PROJECT : PROPOSED BISCOCHO COMMERCIAL HUB

Location : Mabini St., Tanauan City, Batangas

OWNER : MR. NESTOR & MRS. LIGAYA BISCOCHO

SUBJECT : FIRE PROTECTION SYSTEM- BREAKDOWN OF WORKS & COST

QTY UNIT UNIT COST TOTAL COST

TOTAL AMOUNT
ITEM NO. DESCRIPTION Materials Labor Materials Labor

A WET PIPE SPRINKLER PIPING SYSTEM

1.0 Black Iron Pipes (B.I.)
100mm dia. x 6 mts. 6 pcs. 6,300.00 2,205.00 37,800.00 13,230.00 51,030.00
75 mm dia. x 6 mts. 48 pcs. 4,500.00 1,575.00 216,000.00 75,600.00 291,600.00
50 mm dia. x 6 mts. 2 pcs. 2,100.00 735.00 4,200.00 1,470.00 5,670.00
40 mm dia. x 6 mts. 8 pcs. 1,800.00 630.00 14,400.00 5,040.00 19,440.00
32 mm dia. x 6 mts. 12 pcs. 1,650.00 577.50 19,800.00 6,930.00 26,730.00
25 mm dia. x 6 mts. 114 pcs. 1,250.00 437.50 142,500.00 49,875.00 192,375.00
434,700.00 152,145.00 586,845.00
2.0 BI & GI Fittings - -
Elbow, 100mm 12 pcs. 420.00 147.00 5,040.00 1,764.00 6,804.00
Elbow, 75mm 6 pcs. 250.00 87.50 1,500.00 525.00 2,025.00
Elbow, 50mm 6 pcs. 110.00 38.50 660.00 231.00 891.00
Elbow, 40mm 12 pcs. 85.00 29.75 1,020.00 357.00 1,377.00
Elbow, 25mm 408 pcs. 45.00 15.75 18,360.00 6,426.00 24,786.00
Tee,100mm x 75 mm 3 pcs. 650.00 227.50 1,950.00 682.50 2,632.50
Tee,100mm x 50 mm 1 pcs. 650.00 227.50 650.00 227.50 877.50
Tee, 75mm x 75 mm 6 pcs. 600.00 210.00 3,600.00 1,260.00 4,860.00
Tee, 50mm x 50mm 1 pcs. 180.00 63.00 180.00 63.00 243.00
Tee, 40mm x 40mm 63 pcs. 160.00 56.00 10,080.00 3,528.00 13,608.00
Tee, 32mm x 25mm 126 pcs. 120.00 42.00 15,120.00 5,292.00 20,412.00
Tee, 25mm x 25 mm 75 pcs. 45.00 15.75 3,375.00 1,181.25 4,556.25
Reducer, 40mm x 32 mm 126 pcs. 70.00 24.50 8,820.00 3,087.00 11,907.00
Reducer, 32mm x 25 mm 126 pcs. 50.00 17.50 6,300.00 2,205.00 8,505.00
Reducer, 25mm x 15 mm 136 pcs. 25.00 8.75 3,400.00 1,190.00 4,590.00
Threadolet 40mm 63 pcs. 650.00 227.50 40,950.00 14,332.50 55,282.50
Threadolet 25mm 18 pcs. 450.00 157.50 8,100.00 2,835.00 10,935.00
Plug, 15 mm 136 pcs. 20.00 7.00 2,720.00 952.00 3,672.00
Union Pat. 50 mm 2 pcs. 250.00 87.50 500.00 175.00 675.00
Union Pat. 40 mm 6 pcs. 185.00 64.75 1,110.00 388.50 1,498.50
Union Pat. 32 mm 63 pcs. 115.00 40.25 7,245.00 2,535.75 9,780.75
Union Pat. 25 mm 63 pcs. 80.00 28.00 5,040.00 1,764.00 6,804.00

Prepared by: SEANTRA PLUMBING WORKS

 PROJECT : PROPOSED BISCOCHO COMMERCIAL HUB
Location : Mabini St., Tanauan City, Batangas
OWNER : MR. NESTOR & MRS. LIGAYA BISCOCHO

