PROJECT TITLE: PROPOSED SWIMMING POOL

LOCATION: Sun Valley Subd.

OWNER: Alma Ritvonen

MATL MATL MATL

DESCRIPTION UNIT UNIT COST MARK UP 5% TOTAL COST

I. EXCAVATION WORKS
excavation works
hauling 10,000.00
equipment 7,400.00
base course 450 6,750.00
II. CONCRETING WORKS
cement bags 205 10.25 127,428.00
gravel cu.m 450 22.5 39,217.50
sand cu.m 450 22.5 51,502.50
III. REINFORCEMENT WORKS
10mm pcs 110 5.5 85,470.00
G.i wire roll 1600 80 8,400.00

IV. FORM WORKS

1/2" plywood pcs 460 23 19,320.00
2x2x8 pcs 54 2.7 4,252.50
2x3x10 pcs 100 5 27,300.00
nails
4" box 1500 75 1,575.00
3" box 1500 75 1,575.00
2" box 1000 50 1,050.00
1" kg 1000 50 1,050.00
concrete nail
3" kg 500 25 525.00
4" kg 500 25 525.00
2" kg 500 25 525.00
V. TILEWORKS AND FINISHES
12"X12" floor tiles pcs 40 2 19,782.00
12"X12" glazed tiles pcs 45 2.25 14,931.00
12"X12" border tiles pcs 45 2.25 15,120.00

tile work exterior m2 160 8 11,088.00

washout m2 700 35 26,460.00
stone cladding m2 1650 82.5 128,205.00
grout bag 60 3 630.00
waterproofing pail 2800 140 17,640.00
MASONRY WORKS
CHB 5" pcsl 8.5 0.425 9,862.13
motor house plastering/cement m2
sand
pvc door set 2200 110 2,310.00
purlins pcs 500 25 1,575.00
roof 8' m2 1200 60 2,520.00
flashing pcs 500 25 1,050.00
gutter pcs 500 25 525.00
3' pvc pipe pcs 400 20 2,520.00
 eblow pcs 80 4 252.00

VI. PLUMBING AND UTILITIES/AMENITIES

filter set 30000 1500 31,500.00
motor pump 1.5 set 34000 1700 35,700.00
motor pump 3/4 set 25000 1250 26,250.00
skimmer set 5400 270 11,340.00
multi port valve set 4800 240 5,040.00
control valve set 3500 175 7,350.00
inlet plunges set 2500 125 10,500.00
floor drain set 2800 140 5,880.00
vacuum port set 6500 325 6,825.00
piping
2'elbow pcs
connector
2" pvc pipe pcs 600 30 15,750.00
11/2 pvc pipe pcs 200 10 6,300.00
11/2 pvc elbow pcs 400 20 8,400.00
solvent ltr 200 10 1,260.00
3' perforated pvc pipe pcs 450 22.5 4,725.00
ladder set 6500 325 6,825.00
MISC NA 5000 NA 5,000.00
electrical works
conduits pcs 90 4.5 6,142.50
wire box 3500 175 7,350.00
lighting set 2000 100 8,400.00
outdoor lighting set 750 37.5 6,300.00
switches set 400 20 2,100.00
convenience outlet set 400 20 1,680.00

868,953.13
300,000.00
1,168,953.13
116,895.31
1,285,848
material cost
labor
total construction cost
contractors profit (10%)
total project cost
 multiplyier( 9 bags /cu.m)

sand 1:4 0.108

gravel 1:5 0.135
chb 13
unit area thickness cement sand
excavation
base course(pool) cu.m 50.67 0.1
base course work

concrete works

flooring cu.m 51 0.3 15.3 137.7 14.8716

.3 extra cu.m
10.19 10.19 4.11 6 0.3 9.147 82.323 8.890884
stair 2.33 0.3 0.699 6.291 0.108
wall 0.2
a 10.9 0.2 2.18 19.62 2.11896
b 21.16 0.2 4.232 38.088 4.113504
c 5.1 0.2 1.02 9.18 0.99144
d 15.24 0.2 3.048 27.432 0.329184
foot path 20.76 0.1 2.076 18.684 2.017872
add stair pool 2.88 0.2 0.576 5.184 0.559872
fountain
flooring 18.635 0.2 3.727 33.543 3.622644
8.06 0.2 1.612 14.508 1.566864
wall
area 8.06 0.3 2.418 21.762 2.350296
stair 7.28 0.1 0.728 6.552 0.707616

setting 196 65.33333 7.056

motor house
chb 5" 26.4
purlins 3
masonry works

upper wall (plantbox) length thickness width

footing left side 10.82 0.2 0.3 0.6492 5.8428 0.631022
footing right side 4.44 0.2 0.3 0.2664 2.3976 0.258941

lower footing 2x
22.56 0.2 0.3 2.7072 24.3648 2.631398

chb 5" below grd area

.6 underground 10.82 0.6 0.6 12.984 8.4396 0.683608
4.44 0.6 0.6 5.328 3.4632 0.280519
45.12 0.6 0.6 54.144 17.55 28.431

