97
75mm Φ X 110 mm Φ Wye Crown/Emerald pcs 187.46 - 56.24 - - 196.84
75mm Φ X 110 mm Φ Tee Crown/Emerald pcs 243.01 - 72.90 - - 255.16
75mm Φ X 110 mm Φ Bushing reducer Crown/Emerald pcs 72.90 - 21.87 - - 76.55
 75mm Φ X 160 mm Φ Wye Crown/Emerald pcs 916.49 - 274.95 - - 962.32
110mm Φ Elbow 90⁰ Crown/Emerald pcs 104.15 - 31.24 - - 109.35
110mm Φ Elbow 45⁰ Crown/Emerald pcs 81.93 - 24.58 - - 86.03
110mm Φ Coupling Crown/Emerald pcs 74.99 - 22.50 - - 78.74
110mm Φ Clean out Crown/Emerald pcs 86.09 - 25.83 - - 90.40
110mm Φ Pipe Cover Crown/Emerald pcs 49.99 - 15.00 - - 52.49
110mm Φ Wye Crown/Emerald pcs 229.12 - 68.74 - - 240.58
160mm Φ X 110 mm Φ Wye Crown/Emerald pcs 881.78 - 264.53 - - 925.87
160mm Φ X 110 mm Φ Tee Crown/Emerald pcs 680.43 - 204.13 - - 714.45
160mm Φ X 110 mm Φ Bushing reducer Crown/Emerald pcs 361.04 - 108.31 - - 379.09
160mm Φ Elbow 90⁰ Crown/Emerald pcs 580.45 - 174.13 - - 609.47
160mm Φ Elbow 45⁰ Crown/Emerald pcs 513.79 - 154.14 - - 539.48
160mm Φ Wye Crown/Emerald pcs 1,215.05 - 364.51 - - 1,275.80
160mm Φ equal Tee Crown/Emerald pcs 992.87 - 297.86 - - 1,042.51
160mm Φ Clean out Crown/Emerald pcs 674.87 - 202.46 - - 708.62
Others (Contractor to Itemize if any) - - - -
Sub-Total - - -
Direct Materials Cost Direct Labor & Eqpt.Cost
DESCRIPTION SPECS/BRAND Quantity Unit Materials & Labor Cost TOTAL
Unit Cost Amount Unit Cost Amount
6.0 Consumables, Accessories -
Solvent Cement 100cc cans 75.00 - 22.50 - -
Solvent Cement 200cc cans 120.00 - 36.00 - -
Vulcaseal pcs 67.00 - 20.10 - -
HackSaw Blades pcs 58.00 - 17.40 - -
GA Tie Wire kls 180.00 - 54.00 - -
Teflon Tapes rolls 35.00 - 10.50
Pipe Hangers, Brackets and Supports - - - -
Threaded Rod pcs 120.00 - 36.00 - -
Pipe Straps pcs 85.00 - 25.50 - -
Expansion Shields/Grip Anchor pcs 12.00 - 3.60 - -
Bolts and washers pcs 3.92 - 1.18 - -
2x2 Angle Bar pcs 460.00 - 138.00
8mm Plain Round Bar pcs 120.00 - 36.00
Bolts and washers pcs 3.92 - 1.18 - -
12mm Expansion bolts pcs 30.00 - 9.00 - -
Marine Epoxy Primer gal 750.00 - 225.00 - -
Pipe Cutter (20mm-40mm) set - - - -
Pipe Cutter (50mm-110mm) set - - - -
Welding Fusion Tools (20mm-63mm) set - - - -
Welding Fusion Tools (75mm-110mm) set - - - -
Others (Contractor to Itemize if any) -
Sub-Total - - -
Direct Materials Cost Direct Labor & Eqpt.Cost
DESCRIPTION SPECS/BRAND Quantity Unit Materials & Labor Cost TOTAL
Unit Cost Amount Unit Cost Amount
7.0 FIXTURES, ACCESSORIES, EQUIPMENTS, TANK - - -
Special Ventilation Fittings
 Studor® TrapVent (1 1/4"-1 1/2") with Cladding Studor® set - - -
Studor® Redivent (1 1/2"-2") Studor® set - - -
Studor® MiniVent (1 1/2"-2") Studor® set - - -
Studor® MaxiVent (3"-4") Studor® set - - -
Studor® MaxiFiltra (3"-4") (outdoor vent w/ filter) Studor® set - - -
P.A.P.A (Positive Air Pressure Attenuator) Studor® set - - -
Toilet Fixtures - -
Water Closet & Fittings set/s 6,200.00 - 1,860.00 - -
Three Way Angle valve set/s - -
Bidet Shower Gun w/ Flexible hose Stainless Steel set/s - -
Lavatory Set set/s 2,500.00 - 750.00 - -
Lavatory Faucets Stainless Steel set/s 450.00 - 135.00 - -
Faucets Stainless Steel set/s 350.00 - 105.00 - -
kitchen sink/faucet/accessories Stainless Steel set/s 3,500.00 - 1,050.00 - -
Chrome Type Angle valve set/s 365.00 - 109.50 - -
Urinal set/s - - - -
Stainless Steel Floor drains 4"Φ set/s - - - -
Stainless Steel Floor drains 3"Φ set/s - - - -
shower valve diverter type hot & cold set/s 2,750.00 - 825.00 - -
Shower heads Rain Shower set/s 420.00 - 126.00 - -
Tissue Holder set/s 550.00 - 165.00 - -
Soap Holder set/s 550.00 - 165.00 - -
Brass Clean Out Jamman set/s - - - -
Mirror set/s 2,500.00 - 750.00 - -
Equipments set/s - -
water heater MULTIPOINT point EWH hot & cold
a. 3.5KW set/s 11,200.00 - 3,360.00 - -
b. Heat Pumps, Circulating pumps & Storage Tanks By Others set/s - - - -
c. Sump Pump Grundfos - -
1.0 set/s - - - -
2.0 set/s - - - -
d. Transfer Pumps 2hp with Float switch Grundfos - -
1.0 set/s - - - -
2.0 set/s - - - -
e. CPS Booster Pump w/ Bladder tank (for gravity feed) Grundfos - -
1.0 set/s - - - -
2.0 set/s - - - -
- - - -
f. Storage Tanks - - - -
Modular type Stainless Steel tank set/s - - - -
20,000 liters Stainless Steel Tank Vertical Type Tank set/s 300,000.00 - 75,000.00 - -
15,000 liters Stainless Steel Tank Vertical Type Tank set/s 250,000.00 - 62,500.00 - -
10,000 liters Stainless Steel Tank Vertical Type Tank set/s 200,000.00 - 50,000.00 - -
5,000 liters Stainless Steel Tank Vertical Type Tank set/s 98,000.00 - 24,500.00 - -
3,000 liters Stainless Steel Tank Vertical Type Tank set/s 50,000.00 - 12,500.00 - -
2,000 liters Stainless Steel Tank Vertical Type Tank set/s 32,000.00 - 8,000.00 - -
 1,000 liters Stainless Steel Tank Vertical Type Tank set/s 17,500.00 - 4,375.00 - -
500 liters Stainless Steel Tank Vertical Type Tank set/s 10,000.00 - 2,500.00 - -
20,000 liters Stainless Steel Tank Horizontal Type Tank set/s 395,000.00 - 98,750.00 - -
15,000 liters Stainless Steel Tank Horizontal Type Tank set/s 270,000.00 - 67,500.00 - -
10,000 liters Stainless Steel Tank Horizontal Type Tank set/s 210,000.00 - 52,500.00 - -
5,000 liters Stainless Steel Tank Horizontal Type Tank set/s 105,000.00 - 26,250.00 - -
3,000 liters Stainless Steel Tank Horizontal Type Tank set/s 50,700.00 - 12,675.00 - -
2,000 liters Stainless Steel Tank Horizontal Type Tank set/s 35,000.00 - 8,750.00 - -
1,000 liters Stainless Steel Tank Horizontal Type Tank set/s 20,000.00 - 5,000.00 - -
500 liters Stainless Steel Tank Horizontal Type Tank set/s 13,000.00 - 3,250.00 - -
Float Valves and Fittings - -
f. Swimming Pool Pump System set/s - -
Chemical Feeder By Others lot - - - -
Pumps By Others - -
Filters By Others lot - - - -
Return To Pool Pipes & Accessories By Others lot - - - -
Main drain Pipes & Accessories accessories By Others lot - - - -
Other Swimming pool accessories By Others lot - - - -
- -
DRAINAGE AND SEWER LINE - - - -
Septic vault (Pipe Assembly only) lot - - - -
Sump pit (Pipe Assembly only) lot - -
Catch basins (Pipe Assembly only) lot - - - -
Cistern Tank (Pipe Assembly only) lot - - - -
Others (Contractor to Itemize if any) - - -
Sub-Total - - -

