Project: Community of Learners Foundation Building

Subject: Cost Comparison

XIAMEN - HAOLI MVCC Project Estimates OSM - Cost of Materials and Equipment/Pump Rentals
No. Scope of Works / Building materials Unit Quantity Unit Price Total Amount No. Scope of Works / Building materials Unit Quantity Unit Price Total Amount No. Scope of Works / Building materials Unit Quantity Unit Price Total Amount
I. GENERAL REQUIREMENTS: I. GENERAL REQUIREMENTS: I. GENERAL REQUIREMENTS:
₱ 1.00 Mobilization/Demobilization. Lot 1.00 400,000.00 included ₱ 1.00 Mobilization/Demobilization. Lot 1.00 500,000.00 ₱ 500,000.00 ₱ 1.00 Mobilization/Demobilization. Lot 1.00 500,000.00 ₱ 500,000.00

₱ 2.00 Site enclosure and maintenance. Lot 1.00 95,000.00 ₱ 95,000.00 ₱ 2.00 Site enclosure and maintenance. Lot 1.00 300,000.00 ₱ 300,000.00 ₱ 2.00 Site enclosure and maintenance. Lot 1.00 300,000.00 ₱ 300,000.00

₱ 3.00 Housekeeping. Lot 1.00 40,000.00 ₱ 40,000.00 ₱ 3.00 Housekeeping. Lot 1.00 1,584,000.00 ₱ 1,584,000.00 ₱ 3.00 Housekeeping. Lot 1.00 500,000.00 ₱ 500,000.00
Temporary Facilities, Site Office, Site Warehouse, Manpower Temporary Facilities, Site Office, Site Warehouse, Manpower Temporary Facilities, Site Office, Site Warehouse, Manpower
₱ 4.00 Lot 1.00 420,000.00 ₱ 420,000.00 ₱ 4.00 Lot 1.00 350,000.00 ₱ 350,000.00 ₱ 4.00 Lot 1.00 500,000.00 ₱ 500,000.00
Barracks Barracks Barracks

₱ 5.00 Safety Measures (PPE, Safety net, Barrier, etc) Lot 1.00 - not indicated in cost proposal ₱ 5.00 Safety Measures (PPE, Safety net, Barrier, etc) Lot 1.00 422,280.00 ₱ 422,280.00 ₱ 5.00 Safety Measures (PPE, Safety net, Barrier, etc) Lot 1.00 500,000.00 ₱ 500,000.00

₱ 6.00 Bonds and Insurance Lot 1.00 - not indicated in cost proposal ₱ 6.00 Bonds and Insurance Lot 1.00 500,000.00 ₱ 500,000.00 ₱ 6.00 Bonds and Insurance Lot 1.00 1,000,000.00 ₱ 1,000,000.00

₱ 7.00 Project Supervision Lot 1.00 - not indicated in cost proposal ₱ 7.00 Project Supervision Lot 1.00 1,080,000.00 ₱ 1,080,000.00 ₱ 7.00 Project Supervision Lot 1.00 1,000,000.00 ₱ 1,000,000.00
₱ 8.00 Tools and Equipment Lot 1.00 - not indicated in cost proposal ₱ 8.00 Tools and Equipment Lot 1.00 150,000.00 ₱ 150,000.00 ₱ 8.00 Tools and Equipment Lot 1.00 750,000.00 ₱ 750,000.00
Already considered in unit rate
Hauling of Materials Lot 1.00 - not indicated in cost proposal Hauling of Materials Lot 1.00 1,011,933.60 ₱ 1,011,933.60 Hauling of Materials Lot 1.00 -
₱ 9.00 ₱ 9.00 ₱ 9.00 of rebar and formworks
₱ 10.00 Site Clearing Lot 1.00 - not indicated in cost proposal ₱ 10.00 Site Clearing Lot 1.00 295,212.96 ₱ 295,212.96 ₱ 10.00 Site Clearing Lot 1.00 500,000.00 ₱ 500,000.00
Sub-Total ₱ 555,000.00 Sub-Total ₱ 6,193,427.00 Sub-Total ₱ 5,550,000.00
II. EARTHWORKS: II. EARTHWORKS: II. EARTHWORKS:
₱ 1.00 Excavation. Cbm 2,800.00 650.00 ₱ 1,820,000.00 ₱ 1.00 Excavation. Cbm 4,162.29 270.00 ₱ 1,123,816.95 ₱ 1.00 Excavation. Cbm 3,768.30 600.00 ₱ 2,260,980.00
₱ 2.00 Back filling. Cbm 2,000.00 175.00 ₱ 350,000.00 ₱ 2.00 Back filling. Cbm 2,162.30 358.38 ₱ 774,925.07 ₱ 2.00 Back filling. Cbm 3,000.00 400.00 ₱ 1,200,000.00
₱ 3.00 Hauling / Disposal. Cbm 2,800.00 100.00 ₱ 280,000.00 ₱ 3.00 Hauling / Disposal. Cbm 3,780.75 273.33 ₱ 1,033,405.00 ₱ 3.00 Hauling / Disposal. Cbm 1,500.00 200.00 ₱ 300,000.00
₱ 4.00 Leveling & Compaction. Cbm 1,332.00 100.00 ₱ 133,200.00 ₱ 4.00 Leveling & Compaction. Cbm 1,498.15 400.00 ₱ 599,260.00 ₱ 4.00 Leveling & Compaction. Cbm 1,332.00 300.00 ₱ 399,600.00
₱ 5.00 Gravel bedding. Cbm 267.00 1,050.00 ₱ 280,350.00 ₱ 5.00 Gravel bedding. Cbm 161.64 1,080.00 ₱ 174,571.20 ₱ 5.00 Gravel bedding. Cbm 267.00 1,000.00 ₱ 267,000.00
₱ 6.00 Polyethylene Sheet. Sqm 1,332.00 100.00 ₱ 133,200.00 ₱ 6.00 Polyethylene Sheet. Sqm 1,250.00 150.00 ₱ 187,500.00 ₱ 6.00 Polyethylene Sheet. Sqm 1,332.00 100.00 ₱ 133,200.00
