Arch. Darryl F.

Gelacio, PIA, UAP, NAMPAP

ARCHITECT • MASTER PLUMBER
2F VILLEGAS BLDG. SANDAWA ROAD, DAVAO CITY
dats8845@yahoo.com/09235272032
PROJECT: Proposed Swimming Pool
LOCATION:
OWNER:
POOL AREA: 35 sqm
SCOPE OF WORKS: Civil Works, Plumbing Piping, Electrical, Installation of Equipments and Accessories
QUOTATION PROPOSAL
SUMMARY OF PROGRAM OF WORKS AND BILL OF QUANTITIES

SCOPE OF WORKS: Direct Material Cost Direct Labor Cost Direct Labor & Material Cost

A General Requirements 48,000.00 135,000.00 183,000.00

B Siteworks & Earthworks 10,100.00 148,090.00 158,190.00
Formworks, Shorings and Earth
C Protection 177,265.00 61,546.00 238,811.00
D Pool Structural Rebars 161,250.00 63,420.00 224,670.00
E Concreting & Water Proofing 211,840.00 80,736.00 292,576.00
F Architectural Finishes 402,142.00 142,601.10 544,743.10
G Drainage System 63,735.54 22,080.44 85,815.98
H Pool Circulation Line System 4,320.00 1,296.00 5,616.00
I Electrical Line System 239,000.00 87,300.00 326,300.00
POOL EQUIPMENTS and
J ACCESSORIES 473,626.00 154,585.70 628,211.70

Total Estimated Direct Labor & Materials

Project Cost 1,791,278.54 896,655.24 2,687,933.78

a. Total Direct Labor Cost 2,687,933.78

Add:
b. Contingencies 5 % 134,396.69
c. Contractors profit 10 % 268,793.38
d. Contractors Taxes 12 %

e. Total Estimated Labor & Materials Cost 3,091,123.85

Amount in words:

