ESTIMATE SWIMMING POOL (Version 1z

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 7

PROJECT TITLE: PROPOSED SWIMMING POOL

LOCATION:
OWNER:

MATL MATL MATL


DESCRIPTION UNIT QTY UNIT COST MARK UP 5% TOTAL COST

I. EXCAVATION WORKS
excavation works
hauling
equipment
base course
II. CONCRETING WORKS
cement bags 750 200 10 157,500.00
gravel cu.m 105.3 450 22.5 49,754.25
sand cu.m 94.29 450 22.5 44,552.03
III. REINFORCEMENT WORKS
10mm pcs 976 110 5.5 112,728.00
G.i wire roll 5 1600 80 8,400.00

IV. FORM WORKS


1/2" plywood pcs 40 460 23 19,320.00
2x2x8 pcs 75 54 2.7 4,252.50
2x3x10 pcs 260 100 5 27,300.00
nails
4" box 1 1500 75 1,575.00
3" box 1 1600 80 1,680.00
2" box 1 1600 80 1,680.00
1" kg 1 1600 80 1,680.00
concrete nail
3" kg 1 500 25 525.00
4" kg 1 500 25 525.00
2" kg 1 500 25 525.00
V. TILEWORKS AND FINISHES
12"X12" floor tiles pcs 471 40 2 19,782.00
12"X12" glazed tiles pcs 316 45 2.25 14,931.00
12"X12" border tiles pcs 320 50 2.5 16,800.00

STONE PAVERS
pavers m2 83.26 1650 82.5 144,247.95
washout m2 36 700 35 26,460.00
stone cladding m2 74 1650 82.5 128,205.00

waterproofing pail 6 2900 145 18,270.00

VI. PLUMBING AND UTILITIES


filter set 1 45000 2250 47,250.00
motor pump 1.5 set 1 32000 1600 33,600.00
motor pump 3/4 set 1 25000 1250 26,250.00
skimmer set 2 5400 270 11,340.00
multi port valve set 1 4800 240 5,040.00
control valve set 2 3000 150 6,300.00
inlet plunges set 4 2500 125 10,500.00
floor drain set 2 2600 130 5,460.00
946,432.73
piping
elbow
connector
3" pvc pipe
11/2 pvc pipe
DESCRIPTION UNIT QTY UNIT COST TOTAL COST

I. EXCAVATION WORKS CU.M

II. CONCRETING WORKS

1.64 50.688 0.3 15.2064 5 21.8464


WALL 5.65 15.24 15.24 10.9 2.05 2.05
FOOT PATH 20.53 0.15
FOUNTAIN
FLR 18.63 0.3
SIDE 8.06 0.6

PAVERS RIGHT SIDE 25.703 0.1


PAVERS LEFT 26.858 3.738 5.142 1.3 37.038 0.1

STAIR 3.04 2 3 8.04 0.2

MASONRY WORKS
FOOTING 1 22.56 0.2 0.3 1.3536
FOOTING 2 22.56 0.2 0.3 1.3536
FOOTING 3 25.5 0.2 0.3 1.53

CHB 6 1.1 1.7 22.56 38.352


0.4 1 22.56 22.56
0.6 1.2 25.56 30.672 CHB
91.584 13

SETTING WORKS
WALL 1.1 22.56 24.816
0.4 22.56 9.024
0.6 25.56 15.336
PAVERS 25.703
37.038

CLADDING WALL 5.257 4.9 3.8


25.56 0.6 15.336

NOSING LM 25.49
25.49
23
23
5.7
10.46
12
12
137.14 0.3 0.05

TILEs
SETTING POOL 22
5.65
18.63
8.06
54.34

REINFOCEMENT WORKS spacing

pool 6x10 0.15 req


@6 0.15 6 40 2.5
@10 0.15 10 66.66667 1.5
@1.8 0.15 1.8 12 6
@1.8 0.15 1.8 12 6
@32 0.15 32 213.3333 0.5
pond 3x10
@3 0.15 3 20 1
@10 0.15 10 66.66667 2

pavers @25.5 0.3 25.5 85 1.5


@8 0.3 8 26.66667 4
chb footing
traverse 22.5 3 67.5 0.3 225
horizontal
vertical
1 4 0.6 6.666667 4
1.8 25 0.6 41.66667
1.2
4
nosing

formworks 8' 10'


hor 3 6 20 18
staking 12 2 6
34 2 17
bracing 8
horizontal bracing 9
58 2 116 27
12 232 54
7
4
4
27
plyboard 40

tiles 52 0.09 577.7778 106 471.7778


border 32 0.3 106.6667 3 320

wall 15.24 2 30.48


11 11
5 5
46.48 0.09 516.4444

water proofing 95 25 3.8


CEMENT GRAVEL SAND

CEMENT
196.6176 196.6176 35.39117 25.56029
0.98 0.98 53.09 15.927 143.343 25.80174 18.63459
3.0795 27.7155 4.98879 3.603015
0
5.589 50.301 9.05418 6.53913
4.836 43.524 7.83432 5.65812
0
2.5703 23.1327 4.163886 3.007251
3.7038 33.3342 6.000156 4.333446
0
1.608 14.472 2.60496 1.88136
14.447 2.60046 1.87811
0
0
1.3536 12.1824 2.192832 1.583712
1.3536 12.1824 2.192832 1.583712
1.53 13.77 2.4786 1.7901
105.3039

CHB
1190.592 59.5296 8.036496

7.090286 0.957189
2.578286 0.348069
4.381714 0.591531
17.926 2.42001

3.987714 0.538341
4.381714 0.591531

2.0571 18.5139 2.4

18.11333 2.354733
94.29073
10mm

100
100
72
72
106.6667

20
133.3333

127.5
106.6667
12
11.25

26.66667
41

46
975.0833 140 136511.667

143
286

You might also like