Sub-Total ₱ 2,996,750.00 Sub-Total ₱ 3,893,478.00 Sub-Total ₱ 4,560,780.00
III. CONCRETING WORKS: (labor only) III. CONCRETING WORKS: (labor only) III. CONCRETING WORKS: (labor only) 10K 10K - Equipment & Pump Rental (assumption) OMNICO Omnico - Equipment & Pump Rental (assumption)
₱ 1.00 Footing - Lower Base. Cbm 785.43 600.00 ₱ 471,258.00 ₱ 1.00 Footing - Lower Base. Cbm 824.72 700.00 ₱ 577,304.00 ₱ 1.00 Footing - Lower Base. Cbm 796.04 800.00 ₱ 636,832.00 ₱ 3,797,110.80 2.00 ₱ 11,000.00 ₱ 22,000.00 ₱ 3,844,873.20 2.00 ₱ 10,500.00 ₱ 21,000.00
₱ 2.00 Footing - Upper Base Cbm 148.13 600.00 ₱ 88,878.00 ₱ 2.00 Footing - Upper Base Cbm 145.26 700.00 ₱ 101,682.00 ₱ 2.00 Footing - Upper Base Cbm 139.97 800.00 ₱ 111,976.00 ₱ 667,656.90 1.00 ₱ 11,000.00 ₱ 11,000.00 ₱ 676,055.10 1.00 ₱ 10,500.00 ₱ 10,500.00
₱ 3.00 Column Pedestal Cbm 99.00 600.00 ₱ 59,400.00 ₱ 3.00 Column Pedestal Cbm 85.67 700.00 ₱ 59,969.00 ₱ 3.00 Column Pedestal Cbm 205.40 800.00 ₱ 164,320.00 ₱ 979,758.00 2.00 ₱ 15,000.00 ₱ 30,000.00 ₱ 992,082.00 2.00 ₱ 11,500.00 ₱ 23,000.00
₱ 4.00 Slab - Slab on fill @ 3000 psi Cbm 150.00 600.00 ₱ 90,000.00 ₱ 4.00 Slab - Slab on fill @ 3000 psi Cbm 135.00 700.00 ₱ 94,500.00 ₱ 4.00 Slab - Slab on fill @ 3000 psi Cbm 137.30 800.00 ₱ 109,840.80 ₱ 621,287.03 2.00 ₱ 11,000.00 ₱ 22,000.00 ₱ 624,719.55 2.00 ₱ 10,500.00 ₱ 21,000.00
₱ 5.00 Slab - Second Floor Cbm 184.80 600.00 ₱ 110,880.00 ₱ 5.00 Slab - Second Floor Cbm 182.45 700.00 ₱ 127,715.00 ₱ 5.00 Slab - Second Floor Cbm 192.24 800.00 ₱ 153,792.00 ₱ 916,984.80 1.00 ₱ 11,000.00 ₱ 11,000.00 ₱ 928,519.20 1.00 ₱ 10,500.00 ₱ 10,500.00
₱ 6.00 Slab - Third Floor Cbm 186.00 600.00 ₱ 111,600.00 ₱ 6.00 Slab - Third Floor Cbm 184.50 700.00 ₱ 129,150.00 ₱ 6.00 Slab - Third Floor Cbm 186.85 800.00 ₱ 149,480.00 ₱ 891,274.50 1.00 ₱ 11,000.00 ₱ 11,000.00 ₱ 902,485.50 1.00 ₱ 10,500.00 ₱ 10,500.00
₱ 7.00 Slab - Fourth Floor Cbm 195.60 600.00 ₱ 117,360.00 ₱ 7.00 Slab - Fourth Floor Cbm 190.43 700.00 ₱ 133,301.00 ₱ 7.00 Slab - Fourth Floor Cbm 192.98 800.00 ₱ 154,384.00 ₱ 920,514.60 1.00 ₱ 11,000.00 ₱ 11,000.00 ₱ 932,093.40 1.00 ₱ 10,500.00 ₱ 10,500.00
₱ 8.00 Slab - Fifth Floor Cbm 189.60 600.00 ₱ 113,760.00 ₱ 8.00 Slab - Fifth Floor Cbm 182.45 700.00 ₱ 127,715.00 ₱ 8.00 Slab - Fifth Floor Cbm 196.64 800.00 ₱ 157,312.00 ₱ 937,972.80 1.00 ₱ 11,000.00 ₱ 11,000.00 ₱ 949,771.20 1.00 ₱ 10,500.00 ₱ 10,500.00
₱ 9.00 Slab - Sixth Floor Cbm 190.80 600.00 ₱ 114,480.00 ₱ 9.00 Slab - Sixth Floor Cbm 187.89 700.00 ₱ 131,523.00 ₱ 9.00 Slab - Sixth Floor Cbm 198.58 800.00 ₱ 158,864.00 ₱ 947,226.60 1.00 ₱ 11,000.00 ₱ 11,000.00 ₱ 959,141.40 1.00 ₱ 10,500.00 ₱ 10,500.00
₱ 10.00 Slab - Seventh Floor Cbm 85.00 600.00 ₱ 51,000.00 ₱ 10.00 Slab - Seventh Floor Cbm 83.45 700.00 ₱ 58,415.00 ₱ 10.00 Slab - Seventh Floor Cbm 79.44 800.00 ₱ 63,552.00 ₱ 378,928.80 1.00 ₱ 11,000.00 ₱ 11,000.00 ₱ 383,695.20 1.00 ₱ 10,500.00 ₱ 10,500.00
₱ 11.00 Slab - Eight Floor Cbm 85.00 600.00 ₱ 51,000.00 ₱ 11.00 Slab - Eight Floor Cbm 83.45 700.00 ₱ 58,415.00 ₱ 11.00 Slab - Eight Floor Cbm 79.44 800.00 ₱ 63,552.00 ₱ 378,928.80 1.00 ₱ 11,000.00 ₱ 11,000.00 ₱ 383,695.20 1.00 ₱ 10,500.00 ₱ 10,500.00
₱ 12.00 Stairs - G to 2nd Cbm 6.00 600.00 ₱ 3,600.00 ₱ 12.00 Stairs - G to 2nd Cbm 11.03 700.00 ₱ 7,721.00 ₱ 12.00 Stairs - G to 2nd Cbm 6.47 800.00 ₱ 5,176.00 ₱ 30,861.90 1.00 ₱ 11,000.00 casted along w/ slab ₱ 31,250.10 1.00 ₱ 10,500.00 casted along w/ slab
₱ 13.00 Stairs - 2nd to 3rd Cbm 5.00 600.00 ₱ 3,000.00 ₱ 13.00 Stairs - 2nd to 3rd Cbm 9.17 700.00 ₱ 6,419.00 ₱ 13.00 Stairs - 2nd to 3rd Cbm 4.00 800.00 ₱ 3,200.00 ₱ 19,080.00 1.00 ₱ 11,000.00 casted along w/ slab ₱ 19,320.00 1.00 ₱ 10,500.00 casted along w/ slab
₱ 14.00 Stairs - 3rd to 4th Cbm 5.00 600.00 ₱ 3,000.00 ₱ 14.00 Stairs - 3rd to 4th Cbm 9.17 700.00 ₱ 6,419.00 ₱ 14.00 Stairs - 3rd to 4th Cbm 4.00 800.00 ₱ 3,200.00 ₱ 19,080.00 1.00 ₱ 11,000.00 casted along w/ slab ₱ 19,320.00 1.00 ₱ 10,500.00 casted along w/ slab
