Project SAN RICARDO HOUSING & LIVELIHOOD PROJECT

Location BRGY. SAUB, SAN RICARDO, SOUTHERN LEYTE

Package MPF WORKS

DESCRIPTION UNIT QTY TOTAL DIRECT COST

MATERIALS LABOR/EQPT.
A PLUMBING WORKS

Construction of Septic Tank lot 1.0 BY STRUCTURAL

Construction of Cistern Tank/ Pump Room lot 1.0 BY STRUCTURAL
Construction of Catch Basin lot 7.0 BY STRUCTURAL
Vertical Turbine Transfer Pump, Cap. 75 GPM (284 LPM), Head 100 ft.set
(30.5M), 3 HP, 70,000.00
2.0 230 V, 1P, 60Hz) 21000.00 91000.00 182,000.00
Constant Pressure System, Multi-stage In-line Pumps in Metal
Skid, Cap. 37.5x2 GPM (142x2 LPM), Head 185 ft (56M), 3x2HP, 140,000.00 42,000.00 182,000.00 364,000.00
230V, 1P, 60 Hz set 2.0
5000L Vertical Water Tank set 2.0 25000 7500.00 32500.00 65,000.00
Hydropneumatic Tank (Bladder Type), Cap 80 Gal (300 L), Dim.
20000
630 x 1400 set 1.0 6000.00 26000.00 26,000.00

SUBTOTAL FOR PLUMBING WORKS (Ground Floor to Third Floor) 637,000.00

B FIXTURES
UNIT COST
DESCRIPTION QTY. UNIT TOTAL DIRECT COST
MATERIALS LABOR/EQPT.
Ground Floor
set 14.0 OSM 2181.53 2181.53 30,541.42
Tank type water closet including complete accessories
set 14.0 OSM 1817.56 1817.56 25,445.84
Over the counter lavatory including complete accessories
Kitchen Sink w/ complete accessories set 14.0 OSM 1250.00 1250.00 17,500.00
Grease Trap pcs 14.0 OSM 1250.00 1250.00 17,500.00
Shower Head set 14.0 OSM 1039.58 1039.58 14,554.12
Shower Faucet set 14.0 OSM 544.81 544.81 7,627.34
100mm x 100mm Stainless Shower Drain pcs 14.0 905.78 271.73 1177.51 16,485.20
125 x 125 Adjustable Stainless steel strainer pcs 42.0 905.78 271.73 1177.51 49,455.59

Second Floor
set 14.0 OSM 2181.53 2181.53 30,541.42
Tank type water closet including complete accessories
set 14.0 OSM 1817.56 1817.56 25,445.84
Over the counter lavatory including complete accessories
Kitchen Sink w/ complete accessories set 14.0 OSM 1250.00 1250.00 17,500.00
Grease Trap pcs 14.0 OSM 1250.00 1250.00 17,500.00
Shower Head set 14.0 OSM 1039.58 1039.58 14,554.12
Shower Faucet set 14.0 OSM 544.81 544.81 7,627.34
100mm x 100mm Stainless Shower Drain pcs 14.0 905.78 271.73 1177.51 16,485.20
125 x 125 Adjustable Stainless steel strainer pcs 42.0 905.78 271.73 1177.51 49,455.59

Third Floor
set 14.0 OSM 2181.53 2181.53 30,541.42
Tank type water closet including complete accessories
set 14.0 OSM 1817.56 1817.56 25,445.84
Over the counter lavatory including complete accessories
Kitchen Sink w/ complete accessories set 14.0 OSM 1250.00 1250.00 17,500.00
Grease Trap pcs 14.0 OSM 1250.00 1250.00 17,500.00
Shower Head set 14.0 OSM 1039.58 1039.58 14,554.12
Shower Faucet set 14.0 OSM 544.81 544.81 7,627.34
100mm x 100mm Stainless Shower Drain pcs 14.0 905.78 271.73 1177.51 16,485.20
125 x 125 Adjustable Stainless steel strainer pcs 42.0 905.78 271.73 1177.51 49,455.59
SUBTOTAL FOR FIXTURES (Ground Floor to Third Floor) 537,328.51
C SANITARY LINES
UNIT COST
DESCRIPTION QTY. UNIT TOTAL DIRECT COST
MATERIALS LABOR/EQPT.
DWV PIPES
Ground Floor
6" dia. Waste Pipe (S1000) length 37.0 1659.456 497.84 2157.29 79,819.83
4" dia. Down Spout (S1000) length 28.0 1095.972 328.79 1424.76 39,893.38
4" dia. Waste Pipe (S1000) length 38.0 1095.972 328.79 1424.76 54,141.02
4" dia. Soil Pipe Riser (S1000) length 28.0 1095.972 328.79 1424.76 39,893.38
3" dia. Vent Pipe Riser (S1000) length 27.0 906.612 271.98 1178.60 31,822.08
2" dia. Waste Pipe (S1000) length 181.0 457.08 137.12 594.20 107,550.92
400cc Solvent cement cans 10.0 342 102.60 444.60 4,446.00

