May 24, 2024

Project Title: PROPOSED SANDERA RESIDENCES

Project Location: Mintal, Davao City
Subject: Fire Line, Water Line & Cistern Tanks Bill of Quantities (BOQ)

Item Activity Description Qty. OUM Unit Cost Material Cost Labor Rate Labor Cost Total Amount
I GENERAL REQUIREMENTS
Mobilization/Demobilization 1 lot 200,000.00 200,000.00 - - 200,000.00
Delivery and Transportation Materials 1 lot 125,000.00 125,000.00 - - 125,000.00
Site Team Supervision 1 lot 200,000.00 200,000.00 - - 200,000.00
Temporary Utilities
Water and Power Consumption by CLIENT
Provision and Maintenance of Latrine utilities by CLIENT
Worker's Transportation and Accomodition 1 lot 100,000.00 100,000.00 - - 100,000.00
Construction occupational Safety & Health 1 lot 100,000.00 100,000.00 - - 100,000.00
Housekeeping 1 lot 50,000.00 50,000.00 - - 50,000.00
Tools and Equipments 1 lot 100,000.00 100,000.00 - - 100,000.00
ITEM I SUB-TOTAL 875,000.00
II FIRE LINE AND WATER LINE (Mainline)
a. FIRE LANE
1. HDPE PIPE, HIGH DENSITY POLYETHYLENE (HDPE),
PE-3408, SDR 7.3 MANUFACTURED AND TESTED
IN ACCORDANCE TO ISO 4427.
8" Φ x 6M. 45 length 16,968.17 763,567.65 6,787.27 305,427.06 1,068,994.71
6" Φ x 6M. 5 length 8,543.04 42,715.20 3,417.22 17,086.08 59,801.28
2. HDPE FITTINGS
8" Φ X 6"Φ tee reducer 10 pcs. 23,700.00 237,000.00 9,480.00 94,800.00 331,800.00
6" Φ X 4"Φ tee reducer 5 pcs. 14,980.00 74,900.00 5,992.00 29,960.00 104,860.00
3. Fire Hydrants, 6" Φ 4 pcs. 71,500.00 286,000.00 28,600.00 114,400.00 400,400.00
4. Hose House 4 pcs. 45,000.00 180,000.00 18,000.00 72,000.00 252,000.00
5. Gate Valves (OS&Y), 6" Φ 4 pcs. 30,500.00 122,000.00 12,200.00 48,800.00 170,800.00
6. Check Valves, 6" Φ (Swing Type), 150 lbs. 4 pcs. 38,625.00 154,500.00 15,450.00 61,800.00 216,300.00
7. Mechanical Coupling, 8" Φ 45 pcs. 14,000.00 630,000.00 5,600.00 252,000.00 882,000.00
8. Mechanical Coupling, 6" Φ 22 pcs. 11,000.00 242,000.00 4,400.00 96,800.00 338,800.00
9. Thrust Blocks 1 lot 75,000.00 75,000.00 30,000.00 30,000.00 105,000.00
10. Stell Post Barricade 26 pcs. 5,000.00 130,000.00 2,000.00 52,000.00 182,000.00
11. Concrete Pipe Encasement 30.25 cu.m 1,780.00 53,845.00 712.00 21,538.00 75,383.00
12. Pipe Sleeves 1 lot 50,000.00 50,000.00 - - 50,000.00
13. Earth Works
Soil excavation of embeded pipes 660.6 cu.m - - 350.00 231,210.00 231,210.00
Soil compaction using plate compactor 440.4 sq.m - - 150.00 66,060.00 66,060.00
Gravel bedding of of Embeded Pipes 264.24 cu.m 1,780.00 470,347.20 712.00 188,138.88 658,486.08
Backfilling from excavated soil 220.2 cu.m - - 250.00 55,050.00 55,050.00
14. Miscellaneous Works 1 lot 100,000.00 100,000.00 - - 100,000.00
15. Testing & Commissioning 1 lot 100,000.00 100,000.00 - - 100,000.00

b. WATER SUPPLY LINE (PVC PRESSURE PIPE) -

1. POLYVINYL CHLORIDE PIPES CLASS 150 -
CONFORMING TO AWWA C900.
6" Φ x 6M. 48 length 5,168.68 248,096.64 2,067.47 99,238.66 347,335.30
4" Φ x 6M. 19 length 2,694.08 51,187.52 1,077.63 20,475.01 71,662.53
2. PRESSURE PIPE FITTINGS
6" Φ tee 6 pc 8,358.00 50,148.00 3,343.20 20,059.20 70,207.20
6" Φ x 22.5° bend, elbow 4 pc 3,739.00 14,956.00 1,495.60 5,982.40 20,938.40
6" Φ x 90° bend, elbow 2 pc 8,868.00 17,736.00 3,547.20 7,094.40 24,830.40
4" Φ tee 3 pc 7,115.00 21,345.00 2,846.00 8,538.00 29,883.00
4" Φ x 90° bend, elbow 3 pc 2,652.00 7,956.00 1,060.80 3,182.40 11,138.40
4" Φ x 45° bend, elbow 2 pc 2,126.00 4,252.00 850.40 1,700.80 5,952.80
3. Gate Valves, 6" Φ 12 pcs. 27,000.00 324,000.00 10,800.00 129,600.00 453,600.00
4. Check Valves, 6" Φ (Swing Type), 150 lbs. 1 pcs. 38,625.00 38,625.00 15,450.00 15,450.00 54,075.00
5. Thrust Blocks 1 lot 85,000.00 85,000.00 34,000.00 34,000.00 119,000.00
6. Concrete Pipe Encasement 40.25 cu.m 1,780.00 71,645.00 712.00 28,658.00 100,303.00
7. Pipe Sleeves 1 lot 50,000.00 50,000.00 20,000.00 20,000.00 70,000.00
8. Earth Works
Soil excavation of embeded pipes 696.6 cu.m - - 350.00 243,810.00 243,810.00
Soil compaction using plate compactor 464.4 sq.m - - 150.00 69,660.00 69,660.00
Gravel bedding of of Embeded Pipes 278.64 cu.m 1,780.00 495,979.20 712.00 198,391.68 694,370.88