Total Estimated Direct Labor & Materials Project

Cost 206,500.00 672,500.00 879,000.00
 MATERIALS &
XI. Electrical Works SPECIFICATIONS MATERIAL LABOR Sub-TOTAL
LABOR COST
Item Description Qty. Unit Unit cost Amount Unit cost Amount 1,302,594.80
A. Rough Installation
a. PVC Conduits & Fittings
1.0 20mmØ x 3.00m PVC Pipes 577 length 70.00 40,390.00 21.00 12,117.00 52,507.00
2.0 25mmØ x 3.00m PVC Pipes 110 length 110.00 12,100.00 33.00 3,630.00 15,730.00
3.0 20mmØ PVC Adaptor w/ Locknut 150 pcs 13.50 2,025.00 4.05 607.50 2,632.50
4.0 25mmØ PVC Adaptor w/ Locknut 30 pcs 16.00 480.00 4.80 144.00 624.00
5.0 20mmØ PVC Elbow 50 pcs 12.50 625.00 3.75 187.50 812.50
6.0 25mmØ PVC Elbow 50 pcs 18.00 900.00 5.40 270.00 1,170.00
b. RSC Coduits & Fittings - - - -
1.0 65mmØ Service Entrance Cap 2 pcs 480.00 960.00 144.00 288.00 1,248.00
2.0 65mmØ RSC Pipe 9 length 1,232.00 11,088.00 369.60 3,326.40 14,414.40
3.0 65mmØ RSC Elbow 4 pcs 510.00 2,040.00 153.00 612.00 2,652.00
4.0 65mmØ x 150mm RSC Nipple 2 pcs 62.00 124.00 18.60 37.20 161.20
5.0 65mmØ RSC Locknut and Bushing 6 set 66.00 396.00 19.80 118.80 514.80
6.0 Deep Type Square Box with Cover 2 pcs 60.00 120.00 18.00 36.00 156.00
7.0 Deep Type Utility Box with Cover 19 pcs 38.00 722.00 11.40 216.60 938.60
8.0 32mmØ RSC Locknut and Bushing 4 set 34.00 136.00 10.20 40.80 176.80
9.0 25mmØ RSC Locknut and Bushing 38 set 22.00 836.00 6.60 250.80 1,086.80
10.0 32mmØ x 100mm RSC Nipple 4 pcs 50.00 200.00 15.00 60.00 260.00
11.0 32mmØ x 250mm RSC Nipple 4 pcs 72.00 288.00 21.60 86.40 374.40
12.0 25mmØ x 100mm RSC Nipple 38 pcs 45.00 1,710.00 13.50 513.00 2,223.00
13.0 25mmØ x 250mm RSC Nipple 38 pcs 65.00 2,470.00 19.50 741.00 3,211.00
14.0 40mmØ x PVC Pipe Sch.40 24 length 201.00 4,824.00 60.30 1,447.20 6,271.20
15.0 32mmØ PVC Pipe Sch.40 120 length 158.00 18,960.00 47.40 5,688.00 24,648.00
16.0 40mmØ x PVC Elbow 4 pcs 18.00 72.00 5.40 21.60 93.60
17.0 32mmØ PVC Elbow 38 pcs 14.00 532.00 4.20 159.60 691.60
b. Metal Boxes & Others - - - -
1.0 Pull box Box#16 4" x 6" x 6" pcs 480.00 - 144.00 - -
2.0 Square Box metal #16 w/ Cover pcs 55.00 - 16.50 - -
3.0 Utility Box metal #16 210 pcs 40.00 8,400.00 12.00 2,520.00 10,920.00
4.0 Junction Box metal #16 w/ Cover 165 pcs 45.00 7,425.00 13.50 2,227.50 9,652.50
5.0 Electrical Tape 40 rolls 45.00 1,800.00 13.50 540.00 2,340.00
6.0 Tie Wire #16 kilogram 90.00 - 27.00 - -
7.0 Nema 3R Enclosure 30Amp 2p, B.O. sets 1,500.00 - 450.00 - -
8.0 500mm² Solderless Connector (Bolted Type) 3 meters 500.00 1,500.00 150.00 450.00 1,950.00
9.0 Electrical Rubber Tape (Brand: 3M) 2 roll 80.00 160.00 24.00 48.00 208.00
10.0 Electrical Plastic Tape (Brand: 3M) 2 roll 30.00 60.00 9.00 18.00 78.00
11.0 E.H.H.-Electrical Hand Hole Box (0.70M x 0.70M x 0.60M) 1 lot 5,000.00 5,000.00 1,500.00 1,500.00 6,500.00
8.0 Solvent Cement 400cc cans 125.00 - 37.50 - -
B. Wires, Cables & Conductors - - - -
1.0 30mm² TW Ground Wire (Green Color) 30 meters 184.00 5,520.00 55.20 1,656.00 7,176.00
