SANTECO CONSTRUCTION

Supplies and Services

UNIT A,B F BALAGTAS ST. PARANG, MARIKINA CITY

TELEFAX: 02 956 5078

EMAIL: info@ santecoconstruction.net / WEBSITE: www .santecocnstruction.net

To : MR DORIAN FORTERRE
Position : Owner
Location : Coastal rd., Brgy. Sto Niño, San Felipe, Zambales
Subject : POOL AND CABANA COST PROPOSAL
Date : Sunday, July 16, 2023
Control no : QTY-DRFTRE-SPC01-SK
UNIT COST
ITEM NO: PARTICULARS QTY UNIT TOTAL COST
MATERIALS DISCOUNT NET COST LABOR NET COST
A GENERAL REQUIREMENTS
1.0 Mobilization/Demobilization
Delivery of materials/tools/equipment 1.00 lot 45,000.00
Mobilization of manpower 1.00 lot 30,000.00
2.0 Permits, bonds and insurances during construction 1.00 lot by client
3.0 Temporary facilities
Site offices / staff house / warehouse / barracks 1.00 lot 80,000.00
4.0 Temporary Utilities
Power, water consumption & internet services 1.00 lot by client
5.0 Project supervision and management
Project - in - charge (PIC) / Supervisor / Coordinator 1.00 lot 90,000.00
6.0 Others
Design / Submittal / As - built plans / Shop drawings 1.00 lot 15,000.00
Mobilization of manpower 1.00 lot 10,000.00

SUB - TOTAL FOR ITEM A 270,000.00

B EARTHWORKS
1.0 Excavation by client
2.0 Backfilling & compaction 92.14 m³ 875.00 0% 80,622.50 450.00 41,463.00 122,085.50
3.0 Gravel bedding 17.56 m³ 2,500.00 0% 43,910.00 1,000.00 17,564.00 61,474.00

SUB - TOTAL FOR ITEM B 183,559.50

C CABANA
1.0 Civil/Structural
Formworks 309.92 m² 600.00 0% 185,952.00 325.00 100,724.00 286,676.00
Reinforcement bar 7,174.80 kg 85.00 0% 609,858.00 34.00 243,943.20 853,801.20
Concreting 48.23 m³ 5,200.00 0% 250,796.00 2,340.00 112,858.20 363,654.20

2.0 Wall partition

4" Concrete hollow blocks
- GF 59.60 m² 900.00 0% 53,643.81 340.00 20,265.44 73,909.25
- 2F 76.31 m² 900.00 0% 68,676.03 340.00 25,944.28 94,620.31

3.0 Wall finishes

Plaster 212.22 m² 350.00 0% 74,276.17 250.00 53,054.41 127,330.58
Wall paint 212.22 m² 450.00 0% 95,497.93 250.00 53,054.41 148,552.34
Stone cladding 27.71 m² 3,500.00 0% 96,985.00 1,400.00 38,794.00 135,779.00
WPC fluted panel 8.77 m² 3,700.00 0% 32,449.00 800.00 7,016.00 39,465.00

4.0 Floor finishes

Floor Tiles (60cm x 60cm)
- GF 80.28 m² 1,500.00 0% 120,420.00 450.00 36,126.00 156,546.00
- 2F 80.28 m² 1,500.00 0% 120,420.00 450.00 36,126.00 156,546.00
Wooden planks
- Stair 6.84 m² 8,500.00 0% 58,140.00 500.00 3,420.00 61,560.00

5.0 Ceiling finishes

Ordinary 9mm thk gypsum board
- 2F 44.70 m² 1,200.00 0% 53,640.00 380.00 16,986.00 70,626.00
PVC Ceiling
- GF 78.30 m² 1,800.00 0% 140,940.00 800.00 62,640.00 203,580.00
- 2F (Eaves) 16.20 m² 1,800.00 0% 29,160.00 800.00 12,960.00 42,120.00
Paint 44.70 m² 450.00 0% 20,115.00 250.00 11,175.00 31,290.00

