JD Alvarado Architects

CONSTRUCTION OF 4 STOREY WITH ROOFDECK OFFICE

PROJECT:
BUILDING
LOCATION : R. MAGSAYSAY, DAVAO CITY
DPWH REGIONAL OFFICE XI ADMINISTRATIVE MANPOWER
OWNER:
DEVELOPMENT AND FINANCIAL MANAGEMENT BUILDING
FIRE SUPPRESSION & SPRINKLER SYSTEM
SUMMARY OF PROGRAM OF WORKS AND BILL OF QUANTITIES
Direct Material Cos Direct Labor Cost Direct Labor &
DESCRIPTION Material Cost

1.0 General Requirements 1 lot 106,500.00 207,000.00 313,500.00

2.0 Pipes 1 lot 1,512,767.70 453,830.31 1,966,598.01
3.0 Fittings 1 lot 423,976.51 148,391.78 572,368.29
4.0 Valves 1 lot 667,322.73 233,562.96 900,885.69
5.0 Hangers and Accessories 1 lot 51,815.95 18,135.58 69,951.53
6.0 Consumables, Tools, Power tools 1 lot 33,902.70 10,170.81 44,073.51
7.0 Sprinkler Heads & Escutcheon 1 lot 1,710,800.00 513,240.00 2,224,040.00
Plates
Fire Hose Cabinets, Fire Hydrants
8.0 & Accessories 1 lot 379,580.22 113,874.07 493,454.29
9.0 Fire Pumps and Jockey Pumps 1 lot 615,000.00 182,500.00 797,500.00

Total Estimated Direct Labor & Materials

Project Cost 14,764,742.63 9,263,076.82
a. Total Direct Labor & Material Cost 7,382,371.31
Add:
b. Contingencies 5% 369,118.57
c. Contractors profit 10 % 738,237.13
d. Contractors Taxes 12 % 885,884.56
e. Total Estimated Labor & Materials Cost 9,375,611.57
Add:
BFP Tax (2%) 187,512.23
TOTAL PROJECT COST 9,563,123.80
Amount in words:
Submitted by:
Contractor:

Big 8 Hotel Digos City

 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 313,500.00
a Statutory Obligations (Permits, Licenses & Taxe N/A - - -
b Documents Facilitations & Processing N/A - - -
c Insurances N/A - - -
d Professional and Design Fees - - -
Consultant's Design Fee 1.0 Lot - 80,000.00 80,000.00 80,000.00
Consultant's Supervision Fee 5.0 Months - 8,000.00 40,000.00 40,000.00
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
e DOLE Safety and Health Program - - -
a. Safety Officer/s By Others Months 6,000.00 - - -
b. COSH Program/ Warning Signages/ Safety Devic 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 - - -
f Mobilization/demobilization - - -
Mobilization of Equipments, Tools and Personnel 1.0 Lot 10,000.00 10,000.00 5,000.00 5,000.00 15,000.00
Demobilization of Equipments, Tools and Personnel 1.0 Lot 10,000.00 10,000.00 5,000.00 5,000.00 15,000.00
Transport Vehicle and Expenses 5.0 months - 1,500.00 7,500.00 7,500.00
g Temporary Facilities - - -
Storage Warehouse 1.0 Lot 30,000.00 30,000.00 12,000.00 12,000.00 42,000.00
Bunk House and Accomodation Lot 30,000.00 - 10,500.00 - -
Scaffoldings/H frames/ Ladders (6 sets) 5.0 mos. - 3,500.00 17,500.00 17,500.00
h Temporary Utilities - - -
Temporary Power Line and Lightings By Owner 1.0 Lot 5,000.00 5,000.00 - 5,000.00
Power Consumption during Construction 5.0 months 5,000.00 25,000.00 - 25,000.00
Temporary Water Line By Owner Lot 5,000.00 - - -
Water Consumption during Construction By Owner months 1,500.00 - - -
Others (Contractor to Itemize if any)
Sub-Total Lot 106,500.00 207,000.00 313,500.00
Direct Materials Cost Direct Labor & Eqpt.Cost Materials & Labor
DESCRIPTION SPECS/BRAND Quantity Unit TOTAL
Unit Cost Amount Unit Cost Amount Cost
2.0 Pipes 1,966,598.01
BI PIPES – SUPREME (Sched 40) - - - - -

