DATE August 18, 2024

PROJECT Proposed Swimming Pool

LOCATION South Forbes , Sta Rosa City , Laguna
OWNER LOT 1 BLOCK 2, SAINT FRANCIS 10, SAN ANTONIO, BINAN CITY, LAGUNA
E-MAIL: [email protected] CEL. NO. 0932-845-7610
SUBJECT BILL OF MATERIALS & COST ESTIMATE

MATERIALS LABOR
ITEM DESCRIPTION AREA UNIT TOTAL COST REMARKS
UNIT COST UNIT COST
I GENERAL REQUIREMENTS
1 MOBILIZATION / DEMOBILIZATION 2.00 lot 3,200.00 6,400.00 2,900.00 5,800.00 12,200.00
2 MOVE IN & OUT, SITE CLEARING 2.00 lot 3,600.00 7,200.00 3,200.00 6,400.00 13,600.00
3 TRANSPORTATION / MAINTENANCE 36.00 lot 880.00 31,680.00 750.00 27,000.00 58,680.00
4 HAND TOOLS & POWER TOOLS / EQUIPMENTS 1.00 lot 8,600.00 8,600.00 10,500.00 10,500.00 19,100.00
5 HAULING OF DEBRIS 4.00 lot 1,500.00 6,000.00 1,500.00 6,000.00 12,000.00
6 DISPOSAL OF EXCAVATED SOIL 46.20 m³ 650.00 30,030.00 750.00 34,650.00 64,680.00
7 EMPLOYEE'S I.D. / NBI or POLICE Clearance 12.00 lot 320.00 3,840.00 180.00 2,160.00 6,000.00
8 DELIVERIES / PURCHASED 6.00 lot 1,400.00 8,400.00 1,200.00 7,200.00 15,600.00
9 ELECTRICAL CONSUMPTION Owner
10 WATER CONSUMPTION Owner
11 GATE FEE Verify
Sub Total 201,860.00