Submitted and Prepared by: Arch. Darryl F. Gelacio, PIA, UAP, NAMPAP,

Contractor:
 Err:520

353,792.00
 DETAILED BREAKDOWN OF PROGRAM OF WORKS AND BILL OF QUANTITIES
Direct Materials Cost Direct Labor & Eqpt.Cost
DESCRIPTION SPECS/BRAND QTY Unit Materials & Labor Cost TOTAL
Unit Cost Amount Unit Cost Amount
A General Requirements 183,000.00
1.0 Statutory Obligations (Permits, Licenses & Taxes) - - -
ECC Legwork (if applicable) By Others - - -
Locational and Barangay Clearance (if required) By Others - - -
Demolition Permit By Others - - -
Excavation Permit By Others - - -
Building Permit By Others - - -
Occupancy Permit By Others - - -
Permit for Disposal/dumping of debris By Others - - -
Permit for Use of private roads (if applicable) By Others - - -
2.0 Documents Facilitations(Ecc, etc.) By Others - - -
3.0 Insurances - - -
Advance Payment Bond (100% of down
payment) N/A Lot - - -
Performance Bond (10% of total project cost) N/A Lot - - -
Guarantee Bond (5% upon completion) N/A Lot - - -
Contractor's All Risk Insurance (100% of project
cost) Lot 30,000.00 - - -
Comprehensive General Liability Insurance (CGL) N/A Lot - - -
Third Party Liability Insurance N/A Lot - - -
4.0 Professional and Design Fees - - -
Consultant's Design Fee 1.0 Lot - 50,000.00 50,000.00 50,000.00
Consultant's Supervision Fee 1.0 Months - 10,000.00 10,000.00 10,000.00
As built plans 1.0 Lot - 25,000.00 25,000.00 25,000.00
Materials sampling/testing fee 1.0 Lot 3,500.00 3,500.00 10,000.00 10,000.00 13,500.00
Operation and Maintenance Manuals 1.0 Lot 2,500.00 2,500.00 - 2,500.00
5.0 DOLE Safety and Health Program - - -
a. Safety Officer/s By Others Months 6,000.00 - - -
b. COSH Program/ Warning Signages/ Safety De By Others Lot 5,000.00 - - -
c. Personal Protective Equipments (PPE) 10.0 Pax 1,200.00 12,000.00 - 12,000.00
Security officers/watch persons By Others Months 6,000.00 - - -
6.0 Mobilization/demobilization - - -
Mobilizations of Equipments and Tools 1.0 lot - 10,000.00 10,000.00 10,000.00
Demobilizations of Equipments and Tools 1.0 lot - 10,000.00 10,000.00 10,000.00
 Transport Vehicle and Expenses 2.0 months - 10,000.00 20,000.00 20,000.00
7.0 Temporary Facilities - - -
Storage Warehouse VERIFY ARCHITECT Lot - - -
Bunk House and Accomodation VERIFY ARCHITECT Lot - 15,000.00 - -
8.0 Temporary Utilities - - -
Temporary Power and Light Service Entrance C N/A Lot - - -
Temporary Power Line and Lightings 1.0 Lot 5,000.00 5,000.00 - 5,000.00
Power Consumption during Construction By Owner months 5,000.00 - - -
Generator Set, including fuel and operator N/A Lot - - -
Temporary Water Service Connection N/A Lot - - -
Temporary Water Line 1.0 Lot 5,000.00 5,000.00 - 5,000.00
Water Consumption during Construction By Owner months 1,500.00 - - -
Water Tank N/A Lot - - -
Others (Contractor to Itemize if any) - - -
Materials and Equipment Delivery/Shipping
8.0 N/A 1.0 lot 20,000.00 20,000.00 - 20,000.00
fee
Sub-Total 48,000.00 135,000.00 183,000.00
Direct Materials Cost Direct Labor & Eqpt.Cost