Page 2 of 9
 BI Pipe 1" x 6m sch.40 (25MM) SUPREME 245 lgths 1,415.29 346,746.05 424.59 104,023.82 450,769.87
BI Pipe 1-1/4” x 6m sch.40 (32MM) SUPREME 80 lgths 1,930.59 154,447.20 579.18 46,334.16 200,781.36
BI Pipe 1-1/2” x 6m sch.40 (40MM) SUPREME 72 lgths 2,234.12 160,856.64 670.24 48,256.99 209,113.63
BI Pipe 2-1/2” x 6m sch.40 (65MM) SUPREME 20 lgths 4,924.71 98,494.20 1,477.41 29,548.26 128,042.46
BI Pipe 3" x 6m sch.40 (80MM) SUPREME 15 lgths 5,522.35 82,835.25 1,656.71 24,850.58 107,685.83
BI Pipe 4" x 6m sch.40 (110MM) SUPREME 40 lgths 9,508.24 380,329.60 2,852.47 114,098.88 494,428.48
BI Pipe 6" x 6m sch.40 (150MM) SUPREME 18 lgths 16,058.82 289,058.76 4,817.65 86,717.63 375,776.39
Sub-Total Lot 1,512,767.70 453,830.31 1,966,598.01
Direct Materials Cost Direct Labor & Eqpt.Cost Materials & Labor
DESCRIPTION SPECS/BRAND Quantity Unit TOTAL
Unit Cost Amount Unit Cost Amount Cost

3.0 FITTINGS 572,368.29

3.1 Welded & Threaded Fittings
BI COUPLING REDUCER
BI Threaded Coupling Reducer 1 x 1/2 557 pcs 75.56 42,086.92 26.45 14,730.42 56,817.34
(25mmx15mm)
BI Threaded Coupling Reducer 1-1/4 x 1 133 97.78 13,004.74 4,551.66 17,556.40
(32mmx25mm) pcs 34.22
BI Threaded Coupling Reducer 1-1/2 x 1-1/4 73 105.56 7,705.88 2,697.06 10,402.94
(40mmx32mm) pcs 36.95
BI Welded Coupling Reducer 4 x 2-1/2 15 pcs 192.22 2,883.30 67.28 1,009.16 3,892.46
(100mmx65mm)
BI Welded Coupling Reducer 4 x 3 1 200.00 200.00 70.00 270.00
pcs 70.00
(100mmx80mm)
BI Welded Coupling Reducer - 6" x 4" (150MM X 1 611.11 611.11 213.89 825.00
100MM) pcs 213.89
BI ELBOW -
BI Threaded Elbow 90 - 1" (25MM) 1335 pcs 102.22 136,463.70 35.78 47,762.30 184,226.00
BI Threaded Elbow 90 - 1-1/4" (32MM) 45 pcs 120.00 5,400.00 42.00 1,890.00 7,290.00
BI Threaded Elbow 90 - 1-1/2" (40MM) 61 pcs 162.22 9,895.42 56.78 3,463.40 13,358.82
BI Welded Elbow 90 - 3" (80MM) 10 pcs 233.33 2,333.30 81.67 816.66 3,149.96
BI Welded Elbow 90 - 4" (100MM) 16 pcs 344.44 5,511.04 120.55 1,928.86 7,439.90
BI Welded Elbow 90 - 6" (150MM) 20 pcs 850.00 17,000.00 297.50 5,950.00 22,950.00
BI END CAP - -
BI Welded End Cap 2-1/2" (65mm) 6 pcs 561.11 3,366.66 196.39 1,178.33 4,544.99
BI Welded End Cap 3" (80mm) 5 pcs 840.00 4,200.00 294.00 1,470.00 5,670.00
BI Welded End Cap 4" (100mm) 4 pcs 1,111.11 4,444.44 388.89 1,555.55 5,999.99
BI Welded End Cap 6" (150mm) 0 pcs 1,388.89 - 486.11 - -
BI TEE -
BI Threaded Tee - 1” (25MM) 196 pcs 94.44 18,510.24 33.05 6,478.58 24,988.82
BI Threaded Tee - 1-1/4” (32MM) 105 pcs 121.11 12,716.55 42.39 4,450.79 17,167.34
BI Threaded Tee - 1-1/2” (40MM) 30 pcs 164.44 4,933.20 57.55 1,726.62 6,659.82