II EARTHWORKS
1 SITE PREPARATION 1.00 lot 1,200.00 1,200.00 2,400.00 2,400.00 3,600.00
2 EXCAVATION POOL AREA 46.20 m³ 110.00 5,082.00 750.00 34,650.00 39,732.00
3 G.I. CRUSHED GRAVEL BEDDING 16.55 sqm 140.00 2,317.00 280.00 4,634.00 6,951.00
4 BACK FILL / EARTH FILL / GRADE FILL 21.60 lm 120.00 2,592.00 120.00 2,592.00 5,184.00
5 LEVELING / COMPACTION 17.00 sqm 90.00 1,530.00 160.00 2,720.00 4,250.00
Sub Total 59,717.00
III STRUCTURAL WORKS
A CONCRETING WORKS
1 COLUMN 11.00 lm 560.00 6,160.00 840.00 9,240.00 15,400.00
2 TIE BEAM 27.00 lm 515.00 13,905.00 840.00 22,680.00 36,585.00
3 CONCRETE FLOOR SLAB 16.55 sqm 880.00 14,564.00 750.00 12,412.50 26,976.50
4 CONCRETE WALL SLAB 27.86 sqm 880.00 24,516.80 750.00 20,895.00 45,411.80
5 PATIO 7.56 sqm 750.00 5,670.00 750.00 5,670.00 11,340.00
6 UTILITY ROOM 2.42 sqm 2,440.00 5,904.80 2,200.00 5,324.00 11,228.80
7 SHOWER AREA 2.88 sqm 1,820.00 5,241.60 1,660.00 4,780.80 10,022.40
Sub Total 156,964.50
B MASONRY WORKS
1 CHB 4" THICK LAYING 44.41 sqm 520.00 23,093.20 480.00 21,316.80 44,410.00
2 FLOOR TOPPING 16.55 sqm 290.00 4,799.50 290.00 4,799.50 9,599.00
3 WALL PLASTERING 27.86 sqm 280.00 7,800.80 260.00 7,243.60 15,044.40
4 WATER PROOFING 44.41 sqm 340.00 15,099.40 160.00 7,105.60 22,205.00
5 PATIO 7.56 sqm 480.00 3,628.80 420.00 3,175.20 6,804.00
6 UTILITY ROOM 2.42 sqm 1,200.00 2,904.00 420.00 1,016.40 3,920.40
7 SHOWER AREA 2.88 sqm 1,120.00 3,225.60 420.00 1,209.60 4,435.20
Sub Total 106,418.00
C STEEL REINFORCEMENTS
1 COLUMN 11.00 lm 725.00 7,975.00 550.00 6,050.00 14,025.00
2 TIE BEAM 27.00 lm 675.00 18,225.00 550.00 14,850.00 33,075.00
3 FLOOR SLAB 16.55 sqm 580.00 9,599.00 550.00 9,102.50 18,701.50
4 WALL SLAB 27.86 sqm 580.00 16,158.80 550.00 15,323.00 31,481.80
5 CHB 4" THICK LAYING 46.00 sqm 240.00 11,040.00 220.00 10,120.00 21,160.00
6 PATIO 7.56 sqm 440.00 3,326.40 380.00 2,872.80 6,199.20
7 UTILITY ROOM 2.42 sqm 440.00 1,064.80 380.00 919.60 1,984.40
8 SHOWER AREA 2.88 sqm 440.00 1,267.20 380.00 1,094.40 2,361.60
Sub Total 128,988.50
D SWIMMING POOL WALL & FLOOR FINISHED
1 MOSAIC FLOOR TILES 16.55 sqm 2,850.00 47,167.50 1,840.00 30,452.00 77,619.50
 2 MOSAIC WALL TILES 27.86 sqm 2,850.00 79,401.00 1,860.00 51,819.60 131,220.60
3 CERAMIC TILES 5.80 sqm 3,620.00 20,996.00 2,240.00 12,992.00 33,988.00
4 HEAVY DUTY GROUT 44.41 sqm 85.00 3,774.85 245.00 10,880.45 14,655.30
FOUNTAIN WALL FINISHED
5 CERAMIC TILES 4.00 sqm 3,580.00 14,320.00 1,880.00 7,520.00 21,840.00
6 HEAVY DUTY GROUT 4.00 sqm 85.00 340.00 245.00 980.00 1,320.00
Sub Total 280,643.40
E HARDWARES & CONSUMABLES
1 METAL DRILL BIT 5.00 pc 80.00 400.00 80.00 400.00 800.00
2 MASONRY DRILL BIT 5.00 pc 90.00 450.00 80.00 400.00 850.00
3 CUTTING DISK 4" 6.00 pc 55.00 330.00 70.00 420.00 750.00
4 GRINDING DISK 4" 4.00 pc 450.00 1,800.00 350.00 1,400.00 3,200.00
5 DIAMOND CUTTING DISK 4" 4.00 pc 320.00 1,280.00 280.00 1,120.00 2,400.00
6 EMPTY SACK 300.00 pc 10.00 3,000.00 10.00 3,000.00 6,000.00
7 TIE WIRE # 16 2.00 roll 1,550.00 3,100.00 2,200.00 4,400.00 7,500.00
8 COMMON NAIL 10.00 kilo 85.00 850.00 210.00 2,100.00 2,950.00
Sub Total 24,450.00
F SCAFFOLDING & FORMWORKS
1 PHENOLIC BOARD 18.00 pc 1,150.00 20,700.00 850.00 15,300.00 36,000.00
2 COCO LUMBER 60.00 pc 110.00 6,600.00 140.00 8,400.00 15,000.00
3 G.I. PIPE & CLAMP 1.00 lot 3,800.00 3,800.00 4,400.00 4,400.00 8,200.00
Sub Total 59,200.00

