Project Name: WBS:

Location: Developer:
Project Type: Residential
CFA: 30.00 sq.m. Designation:

BID SUMMARY

ITEM OF WORK DIRECT COST BID COST

I. Architectural Works 10,750,000.00 12,500,000.00

TOTAL BID COST 10,750,000.00 12,500,000.00

Amount in Words:
Project:
Subject: Bid Proposal

UNIT DIRECT COST GP % GP % UNIT BID COST

TOTAL DIRECT TOTAL BID UNIT
ITEM DESCRIPTION QUANTITY DIRECT COST BID COST
UNIT COST COST
MAT LABOR OVERHEAD MAT LABOR 15.00% 15.00% MAT LABOR OVERHEAD
ARCHITECTURAL WORKS 10,750,000.00 10,750,000.00 ### 12,500,000.00
Masonry Works ###

Exterior CHB 6" Load Bearing 945.00 sq.m. 293.43 199.61 493.04 465,922.13 277,289.69 188,632.44 70.40% ### 479.64 220.63 700.27 661,759.55
Interior CHB 6" Load Bearing 1,481.48 sq.m. 293.43 199.61 493.04 730,427.84 434,708.07 295,719.77 70.40% ### 479.64 220.63 700.27 1,037,442.90
Interior CHB 4" Ordinary 647.64 sq.m. 293.43 199.61 493.04 319,311.96 190,035.87 129,276.10 70.40% ### 479.64 220.63 700.27 453,525.88
Lintel Beam 813.60 l.m. 314.39 249.51 563.90 458,790.02 255,785.59 203,004.44 20.00% ### 362.61 275.79 638.40 519,403.11
Stiffener Column 423.17 l.m. 314.39 249.51 563.90 238,626.07 133,039.32 105,586.76 20.00% ### 362.61 275.79 638.40 270,152.18
Zocallo 751.00 l.m. 314.39 119.77 434.15 326,049.68 236,104.94 89,944.74 20.00% 20.00% ### 362.61 138.14 500.74 376,059.00
Cornering 4,561.48 l.m. - 99.81 99.81 455,260.90 - 455,260.90 20.00% 20.00% ### - 115.11 115.11 525,088.58
Drywall (6mm thk Ficem Board) 288.29 sq.m. 720.34 229.55 949.89 273,841.38 207,664.09 66,177.29 20.00% 20.00% ### 796.20 264.76 1,060.96 305,863.21
Wall Finishes - - ###

Plain Cement Plastered Finish (Ext) 1,429.44 sq.m. 37.46 199.61 237.07 338,874.85 53,542.60 285,332.26 ### 41.40 220.63 262.04 374,565.83
Plain Cement Plastered Finish (Int) 4,221.54 sq.m. 37.46 199.61 237.07 1,000,792.58 158,126.32 842,666.26 ### 41.40 220.63 262.04 1,106,198.05
Tiling Works - - 20.00% ###

600mm x 600mm Ceramic Floor Tiles Wood

1,345.79 sq.m. 78.48 229.55 308.03 414,543.41 105,613.67 308,929.73 20.00% ### 86.74 264.76 351.50 473,050.33
Finish
600mm x 600mm Ceramic Floor Tiles
sq.m. - - - - - - 20.00% ### - -
Concrete Finish
300mm x 300mm Ceramic Floor Tiles 651.12 sq.m. 78.48 229.55 308.03 200,564.36 51,098.00 149,466.36 20.00% ### 86.74 264.76 351.50 228,871.17
300mm x 300mm Ceramic Wall Tiles sq.m. - - - - - - 20.00% ### - - - -
Vinyl Wood Strips sq.m. - - - - - - 20.00% ### - - - -
Ceiling Finishes - - - - ###

