PROJECT : PROPOSED COMMERCIAL HUB

Location : Tanauan City, Batangas

OWNER : DESMARK CORPORATION

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.)
150 mm dia. X 6 mts 12 pcs. 9,500.00 3,325.00 114,000.00 39,900.00 153,900.00
100mm dia. x 6 mts. 32 pcs. 6,300.00 2,205.00 201,600.00 70,560.00 272,160.00
65 mm dia. x 6 mts. 6 pcs. 3,500.00 1,225.00 21,000.00 7,350.00 28,350.00
50 mm dia. x 6 mts. 12 pcs. 2,100.00 735.00 25,200.00 8,820.00 34,020.00
40 mm dia. x 6 mts. 30 pcs. 1,800.00 630.00 54,000.00 18,900.00 72,900.00
32 mm dia. x 6 mts. 28 pcs. 1,650.00 577.50 46,200.00 16,170.00 62,370.00
25 mm dia. x 6 mts. 60 pcs. 1,250.00 437.50 75,000.00 26,250.00 101,250.00
537,000.00 187,950.00 724,950.00
2.0 BI & GI Fittings - -
Elbow, 150 mm 16 pcs. 650.00 227.50 10,400.00 3,640.00 14,040.00
Elbow, 100mm 5 pcs. 420.00 147.00 2,100.00 735.00 2,835.00
Elbow, 65mm 6 pcs. 200.00 70.00 1,200.00 420.00 1,620.00
Elbow, 50mm 82 pcs. 110.00 38.50 9,020.00 3,157.00 12,177.00
Elbow, 40mm 16 pcs. 85.00 29.75 1,360.00 476.00 1,836.00
Elbow, 32mm 12 pcs. 55.00 19.25 660.00 231.00 891.00
Elbow, 25mm 280 pcs. 45.00 15.75 12,600.00 4,410.00 17,010.00
Tee,150mm x 50 mm 1 pcs. 900.00 315.00 900.00 315.00 1,215.00
Tee,100mm x 100 mm 2 pcs. 650.00 227.50 1,300.00 455.00 1,755.00
Tee,100mm x 50 mm 48 pcs. 650.00 227.50 31,200.00 10,920.00 42,120.00
Tee, 50mm x 50mm 2 pcs. 180.00 63.00 360.00 126.00 486.00
Tee, 50mm x 25mm 50 pcs. 180.00 63.00 9,000.00 3,150.00 12,150.00
Tee, 40mm x 40mm 8 pcs. 160.00 56.00 1,280.00 448.00 1,728.00
Tee, 40mm x 25mm 48 pcs. 160.00 56.00 7,680.00 2,688.00 10,368.00
Tee, 32mm x 25mm 96 pcs. 120.00 42.00 11,520.00 4,032.00 15,552.00
Tee, 25mm x 25 mm 96 pcs. 45.00 15.75 4,320.00 1,512.00 5,832.00
Reducer, 150 mm x 100 mm 1 pcs. 900.00 315.00 900.00 315.00 1,215.00
Reducer, 50mm x 40 mm 48 pcs. 90.00 31.50 4,320.00 1,512.00 5,832.00
Reducer, 40mm x 32 mm 48 pcs. 70.00 24.50 3,360.00 1,176.00 4,536.00

Prepared by: SEANTRA PLUMBING WORKS

 PROJECT : PROPOSED COMMERCIAL HUB
Location : Tanauan City, Batangas
OWNER : DESMARK CORPORATION