Second Floor
4" dia. Down Spout (S1000) length 28.0 1095.972 328.79 1424.76 39,893.38
4" dia. Waste Pipe (S1000) length 38.0 1095.972 328.79 1424.76 54,141.02
4" dia. Soil Pipe Riser (S1000) length 28.0 1095.972 328.79 1424.76 39,893.38
3" dia. Vent Pipe Riser (S1000) length 27.0 906.612 271.98 1178.60 31,822.08
2" dia. Waste Pipe (S1000) length 181.0 457.08 137.12 594.20 107,550.92
400cc Solvent cement cans 10.0 342 102.60 444.60 4,446.00

Third Floor
4" dia. Down Spout (S1000) length 28.0 1095.972 328.79 1424.76 39,893.38
4" dia. Waste Pipe (S1000) length 38.0 1095.972 328.79 1424.76 54,141.02
4" dia. Soil Pipe Riser (S1000) length 28.0 1095.972 328.79 1424.76 39,893.38
3" dia. Vent Pipe Riser (S1000) length 27.0 906.612 271.98 1178.60 31,822.08
2" dia. Waste Pipe (S1000) length 181.0 457.08 137.12 594.20 107,550.92
400cc Solvent cement cans 10.0 342 102.60 444.60 4,446.00

SUBTOTAL FOR SANITARY LINES (Ground Floor to Third Floor) 913,060.18

D FITTINGS
UNIT COST
DESCRIPTION QTY. UNIT TOTAL DIRECT COST
MATERIALS LABOR/EQPT.
WYE
Ground Floor
6''x 6''x 6''x6'' DWV PVC DOUBLE WYE pcs 1.0 1427.28 428.18 1855.46 1,855.46
6''x 6''x 4'' DWV PVC REDUCING WYE pcs 3.0 1427.28 428.18 1855.46 5,566.39
4''x 4''x 4'' DWV PVC TEE WYE pcs 18.0 1152.24 345.67 1497.91 26,962.42
4''x 4''x 2'' DWV PVC REDUCING WYE pcs 18.0 413.64 124.09 537.73 9,679.18
2''x 2''x 2'' DWV PVC WYE pcs 28.0 662.28 198.68 860.96 24,106.99
2''x 2''x 2'' DWV PVC TEE WYE pcs 46.0 662.28 198.68 860.96 39,604.34
3''x 3''x 2'' DWV PVC TEE WYE pcs 18.0 1011.72 303.52 1315.24 23,674.25
2" x 1/8 bend PVC WYE pcs 32.0 238.8 71.64 310.44 9,934.08

Second Floor
4''x 4''x 4'' DWV PVC TEE WYE pcs 18.0 1427.28 428.18 1855.46 33,398.35
4''x 4''x 2'' DWV PVC REDUCING WYE pcs 18.0 1152.24 345.67 1497.91 26,962.42
2''x 2''x 2'' DWV PVC WYE pcs 28.0 413.64 124.09 537.73 15,056.50
2''x 2''x 2'' DWV PVC TEE WYE pcs 46.0 662.28 198.68 860.96 39,604.34
3''x 3''x 2'' DWV PVC TEE WYE pcs 18.0 662.28 198.68 860.96 15,497.35
2" x 1/8 bend PVC WYE pcs 32.0 1011.72 303.52 1315.24 42,087.55