DESCRIPTION SPECS/BRAND Quantity Unit Materials & Labor Cost TOTAL
Unit Cost Amount Unit Cost Amount
B Siteworks & Earthworks 158,190.00
1.0 Demolition Works/ Site Clearing 105.0 sqm - 50.00 5,250.00 5,250.00
2.0 Site Layout/Batten Boards - - -
2x3x8 Coco Lumber 30.0 pcs 120.00 3,600.00 42.00 1,260.00 4,860.00
Nylon & Other Consumables 1.0 lot 500.00 500.00 175.00 175.00 675.00
3.0 Excavation/cutfill Volume: 79.0 cu.m
3.1 Manual Excavations 79.0 cu.m - 120.00 9,480.00 9,480.00
3.2 Excavation with Equipments ( Back Hoe Excavator)
Mobilization/demobilization 1.0 lot - 10,000.00 10,000.00 10,000.00
Equipment Rate 39.5 Hours - 900.00 35,550.00 35,550.00
4.0 On fill/Backfill & Compaction - -
Backfill of Original Soil 26.5 cu.m 350.00 9,275.00 9,275.00
Backfill of Imported Earth Fill cu.m 400.00 - 700.00 - -
Ground Compaction 35.0 sqm 700.00 24,500.00 24,500.00
5.0 Unsuitable Materials Hauling & Disposal 79.0 cu.m - 300.00 23,700.00 23,700.00
6.0 Ground Base Preparation 45.0 sq.m - 120.00 5,400.00 5,400.00
7.0 Dewatering 1.0 lot - 22,000.00 22,000.00 22,000.00
8.0 Assorted boulders and gravel base 5.0 cu.m 1,200.00 6,000.00 300.00 1,500.00 7,500.00
 Sub-Total 10,100.00 148,090.00 158,190.00
Direct Materials Cost Direct Labor & Eqpt.Cost
DESCRIPTION SPECS/BRAND Quantity Unit Materials & Labor Cost TOTAL
Unit Cost Amount Unit Cost Amount
C Formworks, Shorings and Earth Protection 238,811.00
1.0 Excavation Shoring & Protection
2" Ø GI Pipe Shoring 25 pcs 2,450.00 61,250.00 980.00 24,500.00 85,750.00
12mm Ordinary plywood 16 sheets 750.00 12,000.00 300.00 4,800.00 16,800.00
2x4x12 Coco Lumber pcs 165.00 - 66.00 - -
2x3x12 Coco Lumber 50 pcs 130.00 6,500.00 52.00 2,600.00 9,100.00
Swivel Clamps 63 pcs 55.00 3,465.00 22.00 1,386.00 4,851.00
Consumables (Nails) 1 lot 450.00 450.00 180.00 180.00 630.00
2.0 Masonry Formworks - - - -
Concrete Wall Footings N/A cu.m 4,500.00 - 1,800.00 - -
4" CHB walls with rebars N/A sqm 950.00 - 380.00 - -
3.0 Concrete Formworks - - -
NAILERS/BELT/JOISTS: 2x3 Coco Lumber 100 pcs 150.00 15,000.00 45.00 4,500.00 19,500.00
SHORINGS/STUDS: 2x3 Coco Lumber 80 pcs 130.00 10,400.00 39.00 3,120.00 13,520.00
12mm Ordinary plywood (exterior forms) 30 shts 800.00 24,000.00 240.00 7,200.00 31,200.00
20mm Phenolic plywood (interior Forms) 25 shts 1,600.00 40,000.00 480.00 12,000.00 52,000.00
Concrete Spacers 35 sqm 20.00 700.00 6.00 210.00 910.00
Consumables (Nails) CWN 1 lot 3,500.00 3,500.00 1,050.00 1,050.00 4,550.00
Sub-Total 177,265.00 61,546.00 238,811.00
Direct Materials Cost Direct Labor & Eqpt.Cost
DESCRIPTION SPECS/BRAND Quantity Unit Materials & Labor Cost TOTAL
Unit Cost Amount Unit Cost Amount
D Pool Structural Rebars 224,670.00
Pool Slab grade 40 - - - -
16mm Ø rebars grade 40 pcs 440.00 - 176.00 - -
12mm Ø rebars grade 33 pcs 250.00 - 100.00 - -
10 mm Ø rebars (Bed Bars) grade 33 270 pcs 190.00 51,300.00 76.00 20,520.00 71,820.00
Pool Walls - - - -
16mm Ø rebars (Stiffeners Columns) grade 40 pcs 440.00 - 176.00 - -