Off-Formed / Rubbed Concrete 277.32 sq.m. 19.96 49.90 69.86 19,374.65 5,535.61 13,839.03 ### 22.06 55.16 77.22 21,415.22
Fiber Cement Board with Frames 160.80 sq.m. 690.32 229.55 919.87 147,915.78 111,003.70 36,912.07 ### 796.20 253.73 1,049.93 168,829.12
Gypsum Board (3rd floor ceiling) 559.44 sq.m. 690.32 229.55 919.87 514,614.45 386,193.48 128,420.96 796.20 253.73 1,049.93 587,374.15
MR Gypsum Board with Frames 121.50 sq.m. 690.32 229.55 919.87 111,764.72 83,874.07 27,890.65 ### 796.20 253.73 1,049.93 127,566.78
Ceiling Eaves 70.30 sq.m. 690.32 229.55 919.87 64,667.16 48,529.60 16,137.56 ### 796.20 253.73 1,049.93 73,810.24
Fascia Board 161.00 lm excluded - - - - ### excluded - - -
Painting Works - - - - ###

Skimcoat/ Painting Prep 6,778.71 sq.m. OSM 59.88 59.88 405,931.45 405,931.45 ### OSM 66.19 66.19 448,684.96
Boral/ Polituff 2,508.23 sq.m. 64.87 59.88 124.76 312,918.51 162,717.63 150,200.89 ### 71.71 66.19 137.90 345,875.71
Elastomeric Paint (inside airwell) 765.96 sq.m. OSM 149.71 149.71 114,670.56 114,670.56 ### OSM 165.48 165.48 126,747.89
Semi-gloss Latex Paint (int wall & ceiling
5,069.00 sq.m. OSM 149.71 149.71 758,871.48 758,871.48 ### OSM 165.48 165.48 838,797.34
rubcon)
Flat latex with paint (boards) 929.84 sq.m. OSM 149.71 149.71 139,204.75 139,204.75 ### OSM 165.48 165.48 153,866.07
Flat latex with QDE primer (steel deck) 555.98 sq.m. OSM 149.71 149.71 83,234.06 83,234.06 ### OSM 165.48 165.48 92,000.44
Stucco Finish w/ paint (ext wall) 943.75 sq.m. OSM excluded - - ### OSM -
Steel Door Painting 36.00 sets OSM 3,493.19 3,493.19 125,754.96 125,754.96 ### OSM 3,861.10 3,861.10 138,999.72
Wooden Door Painting 36.00 sets OSM 3,992.22 3,992.22 143,719.95 143,719.95 ### OSM 4,412.69 4,412.69 158,856.83
Glass Works - - - - ###

W1 (0.8x1.2m) 36.00 pc. excluded - - - - ### excluded - - -

W2 (0.4x1.2m) 36.00 pc. excluded - - - - ### excluded - - -
W3 (0.8x1.0m) 36.00 pc. excluded - - - - ### excluded - - -
W4 (0.4x0.4m) 36.00 pc. excluded - - - - ### excluded - - -
W5 (1.2x1.1m) 36.00 pc. excluded - - - - ### excluded - - -
W6 (1.2x1.5m) 12.00 pc. excluded - - - - ### excluded - - -
W7 (1.3x0.6m) 6.00 pc. excluded - - - - ### excluded - - -
W8 (1.3x0.9m) 12.00 pc. excluded - - - - ### excluded - - -
D5 (1.2x2.1m) 24.00 pc. excluded - - - - ### excluded - - -
Steel Doors - - - ###

D1 (0.9x2.1m) 36.00 sets OSM 1,497.08 1,497.08 53,894.98 53,894.98 ### OSM 1,654.76 1,654.76 59,571.31
Wooden Doors - - - ###

D4 (0.8x2.1m) 36.00 sets OSM 1,497.08 1,497.08 53,894.98 53,894.98 ### OSM 1,654.76 1,654.76 59,571.31
PVC Doors - - - ###

D2 (0.7x2.1m) 36.00 set OSM 1,497.08 1,497.08 53,894.98 53,894.98 ### OSM 1,654.76 1,654.76 59,571.31
D3 (0.6x2.1m) 36.00 sets OSM 1,497.08 1,497.08 53,894.98 53,894.98 ### OSM 1,654.76 1,654.76 59,571.31
Waterproofing Works - - - ###

T&B 209.88 sq.m. 648.74 included 648.74 136,156.69 136,156.69 ### 717.06 included 717.06 150,496.99
Laundry Area 195.12 sq.m. 648.74 included 648.74 126,581.35 126,581.35 ### 717.06 included 717.06 139,913.15
Roofing Works - - - - ###