6.0 Roofing works

Prepainted Ga. 24, rib-type, long span g.i roofing 60.00 lm 675.00 0% 40,500.00 270.00 16,200.00 56,700.00
Prepainted Ga. 24, End Flashing 34.16 lm 650.00 0% 22,204.00 250.00 8,540.00 30,744.00
Prepainted Ga. 24, Gutter 12.20 lm 600.00 0% 7,320.00 250.00 3,050.00 10,370.00
10mm thk. Single sided insulation foam 60.00 lm 135.00 0% 8,100.00 55.00 3,300.00 11,400.00
L 2" x 2" x 2mm thk. Steel truss 277.20 kg 85.00 0% 23,562.00 34.00 9,424.80 32,986.80
2" x 4" x 2.5mm thk. C - purlins 482.58 kg 85.00 0% 41,019.30 34.00 16,407.72 57,427.02
Trusses and c - purlins paint 86.40 m² 450.00 0% 38,880.00 410.00 35,424.00 74,304.00
Pergola frame 2" x 4" x 2mm thk. Steel tubular 302.28 kg 85.00 0% 25,693.80 34.00 10,277.52 35,971.32
Pergola Paint 19.80 m² 450.00 0% 8,910.00 250.00 4,950.00 13,860.00

7.0 Glazing
Glass Railings 1.00 lot 80,000.00 0% 80,000.00 - - 80,000.00
Pergola (polycarbonate) 1.00 lot - 0% - 128,800.00 128,800.00 128,800.00

8.0 Electrical works

Electrical roughing ins (conduits, fittings, and boxes) 1.00 lot 48,000.00 0% 48,000.00 6,100.00 6,100.00 54,100.00
Panelboard and circuit breakers 1.00 assy 15,000.00 0% 15,000.00 7,500.00 7,500.00 22,500.00
 Electrical wires and cables 1.00 lot 20,000.00 0% 20,000.00 13,500.00 13,500.00 33,500.00
Wiring devices / outlets 1.00 lot 13,400.00 0% 13,400.00 655.00 655.00 14,055.00
Pinlight (owner supplied materials) 1.00 lot - 0% - 19,600.00 19,600.00 19,600.00
wall / post lamp (owner supplied materials) 1.00 lot - 0% - 4,000.00 4,000.00 4,000.00
Ceiling fan (owner supplied materials) 1.00 lot - 0% - 1,600.00 1,600.00 1,600.00
Miscellaneous, tools and consumables 1.00 lot 7,467.75 7,467.75

9.0 Plumbing works

Waterlines 1.00 lot 15,000.00 0% 15,000.00 7,500.00 7,500.00 22,500.00
Storm drainage 1.00 lot 20,000.00 0% 10,000.00 13,500.00 13,500.00 23,500.00
Plumbing fixtures and accessories 1.00 lot 25,000.00 0% 25,000.00 9,500.00 9,500.00 34,500.00
Miscellaneous, tools and consumables 1.00 lot 4,025.00 4,025.00

10.0 Others
Railings
2" x 2" x 2mm thk. Steel tubular 288.96 kg 85.00 0% 24,561.60 34.00 9,824.64 34,386.24
Paint 19.20 m² 450.00 0% 8,640.00 250.00 4,800.00 13,440.00
Shelves and cabinet 1.00 lot 75,000.00 0% 75,000.00 35,000.00 35,000.00 110,000.00
Pool bar 14.40 lm 7,500.00 0% 108,000.00 3,000.00 43,200.00 151,200.00

SUB - TOTAL FOR ITEM C 3,928,993.00

D SWIMMING POOL & JACUZZI
1.0 Civil/Structural
CHB wall 100mm thk. 3 core (retaining wall for form works /
2,808.00 pcs 18.00 0% 50,544.00 45.00 126,360.00 176,904.00
stairs)
Mortar cement and cell fillers (100mm x 200mm x 400mm Class
204.18 m² 434.06 0% 88,626.37 173.62 35,449.73 124,076.10
A 1:2 mix)
Structural column for CHB (200 x 200 x H Class A) 7.60 m³ 5,200.00 0% 39,520.00 2,340.00 17,784.00 57,304.00
Isolated footing 2.75 m³ 5,200.00 0% 14,300.00 2,340.00 6,435.00 20,735.00
Columns 2.11 m³ 5,200.00 0% 10,972.00 2,340.00 4,937.40 15,909.40
Beams 2.96 m³ 5,200.00 0% 15,392.00 2,340.00 6,926.40 22,318.40
Wall footing 3.86 m³ 5,200.00 0% 20,072.00 2,340.00 9,032.40 29,104.40
Concrete floor and wall 41.25 m³ 5,200.00 0% 214,500.00 2,340.00 96,525.00 311,025.00
Concrete plaster 11.47 m³ 5,200.00 0% 59,644.00 2,340.00 26,839.80 86,483.80
Steel support and stirrups 3,083.58 kg 85.00 0% 262,103.96 34.00 104,841.58 366,945.54
Formworks 1.00 lot 186,587.00 0% 186,587.00 72,768.93 72,768.93 259,355.93