12mm Ø rebars (Vertical bars) grade 33 160 pcs 250.00 40,000.00 100.00 16,000.00 56,000.00
10 mm Ø rebars (Horizontal bars) grade 33 130 pcs 190.00 24,700.00 76.00 9,880.00 34,580.00
Pool Deck - - - -
16mm Ø rebars grade 40 pcs 440.00 - 176.00 - -
 12mm Ø rebars grade 33 pcs 250.00 - 100.00 - -
10 mm Ø rebars grade 33 120 pcs 190.00 22,800.00 76.00 9,120.00 31,920.00
Surge Tanks -
10 mm Ø rebars grade 33 10 pcs 190.00 1,900.00 76.00 760.00 2,660.00
Waste Pit -
10 mm Ø rebars grade 33 10 pcs 190.00 1,900.00 76.00 760.00 2,660.00
Consumables - - -
G.I. Tie wire (35 kgs) 4 rolls 2,800.00 11,200.00 1,120.00 4,480.00 15,680.00
welding rods 1 box 2,500.00 2,500.00 1,000.00 1,000.00 3,500.00
Grinding discs 20 pcs 90.00 1,800.00 36.00 720.00 2,520.00
Cutting Discs 30 pcs 90.00 2,700.00 36.00 2,700.00
Red lead Primer 1 gal 450.00 450.00 180.00 180.00 630.00
Sub-Total 161,250.00 63,420.00 224,670.00
Direct Materials Cost Direct Labor & Eqpt.Cost
DESCRIPTION SPECS/BRAND Quantity Unit Materials & Labor Cost TOTAL
Unit Cost Amount Unit Cost Amount
E Concreting & Water Proofing 292,576.00
1.0 Concrete Works
Lean Concrete 2 cu.m 3,500.00 7,000.00 1,400.00 2,800.00 9,800.00
Pool Flooriing Slab 13.5 cu.m 4,500.00 60,750.00 1,800.00 24,300.00 85,050.00
Pool Walls 13.5 cu.m 4,500.00 60,750.00 1,800.00 24,300.00 85,050.00
Pool Deck 7 cu.m 4,500.00 31,500.00 1,800.00 12,600.00 44,100.00
Surge Tanks 1 cu.m 4,500.00 4,500.00 1,800.00 1,800.00 6,300.00
Waste Pit 1 cu.m 4,500.00 4,500.00 1,800.00 1,800.00 6,300.00
2.0 Pump Crete 1.00 lot 10,000.00 10,000.00 - 10,000.00
3.0 Consumables (Concrete Bucket, Additives) 1.00 lot 5,000.00 5,000.00 2,000.00 2,000.00 7,000.00
4.0 Water Proofing (INTEGRAL) - - - -
Bostik Swellable Water Stop (5m per roll) Bostik rolls 1,800.00 - 720.00 - -
Integral Water proofing Addmix Pro Tec (1 bag
per bag of cement) Bostik bags 30.00 - 12.00 - -
5.0 Water Proofing (Above grade) Bostik - - - -
Bostik Power Seal (5 sqm per gal) (3 coats) Bostik 48 gal 580.00 27,840.00 232.00 11,136.00 38,976.00
6.0 Special Water Proofing (Suspended Pool) - - - -
Bostik Primer (60 sqm/pail) Bostik Pail 15,600.00 - 6,240.00 - -
Busco Seal PUX (15sqm/pail) Bostik Pail 12,000.00 - 4,800.00 - -
Bostik Top Coat LT/HT (5sqm/gal) Bostik gals 26,000.00 - 10,400.00 - -
Sub-Total 211,840.00 80,736.00 292,576.00
Direct Materials Cost Direct Labor & Eqpt.Cost
DESCRIPTION SPECS/BRAND Quantity Unit Materials & Labor Cost TOTAL
 DESCRIPTION SPECS/BRAND Quantity Unit Materials & Labor Cost TOTAL
Unit Cost Amount Unit Cost Amount
F Architectural Finishes 544,743.10
1.0 Pool Floor 35 Sq.m
30x30 Swimming Pool Floor Mosaic 455 pcs 130.00 59,150.00 300.00 10,500.00 69,650.00
2.0 Pool Walls 48.6 Sq.m
Swimming Pool Wall Mosaic 631.8 pcs 130.00 82,134.00 300.00 14,580.00 96,714.00
3.0 Pool Deck
Wood Plastic Composite Decking (pool) - - - -
2.2mx140mmx23.0mm Solid Type Decking 80 pcs 2,300.00 184,000.00 1,035.00 82,800.00 266,800.00
Starter Clip 10 pcs 45.00 450.00 20.25 202.50 652.50
Plastic Clip ONE SIDE OF THE 560 pcs 24.00 13,440.00 10.80 6,048.00 19,488.00
