Project: Proposed 12mx6m Swimming Pool

Owner:
Location: Palanginan, Iba Zambales
Subject: Labor and Material Cost

Unit Cost Unit Cost Total Cost Total Cost

Item Materials/ Works Description Qty Unit Subtotal Total
Materials Labor Material Labor
1 Earthworks
1.1 Excavation
1.1 Pool Area 144.00 cu.m 750.00 300.000 108,000.00 43,200.00 151,200.00
1.2 Footing 4.32 cu.m 750.00 300.000 3,240.00 1,296.00 4,536.00
1.3 Wall Footing 4.32 cu.m 750.00 300.000 3,240.00 1,296.00 4,536.00
1.2 Backfill and Compaction 50.00 cu.m 550.00 220.000 27,500.00 11,000.00 38,500.00
1.3 Soil Transfer 144.00 cu.m 650.00 260.000 93,600.00 37,440.00 131,040.00
1.4 Gravel Bedding 7.20 cu.m 1,200.00 480.000 8,640.00 3,456.00 12,096.00

SUB-TOTAL 244,220.00 97,688.00 341,908.00

2 Concreting Works
2.1 Column Footing 5.4 cu.m 7,500.00 3,000.00 40,500.00 16,200.00 56,700.00
2.2 Wall Footing 4.32 cu.m 7,500.00 3,000.00 32,400.00 12,960.00 45,360.00
2.3 Wall 14.4 cu.m 7,500.00 3,000.00 108,000.00 43,200.00 151,200.00
2.4 Column 1.2 cu.m 7,500.00 3,000.00 9,000.00 3,600.00 12,600.00
2.5 Beams 4.32 cu.m 7,500.00 3,000.00 32,400.00 12,960.00 45,360.00
2.6 Slab on fill 10.8 cu.m 7,500.00 3,000.00 81,000.00 32,400.00 113,400.00

SUB-TOTAL 303,300.00 121,320.00 424,620.00

3 Reinforcement Steel Works
3.1 Footing Column 230.4 Kgs 35.00 8.00 8,064.00 1,843.20 9,907.20
3.2 Footing Wall 120.3 Kgs 35.00 8.00 4,210.50 962.40 5,172.90
3.3 Column 456.4 Kgs 35.00 8.00 15,974.00 3,651.20 19,625.20
3.4 Beams 1657.92 Kgs 35.00 8.00 58,027.20 13,263.36 71,290.56
3.6 Slab on Grade (1omm) 1214.65 Kgs 35.00 8.00 42,512.75 9,717.20 52,229.95
3.7 Wall rebars (10mm) 175.4 Kgs 35.00 8.00 6,139.00 1,403.20 7,542.20
3.8 G.I Tie Wires 2 roll 1,950.00 780.00 3,900.00 1,560.00 5,460.00

SUB-TOTAL 138,827.45 32,400.56 171,228.01

4 Formworks/Scaffolds
4.1 Coco lumber 40.00 pcs 144.00 57.60 5,760.00 2,304.00 8,064.00
4.2 Plywoods (Phenolic) 5.00 pcs 850.00 340.00 4,250.00 1,700.00 5,950.00
4.3 Assorted CWN Nails 20.00 kg 85.00 34.00 1,700.00 680.00 2,380.00

SUB-TOTAL 11,710.00 4,684.00 16,394.00

5 Masonry Works
5.1 CHB for Exterior (stiffiner) 1,540.00 pcs 15.00 6.00 23,100.00 9,240.00 32,340.00
5.2 CHB Extension 120.00 pcs 15.00 6.00 1,800.00 720.00 2,520.00
5.3 CHB Laying
5.3.1 Cement 150.00 bags 240.00 96.00 36,000.00 14,400.00 50,400.00
5.3.2 Sand 10.00 cu.m 950.00 380.00 9,500.00 3,800.00 13,300.00

SUB-TOTAL 158,876.45 39,367.76 98,560.00

6 Floor and Wall Finishes
6.1 Mariwasa 20x20 tiles
6.1.1 Tiles 168.00 sqm 50.00 20.00 8,400.00 3,360.00 11,760.00
6.2 Adhesive 50.00 bags 480 192.00 24,000.00 9,600.00 33,600.00
6.3 Consumables 1.00 lot 5000 2,000.00 5,000.00 2,000.00 7,000.00

SUB-TOTAL 23,420.00 9,368.00 52,360.00

7 Mechanical Works
7.1 Pool Pump (2HP Hayward) 1.00 pc 85,000.00 25,500.00 85,000.00 25,500.00 110,500.00
7.2 Pool Filter 1.00 pc 140,000.00 42,000.00 140,000.00 42,000.00 182,000.00
 7.3 Accessories 1.00 lot 35,000.00 35,000.00 - 35,000.00
7.3.1 Pool Ladder
7.3.2 pool cleaner

SUB-TOTAL 70,400.00 28,160.00 327,500.00

8 Water Proofing
8.1 Sealing Proof 168.00 sqm 150.00 45.00 25,200.00 7,560.00 32,760.00

SUB-TOTAL 25,200.00 7,560.00 32,760.00

9 Elestrical Works
9.1 Rough-In 1.00 lot 20,000.00 6,000.00 20,000.00 6,000.00 26,000.00
9.2 Wires 2.00 box 5,500.00 1,650.00 11,000.00 3,300.00 14,300.00
9.3 Outlet 1.00 lot 950.00 285.00 950.00 285.00 1,235.00
9.4 Boxes/ Pullbox/PB/TIC/PABX 1.00 lot 7,000.00 2,100.00 7,000.00 2,100.00 9,100.00
9.5 Dancing Light 4.00 pcs 4,500.00 1,350.00 18,000.00 5,400.00 23,400.00

SUB-TOTAL 56,950.00 17,085.00 74,035.00

10 Plumbing/ Sanitary/ Drainage
10.1 Water Line 1.00 lot 25,000.00 7,500.00 25,000.00 7,500.00 32,500.00
pool canal stripp 36.00 lm 250.00 75.00 9,000.00 2,700.00 11,700.00

SUB-TOTAL 25,000.00 7,500.00 44,200.00

11 General Requirements
11.1 Mobilization 1.00 lot 3,000.00 - 3,000.00 3,000.00

SUB-TOTAL - 3,000.00 3,000.00

GRAND TOTAL 1,586,565.01

Total Direct Cost 1,586,565.01

10%profit 158,656.50
5% Non VAT 79,328.25

Grand Total 1,745,221.51

Prepared by:
Giolesther B. Demerin
Contractor