Page 3 of 9
 BI Welded Tee - 3” (80MM) 4 pcs 397.78 1,591.12 139.22 556.89 2,148.01
BI Welded Tee - 4” (100MM) 12 pcs 457.78 5,493.36 160.22 1,922.68 7,416.04
BI Welded Tee - 6" (150MM) 2 pcs 977.78 1,955.56 342.22 684.45 2,640.01
BI TEE REDUCER 0 - -
BI Threaded Tee Reducer - 1-1/4" x 1" 108 pcs 111.11 11,999.88 38.89 4,199.96 16,199.84
(32MMx25MM)
BI Threaded Tee Reducer - 1-1/2" x 1" 57 173.33 9,879.81 3,457.93 13,337.74
pcs 60.67
(40MMx25MM)
BI Welded Tee Reducer 2-1/2 x 1" (65mmx25mm) 12 301.11 3,613.32 1,264.66 4,877.98
pcs 105.39
BI Welded Tee Reducer 2-1/2 x 1- 32 pcs 283.33 9,066.56 99.17 3,173.30 12,239.86
1/4"(65mmx32mm)
BI Welded Tee Reducer 2-1/2 x 1- 18 283.33 5,099.94 1,784.98 6,884.92
pcs 99.17
1/2"(65mmx40mm)
BI Welded Tee Reducer 3 x 1 (80mmx25mm) 3 422.22 1,266.66 443.33 1,709.99
pcs 147.78
BI Welded Tee Reducer 3 x 1-1/2" (80mmx40mm) 17 pcs 400.00 6,800.00 140.00 2,380.00 9,180.00
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 1-1/4 (100mmx32mm) 17 pcs 485.56 8,254.52 169.95 2,889.08 11,143.60
BI Welded Tee Reducer 4 x 1-1/2 (100mmx40mm) 86 pcs 485.56 41,758.16 169.95 14,615.36 56,373.52
BI Welded Tee Reducer 4 x 2-1/2 (100mmx65mm) 6 pcs 452.22 2,713.32 158.28 949.66 3,662.98
BI Welded Tee Reducer 4 x 3 (100MM x 80MM) 2 pcs 457.78 915.56 160.22 320.45 1,236.01
BI Welded Tee Reducer 6 x 2-1/2 (150MM x 4 pcs 902.22 3,608.88 315.78 1,263.11 4,871.99
65MM)
BI Welded Tee Reducer 6 x 4 (150MM x 80MM) 4 888.89 3,555.56 1,244.45 4,800.01
pcs 311.11
BI UNION PATENTE 0 - -
BI Union Patente 1/2” 0 pcs 77.78 - 27.22 - -
BI Union Patente 1” 10 pcs 116.67 1,166.70 40.83 408.35 1,575.05
BI Union Patente 1-1/4” 18 pcs 220.00 3,960.00 77.00 1,386.00 5,346.00
FLANGE 0 - -
BI Blind Flange 3" 2 pcs 408.89 817.78 143.11 286.22 1,104.00
BI Blind Flange 4" 10 pcs 222.22 2,222.20 77.78 777.77 2,999.97
BI Blind Flange 6" 8 pcs 750.00 6,000.00 262.50 2,100.00 8,100.00
Others (Contractor to Itemize if any)
Sub-Total Lot 423,976.51 148,391.78 572,368.29
Direct Materials Cost Direct Labor & Eqpt.Cost Materials & Labor
DESCRIPTION SPECS/BRAND Quantity Unit TOTAL
Unit Cost Amount Unit Cost Amount Cost

4.0 VALVES & DRAIN FITTINGS 900,885.69

4.1 FLOOR CONTROL VALVES
"FIREKING" OS&Y Gate Valve, 300psi, Fig. OSF, 1 15,555.56 15,555.56 5,444.45 5,444.45 21,000.01
Flanged Type, Ductile Iron Body, UL/FM Approved pcs
"FIREKING" OS&Y Gate Valve, 300psi, Fig. OSF, 4 17,555.56 70,222.24 6,144.45 24,577.78 94,800.02
Flanged Type, Ductile Iron Body, UL/FM Approved pcs