Locking Clip POOL ONLY 10 pcs 45.00 450.00 20.25 202.50 652.50
Plastic Joist 40 pcs 770.00 30,800.00 346.50 13,860.00 44,660.00
Profile Pen Kit 1 pcs 199.00 199.00 89.55 89.55 288.55
Fascia Board 5 pcs 635.00 3,175.00 285.75 1,428.75 4,603.75
4.0 Pool White Sand Plastering/Washed out 18.00 Sq.m 650.00 11,700.00 300.00 5,400.00 17,100.00
5.0 Consumables -
Concrete toppings (smooth Finished) 83.60 sq.m 90.00 7,524.00 40.50 3,385.80 10,909.80
Tile Adhesive 30.00 bags 250.00 7,500.00 112.50 3,375.00 10,875.00
Tile trimmer lghts 80.00 - 36.00 - -
Bostik tile grout 18.00 bags 90.00 1,620.00 40.50 729.00 2,349.00
Sub-Total 402,142.00 142,601.10 544,743.10
Direct Materials Cost Direct Labor & Eqpt.Cost
DESCRIPTION SPECS/BRAND Quantity Unit Materials & Labor Cost TOTAL
Unit Cost Amount Unit Cost Amount
G Pool Drainage System 85,815.98
Pipes
110mm Φ x 3m PVC Pipe Series 1000 EMERALD 22 lengths 879.62 19,351.64 307.87 6,773.07 26,124.71
160mm Φ x 3m PVC Pipe Series 1000 EMERALD 10 lengths 1,889.02 18,890.20 661.16 6,611.57 25,501.77
Fittings - - - - -
110mm Φ Elbow 90⁰ EMERALD 15 pcs 108.15 1,622.25 37.85 567.79 2,190.04
110mm Φ Elbow 45⁰ EMERALD 25 pcs 85.08 2,126.95 29.78 744.43 2,871.38
110mm Φ Coupling EMERALD 10 pcs 77.87 778.68 27.25 272.54 1,051.22
110mm Φ Clean out EMERALD 4 pcs 89.40 357.62 31.29 125.17 482.78
110mm Φ Pipe Cover EMERALD 4 pcs 51.91 207.65 18.17 72.68 280.32
110mm Φ P-Trap EMERALD 4 pcs 268.21 1,072.85 93.87 375.50 1,448.34
110mm Φ equal Tee EMERALD 3 pcs 301.38 904.13 105.48 316.45 1,220.58
 110mm Φ Wye EMERALD 18 pcs 237.93 4,282.74 83.28 1,498.96 5,781.70
160mm Φ X 110 mm Φ Wye EMERALD 2 pcs 915.67 1,831.34 320.48 640.97 2,472.31
160mm Φ X 110 mm Φ Tee EMERALD pcs 706.58 - 247.30 - -
160mm Φ X 110 mm Φ Bushing reducer EMERALD pcs 374.92 - 131.22 - -
160mm Φ Elbow 90⁰ EMERALD 4 pcs 602.76 2,411.02 210.96 843.86 3,254.88
160mm Φ Elbow 45⁰ EMERALD 4 pcs 533.54 2,134.16 186.74 746.96 2,881.12
160mm Φ Wye EMERALD 2 pcs 1,261.75 2,523.50 441.61 883.23 3,406.73
160mm Φ equal Tee EMERALD pcs 1,031.03 - 360.86 - -
160mm Φ Clean out EMERALD 1 pcs 700.81 700.81 245.28 245.28 946.10
Consumables, Accessories
Solvent Cement 400cc 10.00 cans 198.00 1,980.00 59.40 594.00 2,574.00
Vulcaseal 1 qrt 3.00 cans 600.00 1,800.00 180.00 540.00 2,340.00
HackSaw Blades 10.00 pcs 58.00 580.00 17.40 174.00 754.00
GA Tie Wire 1.00 kls 180.00 180.00 54.00 54.00 234.00
Sub-Total 63,735.54 22,080.44 85,815.98
Direct Materials Cost Direct Labor & Eqpt.Cost
DESCRIPTION SPECS/BRAND Quantity Unit Materials & Labor Cost TOTAL
Unit Cost Amount Unit Cost Amount
H Pool Circulation Line System 5,616.00
1.0 PVC BLUE PIPES Pipes (stub outs and embeddments)
1.1 SUCTION & VACUUM LINES
PVC BLUE
63mmΦ.x 3m. PVC Blue Pipes NELTEX/EMERALD Lght 450.00 - 157.50 - -
63mmΦ PVC Blue Elbow NELTEX/EMERALD pcs 55.00 - 19.25 - -
63mmΦ PVC Blue Coupling NELTEX/EMERALD pcs 35.00 - 12.25 - -
63mmΦ PVC Blue Tee Coupling NELTEX/EMERALD pcs 85.00 - 29.75 - -
63mmΦ PVC Blue Male Coupling NELTEX/EMERALD pcs 85.00 - 29.75 - -