2.0 8.0mm² TW Ground Wire (Green Color) 75 meters 50.00 3,750.00 15.00 1,125.00 4,875.00
3.0 5.5mm² TW Ground Wire (Green Color) 365 meters 32.00 11,680.00 9.60 3,504.00 15,184.00
4.0 5.5mm2 THHN Copper wire 6 mtrs 5,600.00 33,600.00 1,680.00 10,080.00 43,680.00
5.0 3.5mm2 THHN Copper wire 22 mtrs 3,168.00 69,696.00 950.40 20,908.80 90,604.80
6.0 2.0mm3 THHN Copper wire 40 rolls 2,160.00 86,400.00 648.00 25,920.00 112,320.00
C. Lighting Fixtures - - - -
1.0 Downlight Round type 18watts LED 159 sets 520.00 82,680.00 156.00 24,804.00 107,484.00
2.0 Louver type LED 2 sets 2,200.00 4,400.00 660.00 1,320.00 5,720.00
3.0 Emergency Lamp 2 sets 2,500.00 5,000.00 750.00 1,500.00 6,500.00
D. Electrical Devices - - - -
1.0 3-Gang Switch 20 sets 280.00 5,600.00 84.00 1,680.00 7,280.00
2.0 2-Gang Switch 4 sets 225.00 900.00 67.50 270.00 1,170.00
3.0 1-Gang Switch 64 sets 180.00 11,520.00 54.00 3,456.00 14,976.00
4.0 3- Way Switch 2 sets 280.00 560.00 84.00 168.00 728.00
5.0 Aircon outlet 24 sets 380.00 9,120.00 114.00 2,736.00 11,856.00
6.0 Range outlet 20 sets 380.00 7,600.00 114.00 2,280.00 9,880.00
7.0 2-Gang Conv. Outlet 68 sets 255.00 17,340.00 76.50 5,202.00 22,542.00
8.0 Water Heater Outlet 3 sets 289.00 867.00 86.70 260.10 1,127.10
9.0 2-Gang Conv. Outlet WP 2 sets 2,200.00 4,400.00 660.00 1,320.00 5,720.00
E. Panel Boards - - - -
11.0 500AT/630N, 40KAIC @220V, ECB 1 set 36,850.00 36,850.00 11,055.00 11,055.00 47,905.00
with NEMA 3R-Enclosure - - - -
Terminal Lugs: 2 Set of 3-124mm² - - - -
THW Wire - - - -
12.0 Multi-Metering Bus Bar Wire 1 set 48,000.00 48,000.00 14,400.00 14,400.00 62,400.00
Gutter, 500 Ampere Capacity - - - -
3-Phase with Line Side Terminal - - - -
Lug: 2 Set of 3-125mm² THW Wire - - - -
Including Balance Load 21 Set - - - -
Single Phase Bolt-On Tyep - - - -
Circuit Breaker as per Detailed Drawing - - - -
13.0 25mmØ Socket Type Lone KW-Hr. Meter 21 set 13,000.00 273,000.00 3,900.00 81,900.00 354,900.00
14.0 Panel Board 8 Branch Circuit. (Miniature) 18 set 5,432.00 97,776.00 1,629.60 29,332.80 127,108.80
Main: 63AT/2P, 20KAIC @230V - - - -
Branches: Miniature CB - - - -
1-16AT/2P, 20KAIC, 230V - - - -
3-20AT/2P, 20KAIC, 230V - - - -
2-30AT/2P, 20KAIC, 230V - - - -
1-Spare - - - -
15.0 Panel Board 12 Branch Circuit. (Miniature) 2 set 11,997.00 23,994.00 3,599.10 7,198.20 31,192.20
Main: 100AT/2P, 20KAIC, 230V - - - -
Branches: Miniature CB - - - -
1-16AT/2P, 20KAIC, 230V - - - -
5-20AT/2P 20KAIC, 230V - - - -
3-32AT/2P, 20KAIC, 230V - - - -
2-Spare - - - -
16.0 Panel Board 6 Branch Circuit 1 set 4,000.00 4,000.00 1,200.00 1,200.00 5,200.00
Main: 63AT/2P, 20KAIC @230V - - - -
Branches: Miniature CB - - - -
2-16AT/2P, 20KAIC, 230V - - - -
1-32AT/2P, 20KAIC, 230V - - - -
2-Spare - - - -
E. Pedestal - - - -
1.0 Electrical Concrete Pedestal 1 lot 30,000.00 30,000.00 9,000.00 9,000.00 39,000.00
2.0 Secondary Spool Insulator (4-Spool) 1 set 400.00 400.00 120.00 120.00 520.00
3.0 25mmØ Aluminum Pipe and Fittings 1 length 1,000.00 1,000.00 300.00 300.00 1,300.00

