Sheet1

QUANTITY TAKE OFF AND COST ESTIMATE

ITEMITEM DESCRIPTIONMATERIAL COSTLABOR COSTEQUIPMENT COSTTOTAL COSTQUANTITYUNITUNIT COSTCOST10%of Mat'l Cost10%of Mat'l CostI.PLUMBINGAWaterline Lay-outa.Pipes and FittingsGround Floor90 Elbow 20mm9.00pcsPhP26.00PhP234.00PhP23.40PhP23.40PhP280.8090 Elbow 25mm7.00pcsPhP66.00PhP462.00PhP46.20PhP46.20PhP554.4090 Elbow 32mm16.00pcsPhP16.00PhP256.00PhP25.60PhP25.60PhP307.20tee(20x20mm)18.00pcsPhP34.00PhP612.00PhP61.20PhP61.20PhP734.40PN-25(20mmx3.4mmx4m(1/2")8.00pcsPhP348.00PhP2,784.00PhP278.40PhP278.40PhP3,340.80PN-25(25mmx4.2mmx4m(4/3")8.00pcsPhP538.00PhP4,304.00PhP430.40PhP430.40PhP5,164.80PN-25(32mmx5.4mmx4m(1")9.00pcsPhP932.00PhP8,388.00PhP838.80PhP838.80PhP10,065.60PPR Coupling 20mm8.00pcsPhP12.00PhP96.00PhP9.60PhP9.60PhP115.20PPR Coupling 25mm8.00pcsPhP15.00PhP120.00PhP12.00PhP12.00PhP144.00PPR Coupling 32mm9.00pcsPhP15.00PhP135.00PhP13.50PhP13.50PhP162.00Second floor90 Elbow 20mm11.00pcsPhP26.00PhP286.00PhP28.60PhP28.60PhP343.2090 Elbow 25mm27.00pcsPhP66.00PhP1,782.00PhP178.20PhP178.20PhP2,138.40tee(20x20mm)8.00pcsPhP34.00PhP272.00PhP27.20PhP27.20PhP326.40PN-25(20mmx3.4mmx4m(1/2")3.00pcsPhP348.00PhP1,044.00PhP104.40PhP104.40PhP1,252.80PN-25(25mmx4.2mmx4m(4/3")23.00pcsPhP538.00PhP12,374.00PhP1,237.40PhP1,237.40PhP14,848.80PPR Coupling 20mm3.00pcsPhP12.00PhP36.00PhP3.60PhP3.60PhP43.20PPR Coupling 25mm23.00pcsPhP15.00PhP345.00PhP34.50PhP34.50PhP414.00Third Floor90 Elbow 20mm11.00pcsPhP26.00PhP286.00PhP28.60PhP28.60PhP343.2090 Elbow 25mm27.00pcsPhP66.00PhP1,782.00PhP178.20PhP178.20PhP2,138.40tee(20x20mm)8.00pcsPhP34.00PhP272.00PhP27.20PhP27.20PhP326.40PN-25(20mmx3.4mmx4m(1/2")3.00pcsPhP348.00PhP1,044.00PhP104.40PhP104.40PhP1,252.80PN-25(25mmx4.2mmx4m(4/3")23.00pcsPhP538.00PhP12,374.00PhP1,237.40PhP1,237.40PhP14,848.80PPR Coupling 20mm3.00pcsPhP12.00PhP36.00PhP3.60PhP3.60PhP43.20PPR Coupling 25mm23.00pcsPhP15.00PhP345.00PhP34.50PhP34.50PhP414.00Roofdeck/Pent house90 Elbow 20mm1.00pcsPhP26.00PhP26.00PhP2.60PhP2.60PhP31.2090 Elbow 25mm25.00pcsPhP66.00PhP1,650.00PhP165.00PhP165.00PhP1,980.00tee(20x20mm)5.00pcsPhP34.00PhP170.00PhP17.00PhP17.00PhP204.00tee(25x25mm)1.00pcsPhP18.00PhP18.00PhP1.80PhP1.80PhP21.60PN-25(20mmx3.4mmx4m(1/2")2.00pcsPhP348.00PhP696.00PhP69.60PhP69.60PhP835.20PN-25(25mmx4.2mmx4m(4/3")18.00pcsPhP538.00PhP9,684.00PhP968.40PhP968.40PhP11,620.80PPR Coupling 20mm2.00pcsPhP12.00PhP24.00PhP2.40PhP2.40PhP28.80PPR Coupling 25mm18.00pcsPhP15.00PhP270.00PhP27.00PhP27.00PhP324.00b. CWL