63mmΦ PVC Blue Female Male Coupling NELTEX/EMERALD pcs 55.00 - 19.25 - -
63mmΦ PVC Blue Union Patente NELTEX/EMERALD pcs 275.00 - 96.25 - -
63mmΦ PVC Blue Ball Valve NELTEX/EMERALD pcs 330.00 - 115.50 - -
63mmΦ PVC Blue End Cap NELTEX/EMERALD pcs 65.00 - 22.75 - -
2" Φ Kitz Spring Type Valve Kitz pcs 2,768.89 - 969.11 - -
63mmΦ X 50mmΦPVC Blue Coupling reducer NELTEX/EMERALD pcs 175.00 - 61.25 - -
63mmΦ X 40mmΦPVC Blue Coupling reducer NELTEX/EMERALD pcs 165.00 - 57.75 - -
PPR - - - -
63mmΦ.x 4m. PPR pipe PN 25 FUSIOTECH Lght 3,203.55 - 1,121.24 - -
63mm Φ Male Threaded Coupling FUSIOTECH pcs 984.20 - 344.47 - -
 63mm Φ PPR Coupling FUSIOTECH pcs 92.99 - 32.55 - -
63mm Φ PPR Elbow 90⁰ FUSIOTECH pcs 195.05 - 68.27 - -
63mm Φ PPR Tee Coupling FUSIOTECH pcs 250.61 - 87.71 - -
63mm Φ Ball Valves FUSIOTECH pcs 4,479.30 - 1,567.76 - -
63mm Φ Pipe Cap/End Cap FUSIOTECH pcs 81.65 - 28.58 - -
1.2 RETURN LINES - - - -
PVC BLUE - - - -
50mmΦ.x 3m. PVC Blue Pipes NELTEX/EMERALD Lght 400.00 - 140.00 - -
50mmΦ PVC Blue Elbow NELTEX/EMERALD pcs 40.00 - 14.00 - -
50mmΦ PVC Blue Coupling NELTEX/EMERALD pcs 25.00 - 8.75 - -
50mmΦ PVC Blue Tee Coupling NELTEX/EMERALD pcs 55.00 - 19.25 - -
50mmΦ PVC Blue Male Coupling NELTEX/EMERALD pcs 55.00 - 19.25 - -
50mmΦ PVC Blue Female Coupling NELTEX/EMERALD pcs 35.00 - 12.25 - -
50mmΦ PVC Blue Union Patente NELTEX/EMERALD pcs 155.00 - 54.25 - -
50mmΦ PVC Blue Ball Valves NELTEX/EMERALD pcs 195.00 - 68.25 - -
1 1/2" Φ Kitz Spring Type Check Valve Kitz pcs 1,773.33 - 620.67 - -
1 1/2" Φ Kitz SwingType Check Valve Kitz pcs 1,031.00 - 360.85 - -
50mmΦ X 40mmΦPVC Blue Coupling reducer NELTEX/EMERALD pcs 156.00 - 54.60 - -
50mmΦ X 20mmΦ x 50mmΦ PVC Blue Tee
Reducer NELTEX/EMERALD pcs 235.00 - 82.25 - -
AIR INLETS - - - -
20 mmΦ.x 3m. PVC Blue Pipes NELTEX/EMERALD Lght 55.00 - 19.25 - -
20mmΦ PVC Blue Elbow NELTEX/EMERALD pcs 10.00 - 3.50 - -
20mmΦ PVC Blue Coupling NELTEX/EMERALD pcs 6.00 - 2.10 - -
20mmΦ PVC Blue Tee Coupling NELTEX/EMERALD pcs 10.00 - 3.50 - -
PPR - - - -
50mmΦ.x 4m. PPR pipe PN 20 FUSIOTECH Lght 1,984.50 - 694.58 - -
50mm Φ PPR Coupling FUSIOTECH pcs 52.50 - 18.38 - -
50mm Φ PPR Elbow 90⁰ FUSIOTECH pcs 107.73 - 37.71 - -
50mm Φ PPR Tee Coupling pcs 129.60 - 45.36 - -
50mm Φ Female Threaded Coupling FUSIOTECH pcs 513.70 - 179.80 - -
50mm Φ Male Threaded Coupling FUSIOTECH pcs 513.70 - 179.80 - -
50mm Φ Male Threaded Union FUSIOTECH pcs 974.11 - 340.94 - -
50mm Φ Female Threaded Union FUSIOTECH pcs 895.86 - 313.55 - -
50mm Φ Ball Valves FUSIOTECH pcs 3,566.43 - 1,248.25 - -
 50mm Φ Pipe Cap/End Cap FUSIOTECH pcs 43.09 - 15.08 - -
Consumables, Accessories
Solvent Cement 400cc - cans 198.00 - 59.40 - -
Non Sag Epoxy 1.00 gal 3,000.00 3,000.00 900.00 900.00 3,900.00
HackSaw Blades 5.00 pcs 58.00 290.00 17.40 87.00 377.00
Concrete Cutting Discs 1.00 pcs 150.00 150.00 45.00 45.00 195.00
GA Tie Wire 1.00 kls 180.00 180.00 54.00 54.00 234.00
Teflon Tapes 20.00 rolls 35.00 700.00 10.50 210.00 910.00