₱ 15.00 Stairs - 4th to 5th Cbm 5.00 600.00 ₱ 3,000.00 ₱ 15.00 Stairs - 4th to 5th Cbm 9.17 700.00 ₱ 6,419.00 ₱ 15.00 Stairs - 4th to 5th Cbm 4.00 800.00 ₱ 3,200.00 ₱ 19,080.00 1.00 ₱ 11,000.00 casted along w/ slab ₱ 19,320.00 1.00 ₱ 10,500.00 casted along w/ slab
₱ 16.00 Stairs - 5th to 6th Cbm 5.00 600.00 ₱ 3,000.00 ₱ 16.00 Stairs - 5th to 6th Cbm 5.19 700.00 ₱ 3,633.00 ₱ 16.00 Stairs - 5th to 6th Cbm 4.00 800.00 ₱ 3,200.00 ₱ 19,080.00 1.00 ₱ 11,000.00 casted along w/ slab ₱ 19,320.00 1.00 ₱ 10,500.00 casted along w/ slab
₱ 17.00 Stairs - 6th to 7th Cbm 6.00 600.00 ₱ 3,600.00 ₱ 17.00 Stairs - 6th to 7th Cbm 5.19 700.00 ₱ 3,633.00 ₱ 17.00 Stairs - 6th to 7th Cbm 4.00 800.00 ₱ 3,200.00 ₱ 19,080.00 1.00 ₱ 11,000.00 casted along w/ slab ₱ 19,320.00 1.00 ₱ 10,500.00 casted along w/ slab
₱ 18.00 Stairs - 7th to 8th Cbm 5.00 600.00 ₱ 3,000.00 ₱ 18.00 Stairs - 7th to 8th Cbm 5.19 700.00 ₱ 3,633.00 ₱ 18.00 Stairs - 7th to 8th Cbm 4.00 800.00 ₱ 3,200.00 ₱ 19,080.00 1.00 ₱ 11,000.00 casted along w/ slab ₱ 19,320.00 1.00 ₱ 10,500.00 casted along w/ slab
₱ 19.00 Stairs - 8th to roof Cbm 5.00 600.00 ₱ 3,000.00 ₱ 19.00 Stairs - 8th to roof Cbm 5.19 700.00 ₱ 3,633.00 ₱ 19.00 Stairs - 8th to roof Cbm 4.00 800.00 ₱ 3,200.00 ₱ 19,080.00 1.00 ₱ 11,000.00 casted along w/ slab ₱ 19,320.00 1.00 ₱ 10,500.00 casted along w/ slab
₱ 20.00 Stair Wall- G to 2nd Cbm 60.00 600.00 ₱ 36,000.00 ₱ 20.00 Stair Wall- G to 2nd Cbm 30.45 700.00 ₱ 21,315.00 ₱ 20.00 Stair Wall- G to 2nd Cbm 36.26 800.00 ₱ 29,008.00 ₱ 172,960.20 1.00 ₱ 11,000.00 casted along w/ shear wall ₱ 175,135.80 1.00 ₱ 10,500.00 casted along w/ shear wall
₱ 21.00 Stair Wall- 2nd to 3rd Cbm 26.00 600.00 ₱ 15,600.00 ₱ 21.00 Stair Wall- 2nd to 3rd Cbm 11.98 700.00 ₱ 8,386.00 ₱ 21.00 Stair Wall- 2nd to 3rd Cbm 12.95 800.00 ₱ 10,360.00 ₱ 61,771.50 1.00 ₱ 11,000.00 casted along w/ shear wall ₱ 62,548.50 1.00 ₱ 10,500.00 casted along w/ shear wall
₱ 22.00 Stair Wall- 3rd to 4th Cbm 26.00 600.00 ₱ 15,600.00 ₱ 22.00 Stair Wall- 3rd to 4th Cbm 11.98 700.00 ₱ 8,386.00 ₱ 22.00 Stair Wall- 3rd to 4th Cbm 12.95 800.00 ₱ 10,360.00 ₱ 61,771.50 1.00 ₱ 11,000.00 casted along w/ shear wall ₱ 62,548.50 1.00 ₱ 10,500.00 casted along w/ shear wall
₱ 23.00 Stair Wall- 4th to 5th Cbm 26.00 600.00 ₱ 15,600.00 ₱ 23.00 Stair Wall- 4th to 5th Cbm 11.98 700.00 ₱ 8,386.00 ₱ 23.00 Stair Wall- 4th to 5th Cbm 12.95 800.00 ₱ 10,360.00 ₱ 61,771.50 1.00 ₱ 11,000.00 casted along w/ shear wall ₱ 62,548.50 1.00 ₱ 10,500.00 casted along w/ shear wall
₱ 24.00 Stair Wall- 5th to 6th Cbm 26.00 600.00 ₱ 15,600.00 ₱ 24.00 Stair Wall- 5th to 6th Cbm 11.98 700.00 ₱ 8,386.00 ₱ 24.00 Stair Wall- 5th to 6th Cbm 12.95 800.00 ₱ 10,360.00 ₱ 61,771.50 1.00 ₱ 11,000.00 casted along w/ shear wall ₱ 62,548.50 1.00 ₱ 10,500.00 casted along w/ shear wall
₱ 25.00 Stair Wall- 6th to 7th Cbm 26.00 600.00 ₱ 15,600.00 ₱ 25.00 Stair Wall- 6th to 7th Cbm 11.98 700.00 ₱ 8,386.00 ₱ 25.00 Stair Wall- 6th to 7th Cbm 12.95 800.00 ₱ 10,360.00 ₱ 61,771.50 1.00 ₱ 11,000.00 casted along w/ shear wall ₱ 62,548.50 1.00 ₱ 10,500.00 casted along w/ shear wall
₱ 26.00 Stair Wall- 7th to 8th Cbm 26.00 600.00 ₱ 15,600.00 ₱ 26.00 Stair Wall- 7th to 8th Cbm 11.98 700.00 ₱ 8,386.00 ₱ 26.00 Stair Wall- 7th to 8th Cbm 12.95 800.00 ₱ 10,360.00 ₱ 61,771.50 1.00 ₱ 11,000.00 casted along w/ shear wall ₱ 62,548.50 1.00 ₱ 10,500.00 casted along w/ shear wall
₱ 27.00 Stair Wall- 8th to roof Cbm 26.00 600.00 ₱ 15,600.00 ₱ 27.00 Stair Wall- 8th to roof Cbm 11.98 700.00 ₱ 8,386.00 ₱ 27.00 Stair Wall- 8th to roof Cbm 12.95 800.00 ₱ 10,360.00 ₱ 61,771.50 1.00 ₱ 11,000.00 casted along w/ shear wall ₱ 62,548.50 1.00 ₱ 10,500.00 casted along w/ shear wall