2.0 Waterproofing works (system application)

Polyurethane flexible membrane (Bostik/Sika) 184.00 m² 710.00 0% 130,640.00 284.00 52,256.00 182,896.00
Crystalline waterproofing (Bostik/Thoroseal/Sika) 76.00 pcs 720.00 0% 54,720.00 288.00 21,888.00 76,608.00
Fast setting plug (Bostik/Buildrite/Sika) 31.00 pcs 1,050.00 0% 32,550.00 420.00 13,020.00 45,570.00
Water based flexible membrane (Nervia A456) 184.00 m² 450.00 0% 82,800.00 180.00 33,120.00 115,920.00
2.8 x 2.8 Fiber mesh 184.00 m² 65.00 0% 11,960.00 26.00 4,784.00 16,744.00

3.0 Tiling works

Sukabumi tiles 20cm x 20cm (labor only) 166.00 m² - 0% - 1,800.00 298,800.00 298,800.00
Black lava 10cm x 10cm (labor only) 41.00 m² - 0% - 1,500.00 61,500.00 61,500.00
Sukabumi tiles 10cm x 10cm (labor only) 25.00 m² - 0% - 1,500.00 37,500.00 37,500.00
Black lava 10cm x 10cm (labor only) 12.00 m² - 0% - 1,500.00 18,000.00 18,000.00
Wood plastic composite (optional) 39.00 m² 5,500.00 0% 214,500.00 1,800.00 70,200.00 284,700.00
Tile adhesive (ABC) 244.00 m² 394.00 0% 96,136.00 157.60 38,454.40 134,590.40
Tile grout (ABC) 244.00 m² 80.50 0% 19,642.00 32.20 7,856.80 27,498.80
Acid washing 244.00 m² 30.00 0% 7,320.00 12.00 2,928.00 10,248.00

4.0 Equipment and accessories

Emaux super power series HP / model SPH-300 / 220V /
1.00 unit 37,080.00 0% 37,080.00 7,416.00 7,416.00 44,496.00
1phase / 60Hz (pool)
Emaux sand filter model V900 / 0.64m² area / 2" / 63mm /
1.00 unit 66,500.00 0% 66,500.00 13,300.00 13,300.00 79,800.00
31.2m³/ hr / 470kg (pool)
Emaux super power series HP / model SPH-100 / 220V /
1.00 unit 30,720.00 0% 30,720.00 6,114.00 6,114.00 36,834.00
1phase / 60Hz (spa)
CF75 - CE - Element for CF75 (spa) 1.00 unit 17,760.00 0% 17,760.00 3,552.00 3,552.00 21,312.00
Emaux super power series HP / model SPH-150 / 220V /
1.00 unit 36,990.00 0% 36,990.00 14,796.00 14,796.00 51,786.00
1phase / 60Hz (rain shower)
Glass media fine 0.5-0.8mm 80%, 25kg 15.00 pcs 2,580.00 0% 38,700.00 516.00 7,740.00 46,440.00
Glass media coarse 1-0.8mm 20%, 25kg 3.00 pcs 2,580.00 0% 7,740.00 516.00 1,548.00 9,288.00
EM2822 Ø1 ½" suction fitting with cover 3.00 pcs 210.00 0% 630.00 42.00 126.00 756.00
Wall return fittings 1 ½" 12.00 pcs 349.44 0% 4,193.28 69.89 838.68 5,031.96
EM2830 Ø7 ½" maind drain cover - white 3.00 pcs 714.00 0% 2,142.00 142.00 426.00 2,568.00
RGB underwater light with remote 7 colors / 25W 8.00 pcs 5,000.00 0% 40,000.00 1,000.00 8,000.00 48,000.00
EM2823A junction box 4" x 4" 8.00 pcs 604.80 0% 4,838.40 120.96 967.68 5,806.08
Transformer 300VA / 12VAC / 50W / 230V / 60Hz 1.00 pcs 4,725.00 0% 4,725.00 875.00 875.00 5,600.00
Standard wide mouth wall skimmer 3.00 pcs 3,915.00 0% 11,745.00 696.00 2,088.00 13,833.00
Silencer blower 1.5HP / 220V 1.00 pcs 24,000.00 0% 24,000.00 7,200.00 7,200.00 31,200.00
Nine hole jets 8.00 pcs 180.00 0% 1,440.00 54.00 432.00 1,872.00
Spajets 4.00 pcs 1,500.00 0% 6,000.00 450.00 1,800.00 7,800.00
Surge tank construction 6 cubic meter storage capacity with
1.00 lot 144,000.00 0% 144,000.00 28,800.00 28,800.00 172,800.00
waterproofing rough finish

