Unit 17 Filipiniana Complex Brgy.Sto.

Nino Calapan City Oriental Mindoro

[email protected] || (043) 441-7602
PCAB License No. 46095

PROJECT: CONSTRUCTION OF SWIMMING POO

OWNER: MR. AND MRS. MIGUEL SIATAN
LOCATION:GREEN PLAIN SUBDIVISION BRGY. GUINOBATAN CALAPAN CITY
DATE: OCT 26,2021

A. COST OF HOUSE (PHASE 1)

STAGE NO. DESCRIPTION QTY UNIT COST TOTAL
EARTHWORKS
Site Clearing 66.00 sq.m 150.00 9,900.00
1.00
excavation 126.00 cu.m 545.00 68,670.00
STAGE COST 78,570.00
BACKFILL and compaction
Gravel bedding 14.00 cu.m 650.00 9,100.00
2.00 mechanical compaction 66.00 sq.m 85.00 5,610.00
backfill labor cost 14.00 cu.m 325.00 4,550.00
STAGE COST 10,160.00
FOUNDATION WORKS F1
cement 5.00 bags 245.00 1,225.00
sand 0.30 cu.m 650.00 195.00
gravel 3/4 0.60 cu.m 700.00 420.00
3.00
16mm grade 33 def bar 6.00 pcs 405.00 2,430.00
tiewire #16 5.00 kgs 85.00 425.00
labor cost 1.00 lot 2,112.75 2,112.75
STAGE COST 6,807.75
FOOTING TIE BEAM TB-1
formworks 29.00 sq.m 450.00 13,050.00
cement 20.00 bags 245.00 4,900.00
sand 1.10 cu.m 650.00 715.00
gravel 3/4 2.20 cu.m 700.00 1,540.00
4.00
16mm grade 33 def bar 36.00 pcs 405.00 14,580.00
10mm grade 33 def bar 48.00 pcs 160.00 7,680.00
tiewire #16 15.00 kgs 85.00 1,275.00
labor cost 1.00 lot 19,683.00 19,683.00
STAGE COST 63,423.00
COLUMNS
formworks 10.80 sq.m 450.00 4,860.00
cement 5.00 bags 245.00 1,225.00
sand 0.30 cu.m 650.00 195.00
gravel 3/4 0.60 cu.m 700.00 420.00
5.00
12mm grade 33 def bar 24.00 pcs 1,017.00 24,408.00
10mm grade 33 def bar 14.00 pcs 175.00 2,450.00
tiewire #16 4.00 kgs 85.00 340.00
labor cost 1.00 lot 15,254.10 15,254.10
STAGE COST 49,152.10
SLAB ON GRADE
cement 88.00 bags 245.00 21,560.00
sand 4.90 cu.m 650.00 3,185.00
 gravel 3/4 9.80 cu.m 700.00 6,860.00
6.00
10mm grade 33 def bar 525.00 pcs 160.00 84,000.00
tiewire #16 90.00 kgs 85.00 7,650.00
labor cost 1.00 lot 49,302.00 49,302.00
STAGE COST 172,557.00
WALL
CHB #6 940.00 pcs 15.00 14,100.00
cement 78.00 bags 245.00 19,110.00
sand 8.40 cu.m 650.00 5,460.00
7.00
10mm grade 33 def bar 65.00 pcs 175.00 11,375.00
tiewire #16 6.00 kgs 85.00 510.00
labor cost 1.00 lot 22,749.75 22,749.75
STAGE COST 73,304.75
PLASTERING
cement 33.00 bags 245.00 8,085.00
8.00 sand 1.90 cu.m 650.00 1,235.00
labor cost 112.00 lot 300.00 33,600.00
STAGE COST 42,920.00
WATERPROOFING
super thoroseal waterproof coating 5 coats 45.00 gals 1,069.00 48,105.00
sahara cement water proofing compound 180.00 bags 40.00 7,200.00
9.00
consumables 1.00 lot 3,500.00 3,500.00
labor cost 1.00 lot 26,462.25 26,462.25
STAGE COST 85,267.25
PUMP ROOM SHEAR WALL
formworks 40.70 sq.m 400.00 16,280.00
cement 51.00 bags 245.00 12,495.00
sand 2.90 cu.m 650.00 1,885.00
10.00 gravel 3/4 5.70 cu.m 700.00 3,990.00
10mm grade 33 def bar 183.00 pcs 160.00 29,280.00
tiewire #16 85.00 kgs 85.00 7,225.00
labor cost 1.00 lot 32,019.75 32,019.75
STAGE COST 103,174.75
PUMP ROOM SLAB
formworks 21.36 sq.m 400.00 8,544.00
cement 29.00 bags 250.00 7,250.00
sand 1.70 cu.m 650.00 1,105.00
11.00 gravel 3/4 1.28 cu.m 700.00 896.00
10mm grade 33 def bar 128.00 pcs 160.00 20,480.00
tiewire #16 20.00 kgs 85.00 1,700.00
labor cost 1.00 lot 17,988.75 17,988.75
STAGE COST 57,963.75
TILEWORKS
30cm x 60cm ceramic tiles 1,000.00 pcs 100.00 100,000.00
cement 80.00 bags 250.00 20,000.00
sand 22.00 cu.m 650.00 14,300.00
12.00
heavy duty tile adhesive 40.00 cu.m 380.00 15,200.00
tile grout 40.00 bags 90.00 3,600.00
labor cost 1.00 lot 68,895.00 68,895.00
STAGE COST 221,995.00
ELECTRICAL WORKS
rgb swimming pool lights 5.00 pcs 3,880.00 19,400.00
transformer 1.00 set 1,900.00 1,900.00
4 holes panel board 1.00 set 1,500.00 1,500.00
circuit breaker 40A 1.00 pcs 650.00 650.00
 circuit breaker 15A bolt on 1.00 pcs 345.00 345.00
circuit breaker 20A bolt on 1.00 pcs 375.00 375.00
Omni wide series switch 1.00 sets 350.00 350.00
Omni outlet 1.00 sets 385.00 385.00
junction box 5.00 pcs 30.00 150.00
13.00 square box 4.00 pcs 85.00 340.00
utility box 5.00 pcs 30.00 150.00
pvc clamp 1/2 1.00 bag 120.00 120.00
cable tie 1.00 bags 60.00 60.00
electrical tape 2.00 pcs 30.00 60.00
wire #12 thhn 2.00 box 4,115.00 8,230.00
wire #10 thhn 2.00 box 5,850.00 11,700.00
pvc pipe 1/2 10.00 pcs 120.00 1,200.00
installation of fixtures 7.00 units 550.00 3,850.00
installation of circuit breaker 1.00 lot 1,500.00 1,500.00
STAGE COST 52,265.00
PLUMBING WORKS
hayward motor pump maxflo 1.0 hp 1.00 unit 42,000.00 42,000.00
hayward pro grid d.e filter tank 1.00 unit 62,500.00 62,500.00
hayward skimmer 1.00 sets 6,188.00 6,188.00
14.00 maindrain 2" 2.00 pcs 2,975.00 5,950.00
hyrodrostatic relief valve 1-1/2 2.00 pcs 2,200.00 4,400.00
PVC and ppr fittings 1.00 lot 25,600.00 25,600.00
labor cost of rough-ins 1.00 lot 58,655.20 58,655.20
STAGE COST 205,293.20
TOTAL COST OF POOL CONSTRUCTION 1,222,853.55

prepared by: CONFORME:

Louigi Almond Gayutin _________________________________

CONTRACTOR