SUBJECT : FIRE PROTECTION SYSTEM- BREAKDOWN OF WORKS & COST

QTY UNIT UNIT COST TOTAL COST

TOTAL AMOUNT
ITEM NO. DESCRIPTION Materials Labor Materials Labor

Reducer, 32mm x 25 mm 48 pcs. 50.00 17.50 2,400.00 840.00 3,240.00

Reducer, 25mm x 15 mm 146 pcs. 25.00 8.75 3,650.00 1,277.50 4,927.50
Threadolet 50mm 48 pcs. 699.00 244.65 33,552.00 11,743.20 45,295.20
Threadolet 25mm 4 450.00 157.50 1,800.00 630.00 2,430.00
Plug, 15 mm 146 pcs. 20.00 7.00 2,920.00 1,022.00 3,942.00
Union Pat. 50 mm 48 pcs. 250.00 87.50 12,000.00 4,200.00 16,200.00
Union Pat. 40 mm 48 pcs. 185.00 64.75 8,880.00 3,108.00 11,988.00
Union Pat. 32 mm 48 pcs. 115.00 40.25 5,520.00 1,932.00 7,452.00
Union Pat. 25 mm 50 80.00 28.00 4,000.00 1,400.00 5,400.00
Slip-on Flange, 150 mm 58 pcs. 850.00 297.50 49,300.00 17,255.00 66,555.00
Slip-on Flange, 100 mm 144 pcs. 575.00 201.25 82,800.00 28,980.00 111,780.00
Blind Flange 150 mm 2 pcs. 1,800.00 630.00 3,600.00 1,260.00 4,860.00
Blind Flange 100 mm 3 pcs. 1,100.00 385.00 3,300.00 1,155.00 4,455.00
Sub-Total 327,202.00 114,520.70 441,722.70
3.0 Valves, Sprinkler Heads & Appurtenances -
Fire Hose Cabinets 4 sets 25,000.00 6,250.00 100,000.00 25,000.00 125,000.00
Fire Extinguishers, ABC, 10 lbs 22 sets 6,000.00 1,500.00 132,000.00 33,000.00 165,000.00
Sprinkler Heads, Pendent Type 92 pcs. 450.00 112.50 41,400.00 10,350.00 51,750.00
Sprinkler Heads, Upright Type 54 pcs. 400.00 100.00 21,600.00 5,400.00 27,000.00
Floor Control Valve, 100mm 2 pcs. 28,000.00 7,000.00 56,000.00 14,000.00 70,000.00
Globe Valve, 25 mm 4 pcs. 450.00 112.50 1,800.00 450.00 2,250.00
Victaulic Coupling, 150mm 2 pcs. 2,000.00 500.00 4,000.00 1,000.00 5,000.00
Waterflow Switch, 100mm 2 pcs. 3,550.00 887.50 7,100.00 1,775.00 8,875.00
Supervisory Switch, 100 mm 2 pcs. 3,550.00 887.50 7,100.00 1,775.00 8,875.00
Sight Glass, 25mm 2 pcs. 750.00 187.50 1,500.00 375.00 1,875.00
Gate Valve 65 mm 5 pcs. 15,000.00 3,750.00 75,000.00 18,750.00 93,750.00
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
Fire Department Connection, Three Way 1 pc 45,000.00 11,250.00 45,000.00 11,250.00 56,250.00
Sprinkler Monitoring System 1 lot 80,000.00 20,000.00 80,000.00 20,000.00 100,000.00

Prepared by: SEANTRA PLUMBING WORKS

 PROJECT : PROPOSED COMMERCIAL HUB
Location : Tanauan City, Batangas
OWNER : DESMARK CORPORATION