5.0 Cleaning accessories and chemicals

CE133 2 x 3m aluminum telescopic pole 1.00 pc 4,429.15 0% 4,429.15 - - 4,429.15
14" flexible pool vacuum head 1.00 pc 1,528.80 0% 1,528.80 - - 1,528.80
Vacuum hose 38mm x 50ft 1.00 pc 6,175.00 0% 6,175.00 - - 6,175.00
18" plastic brush 1.00 pc 1,144.00 0% 1,144.00 - - 1,144.00
CE102 standard hand skimmer / leaf rake 1.00 pc 1,339.00 0% 1,339.00 - - 1,339.00
Corner brush 1.00 pc 286.00 0% 286.00 - - 286.00
CE031 2 in 1 test kit 1.00 pc 596.96 0% 596.96 - - 596.96

6.0 Electrical and plumbing works

Electrical roughing ins wire and conduits for load side
1.00 lot 36,879.36 0% 36,879.36 7,375.87 7,375.87 44,255.23
installation
 Complete plumbing system and accessories including
interconnection of existing mains for efficient filtration and 1.00 lot 180,608.86 0% 180,608.86 36,121.77 36,121.77 216,730.63
water supply using PVC pipe and fittings (from pump room to
main swimming pool within 3 meters radius).

7.0 Testing & commissioning

Water conditioning, testing, commissioning 1.00 lot 11,200.00 0% 11,200.00 3,136.00 3,136.00 14,336.00
Filling of water and leak testing 1.00 lot by client

SUB - TOTAL FOR ITEM D 3,656,780.59

PROPOSAL SUMMARY
UNIT COST
ITEM NO: PARTICULARS QTY UNIT TOTAL COST
MATERIALS DISCOUNT NET COST LABOR NET COST

A GENERAL REQUIREMENTS 1.00 lot 270,000.00

B EARTHWORKS 1.00 lot 183,559.50
C CABANA 1.00 lot 3,928,993.00
D SWIMMING POOL & JACUZZI 1.00 lot 3,656,780.59
5% DISCOUNT (182,839.03)
DISCOUNTED PRICE FOR SWIMMING POOL 1.00 lot 3,473,941.56
DIRECT COST 7,856,494.06
ADD: VALUE ADDED TAX 942,779.29
GRAND TOTAL PROJECT COST 8,799,273.35
WARRANTY: Five (5) years on Waterproofing, 1 year on Finishes, Plumbing & Electromechanical Equipment
COMPLETION: Will depend on site condition or structure completion

TERMS OF PAYMENT:
50% DOWNPAYMENT 4,399,636.67
25% UPON CONCRETE POURING 2,199,818.34
15% UPON TILING WORKS AND FINISHES 1,319,891.00
10% UPON COMPLETION 879,927.33

TERMS AND CONDITIONS:

1.0 Mobilization shall be 7 working days upon received of down payment.
2.0 This offer is Valid until Friday, August 4, 2023
3.0 All works that are not mentioned in the scope should be under change order process.
4.0 Landscaping works, Water supply for leak test and filling shall be on owner side/ not included on the contractor.
5.0 Construction Bonds and Permit shall be provided by owner.
6.0 Temporary Facility shall be in side the construction site
7.0 Desalination Filter from the pool not Included, UV and salt chlorination not included.
Santeco Construction Supplies and Services will not be liable to any consequential damages resulting from or caused by,
8.0 but not limited to the following conditions: force majeure, acts of God, problems of other trade contractor's installation,
failure of structural design.

9.0 The cost of the following are all based on the shop drawings provided by the owner. Any changes will be additional/variance order.
Electrical Main Supply for service entrance is not included because its location is not included on provided plans and at the
10.0
same time needed approval from service provider for its location.
11.0 Work Duration may extend to the following reason/s:
a. Rainy days, Typhoon, Storm, Floods,
b. Water and Electricity availability for testing,
c. GCQ, ECQ, if the Govt. stops the operation,
d. Riot, commotion and other extreme civil disorder except when caused by the CONTRACTORS own act;
e. OWNER failed to comply with its commitments and payment obligations under the agreement through no fault of the CONTRACTOR.
12.0 VAT TRANSACTION
13.0 This proposal will serve as contract if signed.

PREPARED BY: Mr. John Garrovillas CONFORMED BY: DATE:

Signature over Printed Name