RiserPN-25 (32mmx5.4mmx4mm(1")5.00pcsPhP932.00PhP4,660.00PhP466.00PhP466.00PhP5,592.00c. Accessories (All floors)Gate Valve 20mm3.00pcsPhP410.00PhP1,230.00PhP123.00PhP123.00PhP1,476.00Gate Valve 25mm8.00pcsPhP650.00PhP5,200.00PhP520.00PhP520.00PhP6,240.00Gate Valve 32mm1.00pcsPhP767.00PhP767.00PhP76.70PhP76.70PhP920.40Check Valve 20mm3.00pcsPhP410.00PhP1,230.00PhP123.00PhP123.00PhP1,476.00Check Valve 25mm8.00pcsPhP650.00PhP5,200.00PhP520.00PhP520.00PhP6,240.00Check Valve 32mm1.00pcsPhP767.00PhP767.00PhP76.70PhP76.70PhP920.40Water Meter/Submeters13.00pcsPhP700.00PhP9,100.00PhP910.00PhP910.00PhP10,920.00SubTotal APhP108,433.20BSewer and Venta. Pipes and FittingsGround FloorPVC Pipe 100mm (3m) Moldex15.00pcsPhP450.00PhP6,750.00PhP675.00PhP675.00PhP8,100.00PVC Pipe 50mm (3m) Moldex30.00pcsPhP350.00PhP10,500.00PhP1,050.00PhP1,050.00PhP12,600.00PVC 90 Elbow 50mm Moldex31.00pcsPhP100.00PhP3,100.00PhP310.00PhP310.00PhP3,720.00PVC tee 50mm Moldex19.00pcsPhP36.00PhP684.00PhP68.40PhP68.40PhP820.80PVC Coupling 100mm Moldex16.00pcsPhP300.00PhP4,800.00PhP480.00PhP480.00PhP5,760.00PVC Coupling 50mm Moldex31.00pcsPhP150.00PhP4,650.00PhP465.00PhP465.00PhP5,580.00PVC 1/4 Bend 50mm8.00pcsPhP50.00PhP400.00PhP40.00PhP40.00PhP480.00PVC 1/8 Bend 100mm11.00pcsPhP203.00PhP2,233.00PhP223.30PhP223.30PhP2,679.60PVC 1/4 Bend 100mm10.00pcsPhP218.00PhP2,180.00PhP218.00PhP218.00PhP2,616.00PVC WYE 50mm12.00pcsPhP104.00PhP1,248.00PhP124.80PhP124.80PhP1,497.60PVC Reducing Wye with 1/8 bend (100-50mm)26.00pcsPhP402.00PhP10,452.00PhP1,045.20PhP1,045.20PhP12,542.40PVC Double Reducing Wye (100-50mm)2.00pcsPhP676.00PhP1,352.00PhP135.20PhP135.20PhP1,622.40PVC Trap w/ Clean Out Moldex10.00pcsPhP184.00PhP1,840.00PhP184.00PhP184.00PhP2,208.00Second FloorPVC Pipe 100mm (3m) Moldex21.00pcsPhP450.00PhP9,450.00PhP945.00PhP945.00PhP11,340.00PVC Pipe 50mm (3m) Moldex36.00pcsPhP350.00PhP12,600.00PhP1,260.00PhP1,260.00PhP15,120.00PVC 90 Elbow 50mm Moldex17.00pcsPhP100.00PhP1,700.00PhP170.00PhP170.00PhP2,040.00PVC tee 50mm Moldex25.00pcsPhP36.00PhP900.00PhP90.00PhP90.00PhP1,080.00PVC Coupling 100mm Moldex22.00pcsPhP300.00PhP6,600.00PhP660.00PhP660.00PhP7,920.00PVC Coupling 50mm Moldex37.00pcsPhP150.00PhP5,550.00PhP555.00PhP555.00PhP6,660.00PVC Trap w/ Clean Out Moldex9.00pcsPhP184.00PhP1,656.00PhP165.60PhP165.60PhP1,987.20PVC 1/8 Bend 50mm9.00pcsPhP50.00PhP450.00PhP45.00PhP45.00PhP540.00PVC 1/4 Bend 50mm9.00pcsPhP50.00PhP450.00PhP45.00PhP45.00PhP540.00PVC 1/8 Bend 