Page 4 of 9
 Water Flow Switch 5 pc 10,873.20 54,366.00 3,805.62 19,028.10 73,394.10
“WEFLO” Sight Glass – 1” (25mm) 5 set 1,811.00 9,055.00 633.85 3,169.25 12,224.25
2" - Bolts & Nut w/ Washer 60 pcs. 45.00 2,700.00 15.75 945.00 3,645.00
BI Welded Slip On Flange - 4" (100mm) 10 pcs 400.00 4,000.00 140.00 1,400.00 5,400.00
Nipple - ½" 5 pc 35.00 175.00 12.25 61.25 236.25
Rubber Gasket - 4" 5 pcs 210.00 1,050.00 73.50 367.50 1,417.50
“KITZ” Check Valve – 1” 5 pc 600.00 3,000.00 210.00 1,050.00 4,050.00
"KITZ" Gate Valve - 1" (25mm) 5 pc 673.80 3,369.00 235.83 1,179.15 4,548.15
"KITZ" Ball Valve - 1" (25mm) 10 pcs 600.00 6,000.00 210.00 2,100.00 8,100.00
1" Pressure gauge (300PSI) 5 pc 450.00 2,250.00 157.50 787.50 3,037.50
BI Threaded Coupling Reducer 1 x 1/2 10 pcs 265.00 2,650.00 92.75 927.50 3,577.50
(25mmx15mm)
BI Union Patente 1” 10 pcs 150.00 1,500.00 52.50 525.00 2,025.00
"VALMATIC" Air Release Valve, UL/FM Approved 5 6,786.23 33,931.15 2,375.18 11,875.90 45,807.05
1" (25mm) pcs
BI Welded Tee Reducer 4 x 1 (100mmx25mm) 5 pcs 485.56 2,427.80 169.95 849.73 3,277.53
BI Threaded Tee - 1” (25MM) 10 pcs 94.44 944.40 33.05 330.54 1,274.94
BI Threaded Elbow 90 - 1" (25MM) 15 pcs 102.22 1,533.30 35.78 536.66 2,069.96
BI Welded Tee Reducer 2-1/2 x 1 (65mmx25mm) 5 pcs 301.11 1,505.55 105.39 526.94 2,032.49
4.2 PUMP ROOM CONTROL VALVES -
ALARM CHECK VALVE -
"VIKING" Alarm Check Valve Model: J1 with
Vertical Trimmings, Retard Chamber, Water Motor 1 108,888.89 108,888.89 38,111.11 38,111.11 147,000.00
Assembly - 6" (150mm) pcs
"AMICO" 9950X Release/ Maintaining Pressure 1 90,702.22 90,702.22 31,745.78 31,745.78 122,448.00
Valve (Surge Anticipating Valve) w/ Accessories 6" pcs
BI Welded Slip On Flange - 6" (150mm) 8 pcs 528.89 4,231.12 185.11 1,480.89 5,712.01
2" - Bolts & Nut w/ Washer 90 pcs. 45.00 4,050.00 15.75 1,417.50 5,467.50
Rubber Gasket - 6" 5 pcs 210.00 1,050.00 73.50 367.50 1,417.50
"FIREKING" OS&Y Gate Valve, 300psi, Fig. OSF, 1 28,470.40 28,470.40 9,964.64 9,964.64 38,435.04
Flanged Type, Ductile Iron Body, UL/FM Approved pcs
4.3 FIREMANS CONNECTION -
"MATCO" Swing Check Valve, Model 120U,
Flanged Type, 175psi, Cast Iron Body, UL/FM 1 53,977.78 53,977.78 18,892.22 18,892.22 72,870.00
Approved 6" (150mm) pcs
"GIACOMINI" A53 Brass Fire Hose Gate Valve 4 11,746.00 46,984.00 4,111.10 16,444.40 63,428.40
w/Cap & Chain UL/FM approved 2-1/2" (65mm) pcs
Giacomini A90 FxF Open Snoots 2-1/2" 4 pcs 3,800.00 15,200.00 1,330.00 5,320.00 20,520.00
"Giacomini" A90C Brass Female Check Snoots 2- 4 pcs 6,781.11 27,124.44 2,373.39 9,493.55 36,617.99
1/2"

Page 5 of 9
 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 (DRY STAND PIPE)
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)
Others (Contractor to Itemize if any)
Sub-Total Lot 667,322.73 233,562.96 900,885.69
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 69,951.53