stair (2x) 6.6 4.29 0.34749

6.6 4.29 0.34749
556.8383 82.9162
reinforcement works spacing pcs side side
@ 10 two way 10 0.2 50 1.8 1.8
@6 6 0.2 30 1.8 1.8

side 1.8m 1.8 0.2 9

2x 30.5 0.2
30.2 0.2 151

fountain (single) 2 0.2 10

10 0.2 50

pavement 10 0.4 25
4.5 0.4 11.25
4.4 0.4 11
7 0.4 17.5
6 0.4 15
25
25
nosing 25 5.4 4.62963 3 13.88889 2
traverse 25 0.3 83.33333 20
wall reinf 25 0.6 41.66667 4 10.41667
22 0.6

hor 25 5.4 4.62963 3

area
tile work pool 51 100 0.09
wall 32
6
11

paver 40 66 0.36
26

washout 30 700

setting
er( 9 bags /cu.m) multiplier chb laying (20 pcs/cement) 20

sand 1:3 0.081

plastering 3sq.m/bag

gravel

5.067
8.6

18.5895

11.11361
0.849285

2.6487
5.14188
1.2393
3.70332
2.52234
0.69984

4.528305
1.95858

2.93787
0.88452

CHB 10MM
343.2 2.02 118.8 237.6 6 39.6
760
1103.2

0.788778
0.323676

3.289248

chb
168.792
69.264
351 175.5

85.8
85.8
74.88575 46170.92
760.656
 10mm
13.6 5.4 3 150
9.6 5.4 2 60

30.4 5.4 6 54
54
75.5

20
25

25
11.25
11
17.5
15
6

27.77778
4.166667
4.16
4.16
27
27
10
22
tiles 24
674.5144 110 74196.59
1111.111

183.3333

matl
21000
PROJECT TITLE: PROPOSED SWIMMING POOL
LOCATION: Sun Valley Subd.
OWNER: Alma Ritvonen

MATL MATL
DESCRIPTION UNIT QTY UNIT COST MARK UP 5%

I. EXCAVATION WORKS
excavation works cu.m
hauling
equipment
base course 15 450
II. CONCRETING WORKS
cement bags 592 205 10.25
gravel cu.m 83 400 20
sand cu.m 109 450 22.5
III. REINFORCEMENT WORKS
10mm pcs 740 110 5.5
G.i wire roll 5 1600 80

IV. FORM WORKS

1/2" plywood pcs 40 460 23
2x2x8 pcs 75 54 2.7
2x3x10 pcs 260 100 5
nails
4" box 1 1500 75
3" box 1 1500 75
2" box 1 1000 50
1" kg 1 1000 50
concrete nail
3" kg 1 500 25
4" kg 1 500 25
2" kg 1 500 25
V. TILEWORKS AND FINISHES
12"X12" floor tiles pcs 471 40 2
12"X12" glazed tiles pcs 316 45 2.25
12"X12" border tiles pcs 320 45 2.25

tile work exterior m2 66 160 8

washout m2 36 700 35
stone cladding m2 74 1650 82.5

waterproofing pail 6 2800 140

MASONRY WORKS
CHB 5" pcsl 1105 8.5 0.425
motor house plastering/cement m2
sand
pvc door set 1 2200 110
purlins pcs 3 500 25
 roof 8' m2 2 1200 60
flashing pcs 2 500 25
gutter pcs 1 500 25
3' pvc pipe pcs 6 400 20
eblow pcs 3 80 4

VI. PLUMBING AND UTILITIES

filter set 1 45000 2250
motor pump 1.5 set 1 34000 1700
motor pump 3/4 set 1 25000 1250
skimmer set 2 5400 270
multi port valve set 1 4800 240
control valve set 2 3500 175
inlet plunges set 4 2500 125
floor drain set 2 2800 140
vacuum port set 1 6500 325
piping
2'elbow pcs 6
connector
2" pvc pipe pcs 25 600 30
11/2 pvc pipe pcs 30 200 10
11/2 pvc elbow pcs 20 400 20
solvent ltr 6 200 10
3' perforated pvc pipe pcs 10 450 22.5
electrical works

conduits pcs 65 90 4.5

wire box 2 3500 175
lighting set 4 2000 100
outdoor lighting set 8 750 37.5
switches set 5 400 20
convenience outlet set 4 400 20
7959.875
 MATL
TOTAL COST

6,750.00

127,428.00
34,860.00
51,502.50

85,470.00
8,400.00

19,320.00
4,252.50
27,300.00

1,575.00
1,575.00
1,050.00
1,050.00

525.00
525.00
525.00

19,782.00
14,931.00
15,120.00

11,088.00
26,460.00
128,205.00

17,640.00

9,862.13

2,310.00
1,575.00
 2,520.00
1,050.00
525.00
2,520.00
252.00

47,250.00
35,700.00
26,250.00
11,340.00
5,040.00
7,350.00
10,500.00
5,880.00
6,825.00

15,750.00
6,300.00
8,400.00
1,260.00
4,725.00

6,142.50
7,350.00
8,400.00
6,300.00
2,100.00
1,680.00
850,490.63 material cost
300,000.00 labor
1,150,490.63 total construction cost
115,049.06 contractors profit (10%)
1,265,540 total project cost