Concrete Roof Tiles 836.70 sq.m. OSM 229.55 229.55 192,066.90 192,066.90 -4.16% ### OSM 259.01 259.01 216,710.24
Undersheeting 836.70 sq.m. 689.66 included 689.66 577,035.78 577,035.78 ### 790.62 included 790.62 661,511.33
Roof Framing Works 31,297.67 kg. OSM 19.96 19.96 624,736.07 624,736.07 OSM 22.06 22.06 690,534.52
Sanitary & Fixtures - - - ###

Water Closet 36.00 set excluded - - - - ### excluded - - -

Lavatory & Faucet 36.00 set excluded - - - - ### excluded - - -
Soap Holder 36.00 set excluded - - - - ### excluded - - -
Tissue Holder 36.00 set excluded - - - - ### excluded - - -
Shower Set 36.00 set excluded - - - - ### excluded - - -
Floor Drain 36.00 set OSM 149.71 149.71 5,389.50 5,389.50 ### OSM 165.48 165.48 5,957.13
Others - - - ###

Stair Railings 79.80 l.m. OSM excluded - - ### OSM excluded - -

Balcony Railings A 60.00 l.m. OSM excluded - - ### OSM excluded - -
Balcony Railings B 19.20 l.m. OSM excluded - - ### OSM excluded - -
Balcony Railings C - l.m. OSM excluded - - ### OSM excluded - -
Stone Cladding 95.10 sq.m. OSM 99.81 99.81 9,491.27 9,491.27 ### OSM 110.32 110.32 10,490.90
Steel Gate 6.00 sets OSM excluded - - ### OSM excluded - -
Exterior Wall Lamps 60.00 sets 785.97 149.71 935.68 56,140.61 47,158.11 8,982.50 ### 868.75 165.48 1,034.22 62,053.45
Pebble wash out 132.00 sq.m. OSM 249.51 249.51 32,935.82 32,935.82 ### OSM 275.79 275.79 36,404.69
ACU Cover 17.28 sq.m. 457.44 191.30 648.74 11,210.16 7,904.54 3,305.62 20.23% 20.00% ### 527.60 220.64 748.24 12,929.63
Plant Box B Metal Works - sets OSM excluded - - ### OSM excluded - -
Mouldings - - - - ###

Moulding A 63.60 l.m. 379.26 included 379.26 24,121.00 24,121.00 ### 419.21 included 419.21 26,661.47
Moulding B 158.40 l.m. 409.20 included 409.20 64,817.70 64,817.70 ### 452.30 included 452.30 71,644.43
Moulding C 58.92 l.m. 628.77 included 628.77 37,047.41 37,047.41 ### 695.00 included 695.00 40,949.32
Corbel A 36.00 sets 568.89 included 568.89 20,480.09 20,480.09 ### 628.81 included 628.81 22,637.10
Corbel B 72.00 sets 269.47 included 269.47 19,402.19 19,402.19 ### 297.86 included 297.86 21,445.67
Plantbox A 48.00 sets 6,487.36 included 6,487.36 311,393.23 311,393.23 ### 7,170.62 included 7,170.62 344,189.79
Plantbox B - sets - included - - - ### - included - -
Shutter A - sets - included - - - ### - included - -
Shutter B 48.00 sets 2,495.14 included 2,495.14 119,766.63 119,766.63 ### 2,757.93 included 2,757.93 132,380.69

Exclusions
Roof Framing (Mat'l)
Cement for CHB, Mortar, Plaster, Lintel Beam, Stiffener Column, Zocallo (Mat'l)
CHB (Mat'l)
Exterior Paint & Stucco (Supply & Install)
Stone Cladding (Mat'l)
Tiles (Mat'l)
Vinyl (Mat'l)
Glass Windows (Supply & Install)
CPAC Roof tiles,battens and consumables,accessories(Mat'l)
Painting (Mat'l)
Water Closet, Lavatory, Faucet, Soap Holder, Tissue Holder, Shower Set are excluded
Trench grating and Canal at airwell not included If there is any.
Kitchen Cabinet not included.
Waterproofing/Trench Grating @ Foyer not included if there is any.
Steel, Wooden & PVC Doors (Mat'l)
Ceiling Rubcon for Slab S-4 not included (will be covered w/ MR Gypsum Board Ceiling).
Waterproofing and concrete topping at balcony excluded.
Skimcoat (Mat'l)
Pebble Washout (Mat'l)
Fascia Board not included
Ordinary and MR Gypsum Boards, and Ficem Boards for Ceiling and Drywall are OSM.