Sub total 1,001,996.00 300,598.80 1,302,594.80

Prepared by:

Contractor/AMO
 PROJECT: PROPOSED FIRE SPRINKLER SYSTEM OF RENOVATED GRANLAND BUILDING
LOCATION: R.CASTILLO AGDAO, DAVAO CITY
OWNER: GRANLAND RESOURCE INC.
PROGRAM OF WORKS: DETAILS OF BILL OF QUANTITIES
Direct Materials Cost Direct Labor & Eqpt.Cost Materials & Labor
DESCRIPTION SPECS/BRAND Quantity Unit TOTAL
Unit Cost Amount Unit Cost Amount Cost

1.0 General Requirements 235,000.00

1.0 Demolition,Building & Occupancy permits By Owner - - -
2.0 Surety bond -
a. Payment Bond (100% of down payment) Lot - - -
b.Performance bond (10% of total project cost) Lot - - -
c. Contractors all risk insurance(100% of project cost) 1 Lot 15,000.00 15,000.00 - 15,000.00
3.0 Mobilization/demobilization 1 Lot - 30,000.00 30,000.00 30,000.00
4.0 Temporary facilities(including consultants office.,) 1 Lot - 15,000.00 15,000.00 15,000.00
5.0 Light bill By Owner Months - - -
6.0 water bill By Owner Months - - -
7.0 DOLE Safety and Health Program 1 - - -
c. Personal Protective Equipments (PPE) 20 Pax - - -
8.0 Professional Fees/Design Fees 1 Lot - 60,000.00 60,000.00 60,000.00
9.0 As built plans 1 Lot - 30,000.00 30,000.00 30,000.00
10.0 Scaffoldings 1 Lot 20,000.00 20,000.00 - 20,000.00
11.0 Demolition Works 1 Lot - 20,000.00 20,000.00 20,000.00
12.0 Restoration Works (Painting etc.) 1 Lot 35,000.00 35,000.00 10,000.00 10,000.00 45,000.00
Sub-Total Lot 70,000.00 165,000.00 235,000.00
Direct Materials Cost Direct Labor & Eqpt.Cost Materials & Labor
DESCRIPTION SPECS/BRAND Quantity Unit TOTAL
Unit Cost Amount Unit Cost Amount Cost
2.0 GROUND FLOOR BRANCH PIPES 658,064.39
Pipe Connections
BI Pipe 1" x 6m sch.40 SUPREME 45 lgths 1,415.29 63,688.05 495.35 22,290.82 85,978.87
BI Pipe 1-1/4” x 6m sch.40 SUPREME lgths 1,930.59 - 675.71 - -
BI Pipe 1-1/2” x 6m sch.40 SUPREME 25 lgths 2,234.12 55,853.00 781.94 19,548.55 75,401.55
BI Pipe 2" x 6m sch.40 SUPREME 16 lgths 2,987.06 47,792.96 1,045.47 16,727.54 64,520.50
BI Pipe 2-1/2” x 6m sch.40 SUPREME 10 lgths 4,924.71 49,247.10 1,723.65 17,236.49 66,483.59
BI Pipe 3" x 6m sch.40 SUPREME lgths 5,522.35 - 1,932.82 - -

Page 33 of 45
BI Pipe 4" x 6m sch.40 SUPREME 12 lgths 9,508.24 114,098.88 3,327.88 39,934.61 154,033.49
BI Pipe 6" x 6m sch.40 SUPREME lgths 16,058.82 - 5,620.59 - -
Pipe Fittings - - - -
BI Welded Tee Reducer 4 x 2-1/2 (100mmx65mm) 1 pcs 452.22 452.22 158.28 158.28 610.50
BI Threaded Tee Reducer - 1-1/2" x 1" (40MMx25MM) 30 pcs 173.33 5,199.90 60.67 1,819.97 7,019.87
BI Threaded Tee Reducer - 2" x1" (50MMx25MM) 30 pcs 235.56 7,066.80 82.45 2,473.38 9,540.18
BI Welded Tee Reducer 2-1/2 x 1 (65mmx25mm) 2 pcs 301.11 602.22 105.39 210.78 813.00
BI Welded Tee Reducer 4 x 2 (100mmx50mm) 15 pcs 457.78 6,866.70 160.22 2,403.35 9,270.05
BI Welded Tee Reducer 2-1/2 x 2 (65mmx50mm) 4 pcs 283.33 1,133.32 99.17 396.66 1,529.98
BI Threaded Tee - 1” (25MM) 17 pcs 94.44 1,605.48 33.05 561.92 2,167.40
BI Threaded Elbow 90 - 1/2" (15MM) 100 pcs 27.78 2,778.00 9.72 972.30 3,750.30
BI Threaded Elbow 90 - 1" (25MM) 260 pcs 102.22 26,577.20 35.78 9,302.02 35,879.22
BI Threaded Elbow 90 - 2" (50MM) 15 pcs 191.11 2,866.65 66.89 1,003.33 3,869.98
BI Threaded Tee - 1” (25MM) 15 pcs 94.44 1,416.60 33.05 495.81 1,912.41
BI Welded Elbow 90 - 2-1/2" (65MM) 10 pcs 201.11 2,011.10 70.39 703.89 2,714.99
BI Welded Elbow 90 - 4" (100MM) 6 pcs 344.44 2,066.64 120.55 723.32 2,789.96
BI Welded Tee Reducer 2-1/2 x 1 (65mmx25mm) 1 pcs 301.11 301.11 105.39 105.39 406.50
BI Blind Flange 2-1/2" 1 pcs 352.22 352.22 123.28 123.28 475.50
BI Welded End Cap 2-1/2" (65mm) 1 pcs 561.11 561.11 196.39 196.39 757.50
BI Threaded Coupling Reducer 1-1/2 x 1 16 105.56 1,688.96 591.14 2,280.10
(40mmx25mm) pcs 36.95
BI Threaded Coupling Reducer 2 x 1-1/2 16 138.89 2,222.24 777.78 3,000.02
(50mmx40mm) pcs 48.61
BI Welded Coupling Reducer 4 x 2-1/2
1 192.22 192.22 67.28 259.50
(100mmx65mm) pcs 67.28
BI Threaded Coupling 1-1/2 (40mm) 16 pcs 165.00 2,640.00 57.75 924.00 3,564.00
"LEDE" Rigid Coupling XGQT1 4" 11 pcs 602.22 6,624.42 210.78 2,318.55 8,942.97
"LEDE" Rigid Coupling XGQT1 6" 1 pcs 912.22 912.22 319.28 319.28 1,231.50
"LEDE" Rigid Coupling XGQT1 2-1/2" 5 pcs 372.22 1,861.10 130.28 651.39 2,512.49
Sprinkler heads - - - -
"GLOBE" Sprinkler Head Pendent 200F w/ Escutcheon 118 344.44 40,643.92 14,225.37 54,869.29
Plate (green) pcs 120.55
BI Threaded Coupling Reducer 1 x 1/2 (25mmx15mm) 118 pcs 75.56 8,916.08 26.45 3,120.63 12,036.71
Floor Control Valve with Drain Fittings - - - -
"FIREKING" OS&Y Gate Valve, 300psi, Fig. OSF, 1 17,555.56 17,555.56 6,144.45 6,144.45 23,700.01
Flanged Type, Ductile Iron Body, UL/FM Approved 4" pcs
BI Welded Slip On Flange - 4" (100mm) 2 pcs 400.00 800.00 140.00 280.00 1,080.00
BI Welded Tee Reducer 4 x 2-1/2 (100mmx65mm) 1 pcs 452.22 452.22 158.28 158.28 610.50