100mm21.00pcsPhP203.00PhP4,263.00PhP426.30PhP426.30PhP5,115.60PVC 1/4 Bend 100mm7.00pcsPhP218.00PhP1,526.00PhP152.60PhP152.60PhP1,831.20PVC WYE 50mm13.00pcsPhP104.00PhP1,352.00PhP135.20PhP135.20PhP1,622.40PVC WYE with 1/8 bend 100mm7.00pcsPhP649.00PhP4,543.00PhP454.30PhP454.30PhP5,451.60PVC Reducing Wye with 1/8 bend (100-50mm)13.00pcsPhP402.00PhP5,226.00PhP522.60PhP522.60PhP6,271.20PVC Double Reducing Wye (100-50mm)5.00pcsPhP676.00PhP3,380.00PhP338.00PhP338.00PhP4,056.00Third FloorPVC Pipe 100mm (3m) Moldex21.00pcsPhP450.00PhP9,450.00PhP945.00PhP945.00PhP11,340.00PVC Pipe 50mm (3m) Moldex36.00pcsPhP350.00PhP12,600.00PhP1,260.00PhP1,260.00PhP15,120.00PVC 90 Elbow 50mm Moldex17.00pcsPhP100.00PhP1,700.00PhP170.00PhP170.00PhP2,040.00PVC tee 50mm Moldex25.00pcsPhP36.00PhP900.00PhP90.00PhP90.00PhP1,080.00PVC Coupling 100mm Moldex22.00pcsPhP300.00PhP6,600.00PhP660.00PhP660.00PhP7,920.00PVC Coupling 50mm Moldex37.00pcsPhP150.00PhP5,550.00PhP555.00PhP555.00PhP6,660.00PVC Trap w/ Clean Out Moldex9.00pcsPhP184.00PhP1,656.00PhP165.60PhP165.60PhP1,987.20PVC 1/8 Bend 50mm9.00pcsPhP50.00PhP450.00PhP45.00PhP45.00PhP540.00PVC 1/4 Bend 50mm9.00pcsPhP50.00PhP450.00PhP45.00PhP45.00PhP540.00PVC 1/8 Bend 100mm21.00pcsPhP203.00PhP4,263.00PhP426.30PhP426.30PhP5,115.60PVC 1/4 Bend 100mm7.00pcsPhP218.00PhP1,526.00PhP152.60PhP152.60PhP1,831.20PVC WYE 50mm13.00pcsPhP104.00PhP1,352.00PhP135.20PhP135.20PhP1,622.40PVC WYE with 1/8 bend 100mm7.00pcsPhP649.00PhP4,543.00PhP454.30PhP454.30PhP5,451.60PVC Reducing Wye with 1/8 bend (100-50mm)13.00pcsPhP402.00PhP5,226.00PhP522.60PhP522.60PhP6,271.20PVC Double Reducing Wye (100-50mm)5.00pcsPhP676.00PhP3,380.00PhP338.00PhP338.00PhP4,056.00Roofdeck/Pent housePVC Pipe 100mm (3m) Moldex6.00pcsPhP450.00PhP2,700.00PhP270.00PhP270.00PhP3,240.00PVC Pipe 50mm (3m) Moldex23.00pcsPhP350.00PhP8,050.00PhP805.00PhP805.00PhP9,660.00PVC 90 Elbow 50mm Moldex13.00pcsPhP100.00PhP1,300.00PhP130.00PhP130.00PhP1,560.00PVC tee 50mm Moldex5.00pcsPhP36.00PhP180.00PhP18.00PhP18.00PhP216.00PVC Coupling 100mm Moldex7.00pcsPhP300.00PhP2,100.00PhP210.00PhP210.00PhP2,520.00PVC Coupling 50mm Moldex23.00pcsPhP150.00PhP3,450.00PhP345.00PhP345.00PhP4,140.00PVC Trap w/ Clean Out Moldex3.00pcsPhP184.00PhP552.00PhP55.20PhP55.20PhP662.40PVC 1/4 Bend 50mm2.00pcsPhP50.00PhP100.00PhP10.00PhP10.00PhP120.00PVC 1/4 Bend 100mm6.00pcsPhP218.00PhP1,308.00PhP130.80PhP130.80PhP1,569.60PVC Reducing Wye with 1/8 bend (100-50mm)8.00pcsPhP402.00PhP3,216.00PhP321.60PhP321.60PhP3,859.20b. Vent