Sub-Total 4,320.00 1,296.00 5,616.00
Direct Materials Cost Direct Labor & Eqpt.Cost
DESCRIPTION SPECS/BRAND Quantity Unit Materials & Labor Cost TOTAL
Unit Cost Amount Unit Cost Amount
I Electrical Line System 326,300.00
Roughing-in / Conduiting, Piping and Wiring for
1.0 Lighting and Power System 1.00 lot 35,000.00 35,000.00 10,500.00 10,500.00 45,500.00
2.0 Deck Box/Connection Box 10.00 sets 1,600.00 16,000.00 480.00 4,800.00 20,800.00
LED Pool Lighting Fixtures HX-WH270, RGB
Changing Color Resin Filled Led IP68 Surfaced
Mounted, Stainless-Steel Frame,
10 sets 8,500.00 85,000.00 2,550.00 25,500.00 110,500.00
252pcs of SMD 2835 lights, Size 270 x
35mm20 watts, 2m cable, 12
v,60 Hz with Remote Control
HAYWARD UNDER
LED Pool Lighting Fixtures 12V 100watts RGB
WATER LIGHT 6 sets 13,000.00 78,000.00 6,500.00 39,000.00 117,000.00
LED light
3.0 NICHLESS LIGHT,
PENTAIR 5G
LED Pool Lighting Fixtures 12V 101watts RGB INTELLIBRITE
AUTOMATED COLOR sets 40,000.00
LED light
CHANGING LED
4.0 TECHNOLOGY
5.0 INTELLIBRITE Controller set
6.0 Step Down Transformer (Fabricated) 1.00 lot 10,000.00 10,000.00 3,000.00 3,000.00 13,000.00
7.0 Electrical Panel Board including breakers 1.00 lot 15,000.00 15,000.00 4,500.00 4,500.00 19,500.00
Sub-Total 239,000.00 87,300.00 326,300.00
Direct Materials Cost Direct Labor & Eqpt.Cost
DESCRIPTION SPECS/BRAND Quantity Unit Materials & Labor Cost TOTAL
Unit Cost Amount Unit Cost Amount
J POOL EQUIPMENTS and ACCESSORIES - - 628,211.70
1.0 Pool Fixtures, Accessories and Fittings - - - -
jf 91715 Hydrostream
Return To Pool fittings Accessories Fitting Eyeball 1 1/2, 3/8" 5 sets 900.00 4,500.00 270.00 1,350.00 5,850.00
discharge threaded
 Suction Fittings EM 2822 Suction Fitting 2 sets 900.00 1,800.00 270.00 540.00 2,340.00
91027 Standard Skimmer
Skimmer Accessories 2 sets 6,000.00 12,000.00 1,800.00 3,600.00 15,600.00
for Concrete Pools
Main drain accessories Jet Flo Main drain 2" 1 sets 4,500.00 4,500.00 1,350.00 1,350.00 5,850.00
Plastic Trench N/A l/m - - - -
4 step Stainless Steel Step Ladder 2 set 12,000.00 24,000.00 3,600.00 7,200.00 31,200.00
3 step Stainless Steel Step Ladder N/A set - - - -
P shape Grab Rail only N/A set - - - -
2.0 Swimming Pool Pump System set/s - - - -
2.1 Chemical Feeder/Water Purification - - - -
Pentair Water Eco-Chlor SM Salt Water
Chlorinator SM 15 STA RITE 1 set/s 66,700.00 66,700.00 30,015.00 30,015.00 96,715.00
Pentair Water Eco-Chlor SM Salt Water
Chlorinator SM 25 STA RITE set/s 72,000.00 - 32,400.00 - -
Pentair Water Eco-Chlor SM Salt Water
Chlorinator SM 35 STA RITE set/s 125,000.00 - 56,250.00 - -
Pentair Water Eco-Chlor SM Salt Water
Chlorinator STA 45 STA RITE set/s 145,000.00 - 65,250.00 - -
Prozone PZ7-2HO Ozonator 1 set/s - - - -
2.2 Pool Pumps - -
Hayward Super II Pump 1.5 HP N/A set/s 45,715.00 - 20,571.75 - -
Hayward Super II Pump 2 HP N/A set/s 48,980.00 - 22,041.00 - -
Hayward MaxFlo XL Pump 1 HP N/A set/s 35,000.00 - 15,750.00 - -
Hayward MaxFlo XL Pump 2 HP 1 set/s 39,000.00 39,000.00 17,550.00 17,550.00 56,550.00

