Contract Code:

Contract Name: Improvement/Floor Tiling at Agus 6/7 HEPC Warehouse

Location : Fuentes, Maria Cristina, Iligan City
Item DESCRIPTION QTY UNIT UNIT COST TOTAL COST
1 Excavation 11.88 cu.m
a.) Materials None
b.) Labor
1 Const. Foreman 4 days 330.00 P 1,320.00
4 Laborers 4 days 230.00 3,680.00
P 5,000.00
A. Direct Cost (Total Material, Equipment and Labor Cost) P 5,000.00
Unit Cost P 420.88
B. Indirect Cost:
1. OCM 5% 250.00
2. Contractor's Profit 10% 500.00
3. VAT + Withholding Tax 12% 600.00
Total Indirect Cost P 1,350.00
TOTAL COST OF ITEM 1 P 6,350.00
ADJUSTED ITEM UNIT COST P 534.51
Item DESCRIPTION QTY UNIT UNIT COST TOTAL COST
2 Backfilling Works 7.39 cu.m
a.) Materials
Filling materials (Mixed Sand) 7.39 cu.m 100.00 739.00
739.00
b.) Labor
1 Const. Foreman 4 days 330.00 P 1,320.00
3 Laborers 4 days 230.00 2,760.00
P 4,080.00
A. Direct Cost (Total Material, Equipment and Labor Cost) P 4,819.00
Unit Cost P 652.10
B. Indirect Cost:
1. OCM 5% 240.95
2. Contractor's Profit 10% 481.90
3. VAT + Withholding Tax 12% 578.28
Total Indirect Cost P 1,301.13
TOTAL COST OF ITEM 2 P 6,120.13
ADJUSTED ITEM UNIT COST P 828.16
Item DESCRIPTION QTY UNIT UNIT COST TOTAL COST
3 Hauling & Disposal Work 4.49 cu.m 3,000.00 13,470.00
A. Direct Cost (Total Material, Equipment and Labor Cost) P 13,470.00
Unit Cost P 3,000.00
B. Indirect Cost:
1. OCM 5% 673.50
2. Contractor's Profit 10% 1,347.00
3. VAT + Withholding Tax 12% 1,616.40
Total Indirect Cost P 3,636.90
TOTAL COST OF ITEM 3 P 17,106.90
ADJUSTED ITEM UNIT COST P 3,810.00
Item DESCRIPTION QTY UNIT UNIT COST TOTAL COST
4 Gravel Fill 4.00 cu.m
a.) Materials
Gravel Fill 4 cu.m 100.00 400.00
400.00
b.) Equipment
c.) Labor
1 Const. Foreman 4 days 330.00 P 1,320.00
1 Mason 4 days 280.00 1,120.00
2 Laborers 4 days 230.00 1,840.00
P 4,280.00
A. Direct Cost (Total Material, Equipment and Labor Cost) P 4,680.00
Unit Cost P 1,170.00
B. Indirect Cost:
1. OCM 5% 234.00
2. Contractor's Profit 10% 468.00
3. VAT + Withholding Tax 12% 561.60
Total Indirect Cost P 1,263.60
TOTAL COST OF ITEM 4 P 5,943.60
ADJUSTED ITEM UNIT COST P 1,485.90
Mindanao Generation Contracts Committee
NATIONAL POWER CORPORATION
MinGen, ILIGAN CITY
Item DESCRIPTION QTY UNIT UNIT COST TOTAL COST
5 Re-bar Works 311.28 kgs
a.) Materials
Deformed Steel bars(commercial) 311.28 kgs 40.00 12,451.20
tie wires 1.00 kgs 60.00 60.00
12,511.20
b.) Equipment None
c.) Labor
1 Const. Foreman 4 days 330.00 P 1,320.00
1 Steelman 4 days 280.00 1,120.00
2 Laborers 4 days 230.00 1,840.00
P 4,280.00
A. Direct Cost (Total Equipment and Labor Cost) P 16,791.20
Unit Cost P 53.94
B. Indirect Cost:
1. OCM - 5% 839.56
2. Contractor's Profit - 10% 1,679.12
3. VAT + Withholding Tax - 12% 2,014.94
Total Indirect Cost P 4,533.62
TOTAL COST OF ITEM 5.00 P 21,324.82
ADJUSTED ITEM UNIT COST P 68.51
Item DESCRIPTION QTY UNIT UNIT COST TOTAL COST
6 Concrete Works 11.13 cu.m
a.) Materials
Cement 24 bags 240.00 5,849.93
Washed Sand 1 cu.m 650.00 915.16
Washed Gravel 3 cu.m 650.00 1,663.94
8,429.03
b.) Equipment
1 one bagger mixer 5 days 850.00 P 4,250.00
1 concrete vibrator 5 days 800.00 4,000.00
P 8,250.00
c.) Labor
1 Const. Foreman 5 days 330.00 P 1,650.00
1 Mason 5 days 280.00 1,400.00
2 Laborers 5 days 230.00 2,300.00
P 5,350.00
A. Direct Cost (Total Material, Equipment and Labor Cost) P 22,029.03
Unit Cost P 1,979.25
B. Indirect Cost:
1. OCM 5% 1,101.45
2. Contractor's Profit 10% 2,202.90
3. VAT + Withholding Tax 12% 2,643.48
Total Indirect Cost P 5,947.84
TOTAL COST OF ITEM 6 P 27,976.86
ADJUSTED ITEM UNIT COST P 2,513.64
Item DESCRIPTION QTY UNIT UNIT COST TOTAL COST
7 Installation of G.I. Pipe Columns 24.00 lin.M. 3,162.00 75,888.00
A. Direct Cost (Total Material, Equipment and Labor Cost) P 104,966.32
Unit Cost P 4,373.60
B. Indirect Cost:
1. OCM 5% 5,248.32
2. Contractor's Profit 10% 10,496.63
3. VAT + Withholding Tax 12% 12,595.96
Total Indirect Cost P 28,340.91
TOTAL COST OF ITEM 7 P 133,307.22
ADJUSTED ITEM UNIT COST P 5,554.47
Item DESCRIPTION QTY UNIT UNIT COST TOTAL COST
8 Masonry - Blockworks 51.96 sq.m
a.) Materials
Cement 71.00 bags 240.00 17,040.00
10mm x 6.0m DSB 95 pcs 40.00 3,800.00
Washed Sand 8.00 cu.m 750.00 6,000.00
4" thk. CHB 522.00 pcs 12.00 6,264.00
33,104.00
b.) Equipment None
c.) Labor
1 Const. Foreman 4 days 330.00 P 1,320.00
1 Mason 4 days 280.00 1,120.00
2 Laborers 4 days 230.00 1,840.00
P 4,280.00
A. Direct Cost (Total Material, Equipment and Labor Cost) P 37,384.00
Unit Cost P 719.48
B. Indirect Cost:
1. OCM 5% 1,869.20
2. Contractor's Profit 10% 3,738.40
3. VAT + Withholding Tax 12% 4,486.08
Total Indirect Cost P 10,093.68
TOTAL COST OF ITEM 8 P 47,477.68
ADJUSTED ITEM UNIT COST P 913.74
Item DESCRIPTION QTY UNIT UNIT COST TOTAL COST
9 Roof Truss/Framing Work 990.84 kgs
a.) Materials
Steel Bars 990.84 kgs 40.00 39,633.60
39,633.60
b.) Equipment None
c.) Labor
1 Const. Foreman 4 days 330.00 P 1,320.00
1 Steelman 4 days 280.00 1,120.00
2 Laborers 4 days 230.00 1,840.00
P 4,280.00
A. Direct Cost (Total Material, Equipment and Labor Cost) P 43,913.60
Unit Cost P 44.32
B. Indirect Cost:
1. OCM 5% 2,195.68
2. Contractor's Profit 10% 4,391.36
3. VAT + Withholding Tax 12% 5,269.63
Total Indirect Cost P 11,856.67
TOTAL COST OF ITEM 9 P 55,770.27
ADJUSTED ITEM UNIT COST P 56.29
Item DESCRIPTION QTY UNIT UNIT COST TOTAL COST
10 Roof Sheet Work 106.12 sq.m
a.) Materials
Ridge Roll 10 pcs 210.00 2,100.00
Corrogated Roofing Sheet (Galvalum) 30.00 l.m 230.00 6,900.00
9,000.00
b.) Equipment None
c.) Labor
1 Const. Foreman 4 days 330.00 P 1,320.00
2 Steelman 4 days 280.00 2,240.00
1 Laborers 4 days 230.00 920.00
P 4,480.00
A. Direct Cost (Total Material, Equipment and Labor Cost) P 13,480.00
Unit Cost P 127.03
B. Indirect Cost:
1. OCM 5% 674.00
2. Contractor's Profit 10% 1,348.00
3. VAT + Withholding Tax 12% 1,617.60
Total Indirect Cost P 3,639.60
TOTAL COST OF ITEM 10 P 17,119.60
ADJUSTED ITEM UNIT COST P 161.32
Item DESCRIPTION QTY UNIT UNIT COST TOTAL COST
11 Installation of 1 1/2" dia. G.I. Pipe Framing for Doors & Windows 108.00 Lin.M 100.00 10,800.00
A. Direct Cost (Total Material, Equipment and Labor Cost) P 10,800.00
Unit Cost P 100.00
B. Indirect Cost:
1. OCM 5% 540.00
2. Contractor's Profit 10% 1,080.00
3. VAT + Withholding Tax 12% 1,296.00
Total Indirect Cost P 2,916.00
TOTAL COST OF ITEM 11 P 13,716.00
ADJUSTED ITEM UNIT COST P 127.00
Item DESCRIPTION QTY UNIT UNIT COST TOTAL COST
12 Installation of 1"x1" Angle Bars for doors & Walling 468.00 Lin.M 100.00 46,800.00
A. Direct Cost (Total Material, Equipment and Labor Cost) P 46,800.00
Unit Cost P 100.00
B. Indirect Cost:
1. OCM 5% 2,340.00
2. Contractor's Profit 10% 4,680.00
3. VAT + Withholding Tax 12% 5,616.00
Total Indirect Cost P 12,636.00
TOTAL COST OF ITEM 12 P 59,436.00
ADJUSTED ITEM UNIT COST P 127.00
Item DESCRIPTION QTY UNIT UNIT COST TOTAL COST
13 Plain Cement Plaster Finishing Work 176.76 sq.m
a.) Materials
Cement 5.00 bags 240.00 1,200.00
Washed Sand 56.00 cu.m 750.00 42,000.00
43,200.00
b.) Equipment None
c.) Labor
1 Const. Foreman 5 days 330.00 P 1,650.00
2 Mason 5 days 280.00 2,800.00
1 Laborers 5 days 230.00 1,150.00
P 5,600.00
A. Direct Cost (Total Material, Equipment and Labor Cost) P 48,800.00
Unit Cost P 276.08
B. Indirect Cost:
1. OCM 5% 2,440.00
2. Contractor's Profit 10% 4,880.00
3. VAT + Withholding Tax 12% 5,856.00
Total Indirect Cost P 13,176.00
TOTAL COST OF ITEM 13 P 61,976.00
ADJUSTED ITEM UNIT COST P 350.62
Item DESCRIPTION QTY UNIT UNIT COST TOTAL COST
14 Painting Works 371.23 sq.m.
a.) Materials
Latex, Flat 3 gal 550.00 1,650.00
Latex, Semi Gloss 4 gal 550.00 2,200.00
Enamel, Flatwall 3 gal 550.00 1,650.00
Enamel, Semi Gloss 4 gal 550.00 2,200.00
Paint Thinner 3 gal 450.00 1,350.00
9,050.00
b.) Equipment None
c.) Labor
1 Const. Foreman 5 days 330.00 P 1,650.00
2 Painter 5 days 280.00 2,800.00
2 Laborers 5 days 250.00 2,500.00
P 6,950.00
A. Direct Cost (Total Material, Equipment and Labor Cost) P 16,000.00
Unit Cost P 43.10
B. Indirect Cost:
1. OCM - 5% 800.00
2. Contractor's Profit - 10% 1,600.00
3. VAT + Withholding Tax - 12% 1,920.00
Total Indirect Cost P 4,320.00
TOTAL COST OF ITEM 14 P 20,320.00
ADJUSTED ITEM UNIT COST P 54.74
Item DESCRIPTION QTY UNIT UNIT COST TOTAL COST
15 Signage / Art & Sign Work 1.00 lot 1,500.00 1,500.00
A. Direct Cost (Total Material, Equipment and Labor Cost) P 3,420.00
Unit Cost P 3,420.00
B. Indirect Cost:
1. OCM - 5% 171.00
2. Contractor's Profit - 10% 342.00
3. VAT + Withholding Tax - 12% 410.40
Total Indirect Cost P 923.40
TOTAL COST OF ITEM 15 P 4,343.40
ADJUSTED ITEM UNIT COST P 4,343.40
Mindanao Generation Contracts Commmittee PROJECT TITLE:
NATIONAL POWER CORPORATION
MinGen, ILIGAN CITY
LOCATION : Agus 5 HEP, Ditucalan, Iligan City
1 Excavation 11.88 cu.m 534.51 6,350.00
2 Backfilling Works 7.39 cu.m 828.16 6,120.13
3 Hauling & Disposal Work 4.49 cu.m 3,810.00 17,106.90
4 Gravel Fill 4.00 cu.m 1,485.90 5,943.60
5 Re-bar Works 311.28 kgs 68.51 21,324.82
6 Concrete Works 11.13 cu.m 2,513.64 27,976.86
7 Installation of G.I. Pipe Columns 24.00 lin.M. 5,554.47 133,307.22
8 Masonry - Blockworks 51.96 sq.m 913.74 47,477.68
9 Roof Truss/Framing Work 990.84 kgs 56.29 55,770.27
10 Roof Sheet Work 106.12 sq.m 161.32 17,119.60
11 Installation of 1 1/2" dia. G.I. Pipe Framing for Doors & Windows 108.00 Lin.M 127.00 13,716.00
12 Installation of 1"x1" Angle Bars for doors & Walling 468.00 Lin.M 127.00 59,436.00
13 Plain Cement Plaster Finishing Work 176.76 sq.m 350.62 61,976.00
14 Painting Works 371.23 sq.m. 54.74 20,320.00
15 Signage / Art & Sign Work 1.00 lot 4,343.40 4,343.40
498,288.49
TOTAL BID SUM IN WORDS :
AMMAR CONSTRUCTION & ENTERPRISES
Name in print and Signature of Bidder
TOTAL BID PRICE =
Four Hundred Ninety Eight Thousand Two Hundred Eighty Eight Pesos & 49/100
PART V - BIDDING FORM
Name of Firm
Proprietor/General Manager
Designation
Item No. UNIT
CONSTRUCTION OF CHEMICAL STORAGE
COSAIN M. MACARAMBON
TOTAL COST UNIT COST QTY. DESCRIPTION
Contract Code:
Contract Name: Improvement/Floor Tiling at Agus 6/7 HEPC Warehouse
Location : Fuentes, Maria Cristina, Iligan City
Contract Name : Improvement/Floor Tiling at Agus 6/7 HEPC Warehouse
% WT.
Submitted by:
COSAIN M. MACARAMBON
Name in Print and Signature of Bidder Date: August 5, 2014
Proprietor/General Manager
Designation
Ammar Construction & Enterprises
Name of Firm
Page 1 of 1
30%
NATIONAL POWER CORPORATION
CASH FLOW BY QUARTER AND PAYMENT SCHEDULE
PARTICULAR 1ST QUARTER 2nd QUARTER 3rd QUARTER 4th QUARTER
MinGen, ILIGAN CITY
60%
30%
CASH FLOW 49,828.85 149,486.55 149,486.55 149,486.55
ACCOMPLISHMENT 10% 30%
Mindanao Generation Contracts Committee
100%
CUMULATIVE CASH FLOW 49,828.85 149,486.55 298,973.10 498,288.49
CUMULATIVE ACCOMPLISHMENT 10% 30%
Contract Code:
Contract Name: Improvement/Floor Tiling at Agus 6/7 HEPC Warehouse
Location : Fuentes, Maria Cristina, Iligan City
--------------------------------------------------------------------------------------------------------------------
August 5, 2014
National Power Corporation
MRC, Iligan City
We, the undersigned, declare that;
The discounts offered and the methodolgy for their application are:
(i) We understand that you are not bound to accept the Lowest Calculated Bid or any other Bid that
you may receive.
Name: Cosain M. Macarambon
In the capacity of: Proprietor
Signed:________________________________
Dult authorized to sign the Bid for and on behalf of: Ammar Const. & Ent.
Date: August 5, 2014
Mindanao Generation Contracts Committee
NATIONAL POWER CORPORATION
BID FORM
(a) We have examined and have no reservation to the Bidding Documents, including
Addenda, for the Contract :
Improvement/Floor Tiling at Agus 6/7 HEPC Warehouse
(e) Our firm, including any subcontractors or suppliers for any part of the Contract, have Nationalities from
the following eligible countries: Philippines
(b)We offer to execute the Works for this Contract in accordance with the Bid and Bid Data Sheet, General
and Special Conditions of Contract accompanying this Bid;
MinGen, ILIGAN CITY
(f) We are not participating, as Bidders, in more than one Bid in this bidding process, other than alternative
offers in accordance with the Bidding Documents;
(g) Our firm, its affiliates or subsidiaries, including any subcontractors or suppliers for any part of the
Contract, has not been declared ineligible by the Funding Source;
(h) We understand that his Bid, together with your written acceptance thereof included in your notification of
award, shall constitute a binding contract between us, until a formal Contract is prepared and executed; and
The total price of our Bid, excluding any discounts offered in item (d) below is:
Four Hundred Ninety Eight Thousand Two Hundred Eighty Eight Pesos & 49/100
Php498,288.49
(c) Our Bid shall be valid for a period of 120 days from the date fixed for the Bid submission deadline in
accordance with the Bidding Documents, and it shall remain binding upon us and may be accepted at any
time before the expiration of that period;
(d) If our Bid is accepted, we commit to obtain a Performance Security in the amount of 10 percent of the
Contract Price for the due performance of the Contract;
Unit Unit cost/rate
a. Materials
Portland Cement Type 1 bags 235.00
Washed sand cu.m. 1,000.00
CWN kgs 60.00
DSB pcs 148.00
Plywood pcs 260.00
GI sheets sheet 240.00
Tiewire kgs 50.00
Tekscrew pc 2.00
Washed gravel cu.m. 1,100.00
Foundation Fill cu.m. 1,000.00
day #REF!
day #REF!
day #REF!
day #REF!
day #REF!
c. Equipment
day #REF!
Welding Machine day 1,000.00
day #REF!
Dumptruck day #REF!
DAYWORK and PAYMENT SCHEDULE
Construction foreman
b. Labor
Mason
Carpenter
ITEMS DESCRIPTION
Laborer
Steelman
Concrete Vibrator
Bagger Mixer