Page 34 of 45
 BI Threaded Coupling Reducer 2 x 1-1/2 1 138.89 138.89 48.61 187.50
(50mmx40mm) pcs 48.61
BI Threaded Coupling Reducer 1-1/2 x 1 1 105.56 105.56 36.95 142.51
(40mmx25mm) pcs 36.95
BI Threaded Elbow 90 - 1" (25MM) 2 pcs 102.22 204.44 35.78 71.55 275.99
BI Threaded Tee - 1” (25MM) 5 pcs 94.44 472.20 33.05 165.27 637.47
“KITZ” Check Valve – 1” 1 pcs 942.67 942.67 329.93 329.93 1,272.60
"KITZ" Gate Valve - 1" (25MM) 1 pcs 694.44 694.44 243.05 243.05 937.49
1" Pressure gauge 1 pcs 150.00 150.00 52.50 52.50 202.50
BI Threaded Coupling Reducer 1 x 1/2 (25mmx15mm) 3 pcs 75.56 226.68 26.45 79.34 306.02
“WEFLO” Sight Glass – 1” (25mm) 1 set 1,556.50 1,556.50 544.78 544.78 2,101.28
BI Union Patente 1” 1 pcs 116.67 116.67 40.83 40.83 157.50
Water Flow Switch 1 pcs 2,500.00 2,500.00 875.00 875.00 3,375.00
BI Pipe 1" x 6m sch.40 SUPREME 1 lgths 1,415.29 1,415.29 495.35 495.35 1,910.64
"KITZ" Gate Valve – 2" 1 pcs 1,885.56 1,885.56 659.95 659.95 2,545.51
Sub-Total Lot 487,455.10 170,609.29 658,064.39
Direct Materials Cost Direct Labor & Eqpt.Cost Materials & Labor
DESCRIPTION SPECS/BRAND Quantity Unit TOTAL
Unit Cost Amount Unit Cost Amount Cost

3.0 SECOND FLOOR BRANCH PIPES 643,653.05

Pipe Connections
BI Pipe 1" x 6m sch.40 SUPREME 60 lgths 1,415.29 84,917.40 495.35 29,721.09 114,638.49
BI Pipe 2" x 6m sch.40 SUPREME 30 lgths 2,987.06 89,611.80 1,045.47 31,364.13 120,975.93
BI Pipe 2-1/2” x 6m sch.40 SUPREME 2 lgths 4,924.71 9,849.42 1,723.65 3,447.30 13,296.72
BI Pipe 4" x 6m sch.40 SUPREME 15 lgths 9,508.24 142,623.60 3,327.88 49,918.26 192,541.86
BI Pipe 6" x 6m sch.40 SUPREME lgths 16,058.82 - 5,620.59 - -
Pipe Fittings
BI Threaded Tee Reducer - 2" x1" (50MMx25MM) 30 pcs 235.56 7,066.80 82.45 2,473.38 9,540.18
BI Welded Tee Reducer 4 x 2 (100mmx50mm) 20 pcs 457.78 9,155.60 160.22 3,204.46 12,360.06
BI Welded Tee Reducer 4 x 1 (100mmx25mm) 2 pcs 485.56 971.12 169.95 339.89 1,311.01
BI Welded Tee Reducer 4 x 2-1/2 (100mmx65mm) 2 pcs 452.22 904.44 158.28 316.55 1,220.99
BI Welded Tee Reducer 2-1/2 x 2 (65mmx50mm) 2 pcs 283.33 566.66 99.17 198.33 764.99
BI Threaded Coupling Reducer 2 x 1-1/4 2 122.00 244.00 85.40 329.40
(50mmx32mm) pcs 42.70
BI Threaded Tee Reducer - 2" x 1-1/4" (50MMx32MM) 6 pcs 235.56 1,413.36 82.45 494.68 1,908.04
BI Threaded Tee - 2” (50MM) 15 pcs 177.78 2,666.70 62.22 933.35 3,600.05
BI Threaded Tee - 1” (25MM) 70 pcs 94.44 6,610.80 33.05 2,313.78 8,924.58
BI Threaded Tee - 1-1/4” (32MM) 5 pcs 121.11 605.55 42.39 211.94 817.49