SUBJECT : FIRE PROTECTION SYSTEM- BREAKDOWN OF WORKS & COST

QTY UNIT UNIT COST TOTAL COST

TOTAL AMOUNT
ITEM NO. DESCRIPTION Materials Labor Materials Labor

Slip-on Flange, 100 mm 37 pcs. 575.00 201.25 21,275.00 7,446.25 28,721.25

Slip-on Flange, 75 mm 12 pcs. 450.00 157.50 5,400.00 1,890.00 7,290.00
Blind Flange 100 mm 2 pcs. 1,100.00 385.00 2,200.00 770.00 2,970.00
Blind Flange 75 mm 3 pcs. 900.00 315.00 2,700.00 945.00 3,645.00
Sub-Total 177,295.00 62,053.25 239,348.25
3.0 Valves, Sprinkler Heads & Appurtenances -
Fire Hose Cabinets 3 sets 25,000.00 6,250.00 75,000.00 18,750.00 93,750.00
Sprinkler Heads, Pendent Type 136 pcs. 450.00 112.50 61,200.00 15,300.00 76,500.00
Floor Control Valve, 75mm 3 pcs. 25,000.00 6,250.00 75,000.00 18,750.00 93,750.00
Globe Valve, 25 mm 6 pcs. 450.00 112.50 2,700.00 675.00 3,375.00
Victaulic Coupling, 100mm 3 pcs. 1,800.00 450.00 5,400.00 1,350.00 6,750.00
Waterflow Switch, 75mm 3 pcs. 3,000.00 750.00 9,000.00 2,250.00 11,250.00
Supervisory Switch, 75 mm 3 pcs. 3,000.00 750.00 9,000.00 2,250.00 11,250.00
Sight Glass, 25mm 3 pcs. 750.00 187.50 2,250.00 562.50 2,812.50
Alarm Gong 1 pc 6,000.00 1,500.00 6,000.00 1,500.00 7,500.00
Fire Department Connection, Two Way 1 pc 30,000.00 7,500.00 30,000.00 7,500.00 37,500.00
Sprinkler Monitoring System 1 lot 80,000.00 20,000.00 80,000.00 20,000.00 100,000.00
Sub-Total 355,550.00 88,887.50 444,437.50
TOTAL- WET PIPE & SPRINKLER PIPING SYSTEM 967,545.00 303,085.75 1,270,630.75

B PUMPS & PUMP ROOM ACCESSORIES

1 OS&Y Gate Valve, 100mm 3 pcs. 35,000.00 8,750.00 105,000.00 26,250.00 131,250.00
2 OS&Y Gate Valve, 50 mm 2 pcs. 11,000.00 2,750.00 22,000.00 5,500.00 27,500.00
3 Alarm Check Valve, 100mm 1 pc. 75,000.00 18,750.00 75,000.00 18,750.00 93,750.00
4 Check Valve, 100mm 1 pc. 30,000.00 7,500.00 30,000.00 7,500.00 37,500.00
5 Check Valve, 50mm 1 pc. 8,000.00 2,000.00 8,000.00 2,000.00 10,000.00
6 Wye Strainer 100 mm 1 pc 10,000.00 2,500.00 10,000.00 2,500.00 12,500.00
7 Wye Strainer 50 mm 1 pc 5,000.00 1,250.00 5,000.00 1,250.00 6,250.00
8 Foot Valve 100 mm 1 pc 20,000.00 5,000.00 20,000.00 5,000.00 25,000.00
9 Foot Valve 50 mm 1 pc 5,000.00 1,250.00 5,000.00 1,250.00 6,250.00

Prepared by: SEANTRA PLUMBING WORKS

 PROJECT : PROPOSED BISCOCHO COMMERCIAL HUB
Location : Mabini St., Tanauan City, Batangas
OWNER : MR. NESTOR & MRS. LIGAYA BISCOCHO

SUBJECT : FIRE PROTECTION SYSTEM- BREAKDOWN OF WORKS & COST

QTY UNIT UNIT COST TOTAL COST

TOTAL AMOUNT
ITEM NO. DESCRIPTION Materials Labor Materials Labor

10 Flexible Pipe Connector 100 mm 2 pcs. 10,000.00 2,500.00 20,000.00 5,000.00 25,000.00
11 Flexible Pipe Connector 50 mm 2 pcs. 2,500.00 625.00 5,000.00 1,250.00 6,250.00
12 Concentric Reducer 100mm 2 pcs. 1,100.00 275.00 2,200.00 550.00 2,750.00
13 Concentric Reducer 50mm 2 pcs. 400.00 100.00 800.00 200.00 1,000.00
14 Pressure Relief Valve 1 pc. OSM 5,000.00 5,000.00 5,000.00
15 Horizontal Fire Pump, 25 HP 1 set OSM 75,000.00 75,000.00 75,000.00
16 Vertical Jockey Pump, 2 HP 1 set OSM 20,000.00 20,000.00 20,000.00
17 Pumps Controller 1 sets OSM 20,000.00 20,000.00 20,000.00
Total - Fire Pump, Jockey Pump & Pump Room Accessories 308,000.00 197,000.00 505,000.00

C HANGERS, SUPPORTS, CONSUMABLES & MISCELLANEOUS ITEMS

1.0 Pipe Brackets, Hanger & Supports
1/4" x 2" x 2" x 6M Angle Bar 40 pcs 1,440.00 216.00 57,600.00 8,640.00 66,240.00
1/8" x 6M Flat Bar 20 pcs 342.00 51.30 6,840.00 1,026.00 7,866.00
1/4" x 1 1/2" Rugged Structural Screw 400 pcs 77.00 11.55 30,800.00 4,620.00 35,420.00
1/2"ø Expansion Shield 700 pcs 86.00 12.90 60,200.00 9,030.00 69,230.00
1/4"ø Expansion Shield 700 pcs 77.00 11.55 53,900.00 8,085.00 61,985.00
Full Threaded Rod 3/8" x 3.0 m 300 pcs 315.00 47.25 94,500.00 14,175.00 108,675.00
Round Bar 3/8" x 6.0 m 200 pcs 252.00 37.80 50,400.00 7,560.00 57,960.00
Bolts & Nuts with washer 5/8" x 4" 200 pcs 86.00 12.90 17,200.00 2,580.00 19,780.00
U-bolts 4" 40 pcs 90.00 13.50 3,600.00 540.00 4,140.00
375,040.00 56,256.00 431,296.00
2.0 Painting Works - - - -
QDE Paint (International Red Paint) 30 gals 1,350.00 202.50 40,500.00 6,075.00 46,575.00
Red Oxide Primer Paint 30 gals 1,296.00 194.40 38,880.00 5,832.00 44,712.00
Paint Thinner 10 gals 702.00 105.30 7,020.00 1,053.00 8,073.00
Black Coal Tar 5 gals 918.00 137.70 4,590.00 688.50 5,278.50
Paint Brush 4" 15 pcs 33.00 4.95 495.00 74.25 569.25
Paint Brush 2" 15 pcs 27.00 4.05 405.00 60.75 465.75
91,890.00 13,783.50 105,673.50

Prepared by: SEANTRA PLUMBING WORKS

 PROJECT : PROPOSED BISCOCHO COMMERCIAL HUB
Location : Mabini St., Tanauan City, Batangas
OWNER : MR. NESTOR & MRS. LIGAYA BISCOCHO

SUBJECT : FIRE PROTECTION SYSTEM- BREAKDOWN OF WORKS & COST

QTY UNIT UNIT COST TOTAL COST

TOTAL AMOUNT
ITEM NO. DESCRIPTION Materials Labor Materials Labor

3.0 Miscellaneous & Consumable Items - - - -

Welding Rod #6011 30 box 4,100.00 615.00 123,000.00 18,450.00 141,450.00
Welding Rod #6013 30 box 4,100.00 615.00 123,000.00 18,450.00 141,450.00
Teflon Tape 1/2" x 10M 1000 pcs 27.00 4.05 27,000.00 4,050.00 31,050.00
Oxygen Refill 5 cyl 2,430.00 364.50 12,150.00 1,822.50 13,972.50
Acetylene Refill 5 cyl 2,430.00 364.50 12,150.00 1,822.50 13,972.50
Grinding Disk 7"ø 15 pcs 225.00 33.75 3,375.00 506.25 3,881.25
Grinding Disk 4"ø 15 pcs 225.00 33.75 3,375.00 506.25 3,881.25
Cutting Disk 15 pcs 765.00 114.75 11,475.00 1,721.25 13,196.25
Threading Oil 5 gals 2,250.00 337.50 11,250.00 1,687.50 12,937.50
Plastic Twine 50 rolls 90.00 13.50 4,500.00 675.00 5,175.00
Welding Gloves 20 pairs 450.00 67.50 9,000.00 1,350.00 10,350.00
340,275.00 51,041.25 391,316.25
Total - Hangers, Supports, Consumables & Miscellaneous Items 807,205.00 121,080.75 928,285.75

E. Testing & Commissioning 1 lot 100,000.00 100,000.00 100,000.00

GRAND TOTAL COST 2,082,750.00 721,166.50 2,803,916.50

Submitted by:

SEANTRA PLUMBING WORKS

ENGR. SENANDO DT TRAJICO

General Manager

Prepared by: SEANTRA PLUMBING WORKS