Third Floor
4''x 4''x 4'' DWV PVC TEE WYE pcs 18.0 1427.28 428.18 1855.46 33,398.35
4''x 4''x 2'' DWV PVC REDUCING WYE pcs 18.0 1152.24 345.67 1497.91 26,962.42
2''x 2''x 2'' DWV PVC WYE pcs 28.0 413.64 124.09 537.73 15,056.50
2''x 2''x 2'' DWV PVC TEE WYE pcs 46.0 662.28 198.68 860.96 39,604.34
3''x 3''x 2'' DWV PVC TEE WYE pcs 18.0 662.28 198.68 860.96 15,497.35
2" x 1/8 bend PVC WYE pcs 32.0 1011.72 303.52 1315.24 42,087.55
 ELBOW
Ground Floor
4" dia PVC 90deg. Elbow pcs 80.0 338.52 101.56 440.08 35,206.08
4" dia PVC 45deg. Elbow pcs 20.0 146.64 43.99 190.63 3,812.64
2" dia PVC 90deg. Elbow pcs 60.0 44.064 13.22 57.28 3,436.99
2" dia PVC 45deg. Elbow pcs 32.0 35.58 10.67 46.25 1,480.13

Second Floor
4" dia PVC 90deg. Elbow pcs 80.0 338.52 101.56 440.08 35,206.08
4" dia PVC 45deg. Elbow pcs 20.0 146.64 43.99 190.63 3,812.64
2" dia PVC 90deg. Elbow pcs 60.0 44.064 13.22 57.28 3,436.99
2" dia PVC 45deg. Elbow pcs 32.0 35.58 10.67 46.25 1,480.13

Third Floor
4" dia PVC 90deg. Elbow pcs 80.0 338.52 101.56 440.08 35,206.08
4" dia PVC 45deg. Elbow pcs 20.0 146.64 43.99 190.63 3,812.64
2" dia PVC 90deg. Elbow pcs 60.0 44.064 13.22 57.28 3,436.99
2" dia PVC 45deg. Elbow pcs 32.0 35.58 10.67 46.25 1,480.13

Roof deck
4" dia PVC 90deg. Elbow pcs 16.0 388.8 116.64 505.44 8,087.04
4" dia PVC 45deg. Elbow pcs 16.0 390 117.00 507.00 8,112.00
3" dia PVC 90deg. Elbow pcs 6.0 79.716 23.91 103.63 621.78
3" dia PVC 45deg. Elbow pcs 6.0 92.52 27.76 120.28 721.66
P-trap
Ground Floor
4" dia PVC P-trap with floor drain & complete accessories pcs 16.0 718.2 215.46 933.66 14,938.56
2" dia PVC P-trap with floor drain & complete accessories pcs 60.0 480.06 144.02 624.08 37,444.68

Second Floor
4" dia PVC P-trap with floor drain & complete accessories pcs 16.0 718.2 215.46 933.66 14,938.56
2" dia PVC P-trap with floor drain & complete accessories pcs 60.0 478.8 143.64 622.44 37,346.40

Third Floor
4" dia PVC P-trap with floor drain & complete accessories pcs 16.0 718.2 215.46 933.66 14,938.56
2" dia PVC P-trap with floor drain & complete accessories pcs 60.0 478.8 143.64 622.44 37,346.40

Clean Out
Ground Floor
4" dia PVC Floor Clean Out with complete accessories pcs 20.0 1281.12 384.34 1665.46 33,309.12
6" dia PVC Ground Clean Out with complete accessories pcs 2.0 1610.4 483.12 2093.52 4,187.04

Second Floor
4" dia PVC Floor Clean Out with complete accessories pcs 16.0 1281.12 384.34 1665.46 26,647.30

Third Floor
4" dia PVC Floor Clean Out with complete accessories pcs 16.0 1281.12 384.34 1665.46 26,647.30
End Cap
Ground Floor
6" dia PVC end cap pcs 3.0 285 85.50 370.50 1,111.50
4" dia PVC end cap pcs 28.0 285 85.50 370.50 10,374.00
3" dia PVC end cap pcs 28.0 93 27.90 120.90 3,385.20
2" dia PVC end cap pcs 42.0 93 27.90 120.90 5,077.80

Second Floor
4" dia PVC end cap pcs 28.0 285 85.50 370.50 10,374.00
3" dia PVC end cap pcs 28.0 93 27.90 120.90 3,385.20
2" dia PVC end cap pcs 42.0 93 27.90 120.90 5,077.80