and Sewer RiserPVC Pipe 100mm (3m) Moldex5.00pcsPhP450.00PhP2,250.00PhP225.00PhP225.00PhP2,700.00PVC Pipe 50mm (3m) Moldex4.00pcsPhP350.00PhP1,400.00PhP140.00PhP140.00PhP1,680.00SubTotal BPhP235,304.40CDrainagePVC Pipe 100mm (3m) Moldex24.00pcsPhP450.00PhP10,800.00PhP1,080.00PhP1,080.00PhP12,960.00PVC Pipe 75mm (3m) Moldex37.00pcsPhP400.00PhP14,800.00PhP1,480.00PhP1,480.00PhP17,760.00PVC Pipe 50mm (3m) Moldex21.00pcsPhP350.00PhP7,350.00PhP735.00PhP735.00PhP8,820.00PVC 90 Elbow 75mm Moldex22.00pcsPhP150.00PhP3,300.00PhP330.00PhP330.00PhP3,960.00PVC 90 Elbow 50mm Moldex5.00pcsPhP200.00PhP1,000.00PhP100.00PhP100.00PhP1,200.00PVC Coupling 100mm Moldex23.00pcsPhP300.00PhP6,900.00PhP690.00PhP690.00PhP8,280.00PVC Coupling 75mm Moldex35.00pcsPhP225.00PhP7,875.00PhP787.50PhP787.50PhP9,450.00PVC Coupling 50mm Moldex20.00pcsPhP150.00PhP3,000.00PhP300.00PhP300.00PhP3,600.00SubTotal CPhP66,030.00DPlumbing Fixtures And AccessoriesWater Closet16.00setPhP2,400.00PhP38,400.00PhP3,840.00PhP3,840.00PhP46,080.00Male Urinal2.00setPhP3,200.00PhP6,400.00PhP640.00PhP640.00PhP7,680.00Lavatory15.00setPhP2,400.00PhP36,000.00PhP3,600.00PhP3,600.00PhP43,200.00Kitchen Sink (Dual)2.00setPhP3,500.00PhP7,000.00PhP700.00PhP700.00PhP8,400.00Bathtub8.00setPhP30,000.00PhP240,000.00PhP24,000.00PhP24,000.00PhP288,000.00Botton Type Flash Valve (L22869)2.00pcsPhP1,000.00PhP2,000.00PhP200.00PhP200.00PhP2,400.00Push Type Flash Valve (L22867)16.00pcsPhP700.00PhP11,200.00PhP1,120.00PhP1,120.00PhP13,440.00Bathtub Faucet (L83514)8.00pcsPhP2,500.00PhP20,000.00PhP2,000.00PhP2,000.00PhP24,000.00Kitchen Sink Faucet (L21812)10.00pcsPhP650.00PhP6,500.00PhP650.00PhP650.00PhP7,800.00Single Hole Basin Faucet (L83510)9.00pcsPhP2,500.00PhP22,500.00PhP2,250.00PhP2,250.00PhP27,000.00Single Type Lavatory Strainer (L28058)15.00pcsPhP420.00PhP6,300.00PhP630.00PhP630.00PhP7,560.00Floor Strainer 4x4 (L62245)21.00pcsPhP150.00PhP3,150.00PhP315.00PhP315.00PhP3,780.00Kitchen Sink (Single)8.00pcsPhP350.00PhP2,800.00PhP280.00PhP280.00PhP3,360.00Self Close Lavatory Faucet (L61025)6.00pcsPhP1,000.00PhP6,000.00PhP600.00PhP600.00PhP7,200.00Lavatory Reflective Mirror16.00setPhP1,000.00PhP16,000.00PhP1,600.00PhP1,600.00PhP19,200.00Tissue Holder16.00pcsPhP100.00PhP1,600.00PhP160.00PhP160.00PhP1,920.00Soap Holder16.00pcsPhP100.00PhP1,600.00PhP160.00PhP160.00PhP1,920.00Tower rail Brackets16.00setPhP500.00PhP8,000.00PhP800.00PhP800.00PhP9,600.00SubTotal DPhP522,540.00TOTAL PLUMBING COSTPhP932,307.60

Sheet2

Sheet3