Page 35 of 45
 BI Threaded Coupling Reducer 2 x 1 (50mmx25mm) 25 pcs 122.22 3,055.50 42.78 1,069.43 4,124.93
BI Threaded Coupling Reducer 1-1/4 x 1 4 97.78 391.12 136.89 528.01
(32mmx25mm) pcs 34.22
BI Welded Coupling Reducer 4 x 2-1/2
1 192.22 192.22 67.28 259.50
(100mmx65mm) pcs 67.28
"LEDE" Rigid Coupling XGQT1 4" 13 pcs 602.22 7,828.86 210.78 2,740.10 10,568.96
BI Threaded Elbow 90 - 1/2" (15MM) 40 pcs 27.78 1,111.20 9.72 388.92 1,500.12
BI Threaded Elbow 90 - 1" (25MM) 230 pcs 102.22 23,510.60 35.78 8,228.71 31,739.31
BI Threaded Elbow 90 - 2" (50MM) 35 pcs 191.11 6,688.85 66.89 2,341.10 9,029.95
BI Welded Elbow 90 - 4" (100MM) 4 pcs 344.44 1,377.76 120.55 482.22 1,859.98
Sprinkler heads - - -
"GLOBE" Sprinkler Head Pendent 200F w/ Escutcheon 110 344.44 37,888.40 13,260.94 51,149.34
Plate (green) pcs 120.55
BI Threaded Coupling Reducer 1 x 1/2 (25mmx15mm) 110 pcs 75.56 8,311.60 26.45 2,909.06 11,220.66
Floor Control Valve with Drain Fittings - - - -
"FIREKING" OS&Y Gate Valve, 300psi, Fig. OSF, 1 17,555.56 17,555.56 6,144.45 6,144.45 23,700.01
Flanged Type, Ductile Iron Body, UL/FM Approved 4" pcs
BI Welded Slip On Flange - 4" (100mm) 2 pcs 400.00 800.00 140.00 280.00 1,080.00
BI Welded Tee Reducer 4 x 2-1/2 (100mmx65mm) 1 pcs 452.22 452.22 158.28 158.28 610.50
BI Threaded Coupling Reducer 2 x 1-1/2 1 138.89 138.89 48.61 187.50
(50mmx40mm) pcs 48.61
BI Threaded Coupling Reducer 1-1/2 x 1 1 105.56 105.56 36.95 142.51
(40mmx25mm) pcs 36.95
BI Threaded Elbow 90 - 1" (25MM) 2 pcs 102.22 204.44 35.78 71.55 275.99
BI Threaded Tee - 1” (25MM) 5 pcs 94.44 472.20 33.05 165.27 637.47
“KITZ” Check Valve – 1” 1 pcs 942.67 942.67 329.93 329.93 1,272.60
"KITZ" Gate Valve - 1" (25MM) 1 pcs 694.44 694.44 243.05 243.05 937.49
1" Pressure gauge 1 pcs 150.00 150.00 52.50 52.50 202.50
BI Threaded Coupling Reducer 1 x 1/2 (25mmx15mm) 3 pcs 75.56 226.68 26.45 79.34 306.02
“WEFLO” Sight Glass – 1” (25mm) 1 set 1,556.50 1,556.50 544.78 544.78 2,101.28
BI Union Patente 1” 1 pcs 116.67 116.67 40.83 40.83 157.50
Water Flow Switch 1 pcs 2,500.00 2,500.00 875.00 875.00 3,375.00
BI Pipe 1" x 6m sch.40 SUPREME 1 lgths 1,415.29 1,415.29 495.35 495.35 1,910.64
"KITZ" Gate Valve – 2" 1 pcs 1,885.56 1,885.56 659.95 659.95 2,545.51
Sub-Total Lot 476,780.04 166,873.01 643,653.05
Direct Materials Cost Direct Labor & Eqpt.Cost Materials & Labor
DESCRIPTION SPECS/BRAND Quantity Unit TOTAL
Unit Cost Amount Unit Cost Amount Cost

4.0 THIRD FLOOR BRANCH PIPES -

Page 36 of 45
 Pipe Connections
BI Pipe 1" x 6m sch.40 PHASE 2 lgths 1,415.29 - 495.35 - -
BI Pipe 1-1/4” x 6m sch.40 PHASE 2 lgths 1,930.59 - 675.71 - -
BI Pipe 1-1/2” x 6m sch.40 PHASE 2 lgths 2,234.12 - 781.94 - -
BI Pipe 2" x 6m sch.40 PHASE 2 lgths 2,987.06 - 1,045.47 - -
BI Pipe 2-1/2” x 6m sch.40 PHASE 2 lgths 4,924.71 - 1,723.65 - -
BI Pipe 3" x 6m sch.40 PHASE 2 lgths 5,522.35 - 1,932.82 - -
BI Pipe 4" x 6m sch.40 PHASE 2 lgths 9,508.24 - 3,327.88 - -
BI Pipe 6" x 6m sch.40 PHASE 2 lgths 16,058.82 - 5,620.59 - -
PHASE 2
Pipe Fittings PHASE 2
BI Welded Tee Reducer 2-1/2 x 2 (65mmx50mm) PHASE 2 pcs 283.33 - 99.17 - -
BI Threaded Coupling Reducer 2 x 1-1/4 PHASE 2 122.00 - - -
(50mmx32mm) pcs 42.70
BI Threaded Elbow 90 - 1-1/4" (32MM) PHASE 2 pcs 120.00 - 42.00 - -
BI Threaded Coupling Reducer 2 x 1-1/2 PHASE 2 138.89 - - -
(50mmx40mm) pcs 48.61
BI Threaded Elbow 90 - 1-1/2" (40MM) PHASE 2 pcs 162.22 - 56.78 - -
BI Welded Tee Reducer 4 x 1-1/2 (100mmx40mm) PHASE 2 pcs 485.56 - 169.95 - -
BI Welded Tee Reducer 4 x 1 (100mmx25mm) PHASE 2 pcs 485.56 - 169.95 - -
BI Threaded Tee Reducer - 1-1/2" x 1" (40MMx25MM) PHASE 2 pcs 173.33 - 60.67 - -
BI Threaded Tee Reducer - 1-1/4" x 1" (32MMx25MM) PHASE 2 pcs 111.11 - 38.89 - -
BI Threaded Tee - 1” (25MM) PHASE 2 pcs 94.44 - 33.05 - -
BI Welded Coupling Reducer - 6" x 4" (150MM X PHASE 2 611.11 - - -
100MM) pcs 213.89
BI Welded Coupling Reducer 4 x 2-1/2 PHASE 2 192.22 - - -
(100mmx65mm) pcs 67.28
BI Threaded Coupling Reducer 1-1/4 x 1 PHASE 2 97.78 - - -
(32mmx25mm) pcs 34.22
BI Threaded Coupling Reducer 1-1/2 x 1 PHASE 2 105.56 - - -
(40mmx25mm) pcs 36.95
BI Threaded Elbow 90 - 1/2" (15MM) PHASE 2 pcs 27.78 - 9.72 - -
BI Threaded Elbow 90 - 1" (25MM) PHASE 2 pcs 102.22 - 35.78 - -
BI Welded Elbow 90 - 2-1/2" (65MM) PHASE 2 pcs 201.11 - 70.39 - -
BI Welded Elbow 90 - 4" (100MM) PHASE 2 pcs 344.44 - 120.55 - -
BI Welded Elbow 90 - 6" (150MM) PHASE 2 pcs 850.00 - 297.50 - -
Sprinkler heads PHASE 2 - - -
"GLOBE" Sprinkler Head Upright 155F - 1/2"
4 PHASE 2 261.11 - 91.39 - -
pcs