₱ 28.00 Shear Wall- G to 2nd Cbm 24.00 600.00 ₱ 14,400.00 ₱ 28.00 Shear Wall- G to 2nd Cbm 37.32 700.00 ₱ 26,124.00 ₱ 28.00 Shear Wall- G to 2nd Cbm 39.98 800.00 ₱ 31,984.00 ₱ 190,704.60 1.00 ₱ 11,000.00 ₱ 11,000.00 ₱ 193,103.40 1.00 ₱ 10,500.00 ₱ 10,500.00
₱ 29.00 Shear Wall- 2nd to 3rd Cbm 12.00 600.00 ₱ 7,200.00 ₱ 29.00 Shear Wall- 2nd to 3rd Cbm 14.95 700.00 ₱ 10,465.00 ₱ 29.00 Shear Wall- 2nd to 3rd Cbm 13.82 800.00 ₱ 11,056.00 ₱ 65,921.40 1.00 ₱ 11,000.00 ₱ 11,000.00 ₱ 66,750.60 1.00 ₱ 10,500.00 ₱ 10,500.00
₱ 30.00 Shear Wall- 3rd to 4th Cbm 12.00 600.00 ₱ 7,200.00 ₱ 30.00 Shear Wall- 3rd to 4th Cbm 14.95 700.00 ₱ 10,465.00 ₱ 30.00 Shear Wall- 3rd to 4th Cbm 13.82 800.00 ₱ 11,056.00 ₱ 65,921.40 1.00 ₱ 11,000.00 ₱ 11,000.00 ₱ 66,750.60 1.00 ₱ 10,500.00 ₱ 10,500.00
₱ 31.00 Shear Wall- 4th to 5th Cbm 12.00 600.00 ₱ 7,200.00 ₱ 31.00 Shear Wall- 4th to 5th Cbm 14.95 700.00 ₱ 10,465.00 ₱ 31.00 Shear Wall- 4th to 5th Cbm 13.82 800.00 ₱ 11,056.00 ₱ 65,921.40 1.00 ₱ 11,000.00 ₱ 11,000.00 ₱ 66,750.60 1.00 ₱ 10,500.00 ₱ 10,500.00
₱ 32.00 Shear Wall- 5th to 6th Cbm 12.00 600.00 ₱ 7,200.00 ₱ 32.00 Shear Wall- 5th to 6th Cbm 14.95 700.00 ₱ 10,465.00 ₱ 32.00 Shear Wall- 5th to 6th Cbm 13.82 800.00 ₱ 11,056.00 ₱ 65,921.40 1.00 ₱ 11,000.00 ₱ 11,000.00 ₱ 66,750.60 1.00 ₱ 10,500.00 ₱ 10,500.00
₱ 33.00 Shear Wall- 6th to Roof beam Cbm 15.00 600.00 ₱ 9,000.00 ₱ 33.00 Shear Wall- 6th to Roof beam Cbm 17.25 700.00 ₱ 12,075.00 ₱ 33.00 Shear Wall- 6th to Roof beam Cbm 13.82 800.00 ₱ 11,056.00 ₱ 65,921.40 1.00 ₱ 11,000.00 ₱ 11,000.00 ₱ 66,750.60 1.00 ₱ 10,500.00 ₱ 10,500.00
₱ 34.00 Shear Wall- 7th to 8th Cbm 12.00 600.00 ₱ 7,200.00 ₱ 34.00 Shear Wall- 7th to 8th Cbm 14.95 700.00 ₱ 10,465.00 ₱ 34.00 Shear Wall- 7th to 8th Cbm 13.82 800.00 ₱ 11,056.00 ₱ 65,921.40 1.00 ₱ 11,000.00 ₱ 11,000.00 ₱ 66,750.60 1.00 ₱ 10,500.00 ₱ 10,500.00
₱ 35.00 Shear Wall- 8th to Roof Cbm 12.00 600.00 ₱ 7,200.00 ₱ 35.00 Shear Wall- 8th to Roof Cbm 12.64 700.00 ₱ 8,848.00 ₱ 35.00 Shear Wall- 8th to Roof Cbm 13.82 800.00 ₱ 11,056.00 ₱ 65,921.40 1.00 ₱ 11,000.00 ₱ 11,000.00 ₱ 66,750.60 1.00 ₱ 10,500.00 ₱ 10,500.00
₱ 36.00 Retaining Wall- Cbm 102.34 600.00 ₱ 61,404.00 ₱ 36.00 Retaining Wall- Cbm 103.87 700.00 ₱ 72,709.00 ₱ 36.00 Retaining Wall- Cbm 93.98 800.00 ₱ 75,184.00 ₱ 448,284.60 1.00 ₱ 11,000.00 ₱ 11,000.00 ₱ 453,923.40 1.00 ₱ 10,500.00 ₱ 10,500.00
Sub-Total ₱ 1,678,020.00 Sub-Total ₱ 1,893,297.00 Sub-Total ₱ 2,237,569.00 ₱ 13,307,865.00 ₱ 261,000.00 ₱ 13,470,877.00 ₱ 243,500.00
IV. Reinforcements: IV. Reinforcements: IV. Reinforcements:
₱ 1.00 Footing - Lower Base. Kgs 141,377.00 48.00 ₱ 6,786,096.00 ₱ 1.00 Footing - Lower Base. Kgs 134,778.30 54.00 ₱ 7,278,028.20 ₱ 1.00 Footing - Lower Base. Kgs 144,983.32 60.00 ₱ 8,698,999.20
₱ 2.00 Footing - Upper Base Kgs 26,663.40 48.00 ₱ 1,279,843.20 ₱ 2.00 Footing - Upper Base Kgs 23,460.54 54.00 ₱ 1,266,869.16 ₱ 2.00 Footing - Upper Base Kgs 31,575.81 60.00 ₱ 1,894,548.60
₱ 3.00 Column Pedestal Kgs 18,944.00 48.00 ₱ 909,312.00 ₱ 3.00 Column Pedestal Kgs 17,560.78 54.00 ₱ 948,282.12 ₱ 3.00 Column Pedestal Kgs 28,806.31 60.00 ₱ 1,728,378.60
₱ 4.00 Slab - 2nd Floor Kgs 16,396.00 48.00 ₱ 787,008.00 ₱ 4.00 Slab - 2nd Floor Kgs 17,329.00 54.00 ₱ 935,766.00 ₱ 4.00 Slab - 2nd Floor Kgs 17,879.23 60.00 ₱ 1,072,753.80
₱ 5.00 Slab - 3rd Floor Kgs 16,473.00 48.00 ₱ 790,704.00 ₱ 5.00 Slab - 3rd Floor Kgs 17,109.00 54.00 ₱ 923,886.00 ₱ 5.00 Slab - 3rd Floor Kgs 17,377.63 60.00 ₱ 1,042,657.80
₱ 6.00 Slab - 4thFloor Kgs 17,304.00 48.00 ₱ 830,592.00 ₱ 6.00 Slab - 4thFloor Kgs 17,390.00 54.00 ₱ 939,060.00 ₱ 6.00 Slab - 4thFloor Kgs 17,946.61 60.00 ₱ 1,076,796.60
₱ 7.00 Slab - 5th Floor Kgs 16,831.00 48.00 ₱ 807,888.00 ₱ 7.00 Slab - 5th Floor Kgs 18,020.00 54.00 ₱ 973,080.00 ₱ 7.00 Slab - 5th Floor Kgs 18,287.40 60.00 ₱ 1,097,244.00