Third Floor
4" dia PVC end cap pcs 28.0 285 85.50 370.50 10,374.00
3" dia PVC end cap pcs 28.0 93 27.90 120.90 3,385.20
2" dia PVC end cap pcs 42.0 93 27.90 120.90 5,077.80
 Support Hanger
Ground Floor
(100mm dia pipe) adjustable hanger -clevis set 42.0 470 141.00 611.00 25,662.00
(50mm dia pipe) adjustable hanger -clevis set 42.0 260 78.00 338.00 14,196.00
DS & SP Riser wall clamp w/ complete accessories set 35.0 600 180.00 780.00 27,300.00
(100mm dia pipe) Concrete steel expansion shield set 42.0 128 38.40 166.40 6,988.80
(50mm dia pipe) Concrete steel expansion shield set 42.0 64 19.20 83.20 3,494.40
Miscellaneous & Consumables lot 1.0 5000 1500.00 6500.00 6,500.00

Second Floor
(100mm dia pipe) adjustable hanger - clevis set 42.0 470 141.00 611.00 25,662.00
(50mm dia pipe) adjustable hanger - clevis set 42.0 260 78.00 338.00 14,196.00
DS & SP Riser wall clamp w/ complete accessories set 35.0 600 180.00 780.00 27,300.00
(100mm dia pipe) Concrete steel expansion shield set 42.0 128 38.40 166.40 6,988.80
(50mm dia pipe) Concrete steel expansion shield set 42.0 64 19.20 83.20 3,494.40
Miscellaneous & Consumables lot 1.0 5000 1500.00 6500.00 6,500.00

Third Floor
(100mm dia pipe) adjustable hanger - clevis set 42.0 470 141.00 611.00 25,662.00
(50mm dia pipe) adjustable hanger - clevis set 42.0 260 78.00 338.00 14,196.00
DS & SP Riser wall clamp w/ complete accessories set 35.0 600 180.00 780.00 27,300.00
(100mm dia pipe) Concrete steel expansion shield set 42.0 128 38.40 166.40 6,988.80
(50mm dia pipe) Concrete steel expansion shield set 42.0 64 19.20 83.20 3,494.40
Miscellaneous & Consumables lot 1.0 5000 1500.00 6500.00 6,500.00

SUBTOTAL FOR FITTINGS (Ground Floor to Third Floor) 1,187,236.15

E WATER LINES
UNIT COST
DESCRIPTION QTY. UNIT TOTAL DIRECT COST
MATERIALS LABOR/EQPT.
uPVC Pipe
Ground Floor
65mm uPVC Pipe length 19.00 960 288.00 1248.00 23,712.00
50mm uPVC Pipe length 10.00 721.2 216.36 937.56 9,375.60
40mm uPVC Pipe length 10.00 322.8 96.84 419.64 4,196.40

Second Floor
65mm uPVC Pipe length 19.00 960 288.00 1248.00 23,712.00
50mm uPVC Pipe length 10.00 721.2 216.36 937.56 9,375.60
40mm uPVC Pipe length 10.00 322.8 96.84 419.64 4,196.40

Third Floor
65mm uPVC Pipe length 19.00 960 288.00 1248.00 23,712.00
50mm uPVC Pipe length 10.00 721.2 216.36 937.56 9,375.60
40mm uPVC Pipe length 10.00 322.8 96.84 419.64 4,196.40

Roof Deck
65mm uPVC Pipe length 19.00 960 288.00 1248.00 23,712.00
50mm uPVC Pipe length 10.00 721.2 216.36 937.56 9,375.60
40mm uPVC Pipe length 10.00 322.8 96.84 419.64 4,196.40

PPR Pipe
Ground Floor
32mm PPR Pipe length 61.0 705 211.50 916.50 55,906.50
20mm PPR Pipe length 161.0 441.624 132.49 574.11 92,431.90

Second Floor
32mm PPR Pipe length 61.0 705 211.50 916.50 55,906.50
20mm PPR Pipe length 161.0 441.624 132.49 574.11 92,431.90