Page 37 of 45
3 "GLOBE" Sprinkler Head Pendent 200F w/ Escutcheon PHASE 2 344.44 - 120.55 - -
Plate (green) pcs
BI Threaded Coupling Reducer 1 x 1/2 (25mmx15mm) PHASE 2 pcs 75.56 - 26.45 - -
Floor Control Valve with Drain Fittings PHASE 2 - - - -
"FIREKING" OS&Y Gate Valve, 200psi, Fig. OF200F, PHASE 2 28,500.00 - - -
Flanged Type, Ductile Iron Body, UL/FM Approved 6" pcs 9,975.00
BI Welded Slip On Flange - 6" (150mm) PHASE 2 pcs 528.89 - 185.11 - -
BI Welded Tee Reducer 6 x 2-1/2 (150MM x 65MM) PHASE 2 pcs 902.22 - 315.78 - -
BI Threaded Coupling Reducer 2 x 1-1/2 PHASE 2 138.89 - - -
(50mmx40mm) pcs 48.61
BI Threaded Coupling Reducer 1-1/2 x 1 PHASE 2 105.56 - - -
(40mmx25mm) pcs 36.95
BI Threaded Elbow 90 - 1" (25MM) PHASE 2 pcs 102.22 - 35.78 - -
BI Threaded Tee - 1” (25MM) PHASE 2 pcs 94.44 - 33.05 - -
“KITZ” Check Valve – 1” PHASE 2 pcs 942.67 - 329.93 - -
"KITZ" Gate Valve - 1" (25MM) PHASE 2 pcs 694.44 - 243.05 - -
1" Pressure gauge PHASE 2 pcs 150.00 - 52.50 - -
BI Threaded Coupling Reducer 1 x 1/2 (25mmx15mm) PHASE 2 pcs 75.56 - 26.45 - -
“WEFLO” Sight Glass – 1” (25mm) PHASE 2 set 1,556.50 - 544.78 - -
BI Union Patente 1” PHASE 2 pcs 116.67 - 40.83 - -
Water Flow Switch PHASE 2 pcs 2,500.00 - 875.00 - -
BI Pipe 1" x 6m sch.40 PHASE 2 lgths 1,415.29 - 495.35 - -
"KITZ" Gate Valve – 2" PHASE 2 pcs 1,885.56 - 659.95 - -
Sub-Total Lot - - -
Direct Materials Cost Direct Labor & Eqpt.Cost Materials & Labor
DESCRIPTION SPECS/BRAND Quantity Unit TOTAL
Unit Cost Amount Unit Cost Amount Cost

5.0 HANGERS AND ACCESSORIES 321,297.68

1.5mm x 2" x 2" x 6m Angle bar 40 lgths 799.00 31,960.00 319.60 12,784.00 44,744.00
U-Bolt 190 pcs 225.00 42,750.00 90.00 17,100.00 59,850.00
Anchor Bolt or Expansion Bolt (Dyna Bolt) - 3/8"
190 pcs 65.00 12,350.00 26.00 4,940.00 17,290.00
(10mm)
Loop Hanger 560 pcs 100.00 56,000.00 40.00 22,400.00 78,400.00
Clevis Hanger 190 pcs 90.00 17,100.00 36.00 6,840.00 23,940.00
GI Plain Washer 3/8” 170 pcs 8.33 1,416.10 3.33 566.44 1,982.54
GI/Full Threaded Rod 3/8" 170 lgths 250.00 42,500.00 100.00 17,000.00 59,500.00
GI Wire #16 4 roll 1,555.56 6,222.24 622.22 2,488.90 8,711.14
Cap Screw 3/4" x 3" 640 pcs 25.56 16,358.40 10.22 6,543.36 22,901.76
Hex Nut 3/4" 640 pcs 4.44 2,841.60 1.78 1,136.64 3,978.24

Page 38 of 45
 Sub-Total Lot 229,498.34 91,799.34 321,297.68
Direct Materials Cost Direct Labor & Eqpt.Cost Materials & Labor
DESCRIPTION SPECS/BRAND Quantity Unit TOTAL
Unit Cost Amount Unit Cost Amount Cost