FIRE PROTECTION - HVAC - PLUMBING

Item Activity Description Qty. OUM Unit Cost Material Cost Labor Rate Labor Cost Total Amount
Backfilling from excavated soil 231.96 cu.m - - 250.00 57,990.00 57,990.00
9. Miscellaneous Works 1 lot 100,000.00 100,000.00 - - 100,000.00
10. Testing & Commissioning 1 lot 100,000.00 100,000.00 - - 100,000.00
ITEM II SUB-TOTAL 8,093,701.97
III PUMP ROOM
1. Installation of Fire Pump and Jockey Pumps with 1 lot - - 450,000.00 450,000.00 450,000.00
Controllers, complete with pipes accessories and hanger/
supports.

2. Installation of Booster Pumps with Controllers 1 lot - - 400,000.00 400,000.00 400,000.00

complete with pipes, accessories and hanger/
supports.
ITEM III SUB-TOTAL 850,000.00
IV CONSTRUCTION OF CISTERN TANK
1. Earth Works
Soil excavation of cistern tank 1775 cu.m - - 350.00 621,250.00 621,250.00
Soil compaction using plate compactor 394.44 sq.m - - 150.00 59,166.00 59,166.00
Gravel bedding of of Cistern Tank 39.44 cu.m 1,880.00 74,147.20 752.00 29,658.88 103,806.08
Backfilling from excavated soil 7 cu.m - - 250.00 1,750.00 1,750.00
Anti termite treatment 394 sq.m 75.00 29,550.00 30.00 11,820.00 41,370.00

2. Construction of Cistern Tank

Rebar fabrication & installation works 11565 l.m 49.65 574,202.25 19.86 229,680.90 803,883.15
Forms fabrication & installation works 1209 sq.m 700.00 846,300.00 280.00 338,520.00 1,184,820.00
Bracing Support installation using G.I. Pipes 1 lot - - 75,000.00 75,000.00 75,000.00
Concrete Works 381 cu.m 1,770.00 674,370.00 708.00 269,748.00 944,118.00
Conrete Flat Works 789 sq.m - - 250.00 197,250.00 197,250.00
Consumables 1 lot 50,000.00 50,000.00 - - 50,000.00
ITEM IV SUB-TOTAL 4,082,413.23

ITEM TOTAL 13,901,115.20

NOTES: SUMMARY OF COST ESTIMATE

Prices are canvassed within a certain period of time. Changes in Direct Cost (Materials & Labor)
costs are always possible. Indirect Cost 13,901,115.20
O.C.M, 10% 1,390,111.52
C.P., 10% 1,390,111.52
TOTAL COST 16,681,338.24
V.A.T. 12% 2,001,760.59
BFP TAX 2% -
GRAND TOTAL PROJECT COST 18,683,098.83

TERMS AND CONDITION:

1.) Mode of Payment : 30% --- Mobilization Fee
Balance --- Progress Billing

2.) Completion Period : 144 Working days (To coordinate with civil works and other Engineering discipline.)

3.) Warranty : One (1) year against inherent defect on materials and workmanship.

4.) Delivery lead time for all materials: Two (2) weeks from the start of working permits.

5.) Permit fees not included in our cost.

Thank you for giving us the opportunity to quote on your requirements and we look forward to serve you soon. GOD BLESS.

PREPARED BY:

ROLDAN L. TUMANDA
OPERATION MANAGER

FIRE PROTECTION - HVAC - PLUMBING

FIRE PROTECTION - HVAC - PLUMBING
FIRE PROTECTION - HVAC - PLUMBING
FIRE PROTECTION - HVAC - PLUMBING
FIRE PROTECTION - HVAC - PLUMBING
FIRE PROTECTION - HVAC - PLUMBING
FIRE PROTECTION - HVAC - PLUMBING
FIRE PROTECTION - HVAC - PLUMBING
FIRE PROTECTION - HVAC - PLUMBING
FIRE PROTECTION - HVAC - PLUMBING
FIRE PROTECTION - HVAC - PLUMBING
FIRE PROTECTION - HVAC - PLUMBING
FIRE PROTECTION - HVAC - PLUMBING
FIRE PROTECTION - HVAC - PLUMBING
FIRE PROTECTION - HVAC - PLUMBING
FIRE PROTECTION - HVAC - PLUMBING
FIRE PROTECTION - HVAC - PLUMBING
FIRE PROTECTION - HVAC - PLUMBING
FIRE PROTECTION - HVAC - PLUMBING
FIRE PROTECTION - HVAC - PLUMBING
FIRE PROTECTION - HVAC - PLUMBING
FIRE PROTECTION - HVAC - PLUMBING
FIRE PROTECTION - HVAC - PLUMBING
FIRE PROTECTION - HVAC - PLUMBING
FIRE PROTECTION - HVAC - PLUMBING