A. Main Pipes & Cross Main Brackets
Angle Bar 1-1/2 x 4.5 mm x 6m lgths 544.44 - 190.55 - -
Anchor Bolt or Expansion Bolt (Dyna Bolt) - 1/2" 200 pcs 26.00 5,200.00 9.10 1,820.00 7,020.00
Anchor Bolt or Expansion Bolt (Dyna Bolt) - 3/8"
200 11.00 2,200.00 3.85 770.00 2,970.00
(10mm) pcs
Full/GI Threaded Rod 1/2" 20 lgths 245.56 4,911.20 85.95 1,718.92 6,630.12
Full/GI Threaded Rod 3/8" 75 lgths 108.89 8,166.75 38.11 2,858.36 11,025.11
Hex Nut 1/2" 120 pcs 6.00 720.00 2.10 252.00 972.00
Hex Nut 3/8" with Washer 450 pcs 6.00 2,700.00 2.10 945.00 3,645.00
Distribution Pipes Hangers - - - -
Loop Hanger 1-1/2" 216 pcs 17.00 3,672.00 5.95 1,285.20 4,957.20
Loop Hanger 1-1/4" 240 pcs 16.00 3,840.00 5.60 1,344.00 5,184.00
Loop Hanger 1" 462 pcs 13.00 6,006.00 4.55 2,102.10 8,108.10
Grip Anchor 3/8" 800 pcs 12.00 9,600.00 4.20 3,360.00 12,960.00
Hex Nut 3/8" with Washer 800 pcs 6.00 4,800.00 2.10 1,680.00 6,480.00
Others (Contractor to Itemize if any)
Sub-Total 51,815.95 18,135.58 69,951.53
Direct Materials Cost Direct Labor & Eqpt.Cost Materials & Labor
DESCRIPTION SPECS/BRAND Quantity Unit TOTAL
Unit Cost Amount Unit Cost Amount Cost

Page 6 of 9
6.0 CONSUMABLES, TOOLS AND POWER TOOLS 44,073.51
6.1 Consumables
NIHON Welding Rod 6013 Red 20kgs/box 10 box 2,167.00 21,670.00 650.10 6,501.00 28,171.00
NIHON Welding Rod 6011 5 box 108.33 541.65 32.50 162.50 704.15
POWER HOUSE Grinding Disc 4" 20 pcs 75.00 1,500.00 22.50 450.00 1,950.00
100X6.0X16MM
POWER HOUSE Cutting Disc 14" 10 pcs 300.00 3,000.00 90.00 900.00 3,900.00
355X3.0X25.4MM
POWER HOUSE Cutting Disc 4" 100X2.0X16MM 60 75.00 4,500.00 22.50 1,350.00 5,850.00
pcs
DIAMOND POWER HOUSE Cutting Wheel 4" Dry 5 pcs 304.89 1,524.45 91.47 457.34 1,981.79
SANDFLEX Hacksaw Blade, 18TPI 20 pcs 58.33 1,166.60 17.50 349.98 1,516.58
Others (Contractor to Itemize if any)
Sub-Total 33,902.70 10,170.81 44,073.51

Direct Materials Cost Direct Labor & Eqpt.Cost Materials & Labor
DESCRIPTION SPECS/BRAND Quantity Unit TOTAL
Unit Cost Amount Unit Cost Amount Cost

7.0 SPRINKLER HEADS AND ESCUTCHEON 2,224,040.00

PLATES
1 "GLOBE" Sprinkler Head Horizontal Sidewall 155F 365.56 - 109.67 - -
– 1/2” w/ Escutcheon Plate pcs
3 "GLOBE" Sprinkler Head Pendent 200F w/ 557 344.44 191,853.08 103.33 57,555.92 249,409.00
Escutcheon Plate (green) pcs
4 "GLOBE" Sprinkler Head Upright 155F - 1/2" pcs 261.11 - 78.33 - -
5 "VIKING" Concealed Pendent w/ Cover pcs 1,011.11 - 303.33 - -
Ceiling Type HCFC heads 20lbs 124 pcs 12,000.00 1,488,000.00 3,600.00 446,400.00 1,934,400.00
11 Escutcheon Plate (Recessed) 557 pcs 55.56 30,946.92 16.67 9,284.08 40,231.00
Others (Contractor to Itemize if any)
Sub-Total 1,710,800.00 513,240.00 2,224,040.00
Direct Materials Cost Direct Labor & Eqpt.Cost Materials & Labor
DESCRIPTION SPECS/BRAND Quantity Unit TOTAL
Unit Cost Amount Unit Cost Amount Cost