₱ 8.00 Slab - 6th Floor Kgs 16,904.00 48.00 ₱ 811,392.00 ₱ 8.00 Slab - 6th Floor Kgs 18,205.00 54.00 ₱ 983,070.00 ₱ 8.00 Slab - 6th Floor Kgs 18,468.06 60.00 ₱ 1,108,083.60
₱ 9.00 Slab - 7th Floor Kgs 11,050.00 48.00 ₱ 530,400.00 ₱ 9.00 Slab - 7th Floor Kgs 6,850.00 54.00 ₱ 369,900.00 ₱ 9.00 Slab - 7th Floor Kgs 7,382.01 60.00 ₱ 442,920.60
₱ 10.00 Slab - 8th Floor Kgs 11,050.00 48.00 ₱ 530,400.00 ₱ 10.00 Slab - 8th Floor Kgs 6,850.00 54.00 ₱ 369,900.00 ₱ 10.00 Slab - 8th Floor Kgs 7,382.01 60.00 ₱ 442,920.60
₱ 11.00 Slab on fill Kgs 9,489.00 48.00 ₱ 455,472.00 ₱ 11.00 Slab on fill Kgs 22,266.09 54.00 ₱ 1,202,368.86 ₱ 11.00 Slab on fill Kgs 18,050.00 60.00 ₱ 1,083,000.00
₱ 12.00 Stairs - G to 2nd Kgs 2,402.00 48.00 ₱ 115,296.00 ₱ 12.00 Stairs - G to 2nd Kgs 1,213.30 54.00 ₱ 65,518.20 ₱ 12.00 Stairs - G to 2nd Kgs 1,170.00 60.00 ₱ 70,200.00
₱ 13.00 Stairs - 2nd to 3rd Kgs 1,910.00 48.00 ₱ 91,680.00 ₱ 13.00 Stairs - 2nd to 3rd Kgs 1,008.70 54.00 ₱ 54,469.80 ₱ 13.00 Stairs - 2nd to 3rd Kgs 1,053.00 60.00 ₱ 63,180.00
₱ 14.00 Stairs - 3rd to 4th Kgs 1,910.00 48.00 ₱ 91,680.00 ₱ 14.00 Stairs - 3rd to 4th Kgs 1,008.70 54.00 ₱ 54,469.80 ₱ 14.00 Stairs - 3rd to 4th Kgs 1,053.00 60.00 ₱ 63,180.00
₱ 15.00 Stairs - 4th to 5th Kgs 1,910.00 48.00 ₱ 91,680.00 ₱ 15.00 Stairs - 4th to 5th Kgs 1,008.70 54.00 ₱ 54,469.80 ₱ 15.00 Stairs - 4th to 5th Kgs 1,053.00 60.00 ₱ 63,180.00
₱ 16.00 Stairs - 5th to 6th Kgs 1,910.00 48.00 ₱ 91,680.00 ₱ 16.00 Stairs - 5th to 6th Kgs 1,008.70 54.00 ₱ 54,469.80 ₱ 16.00 Stairs - 5th to 6th Kgs 1,053.00 60.00 ₱ 63,180.00
₱ 17.00 Stairs - 6th to 7th Kgs 2,402.00 48.00 ₱ 115,296.00 ₱ 17.00 Stairs - 6th to 7th Kgs 1,008.70 54.00 ₱ 54,469.80 ₱ 17.00 Stairs - 6th to 7th Kgs 1,053.00 60.00 ₱ 63,180.00
₱ 18.00 Stairs - 7th to 8th Kgs 1,910.00 48.00 ₱ 91,680.00 ₱ 18.00 Stairs - 7th to 8th Kgs 1,008.70 54.00 ₱ 54,469.80 ₱ 18.00 Stairs - 7th to 8th Kgs 1,053.00 60.00 ₱ 63,180.00
₱ 19.00 Stairs - 8th to roof Kgs 1,910.00 48.00 ₱ 91,680.00 ₱ 19.00 Stairs - 8th to roof Kgs 1,008.70 54.00 ₱ 54,469.80 ₱ 19.00 Stairs - 8th to roof Kgs 1,053.00 60.00 ₱ 63,180.00
₱ 20.00 Stair Wall - G to 2nd Kgs 19,026.00 48.00 ₱ 913,248.00 ₱ 20.00 Stair Wall - G to 2nd Kgs 13,050.00 54.00 ₱ 704,700.00 ₱ 20.00 Stair Wall - G to 2nd Kgs 12,267.36 60.00 ₱ 736,041.60
₱ 21.00 Stair Wall - 2nd to 3rd Kgs 7,862.00 48.00 ₱ 377,376.00 ₱ 21.00 Stair Wall - 2nd to 3rd Kgs 5,235.67 54.00 ₱ 282,726.18 ₱ 21.00 Stair Wall - 2nd to 3rd Kgs 4,472.48 60.00 ₱ 268,348.80
₱ 22.00 Stair Wall - 3rd to 4th Kgs 7,862.00 48.00 ₱ 377,376.00 ₱ 22.00 Stair Wall - 3rd to 4th Kgs 5,235.67 54.00 ₱ 282,726.18 ₱ 22.00 Stair Wall - 3rd to 4th Kgs 4,472.48 60.00 ₱ 268,348.80
₱ 23.00 Stair Wall - 4th to 5th Kgs 7,862.00 48.00 ₱ 377,376.00 ₱ 23.00 Stair Wall - 4th to 5th Kgs 5,235.67 54.00 ₱ 282,726.18 ₱ 23.00 Stair Wall - 4th to 5th Kgs 4,472.48 60.00 ₱ 268,348.80
₱ 24.00 Stair Wall - 5th to 6th Kgs 7,862.00 48.00 ₱ 377,376.00 ₱ 24.00 Stair Wall - 5th to 6th Kgs 5,235.67 54.00 ₱ 282,726.18 ₱ 24.00 Stair Wall - 5th to 6th Kgs 4,472.48 60.00 ₱ 268,348.80
₱ 25.00 Stair Wall - 6th to 7th Kgs 11,163.00 48.00 ₱ 535,824.00 ₱ 25.00 Stair Wall - 6th to 7th Kgs 5,235.67 54.00 ₱ 282,726.18 ₱ 25.00 Stair Wall - 6th to 7th Kgs 4,472.48 60.00 ₱ 268,348.80
₱ 26.00 Stair Wall - 7th to 8th Kgs 7,862.00 48.00 ₱ 377,376.00 ₱ 26.00 Stair Wall - 7th to 8th Kgs 5,235.67 54.00 ₱ 282,726.18 ₱ 26.00 Stair Wall - 7th to 8th Kgs 4,472.48 60.00 ₱ 268,348.80
₱ 27.00 Stair Wall - 8th to roof Kgs 7,862.00 48.00 ₱ 377,376.00 ₱ 27.00 Stair Wall - 8th to roof Kgs 5,235.67 54.00 ₱ 282,726.18 ₱ 27.00 Stair Wall - 8th to roof Kgs 4,472.48 60.00 ₱ 268,348.80
₱ 28.00 Shear Wall - G to 2nd Kgs 9,601.00 48.00 ₱ 460,848.00 ₱ 28.00 Shear Wall - G to 2nd Kgs 5,305.00 54.00 ₱ 286,470.00 ₱ 28.00 Shear Wall - G to 2nd Kgs 5,875.58 60.00 ₱ 352,534.80