Michael R. Palisoc
Operations Manager
mam rona Unit Cost
QTY UNITS MAT LAB
SITE AND EARTH WORKS
Demolition 1.00 lot
clearing, grubbing 9.35 m² ₱ 45.00
excavation 9.35 m³ ₱ 400.00
backfilling 7.48 m³ ₱ 450.00 ₱ 65.00
gravel bedding 0.60 m³ ₱ 650.00 ₱ 78.00
soil poisoning 9.35 m² ₱ 150.00 ₱ 15.00

CIVIL WORKS
SOG
Cement 9.00 ₱ 270.00
Sand 1.00 ₱ 1,300.00
Gravel 2.00 ₱ 1,200.00
10mm dia. 9m rebar
GI Tie wire #16 ₱ 100.00
Column
Cement 3.00 Bags ₱ 270.00
Sand 1.00 m³ ₱ 1,300.00
Gravel 1.00 m³ ₱ 1,200.00
16mm dia. 9m rebar
10mm dia. 6m rebar
GI Tie wire #16 ₱ 100.00
Column Footing
Cement 5.00 Bags ₱ 270.00
Sand 1.00 m³ ₱ 1,300.00
Gravel 1.00 m³ ₱ 1,200.00
12mm dia. 9m rebar
10mm dia. 6m rebar
GI Tie wire #16 ₱ 100.00

ARCHITECTURAL WORKS
Masonry
CHB 4" wall
Cement
White sand
Vibrosand
GI Tie wire #16
10mm dia. 6m rebar
Floor Finish
600x600 Porcelain Tiles 63.00 pcs ₱ 300.00
Tile Adhesive bags
Cement bags
Vibrosand m³
Tile Grout bags
Consumables 1.00 lot ₱ 5,000.00
 Total Unit Cost
MAT LAB TOTAL AMT

₱ - ₱ - ₱ 2,100.00
₱ - ₱ 420.92 ₱ 420.92
₱ - ₱ 3,741.50 ₱ 3,741.50
₱ 3,367.35 ₱ 486.40 ₱ 3,853.75
₱ 390.00 ₱ 46.80 ₱ 436.80
₱ 1,403.06 ₱ 140.31 ₱ 1,543.37
₱ - ₱ - ₱ -
₱ - ₱ - ₱ -
₱ - ₱ - ₱ -
₱ 2,430.00 ₱ - ₱ 2,430.00
₱ 1,300.00 ₱ - ₱ 1,300.00
₱ 2,400.00 ₱ - ₱ 2,400.00
₱ - ₱ - ₱ -
₱ - ₱ - ₱ -
₱ - ₱ - ₱ -
₱ 810.00 ₱ - ₱ 810.00
₱ 1,300.00 ₱ - ₱ 1,300.00
₱ 1,200.00 ₱ - ₱ 1,200.00
₱ - ₱ - ₱ -
₱ - ₱ - ₱ -