Third Floor
32mm PPR Pipe length 61.0 705 211.50 916.50 55,906.50
20mm PPR Pipe length 161.0 441.624 132.49 574.11 92,431.90
 Fittings
Ground Floor
20mm PPR tee pcs 46.0 26.076 7.82 33.90 1,559.34
32mm x 20mm PPR Pipe Reducer pcs 18.0 85.32 25.60 110.92 1,996.49
32mm PPR Gate Valve pcs 18.0 2021.4 606.42 2627.82 47,300.76
20mm Check Valve pcs 18.0 1223.292 366.99 1590.28 28,625.03
20mm PPR Elbow pcs 146.0 21.336 6.40 27.74 4,049.57
20mm PPR Female Elbow pcs 32.0 517.44 155.23 672.67 21,525.50
20mm Threaded Tee pcs 32.0 68.736 20.62 89.36 2,859.42
20mm dia Coupling pcs 48.0 16.596 4.98 21.57 1,035.59
20mm dia. Male Adaptor pcs 18.0 147.192 44.16 191.35 3,444.29
Teplon Tape rolls 30.0 16.068 4.82 20.89 626.65
20mm PPR end cap pcs 42.0 54.804 16.44 71.25 2,992.30
32mm PPR end cap pcs 28.0 104.784 31.44 136.22 3,814.14
Miscellaneous & Consumables lot 1.0 5000 1500.00 6500.00 6,500.00

Second Floor
20mm PPR tee pcs 46.0 26.076 7.82 33.90 1,559.34
32mm x 20mm PPR Pipe Reducer pcs 18.0 85.32 25.60 110.92 1,996.49
32mm PPR Gate Valve pcs 18.0 2021.4 606.42 2627.82 47,300.76
20mm Check Valve pcs 18.0 1223.292 366.99 1590.28 28,625.03
20mm PPR Elbow pcs 146.0 21.336 6.40 27.74 4,049.57
20mm PPR Female Elbow pcs 32.0 517.44 155.23 672.67 21,525.50
20mm Threaded Tee pcs 32.0 68.736 20.62 89.36 2,859.42
20mm dia Coupling pcs 48.0 16.596 4.98 21.57 1,035.59
20mm dia. Male Adaptor pcs 18.0 147.192 44.16 191.35 3,444.29
Teplon Tape rolls 30.0 16.068 4.82 20.89 626.65
20mm PPR end cap pcs 42.0 54.804 16.44 71.25 2,992.30
32mm PPR end cap pcs 28.0 104.784 31.44 136.22 3,814.14
Miscellaneous & Consumables lot 1.0 5000 1500.00 6500.00 6,500.00

Third Floor
20mm PPR tee pcs 46.0 26.076 7.82 33.90 1,559.34
32mm x 20mm PPR Pipe Reducer pcs 18.0 85.32 25.60 110.92 1,996.49
32mm PPR Gate Valve pcs 18.0 2021.4 606.42 2627.82 47,300.76
20mm Check Valve pcs 18.0 1223.292 366.99 1590.28 28,625.03
20mm PPR Elbow pcs 146.0 21.336 6.40 27.74 4,049.57
20mm PPR Female Elbow pcs 32.0 517.44 155.23 672.67 21,525.50
20mm Threaded Tee pcs 32.0 68.736 20.62 89.36 2,859.42
20mm dia Coupling pcs 48.0 16.596 4.98 21.57 1,035.59
20mm dia. Male Adaptor pcs 18.0 147.192 44.16 191.35 3,444.29
Teplon Tape rolls 30.0 16.068 4.82 20.89 626.65
20mm PPR end cap pcs 42.0 54.804 16.44 71.25 2,992.30
32mm PPR end cap pcs 28.0 104.784 31.44 136.22 3,814.14
Miscellaneous & Consumables lot 1.0 5000 1500.00 6500.00 6,500.00

SUBTOTAL FOR WATER LINES (Ground Floor to Third Floor) 973,138.48

F OTHERS
UNIT COST
DESCRIPTION QTY. UNIT TOTAL DIRECT COST
MATERIALS LABOR/EQPT.
Others
Testing & Commissioning 1 lot 15,000.00 15,000.00 15,000.00

SUBTOTAL FOR OTHERS 15,000.00

TOTAL DIRECT AMOUNT FOR SAFETY WORK (VAT-EX) 3,625,763.33

TOTAL DIRECT AMOUNT FOR PLUMBING (VAT-INCLUDED) 4,060,854.93