IV ELECTRICAL WORKS
A ELECTRICAL LINE
1 MAIN BREAKER 30 AMP 1.00 set 5,600.00 5,600.00 4,500.00 4,500.00 10,100.00
2 ELECTRICAL POWER DISTRIBUTION LINE 1.00 set 2,800.00 2,800.00 2,400.00 2,400.00 5,200.00
3 ELECTRICAL LIGHTING DISTRIBUTION LINE 24.00 set 1,680.00 40,320.00 1,200.00 28,800.00 69,120.00
4 WIRING DEVICES : OUTLETS & SWITCHES 6.00 set 1,200.00 7,200.00 1,200.00 7,200.00 14,400.00
Sub Total 98,820.00
 B LIGHTING FIXTURES
5 TRACK LIGHT 1x3 1.00 set 4,200.00 4,200.00 1,600.00 1,600.00 5,800.00
6 WALL LIGHT 8.00 set 1,460.00 11,680.00 1,200.00 9,600.00 21,280.00
7 PIN LIGHT 4.00 set 1,140.00 4,560.00 1,200.00 4,800.00 9,360.00
8 CEILING LIGHT 1.00 set 1,220.00 1,220.00 1,200.00 1,200.00 2,420.00
9 UNDER WATER LIGHT 6.00 set 11,900.00 71,400.00 1,800.00 10,800.00 82,200.00
10 STRIP LIGHT : FOUNTAIN 1.00 set 1,220.00 1,220.00 1,200.00 1,200.00 2,420.00
Sub Total 123,480.00

V SANITARY WORKS
A PLUMBING LINE
1 MAIN DRAIN 1.00 lot 5,600.00 5,600.00 4,800.00 4,800.00 10,400.00
2 SKIMMER LINE 1.00 set 4,200.00 4,200.00 2,400.00 2,400.00 6,600.00
3 MOTOR PUMP LINE 1.00 set 3,800.00 3,800.00 3,400.00 3,400.00 7,200.00
4 FILTER LINE 1.00 set 3,200.00 3,200.00 3,200.00 3,200.00 6,400.00
5 MULTI PORT VALVE LINE 1.00 set 4,600.00 4,600.00 2,800.00 2,800.00 7,400.00
6 SUCTION NOZZLE LINE 1.00 set 3,600.00 3,600.00 2,600.00 2,600.00 6,200.00
7 INLET NOZZLE LINE 4.00 set 4,600.00 18,400.00 2,800.00 11,200.00 29,600.00
Sub Total 73,800.00
B EQUIPMENTS & ACCESSORIES
1 MAIN DRAIN 2.00 set 14,750.00 29,500.00 6,400.00 12,800.00 42,300.00
2 SKIMMER 1.00 set 12,800.00 12,800.00 4,400.00 4,400.00 17,200.00
3 MOTOR PUMP : HAYWARD 2HP 1.00 set 52,000.00 52,000.00 4,200.00 4,200.00 56,200.00
4 DE FILTER : HAYWARD 1.00 set 84,000.00 84,000.00 2,600.00 2,600.00 86,600.00
5 MULTI PORT VALVE : HAYWARD 1.00 set 12,500.00 12,500.00 2,400.00 2,400.00 14,900.00
6 SUCTION NOZZLE 1.00 set 1,200.00 1,200.00 2,800.00 2,800.00 4,000.00
7 INLET NOZZLE 4.00 set 750.00 3,000.00 1,800.00 7,200.00 10,200.00
Sub Total 231,400.00
 S U M M A R Y

I GENERAL REQUIREMENTS 201,860.00

II EARTHWORKS 59,717.00
III STRUCTURAL WORKS
A CONCRETING WORKS 156,964.50
B MASONRY WORKS 106,418.00
C STEEL REINFORCEMENTS 128,988.50
D POOL WALL & FLOOR FINISHED 280,643.40
E HARDWARES & CONSUMABLES 24,450.00
F SCAFFOLDING & FORMWORKS 59,200.00
IV ELECTRICAL WORKS
A ELECTRICAL LINE 98,820.00
B LIGHTING FIXTURES 123,480.00
V SANITARY WORKS
A PLUMBING LINE 73,800.00
B EQUIPMENTS & ACCESSORIES 231,400.00

TOTAL CONSTRUCTION COST Php. 1,545,741.40

(ONE MILLION FIVE HUNDRED FOURTY FIVE THOUSAND SEVEN HUNDRED FOURTY ONE PESOS ONLY )

PREPARED BY:

RTB 4 Building Design Services