₱ - ₱ - ₱ -
₱ 1,350.00 ₱ - ₱ 1,350.00
₱ 1,300.00 ₱ - ₱ 1,300.00
₱ 1,200.00 ₱ - ₱ 1,200.00
₱ - ₱ - ₱ -
₱ - ₱ - ₱ -
₱ - ₱ - ₱ -
₱ - ₱ - ₱ -
₱ - ₱ - ₱ -
₱ - ₱ - ₱ -
₱ - ₱ - ₱ -
₱ - ₱ -
₱ - ₱ -
₱ - ₱ -
₱ - ₱ -
₱ - ₱ -
₱ - ₱ -
₱ 18,900.00 ₱ -
₱ - ₱ -
₱ - ₱ -
₱ - ₱ -
₱ - ₱ -
₱ 5,000.00 ₱ -
₱ - ₱ -
₱ - ₱ -
 Opening
Decription L W/H A GROSS
QTY L W/H Ao
Yard
Front side yard 2 3 6 0
Front yard 2.1 1.5 3.15 0
Back side yard 2.4 3 7.2 0
Back yard 3.5 2.5 8.75 0
Front wall 3.5 3 10.5 1 1.2 2.1 2.52
0 1 2 1.8 3.6
Side wall 13.6 3 40.8 6 0.4 3 7.2
Back wall 3.5 3 10.5 1 0.8 2.1 1.68
CR 1.2 3 3.6 1 0.8 2.1 1.68
0 1 0.2 0.2 0.04
0 0
0 0
0 0
0 0
0
AREA NET

6 Front side yard

3.15 Length 2
7.2 Height 3
8.75 6
7.98
-3.6 Opening
33.6 Window
8.82 door
1.92 0
-0.04
0 Total 6" h 86.4
0
0
0
0
Front yard
Length 2.1
Height 1.5
3.15

Opening
Window
door
0

Total 6" h 45.36

 Concrete
class c
Length Width Height Area Vol Cement Sand
SLAB vol factor total bags vol factor total vol
Front side 3.5 1.2725 0.15 4.45375 0.668063 0.668063 6 4.008375 0.668063 0.5 0.334031
Back side 3.5 1.4 0.15 4.9 0.735 0.735 6 4.41 0.735 0.5 0.3675
9 1

Length Width Height Area Vol Cement Sand

COLUMN vol factor total bags vol factor total vol
Post 1 0.3 0.2 3 0.06 0.18 0.18 6 1.08 0.18 0.5 0.09
Post 2 0.3 0.2 3 0.06 0.18 0.18 6 1.08 0.18 0.5 0.09
3 1

Length Width Height Area Vol Cement Sand

FOOTING vol factor total bags vol factor total vol
Post 1 0.6 0.4 0.2 0.24 0.048 0.048 6 0.288 0.048 0.5 0.024
Post 2 0.6 0.4 2.9 0.24 0.696 0.696 6 4.176 0.696 0.5 0.348
5 1
 Gravel
vol factor total vol
0.668063 1 0.668063
0.735 1 0.735
2

Gravel
vol factor total vol
0.18 1 0.18
0.18 1 0.18
1

Gravel
vol factor total vol
0.048 1 0.048
0.696 1 0.696
1
 Item QTY UoM Unit cost Total
Consumables 1 lot ₱ 15,000.00 ₱ 15,000.00
Steel Shovel 1 PC ₱ 500.00 ₱ 500.00
Trowels 1 PC ₱ 80.00 ₱ 80.00
Hack Saw blades 1 2 PCS ₱ 90.00 ₱ 180.00
Hack Saw blades 1 1 PC ₱ 120.00 ₱ 120.00
Hammer 2 PCS ₱ 300.00 ₱ 600.00
Nails 2" 10 kgs ₱ 80.00 ₱ 800.00
Nails 3" 10 kgs ₱ 70.00 ₱ 700.00
Nails 4" 10 kgs ₱ 75.00 ₱ 750.00

TOTAL ₱ 18,730.00

₱ -
Cement 9 bags ₱ 270.00 ₱ 2,430.00
Sand 1 cu. Meter ₱ 1,300.00 ₱ 1,300.00
Gravel 2 cu. Meter ₱ 1,200.00 ₱ 2,400.00
GI Tie wire no. 16 kgs ₱ 100.00 ₱ -
₱ -
₱ -
₱ -
₱ -
₱ -
₱ -
₱ -
₱ -
₱ -
₱ -
₱ -
₱ -
Total amount ₱ 28,590.00
 RT Hr Per day