7.0 CONSUMABLES, TOOLS AND POWER TOOLS 123,079.68

Consumables
Swivel Clamp (for scaffolding) 100 pcs 68.00 6,800.00 27.20 2,720.00 9,520.00
NIHON Welding Rod 6013 Red 20kgs/box 20 box 2,167.00 43,340.00 866.80 17,336.00 60,676.00
NIHON Welding Rod 6013 Red 20 box 108.33 2,166.60 43.33 866.64 3,033.24
POWER HOUSE Grinding Disc 4" 100X6.0X16MM 35 pcs 44.64 1,562.40 17.86 624.96 2,187.36
POWER HOUSE Cutting Disc 14" 355X3.0X25.4MM 20 pcs 228.67 4,573.40 91.47 1,829.36 6,402.76
POWER HOUSE Cutting Disc 4" 100X2.0X16MM 70 pcs 23.33 1,633.10 9.33 653.24 2,286.34
DIAMOND POWER HOUSE Cutting Wheel 4" Dry 10 pcs 304.89 3,048.90 121.96 1,219.56 4,268.46
SANDFLEX Hacksaw Blade, 18TPI 10 pcs 58.33 583.30 23.33 233.32 816.62
Power tools and machines
"VIKING" Sprinkler Wrench Universal 10896 W/B 5 pcs 3,000.00 15,000.00 15,000.00
"VIKING" Sprinkler Wrench Pendent 16036 W/B 5 pcs 3,777.78 18,888.90 18,888.90
Sub-Total Lot 63,707.70 59,371.98 123,079.68
Direct Materials Cost Direct Labor & Eqpt.Cost Materials & Labor
DESCRIPTION SPECS/BRAND Quantity Unit TOTAL
Unit Cost Amount Unit Cost Amount Cost
8.0 RISER Pipes, FIREMANS CONNECTION, FIRE PUMPS, STORAGE TANKS 2,460,616.39
1.0 Fireman's Connection
FIRE DEPARTMENT CONNECTION 3 Way
( 3pc/s ) "GIACOMINI" A90C Brass Female Check
Snoots, 2-1/2" x 3", UL/FM Approved,
Italy 1 set 35,204.44 35,204.44 12,321.55 12,321.55 47,525.99
( 3pc/s ) Brass Plug And Chain 2-1/2" (65mm)
( 1pc/s ) 3-way Brass Rectangular Identification Plate
(WET STAND PIPE)

BI Pipe 2" x 6m sch.40 SUPREME 1 lgths 2,987.06 2,987.06 1,045.47 1,045.47 4,032.53
BI Pipe 4" x 6m sch.40 SUPREME 6 lgths 9,508.24 57,049.44 3,327.88 19,967.30 77,016.74
BI Pipe 6" x 6m sch.40 SUPREME 15 lgths 16,058.82 240,882.30 5,620.59 84,308.81 325,191.11
BI Welded Elbow 90 - 6" (150MM) 12 pcs 850.00 10,200.00 297.50 3,570.00 13,770.00
BI Welded Slip On Flange - 6" (150mm) 2 pcs 528.89 1,057.78 185.11 370.22 1,428.00
"FIREKING" OS&Y Gate Valve, 200psi, Fig. OF200F, 3 28,500.00 85,500.00 9,975.00 29,925.00 115,425.00
Flanged Type, Ductile Iron Body, UL/FM Approved 6" pcs
FIREKING Brand Swing Check Valve, Ductile Iron,
Grooved Type, 300psi, Fig. SCG, UL/FM Approved - 1 11,143.33 11,143.33 3,900.17 3,900.17 15,043.50
SCG-0600 - 6" pcs

Page 39 of 45
 BI Threaded Elbow 90 - 2" (50MM) 10 pcs 191.11 1,911.10 66.89 668.89 2,579.99
BI Welded Elbow 90 - 4" (100MM) 4 pcs 344.44 1,377.76 120.55 482.22 1,859.98
BI Welded Tee Reducer 6 x 4 (150MM x 80MM) 2 pcs 888.89 1,777.78 311.11 622.22 2,400.00
BI Welded Tee - 6" (150MM) 3 pcs 977.78 2,933.34 342.22 1,026.67 3,960.01
BI Threaded Tee - 2” (50MM) 4 pcs 177.78 711.12 62.22 248.89 960.01
BI Welded Tee - 4” (100MM) 2 pcs 457.78 915.56 160.22 320.45 1,236.01
"KITZ" Gate Valve – 2" 5 pcs 1,885.56 9,427.80 659.95 3,299.73 12,727.53
BI Welded Slip On Flange - 4" (100mm) 4 pcs 400.00 1,600.00 140.00 560.00 2,160.00
3.0 Fire Hose Cabinet 70 x 80 Surface Type Left 15m 3 set 11,000.00 33,000.00 3,850.00 11,550.00 44,550.00
Fire Hose Cabinet 70 x 80 Surface Type Left 30m 5 set 18,000.00 90,000.00 6,300.00 31,500.00 121,500.00
4.0 Centrifugal Fire Pump 750 gpm, 100psi, 60 HP 1 lot 250,000.00 250,000.00 87,500.00 87,500.00 337,500.00
5.0 Jockey Pump 5 hp Vertical In line Pump 1 set 150,000.00 150,000.00 52,500.00 52,500.00 202,500.00
6.0 50hp Motor Controller 3phase 1 set 50,000.00 50,000.00 17,500.00 17,500.00 67,500.00
7.0 Motor Control for Jockey Pump 1 set 15,000.00 15,000.00 5,250.00 5,250.00 20,250.00
8.0 Pressure Switch 150psi 2 set 5,000.00 10,000.00 1,750.00 3,500.00 13,500.00
9.0 Pump Accessories, Electrical Wirings, 1 lot 120,000.00 120,000.00 42,000.00 42,000.00 162,000.00
10.0 Stainless Steel Storage Tank 20,000 liters 1 set 460,000.00 460,000.00 161,000.00 161,000.00 621,000.00
11.0 PUMP HOUSE Steel Enclosure 1 lot 180,000.00 180,000.00 63,000.00 63,000.00 243,000.00

Sub-Total 1,822,678.81 637,937.58 2,460,616.39

Total Estimated Direct Labor & Materials Project
Cost 3,150,119.99 1,291,591.20 4,441,711.19
a. Total Direct Labor and Material Cost 4,441,711.19
Add:
b. Contingencies 5 % 222,085.56
c. Contractors profit 10 % 444,171.12
d. Contractors Taxes 12 % 533,005.34
e. Total Estimated Labor & Materials Cost 5,640,973.21
Add:
BFP Tax (2%) 112,819.46
TOTAL PROJECT COST 5,753,792.67

Page 40 of 45
Page 41 of 45
Page 42 of 45
 40
186.6667

186.6667
560
186.6667
166.6667
166.6667
3.333333
640
640

Page 43 of 45
803250

803250

Page 44 of 45
Err:520

Page 45 of 45