₱ 29.00 Shear Wall - 2nd to 3rd Kgs 4,577.00 48.00 ₱ 219,696.00 ₱ 29.00 Shear Wall - 2nd to 3rd Kgs 1,864.50 54.00 ₱ 100,683.00 ₱ 29.00 Shear Wall - 2nd to 3rd Kgs 2,142.14 60.00 ₱ 128,528.40
₱ 30.00 Shear Wall - 3rd to 4th Kgs 4,577.00 48.00 ₱ 219,696.00 ₱ 30.00 Shear Wall - 3rd to 4th Kgs 1,864.50 54.00 ₱ 100,683.00 ₱ 30.00 Shear Wall - 3rd to 4th Kgs 2,142.14 60.00 ₱ 128,528.40
₱ 31.00 Shear Wall - 4th to 5th Kgs 4,577.00 48.00 ₱ 219,696.00 ₱ 31.00 Shear Wall - 4th to 5th Kgs 1,864.50 54.00 ₱ 100,683.00 ₱ 31.00 Shear Wall - 4th to 5th Kgs 2,142.14 60.00 ₱ 128,528.40
₱ 32.00 Shear Wall - 5th to 6th Kgs 4,577.00 48.00 ₱ 219,696.00 ₱ 32.00 Shear Wall - 5th to 6th Kgs 1,864.50 54.00 ₱ 100,683.00 ₱ 32.00 Shear Wall - 5th to 6th Kgs 2,142.14 60.00 ₱ 128,528.40
₱ 33.00 Shear Wall - 6th to 7th Kgs 5,470.00 48.00 ₱ 262,560.00 ₱ 33.00 Shear Wall - 6th to 7th Kgs 1,864.50 54.00 ₱ 100,683.00 ₱ 33.00 Shear Wall - 6th to 7th Kgs 2,142.14 60.00 ₱ 128,528.40
₱ 34.00 Shear Wall - 7th to 8th Kgs 4,577.00 48.00 ₱ 219,696.00 ₱ 34.00 Shear Wall - 7th to 8th Kgs 1,864.50 54.00 ₱ 100,683.00 ₱ 34.00 Shear Wall - 7th to 8th Kgs 2,142.14 60.00 ₱ 128,528.40
₱ 35.00 Shear Wall - 8th to Roof Kgs 4,577.00 48.00 ₱ 219,696.00 ₱ 35.00 Shear Wall - 8th to Roof Kgs 1,864.50 54.00 ₱ 100,683.00 ₱ 35.00 Shear Wall - 8th to Roof Kgs 2,142.14 60.00 ₱ 128,528.40
₱ 36.00 Retaining Wall- Kgs 18,421.20 48.00 ₱ 884,217.60 ₱ 36.00 Retaining Wall- Kgs 12,952.19 54.00 ₱ 699,418.26 ₱ 36.00 Retaining Wall- Kgs 11,459.36 60.00 ₱ 687,561.60
Sub-Total ₱ 21,938,909.00 Sub-Total ₱ 21,011,470.00 Sub-Total ₱ 24,755,042.00
V. Formworks & Scaffolding: V. Formworks & Scaffolding: V. Formworks & Scaffolding:
₱ 1.00 Footing - Lower Base. Sqm 264.00 800.00 ₱ 211,200.00 ₱ 1.00 Footing - Lower Base. Sqm 272.80 900.00 ₱ 245,516.40 ₱ 1.00 Footing - Lower Base. Sqm 183.68 1,000.00 ₱ 183,680.00
₱ 2.00 Footing - Upper Base Sqm 58.00 800.00 ₱ 46,400.00 ₱ 2.00 Footing - Upper Base Sqm 43.55 900.00 ₱ 39,193.20 ₱ 2.00 Footing - Upper Base Sqm 43.56 1,000.00 ₱ 43,560.00
₱ 3.00 Column Pedestal Sqm 396.00 800.00 ₱ 316,800.00 ₱ 3.00 Column Pedestal Sqm 347.76 900.00 ₱ 312,984.00 ₱ 3.00 Column Pedestal Sqm 821.60 1,000.00 ₱ 821,600.00
₱ 4.00 Stairs - G to 2nd Sqm 120.00 800.00 ₱ 96,000.00 ₱ 4.00 Stairs - G to 2nd Sqm 64.69 900.00 ₱ 58,221.00 ₱ 4.00 Stairs - G to 2nd Sqm 48.73 1,000.00 ₱ 48,725.00
₱ 5.00 Stairs - 2nd to 3rd Sqm 96.00 800.00 ₱ 76,800.00 ₱ 5.00 Stairs - 2nd to 3rd Sqm 57.65 900.00 ₱ 51,885.00 ₱ 5.00 Stairs - 2nd to 3rd Sqm 26.13 1,000.00 ₱ 26,125.00
₱ 6.00 Stairs - 3rd to 4th Sqm 96.00 800.00 ₱ 76,800.00 ₱ 6.00 Stairs - 3rd to 4th Sqm 57.65 900.00 ₱ 51,885.00 ₱ 6.00 Stairs - 3rd to 4th Sqm 26.13 1,000.00 ₱ 26,125.00
₱ 7.00 Stairs - 4th to 5th Sqm 96.00 800.00 ₱ 76,800.00 ₱ 7.00 Stairs - 4th to 5th Sqm 57.65 900.00 ₱ 51,885.00 ₱ 7.00 Stairs - 4th to 5th Sqm 26.13 1,000.00 ₱ 26,125.00
₱ 8.00 Stairs - 5th to 6th Sqm 96.00 800.00 ₱ 76,800.00 ₱ 8.00 Stairs - 5th to 6th Sqm 41.79 900.00 ₱ 37,611.00 ₱ 8.00 Stairs - 5th to 6th Sqm 26.13 1,000.00 ₱ 26,125.00
₱ 9.00 Stairs - 6th to 7th Sqm 120.00 800.00 ₱ 96,000.00 ₱ 9.00 Stairs - 6th to 7th Sqm 41.79 900.00 ₱ 37,611.00 ₱ 9.00 Stairs - 6th to 7th Sqm 26.13 1,000.00 ₱ 26,125.00
₱ 10.00 Stairs - 7th to 8th Sqm 96.00 800.00 ₱ 76,800.00 ₱ 10.00 Stairs - 7th to 8th Sqm 41.79 900.00 ₱ 37,611.00 ₱ 10.00 Stairs - 7th to 8th Sqm 26.13 1,000.00 ₱ 26,125.00
₱ 11.00 Stairs - 8th to 9th Sqm 96.00 800.00 ₱ 76,800.00 ₱ 11.00 Stairs - 8th to 9th Sqm 41.79 900.00 ₱ 37,611.00 ₱ 11.00 Stairs - 8th to 9th Sqm 26.13 1,000.00 ₱ 26,125.00
₱ 12.00 Stair Wall - G to 2nd Sqm 152.00 800.00 ₱ 121,600.00 ₱ 12.00 Stair Wall - G to 2nd Sqm 234.28 900.00 ₱ 210,848.40 ₱ 12.00 Stair Wall - G to 2nd Sqm 294.00 1,000.00 ₱ 294,000.00
₱ 13.00 Stair Wall - 2nd to 3rd Sqm 132.00 800.00 ₱ 105,600.00 ₱ 13.00 Stair Wall - 2nd to 3rd Sqm 105.34 900.00 ₱ 94,806.00 ₱ 13.00 Stair Wall - 2nd to 3rd Sqm 105.00 1,000.00 ₱ 105,000.00