HAYWARD “USA” Swimming Pool Pump 2Hp,

230V, 1 Phase, 60 Hz
Features: One bolt stainless steel band clamp
super-efficient motor
assures optimum performance and economy
custom molded thermo-plastic for
2.2.1 superior durability and HAYWARD 2HP 1 set/s 80,000.00 80,000.00 24,000.00 24,000.00 104,000.00
strength Transparent Lid ,Thumbscrew drain
plug
removal Large 2" NPT
Port Extra Large Strainer Basket
rugged fiber glass reinforces housing
UL, NSF, SA Certified

2.2.2 Variflo Valve Miltiport 2" VARIFLO 1 set/s 24,500.00 24,500.00 7,350.00 7,350.00 31,850.00

2.3 Pool Filters - -

Hayward D.E. Progrid Filter 1 set/s 58,406.00 58,406.00 26,282.70 26,282.70 84,688.70
 HAYWARD “’USA” Fiberglass Pool D.E. Filter
are
fiberglass reinforced polypropylene of
Advanced chemical resistant materials
for superior strength and reliability.
The top manifold design features the HAYWARD 1 set/s 110,580.00 110,580.00 33,174.00 33,174.00 143,754.00
Service-Ease grid pack for convenient
one-at-a-time grid servicing.
Tension Control™ clamp, Black valves
and plumbing,1-1/2in.
bottom clean out port,7-1/2in.
centerlines bulkhead fittings.
2.4 Spa Blowers N/A set/s - -
2.5 Ring Blowers N/A set/s -
2.6 Pool Heaters N/A set/s -
3.0 Cleaning and Maintenance Accessories - - - -
Pool Brush 2 set 2,400.00 4,800.00 - 4,800.00
Algae Brush 1 set 3,200.00 3,200.00 - 3,200.00
Leaf Scoop 2 set 2,200.00 4,400.00 - 4,400.00
Vacuum head with Side Nylon Brushes, SS,
handle 1 set 3,500.00 3,500.00 - 3,500.00

Telescopic handle 1 set 4,800.00 4,800.00 - 4,800.00

Plastiflex Pool vacuum hose (Flexible Hose)
Pool King Vacuum Hose 50 feet 1 set 5,200.00 5,200.00 - 5,200.00

2 in 1 pool test Kit 2 set 500.00 1,000.00 50.00 100.00 1,100.00

Floating Chlorinator 1 set 740.00 740.00 74.00 74.00 814.00
Hi-Chlon 70% (Chorine) 2 pail 7,800.00 15,600.00 780.00 1,560.00 17,160.00
Swimbest QT 60%
Algaecide Active Polyguat 1 pc 2,200.00 2,200.00 220.00 220.00 2,420.00
10-1165 Swimbest PH
Swimbest Ph Down (Dry Acid) Down 6lb Bag 1 pail 2,200.00 2,200.00 220.00 220.00 2,420.00
Sub-Total 473,626.00 154,585.70 628,211.70

Total Estimated Direct Labor & Materials

Project Cost 1,791,278.54 896,655.24 2,687,933.78

a. Total Direct Labor & Material Cost 2,687,933.78

Add:
b. Contingencies 5 % 134,396.69
c. Contractors profit 10 % 268,793.38
d. Contractors Taxes 12 %
e. Total Estimated Labor & Materials Cost 3,091,123.85

Submitted by: