University of Southern Mindanao

College of Engineering and Information Technology

Kabacan, Cotabato

CE 421a: Quantity Surveying

PROJECT TITLE : Plumbing

PROJECT DESCRIPTION : Plumbing
LOCATION :
SOURCE OF FUND : Owner's Money
APPROPRIATION : PHP 238,225.89
SUBJECT : Program of Works

SCOPE OF WORKS
I PLUMBING FIXTURES
II SEWER LINE WORKS
III WATER LINES

B.7 (2) Occupational Safety and Health Program

A. Labor
8 hour/s 1 a. Part Time Safety Officer 496.00 3,968.00
Php 3,968.00

B. Materials
1.00 ls First Aid Kit 2,500.00 2,500.00
2,500.00

Personal Protective Equipment (PPE)

3.00 pcs a. Safety Helmet 910.00 2,730.00
3.00 pcs b. Safety Gloves 1,170.00 3,510.00
3.00 pcs c. Safety Shoes 390.00 1,170.00

Signages and Barricades

6.00 sq.ft. a. Warning Signs 20.00 120.00
0.50 roll b. Caution Roll 800.00 400.00
Php 12,930.00

D. Total Direct Cost (Labor + Material + Equipment) 19,398.00

E. Overhead, Contigencies, & Miscellaneous (OCM) 14% of Total Direct Cost 2,715.72
F. Contractor's Profit (10% OF Total Direct Cost) 1,939.80
G. Value Added Tax (VAT) 7% (Total Direct Cost + OCM + CP) 1,683.75
H. Total Cost (Total Direct Cost + OCM + CP+VAT) Php 25,737.27

I Plumbing Fixtures
A. Labor
75 hour/s 1 a. Construction Foreman 93.07 6980.25
75 hour/s 2 b. Master Plumber 67.27 10090.50
75 hour/s 3 c. Laborer 51.93 11684.25
 Php 28755.00

B Materials
3 set Water closet w/ fittings and accessories 6,000.00 18,000.00
3 set Urinal including fittings and accessories 7,500.00 22,500.00
3 set Lavatory including fittings and accessories 6,350.00 19,050.00
3 set Shower head w/ valve 2,300.00 6,900.00
3 set Water Heater 950.00 2,850.00
6 pc Bronze faucet, 12.4 mm 195.00 1,170.00
1 pc Gate Galve, 25 mm 1,170.00 1,170.00
1 pcs Check Valve, 25 mm 637.00 637.00
3 pc Stainless Steel Floor Drain 4"x 4" 378.00 1,134.00
3 set Stainless Steel Grab Bar 4,500.00 13,500.00
1 can PVC Cement 219.00 219.00
3 pc Handheld Biddet Sprayer 4,500.00 13,500.00
Php 100,630.00

C Equipment
2 pcs Hack Saw 81.00 162.00
21 pcs Clamp (12.4 and 25 mm) 8.00 168.00
2 set Spanner Wrench 462.00 924.00
2 pcs Pliers 106.00 212.00
2 pc Hand Auger 599.00 1,198.00
2 pcs Tubing Cutters 89.00 178.00
2 pcs Plumber's Torch 175.00 350.00
20 pcs 18 mm Thread Sealing Tape 10.00 200.00
Php 3,392.00

D. Total Direct Cost (Labor + Material + Equipment) 132,777.00

E. Overhead, Contigencies, & Miscellaneous (OCM) 14% of Total Direct Cost 18,588.78
F. Contractor's Profit (10% OF Total Direct Cost) 13,277.70
G. Value Added Tax (VAT) 7% (Total Direct Cost + OCM + CP) 11,525.04
H. Total Cost (Total Direct Cost + OCM + CP+VAT) Php 176,168.52

II Sewer Line Works

A. Labor
30 hour/s 1 a. Construction Foreman 93.07 2,792.10
30 hour/s 2 b. Master Plumber 67.27 4,036.20
30 hour/s 3 c. Laborer 51.93 4,673.70
Php 11,502.00