₱ 14.00 Stair Wall - 3rd to 4th Sqm 132.00 800.00 ₱ 105,600.00 ₱ 14.00 Stair Wall - 3rd to 4th Sqm 105.34 900.00 ₱ 94,806.00 ₱ 14.00 Stair Wall - 3rd to 4th Sqm 105.00 1,000.00 ₱ 105,000.00
₱ 15.00 Stair Wall - 4th to 5th Sqm 132.00 800.00 ₱ 105,600.00 ₱ 15.00 Stair Wall - 4th to 5th Sqm 105.34 900.00 ₱ 94,806.00 ₱ 15.00 Stair Wall - 4th to 5th Sqm 105.00 1,000.00 ₱ 105,000.00
₱ 16.00 Stair Wall - 5th to 6th Sqm 132.00 800.00 ₱ 105,600.00 ₱ 16.00 Stair Wall - 5th to 6th Sqm 105.34 900.00 ₱ 94,806.00 ₱ 16.00 Stair Wall - 5th to 6th Sqm 105.00 1,000.00 ₱ 105,000.00
₱ 17.00 Stair Wall - 6th to Roof beam Sqm 331.00 800.00 ₱ 264,800.00 ₱ 17.00 Stair Wall - 6th to Roof beam Sqm 307.72 900.00 ₱ 276,948.00 ₱ 17.00 Stair Wall - 6th to Roof beam Sqm 315.00 1,000.00 ₱ 315,000.00
₱ 18.00 Shear Wall - G to 2nd Sqm 170.00 800.00 ₱ 136,000.00 ₱ 18.00 Shear Wall - G to 2nd Sqm 225.18 900.00 ₱ 202,658.40 ₱ 18.00 Shear Wall - G to 2nd Sqm 268.80 1,000.00 ₱ 268,800.00
₱ 19.00 Shear Wall - 2nd to 3rd Sqm 112.00 800.00 ₱ 89,600.00 ₱ 19.00 Shear Wall - 2nd to 3rd Sqm 178.56 900.00 ₱ 160,704.00 ₱ 19.00 Shear Wall - 2nd to 3rd Sqm 98.00 1,000.00 ₱ 98,000.00
₱ 20.00 Shear Wall - 3rd to 4th Sqm 112.00 800.00 ₱ 89,600.00 ₱ 20.00 Shear Wall - 3rd to 4th Sqm 178.56 900.00 ₱ 160,704.00 ₱ 20.00 Shear Wall - 3rd to 4th Sqm 98.00 1,000.00 ₱ 98,000.00
₱ 21.00 Shear Wall - 4th to 5th Sqm 112.00 800.00 ₱ 89,600.00 ₱ 21.00 Shear Wall - 4th to 5th Sqm 178.56 900.00 ₱ 160,704.00 ₱ 21.00 Shear Wall - 4th to 5th Sqm 98.00 1,000.00 ₱ 98,000.00
₱ 22.00 Shear Wall - 5th to 6th Sqm 112.00 800.00 ₱ 89,600.00 ₱ 22.00 Shear Wall - 5th to 6th Sqm 178.56 900.00 ₱ 160,704.00 ₱ 22.00 Shear Wall - 5th to 6th Sqm 98.00 1,000.00 ₱ 98,000.00
Project: Community of Learners Foundation Building
Subject: Cost Comparison
XIAMEN - HAOLI MVCC Project Estimates OSM - Cost of Materials and Equipment/Pump Rentals

₱ 23.00 ShearScope
Wall - of 6th
Works / Building
to Roof beam materials Sqm 225.00 800.00 ₱ 180,000.00 ₱ 23.00 ShearScope
Wall - of 6th
Works / Building
to Roof beam materials Sqm 380.13 900.00 ₱ 342,117.00 ₱ 23.00 ShearScope
Wall - of 6th
Works / Building
to Roof beam materials Sqm 294.00 1,000.00 ₱ 294,000.00
₱ 24.00 Retaining Wall- Sqm 760.33 800.00 ₱ 608,264.00 ₱ 24.00 Retaining Wall- Sqm 581.00 900.00 ₱ 522,900.00 ₱ 24.00 Retaining Wall- Sqm 705.00 1,000.00 ₱ 705,000.00
Sub-Total ₱ 3,318,664.00 Sub-Total ₱ 3,539,525.00 Sub-Total ₱ 3,969,240.00
VII. Site Works: VII. Site Works: VII. Site Works:
₱ 1.00 Cistern/Fire Tank (Concreting, embedded piping, lot 1.00 1,842,400.00 ₱ 1,842,400.00 ₱ 1.00 Cistern/Fire Tank (Concreting, embedded piping, 2,420,327.84 ₱ 1.00 Cistern/Fire Tank (Concreting, embedded piping, 1,762,300.00
Concreting works @ 3000psi Cbm Concreting works @ 3000psi Cbm 55.47 700.00 ₱ 38,829.00 Concreting works @ 3000psi Cbm 48.00 800.00 ₱ 38,400.00 ₱ 217,200.00 1.00 ₱ 11,000.00 ₱ 11,000.00 ₱ 218,400.00 1.00 ₱ 10,500.00 ₱ 10,500.00
Reinforcements Kgs Reinforcements Kgs 6,101.70 54.00 ₱ 329,491.80 Reinforcements Kgs 5,800.00 60.00 ₱ 348,000.00
Formworks Sqm Formworks Sqm 308.68 900.00 ₱ 277,812.00 Formworks Sqm 280.00 1,000.00 ₱ 280,000.00
Gravel bedding. Cbm Gravel bedding. Cbm 6.45 1,080.00 ₱ 6,963.84 Gravel bedding. Cbm 4.00 1,000.00 ₱ 4,000.00
Waterproofing sqm Waterproofing sqm 493.64 3,580.00 ₱ 1,767,231.20 Waterproofing sqm 305.00 3,580.00 ₱ 1,091,900.00
₱ 2.00 Driveways/ Internal Roads/Side Walk/Gutters lot 1.00 1,888,000.00 not included in cost proposal ₱ 2.00 Driveways/ Internal Roads/Side Walk/Gutters 990,733.03 ₱ 2.00 Driveways/ Internal Roads/Side Walk/Gutters 898,540.47
Concreting works @ 3000psi Cbm Concreting works @ 3000psi Cbm 247.54 700.00 ₱ 173,280.80 Concreting works @ 3000psi Cbm 220.09 800.00 ₱ 176,068.80 ₱ 995,889.15 2.00 ₱ 11,000.00 ₱ 22,000.00 ₱ 1,001,391.30 2.00 ₱ 10,500.00 ₱ 21,000.00