SUBJECT : FIRE PROTECTION SYSTEM- BREAKDOWN OF WORKS & COST

QTY UNIT UNIT COST TOTAL COST

TOTAL AMOUNT
ITEM NO. DESCRIPTION Materials Labor Materials Labor

Sub-Total 608,500.00 152,125.00 760,625.00

TOTAL- WET PIPE & SPRINKLER PIPING SYSTEM 1,472,702.00 454,595.70 1,927,297.70

B PUMPS & PUMP ROOM ACCESSORIES

1 OS&Y Gate Valve, 150mm 6 pcs. 40,000.00 10,000.00 240,000.00 60,000.00 300,000.00
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, 150mm 1 pc. 90,000.00 22,500.00 90,000.00 22,500.00 112,500.00
4 Check Valve, 150mm 5 pc. 33,000.00 8,250.00 165,000.00 41,250.00 206,250.00
5 Check Valve, 50mm 1 pc. 8,000.00 2,000.00 8,000.00 2,000.00 10,000.00
6 Wye Strainer 150 mm 1 pc 15,000.00 3,750.00 15,000.00 3,750.00 18,750.00
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 150 mm 1 pc 25,000.00 6,250.00 25,000.00 6,250.00 31,250.00
9 Foot Valve 50 mm 1 pc 5,000.00 1,250.00 5,000.00 1,250.00 6,250.00
10 Flexible Pipe Connector 150 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 150mm 2 pcs. 1,500.00 375.00 3,000.00 750.00 3,750.00
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, 400 gpm, 30 HP 1 set OSM 80,000.00 80,000.00 80,000.00
16 Vertical Jockey Pump, 20 gpm, 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 603,800.00 275,950.00 879,750.00

C HANGERS, SUPPORTS, CONSUMABLES & MISCELLANEOUS ITEMS

1.0 Pipe Brackets, Hanger & Supports
1/4" x 2" x 2" x 6M Angle Bar 25 pcs 1,440.00 216.00 36,000.00 5,400.00 41,400.00
1/8" x 6M Flat Bar 15 pcs 342.00 51.30 5,130.00 769.50 5,899.50

Prepared by: SEANTRA PLUMBING WORKS

 PROJECT : PROPOSED COMMERCIAL HUB
Location : Tanauan City, Batangas
OWNER : DESMARK CORPORATION

SUBJECT : FIRE PROTECTION SYSTEM- BREAKDOWN OF WORKS & COST

QTY UNIT UNIT COST TOTAL COST

TOTAL AMOUNT
ITEM NO. DESCRIPTION Materials Labor Materials Labor

1/4" x 1 1/2" Rugged Structural Screw 150 pcs 77.00 11.55 11,550.00 1,732.50 13,282.50
1/2"ø Expansion Shield 600 pcs 86.00 12.90 51,600.00 7,740.00 59,340.00
1/4"ø Expansion Shield 600 pcs 77.00 11.55 46,200.00 6,930.00 53,130.00
Full Threaded Rod 3/8" x 3.0 m 250 pcs 315.00 47.25 78,750.00 11,812.50 90,562.50
Round Bar 3/8" x 6.0 m 250 pcs 252.00 37.80 63,000.00 9,450.00 72,450.00
Bolts & Nuts with washer 5/8" x 4" 250 pcs 86.00 12.90 21,500.00 3,225.00 24,725.00
U-bolts 6" 20 pcs 135.00 20.25 2,700.00 405.00 3,105.00
U-bolts 4" 40 pcs 90.00 13.50 3,600.00 540.00 4,140.00
320,030.00 48,004.50 368,034.50
2.0 Painting Works - - - -
QDE Paint (International Red Paint) 24 gals 1,350.00 202.50 32,400.00 4,860.00 37,260.00
Red Oxide Primer Paint 24 gals 1,296.00 194.40 31,104.00 4,665.60 35,769.60
Paint Thinner 5 gals 702.00 105.30 3,510.00 526.50 4,036.50
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
72,504.00 10,875.60 83,379.60
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
Jute Sacks 30 pcs 18.00 2.70 540.00 81.00 621.00

Prepared by: SEANTRA PLUMBING WORKS

 PROJECT : PROPOSED COMMERCIAL HUB
Location : Tanauan City, Batangas
OWNER : DESMARK CORPORATION

SUBJECT : FIRE PROTECTION SYSTEM- BREAKDOWN OF WORKS & COST

QTY UNIT UNIT COST TOTAL COST

TOTAL AMOUNT
ITEM NO. DESCRIPTION Materials Labor Materials Labor

Oakum 10 sacks 405.00 60.75 4,050.00 607.50 4,657.50

344,865.00 51,729.75 396,594.75
Total - Hangers, Supports, Consumables & Miscellaneous Items 737,399.00 110,609.85 848,008.85

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

GRAND TOTAL COST 2,813,901.00 941,155.55 3,755,056.55

Submitted by:

SEANTRA PLUMBING WORKS

ENGR. SENANDO DT TRAJICO

General Manager

Prepared by: SEANTRA PLUMBING WORKS