civil works 3 days Leadman ₱ 87.50 8 ₱ 700.00

Rebar days Labor ₱ 62.50 8 ₱ 500.00
Forms days ₱ -
₱ -
₱ -
QTY Man-days

1 ₱ 2,100.00
2 ₱ -
₱ -
₱ -
Concreting Works as of aug 9, 2019 https://philconprices.com/
Concrete
Soil Poisoning – Termicide Liter 325
Gravel cu.m 1,310.00
Wash Sand cu.m 1,435.00
Portland Cement, 40kg Bag 259
Pozzolan Cement, 40kg Bag 261
Steel Bars
10mm Diameter Deformed Bars pc 156
12mm Diameter Deformed Bars pc 221
16mm Diameter Deformed Bars pc 392
20mm Diameter Deformed Bars pc 642
#16 G.I. Tie Wire kg 16
Formworks
2 x 3 x 10′ Coco lumber pc 270
2 x 4 x 10 Coco lumber pc 270
1/2″ x 4′ x 8′ Plywood pc 656
6mm thk. Lawanit board pc 201
6mm thk. Ordinary Plywood pc 323
1″x2″x8′ Wood pc 75
2″x2″x8′ Wood pc 95
2″x3″x8′ Wood pc 105
2″x4″x8′ Wood pc 125
16250
http://www.magkano.com/construction/hardware.htm
feb 27, 2019
 Qty UoM Unit Cost Total Amount
Electrical Installation
Bulb Ordinary 7 PCS ₱ 150.00 ₱ 1,050.00
Light Under Ceiling 6 PCS ₱ 500.00 ₱ 3,000.00
Light Ball 2 PCS ₱ 2,000.00 ₱ 4,000.00
Lamp 2 PCS ₱ 2,500.00 ₱ 5,000.00
0 PCS ₱ 1,200.00 ₱ -
plugs/outlets 1 lot ₱ 2,000.00 ₱ 2,000.00
Labor 2 PCS ₱ 1,200.00 ₱ 2,400.00

₱ -
Plumbing Installation ₱ -
Gripo 2 PCS ₱ 250.00 ₱ 500.00
PVC 1 PCS ₱ 2,000.00 ₱ 2,000.00
Drains 1 lot ₱ 1,500.00 ₱ 1,500.00

₱ -
Tilling works ₱ -
Floor Tiles inside 60cm by 60cm 48.61111 pcs ₱ 180.00 ₱ 8,750.00
Floor Tiles CR 40cm by 40cm 11.25 pcs ₱ 120.00 ₱ 1,350.00
Floor Tiles Garage 40cm by 40cm 4.2 pcs ₱ 120.00 ₱ 504.00
Floor Tiles laundry 40cm by 40cm 19.6875 PCS ₱ 120.00 ₱ 2,362.50
Wall Tiles CR 40cm by 40cm 33.75 PCS ₱ 120.00 ₱ 4,050.00
Wall Bricks 40cm by 40cm 12.5 pcs ₱ 1,200.00 ₱ 15,000.00
Wall lavatory 40cm by 40cm 4.625 PCS ₱ 150.00 ₱ 693.75
Granite counter top 1 pc ₱ 1,500.00 ₱ 1,500.00
post adhesive bricks 234.375 pcs ₱ 80.00 ₱ 18,750.00
Labor 40cm 40cm 86.0125 pcs ₱ 56.00 ₱ 4,816.70
Labor 60cm 60cm 48.61111 pcs ₱ 126.00 ₱ 6,125.00
₱ -
Roof ₱ -
ceiling 33.25 sqm ₱ 850.00 ₱ 28,262.50
roof 33.25 sq.m ₱ 500.00 ₱ 16,625.00
₱ -
₱ -
₱ -
Moulding ₱ -
Moulding under window 6.4 lm ₱ 500.00 ₱ 3,200.00
₱ -
Glass works ₱ -
Window 1.5 by 1.2 1 pc ₱ 6,000.00 ₱ 6,000.00
Window 0.8 by 0.8 1 pc ₱ 5,000.00 ₱ 5,000.00
Window 0.4 by 0.4 1 pc ₱ 2,500.00 ₱ 2,500.00
₱ -
₱ -
Doors ₱ -
Door 1.0 by 2.1 1 pc ₱ 6,000.00 ₱ 6,000.00
Door 0.8 by 2.1 1 pc ₱ 4,500.00 ₱ 4,500.00

Painting