Reinforcements Kgs Reinforcements Kgs 6,683.45 54.00 ₱ 360,906.27 Reinforcements Kgs 6,317.06 60.00 ₱ 379,023.67
Gravel bedding. Cbm Gravel bedding. Cbm 207.74 1,080.00 ₱ 224,355.23 Gravel bedding. Cbm 196.72 1,000.00 ₱ 196,724.00
Polyethylene Sheet. sqm Polyethylene Sheet. sqm 1,547.94 150.00 ₱ 232,190.73 Polyethylene Sheet. sqm 1,467.24 100.00 ₱ 146,724.00
₱ 3.00 Septic Tank (Concreting, embedded piping, waterproofing). lot 1.00 393,600.00 ₱ 393,600.00 ₱ 3.00 Septic Tank (Concreting, embedded piping, waterproofing). lot 1.00 350,000.00 ₱ 350,000.00 ₱ 3.00 Septic Tank (Concreting, embedded piping, waterproofing). lot 1.00 350,000.00 ₱ 350,000.00
₱ 4.00 Culverts, Canals, Trenchdrains. lot 1.00 918,400.00 ₱ 918,400.00 ₱ 4.00 Culverts, Canals, Trenchdrains. lot 1.00 1,200,000.00 ₱ 1,200,000.00 ₱ 4.00 Culverts, Canals, Trenchdrains. lot 1.00 1,000,000.00 ₱ 1,000,000.00
Sub-Total ₱ 3,154,400.00 Sub-Total ₱ 4,961,061.00 Sub-Total ₱ 4,010,840.00 ₱ 1,213,089.00 ₱ 33,000.00 ₱ 1,219,791.00 ₱ 31,500.00
Total Direct Cost (Labor & Materials): ₱ 33,641,743.00 Total Direct Cost (Labor & Materials): ₱ 41,492,258.00 Total Direct Cost (Labor & Materials): ₱ 45,083,471.00 ₱14,520,954.00 ₱ 294,000.00 ₱14,690,668.00 ₱ 275,000.00
Contingencies (5%) ₱ 1,682,087.15 Contingencies (5%) considered on the unit rate Contingencies (5%) considered on the unit rate ₱ 14,814,954.00 ₱ 14,965,668.00
Construction and Project Management Fees (15%) ₱ 5,046,261.45 Construction and Project Management Fees (15%) included in cost proposal Construction and Project Management Fees (15%) included in cost estimates
VAT (12%) not included in cost proposal VAT (12%) ₱ 4,979,070.96 VAT (12%) ₱ 5,410,016.52 10K - 3000psi @28D 3/4 - (4525/Cbm) Omnico - 3000psi @28D 3/4 - (4550/Cbm)
Grand Total (GenCon Works) ₱ 40,370,091.60 Grand Total (GenCon Works) ₱ 46,471,328.96 Grand Total (GenCon Works) ₱ 50,493,487.52 10K - 4000psi @28D 3/4 - (4770/Cbm) Omnico - 4000psi @28D 3/4 - (4830/Cbm)
Total Project Cost Including OSM ₱ 55,185,045.60 Total Project Cost Including OSM ₱ 61,286,282.96 Total Project Cost Including OSM ₱ 65,308,441.52

Notes: ₱ 1.00 Mobilization/Demobilization. Negotiated to be deleted Notes: ₱ 1.00 Mobilization/Demobilization. Needed by Contractor
₱ 2.00 Safety Measures (PPE, Safety net, Barrier, etc) ₱ 2.00 Safety Measures (PPE, Safety net, Barrier, etc)
Bonds and Insurance Bonds and Insurance
Project Supervision Project Supervision
Not indicated in cost proposal Included and Itemized by Contractor
Tools and Equipment Tools and Equipment
Hauling of Materials Hauling of Materials
Site Clearing Site Clearing
₱ 3.00 Driveways/ Internal Roads/Side Walk/Gutters Not yet included in cost proposal ₱ 3.00 Driveways/ Internal Roads/Side Walk/Gutters Included in the Cost Proposal
₱ 4.00 Contingencies (5%) Added cost due to items not indicated and considered in the ₱ 4.00 Contingencies (5%) Considered on the unit rate
₱ 5.00 Construction and Project Management Fees (15%) cost proposal. ₱ 5.00 Construction and Project Management Fees (15%) Under Project Supervision
Included in the Cost Proposal, COLF could take out this
₱ 6.00 VAT (12%) Not yet included in cost proposal ₱ 6.00 VAT (12%)
cost
Cistern/Fire Tank (Concreting, embedded piping, Cistern/Fire Tank (Concreting, embedded piping,
₱ 7.00 Not Itemized; Concrete is CSM (contractor supplied materials) ₱ 7.00 Itemized; Concrete is OSM (owner supplied materials)
waterproofing). waterproofing).
₱ 8.00 Driveways/ Internal Roads/Side Walk/Gutters not included in cost proposal ₱ 8.00 Driveways/ Internal Roads/Side Walk/Gutters Itemized; Concrete is OSM (owner supplied materials)

* Pool construction * Pool construction

Prepared by: D. Jardinez
not included not included