FIREHOSE CABINETS, FIRE HYDRANTS AND

8.0 ACCESSORIES 493,454.29
"FIREKING" Brand Fire Hose w/ Brass NST set 4,122.22 - 1,236.67 - -
Rocker Lug Coupling (Single Jacket) - 1-1/2" x 100
"FIREKING" Brand Fire Hose w/ Brass NST 18 set 5,555.56 100,000.08 1,666.67 30,000.02 130,000.10
Rocker Lug Coupling (Double Jacket) - 1-1/2" x
"GIACOMINI" Fog Nozzle 1-1/2" A7A 18 set - - - - -
"GIACOMINI" Brass Adj. Fog Nozzle fig. A7B, 18 set 2,000.00 36,000.00 600.00 10,800.00 46,800.00
UL/FM Approved 1-1/2”
"GIACOMINI" Brass Plug & Chain - 2-1/2" (65 mm) set 1,200.00 - 360.00 - -

Page 7 of 9
 "GIACOMINI" Brass Round Identification Plate set 7,000.00 - 2,100.00 - -
(Dry)
"GIACOMINI" Brass Round Identification Plate set 7,000.00 - 2,100.00 - -
(Wet)
"TIWI" Fire Hose 1-1/2" x 100ft 18 set 4,444.44 79,999.92 1,333.33 23,999.98 103,999.90
Brass Nipple 1-1/2” 18 set 500.00 9,000.00 150.00 2,700.00 11,700.00
Fire Hose Cabinet 70 x 80 Surface Type 18 set 3,555.56 64,000.08 1,066.67 19,200.02 83,200.10
Fire Hose Rack 18 set 777.78 14,000.04 233.33 4,200.01 18,200.05
Hose Rack Nipple 1-1/2” (40mm) 18 set 513.33 9,239.94 154.00 2,771.98 12,011.92
BH Angle Hose Valve Fig. A97 , UL/FM Approved 18 set 2,685.56 48,340.08 805.67 14,502.02 62,842.10
1-1/2(40 MM) / landing valve
Fire Extinguisher 18 set 1,055.56 19,000.08 316.67 5,700.02 24,700.10
Others (Contractor to Itemize if any)
Sub-Total 379,580.22 113,874.07 493,454.29
Direct Materials Cost Direct Labor & Eqpt.Cost Materials & Labor
DESCRIPTION SPECS/BRAND Quantity Unit TOTAL
Unit Cost Amount Unit Cost Amount Cost

9.0 FIREPUMPS, JOCKEY PUMP, FIRE TANKS 797,500.00

1.0 Centrifugal Fire Pump 750 gpm, 100psi, 50 HP 1 lot 250,000.00 250,000.00 75,000.00 75,000.00 325,000.00
2.0 Jockey Pump 5 hp Vertical In line Pump 1 set 150,000.00 150,000.00 45,000.00 45,000.00 195,000.00
3.0 50hp Motor Controller 3phase 1 set 50,000.00 50,000.00 15,000.00 15,000.00 65,000.00
4.0 Motor Control for Jockey Pump 1 set 15,000.00 15,000.00 4,500.00 4,500.00 19,500.00
5.0 Pressure Switch 150psi 2 set 5,000.00 10,000.00 1,500.00 3,000.00 13,000.00
6.0 Pump Accessories, Electrical Wirings, 1 lot 120,000.00 120,000.00 36,000.00 36,000.00 156,000.00
7.0 Fire Reserved Cistern BY OTHERS lot - - - -
Stainless Steel Storage Tank for Priming 1000 liters 1 set 20,000.00 20,000.00 4,000.00 4,000.00 24,000.00
8.0 PUMP HOUSE Steel Enclosure BY OTHERS lot - - - -
Others (Contractor to Itemize if any)
Sub-Total 615,000.00 182,500.00 797,500.00

Total Estimated Direct Labor & Materials

Project Cost 5,501,665.81 1,880,705.50 7,382,371.31
a. Total Direct Labor and Material Cost 7,382,371.31
Add:
b. Contingencies 5% 369,118.57
c. Contractors profit 10 % 738,237.13
d. Contractors Taxes 12 % 885,884.56
e. Total Estimated Labor & Materials Cost 9,375,611.57
Add:

Page 8 of 9
BFP Tax (2%) 187,512.23
TOTAL PROJECT COST 9,563,123.80
Submitted by:
Contractor:

Page 9 of 9