B. Materials
4 pcs 2" X 3M, s-900 PVC Pipe 1,900.00 7,600.00
4 pcs 3" X 3M, s-1000 PVC Pipe 650.00 2,600.00
6 pcs 4" X 3M, s-1000 PVC Pipe 328.00 1,968.00
12 pcs 150 mm - 90⁰ Elbow 90.00 1,080.00
10 pcs 50 mm - 90⁰ Elbow 35.00 350.00
16 pcs 100mm x 50mm PVC Wye , Reducer 120.00 1,920.00
3 pcs 100mm x 100mm PVC Wye 155.00 465.00
6 pcs 100mm PVC P-Trap 250.00 1,500.00
2 can PVC Cement 219.00 438.00
3 pcs Cleanout with cover 65.00 195.00
 6 pcs 8"x2.5mm Concrete Pipe 590.00 3,540.00
Php 21,656.00

C. Equipment
35 pcs Clamp (12.4 and 25 mm) 8.00 280.00
3 pcs Plumber's Torch 175.00 525.00
30 pcs 18 mm Thread Sealing Tape 10.00 300.00
Php 1,105.00

D. Total Direct Cost (Labor + Material + Equipment) 34,263.00

E. Overhead, Contigencies, & Miscellaneous (OCM) 14% of Total Direct Cost 4,796.82
F. Contractor's Profit (10% OF Total Direct Cost) 3,426.30
G. Value Added Tax (VAT) 7% (Total Direct Cost + OCM + CP) 2,974.03
H. Total Cost (Total Direct Cost + OCM + CP+VAT) Php 45,460.15

III Water Line Works

A. Labor
15 hour/s 1 a. Construction Foreman 93.07 1,396.05
15 hour/s 1 b. Master Plumber 67.27 1,009.05
15 hour/s 1 c. Laborer 51.93 778.95
Php 3,184.05

B. Materials
4 pcs 32mm x 4m, PW-16 PPRC Pipe 772.80 3,091.20
10 pcs 25mm x 4m, PW-16 PPRC Pipe 425.92 4,259.20
2 pcs 32mmx32mm PP-R Coupling 15.80 31.60
2 pcs 32mmx25mm PP-R Elbow Reducer 14.00 28.00
3 pcs 25mmx25mm PP-R Coupling 16.00 48.00
4 pcs 25mm-90⁰ PP-R Elbow (Tee) 20.54 82.16
6 pcs 25mm PP-R Tee Female 65.00 390.00
1 pc Water Meter 250.00 250.00
Php 8,180.16

C. Equipment
40 pcs Clamp (12.4 and 25 mm) 8.00 320.00
3 pcs Plumber's Torch 175.00 525.00
30 pcs 18 mm Thread Sealing Tape 10.00 300.00
Php 1,145.00

D. Total Direct Cost (Labor + Material + Equipment) 12,509.21

E. Overhead, Contigencies, & Miscellaneous (OCM) 14% of Total Direct Cost 1,751.29
F. Contractor's Profit (10% OF Total Direct Cost) 1,250.92
G. Value Added Tax (VAT) 7% (Total Direct Cost + OCM + CP) 1,085.80
H. Total Cost (Total Direct Cost + OCM + CP+VAT) Php 16,597.22
 Total Direct Cost OCM CP VAT TOTAL
Occupational Safety & Health Program 19,398.00 2,715.72 1,939.80 1,683.75 25,737.27
I. Plumbing Fixtures 132,777.00 18,588.78 13,277.70 11,525.04 176,168.52
II. Sewer Line Works 34,263.00 4,796.82 3,426.30 2,974.03 45,460.15
III. Water Line Works 12,509.21 1,751.29 1,250.92 1,085.80 16,597.22
T O T A L P R O J E C T C O S T Php 238,225.89