Project:

Location:

Owner:
Contractor:
Inspector: Engr Daniel M. Priela
Materials Labor
Item Scope of Works Quantity Unit Total
Unit Cost Total Cost Unit Cost Total Cost
Swimming Pool
1.00 Excavation Works 20.00 cu.m - 1,000.00 20,000.00 20,000.00
2.00 Demolition Works
Demolition of walls 1.00 ls - 3,500.00 3,500.00 3,500.00
Demolition of flooring 1.00 ls - 3,500.00 3,500.00 3,500.00
Demolition of Existing slab on fill around pool 1.00 ls - 3,000.00 3,000.00 3,000.00
Demolition of Pump Area 1.00 ls - 2,000.00 2,000.00 2,000.00
3.00 Concreting Works
Concreting of pool slab 1.50 cu.m 5,500.00 8,250.00 3,500.00 5,250.00 13,500.00
Concreting of slab on fill around pool 5.00 cu.m 5,500.00 27,500.00 3,500.00 17,500.00 45,000.00
Gravel bedding 50mm 3.00 cu.m 2,500.00 7,500.00 850.00 2,550.00 10,050.00
4.00 Masonry Works
Chb layering 20.00 sq.m 500.00 10,000.00 350.00 7,000.00 17,000.00
Plastering Works 40.00 sq.m 200.00 8,000.00 350.00 14,000.00 22,000.00
5.00 Reinforcing Steel Bars
10mm dia Rsb G33 51.00 pcs 145.00 7,395.00 120.00 6,120.00 13,515.00
Tie Wire 6.00 kgs 85.00 510.00 85.00 510.00 1,020.00
6.00 Formworks
Phenolic 1/2" 3.00 pcs 850.00 2,550.00 600.00 1,800.00 4,350.00
Cocolumber 2" x 3" x 12' 5.00 pcs 150.00 750.00 95.00 475.00 1,225.00
Cocolumber 2" x 2" x 12' 5.00 pcs 100.00 500.00 95.00 475.00 975.00
Common wire nails 5.00 kgs 100.00 500.00 100.00 500.00 1,000.00
7.00 Tile Works
Installation of floor tiles - pool 9.00 sq.m 875.00 7,875.00 550.00 4,950.00 12,825.00
Installation of wall tiles - pool 20.00 sq.m 875.00 17,500.00 550.00 11,000.00 28,500.00
Tile Adhesive 12.00 bags 450.00 5,400.00 350.00 4,200.00 9,600.00
 Cement 10.00 bags 190.00 1,900.00 190.00 1,900.00 3,800.00
Sand 0.50 cu.m 2,500.00 1,250.00 800.00 400.00 1,650.00
8.00 Plumbing Works
Blue pipe 2" 10.00 pcs 355.00 3,550.00 200.00 2,000.00 5,550.00
Elbow 2" 15.00 pcs 60.00 900.00 50.00 750.00 1,650.00
Tee 2" 5.00 pcs 60.00 300.00 50.00 250.00 550.00
Adaptor 2" 10.00 pcs 60.00 600.00 50.00 500.00 1,100.00
3-way valve 2" 2.00 pcs 750.00 1,500.00 500.00 1,000.00 2,500.00
Solvent 3.00 can 100.00 300.00 50.00 150.00 450.00
Teflon 5.00 roll 15.00 75.00 10.00 50.00 125.00
Double union ball valve 3.00 pcs 600.00 1,800.00 300.00 900.00 2,700.00
9.00 Pool Equipment and Accessories
Pool Drain 1.00 pcs 1,000.00 1,000.00 500.00 500.00 1,500.00
Return nozzle 2.00 pcs - - 500.00 1,000.00 1,000.00
Skimmer 1.00 pcs 1,600.00 1,600.00 500.00 500.00 2,100.00
Pool pump 1.5hp 1.00 pcs - - 2,000.00 2,000.00 2,000.00
Deepwell pump 2hp 1.00 pcs - - 2,000.00 2,000.00 2,000.00
10.00 Electrical Works
Rgb lights 1.00 pcs - - 2,000.00 2,000.00 2,000.00
Circuit breaker 15 Ampere 2.00 pcs 350.00 700.00 500.00 1,000.00 1,700.00
Electrical Wire 3.5mm2 60.00 lm 40.00 2,400.00 20.00 1,200.00 3,600.00
Electrical tape 5.00 rolls 70.00 350.00 50.00 250.00 600.00
11.00 Waterproofing Works - - -
Pool walls 9.00 sq.m 450.00 4,050.00 200.00 1,800.00 5,850.00
Pool flooring 40.00 sq.m 450.00 18,000.00 200.00 8,000.00 26,000.00

Total Materials Cost ₱ 144,505.00

Grand Total ₱ 313,985.00