Bid Form

Date: December 07, 2020

IB No.:

To: ENGR. ADAM D. MIRABEL

Chairperson
Bids and Awards Committee
Municipality of Masinloc
Masinloc, Zambales

We, the undersigned, declare that:

(a) We have examined and have no reservation to the Bidding Documents, including Addenda, for the Contract
Improvement of Health Center and Stage

(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;

The total price of our Bid, excluding any discounts offered in item (d) below is:
Two Million Four Hundred Eighty Eight Thousand Eight Hundred Eighty Eight Pesos and Eighty Eight centavos only

Php 2,488,888.88 ;
The discounts offered and the methodology for their application are: NONE;

(c) Our Bid shall be valid for a period of 120 calendar 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 Php 746,666.66 , 30%

(thirty percent)(in forms of Surety Bond) of the Contract Price for the due performance of the Contract;

(e) Our firm, including any subcontractors or suppliers for any part of the Contract, have nationalities from the

following eligible countries: Philippines;

(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 this 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,

(i) We understand that you are not bound to accept the Lowest Evaluated Bid or any other Bid

that you may receive.

Name: JUSTINE LAWRENCE ANDREW L. RIGOR

In the capacity of: Owner
Signed:
Duly authorized to sign the Bid for and on behalf of: HIGH STRENGTH DEVELOPMENT CORPORATION
Date: December 07, 2020
Project : Improvement of Health Center and Stage
Location : Barangay Collat, Masinloc, Zambales

BILL OF QUANTITIES

ITEM NO. DESCRIPTION OF WORK UNIT QTY UNIT COST TOTAL AMOUNT

I. Construction of Safety and Health L.S. 1.0 17,547.54 17,547.54

II. Earthworks L.S. 1.0 82,850.43 82,850.43

III. Structural Concrete Works,3000 psi Cu.M 27.3 7,998.00 218,345.40

IV. Reinforcing Steel Bar kgs 2060.0 108.19 222,864.64

V. Form Works L.S. 1.0 41,925.70 41,925.70

VI. Masonry Works L.S. 1.0 299,150.12 299,150.12

VII. Steel Works L.S. 1.0 473,169.71 473,169.71

VIII. Roofing Works Sq.M 161.0 1,518.08 244,411.44

IX. Finishing Work L.S. 1.0 432,637.03 432,637.03

X. Doors and Windows L.S. 1.0 169,429.26 169,429.26

XI. Painting Works L.S. 1.0 57,885.65 57,885.65

XII. Plumbing/Sanitary Works L.S. 1.0 104,350.49 104,350.49

XIII. Electrical Works L.S. 1.0 124,321.47 124,321.47

TOTAL BID AMOUNT 2,488,888.88

Submitted By:

JUSTINE LAWRENCE ANDREW L. RIGOR

Authorized Managing Officer
HIGH STRENGTH DEVELOPMENT CORPORATION
December 07, 2020
 DETAILED ESTIMATE

NAME & LOCATION OF PROJECT:

Improvement of Health Center and Stage
Barangay Collat, Masinloc, Zambales

I Construction Safety and Health 1 L.S

Construction Safety and Health 1 Slot 17,547.54 17,547.54
Direct Cost 17,547.54

Total Item Cost 17,547.54

II Earthworks 1 L.S
DESCRIPTION QTY UNIT UNIT COST AMOUNT
Earthfill 100 cu.m 350.00 35,000.00
Gravel Bedding 8 cu.m 750.00 6,000.00
Soil Poisoning 82.96 sq.m 45.00 3,733.20
Material Cost 44,733.20

No. of
Equipment No. Rate of Days AMOUNT
Days
Plate Compactor 1 3 1,500.00 4,500.00
Water Truck 1 3 800.00 2,400.00
Equipment Cost 6,900.00

No. of
Labor Cost No. Rate of Days AMOUNT
Days
Foreman 1 5 500.00 2,500.00
Skilled 2 5 350.00 3,500.00
Labor 4 5 300.00 6,000.00
Labor Cost 12,000.00

Total Direct Cost 63,633.20

2,488,888.88 15% OCM 9,544.98

2,488,888.88 9% Profit 5,726.99
- 5% Tax 3,945.26
30,000.00 Total Indirect Cost 19,217.23

Total Item Cost 82,850.43

III Structural Concrete Works,3000 psi 27.3 Cu.M

DESCRIPTION QTY UNIT UNIT COST AMOUNT
Portland Cement 312 bags 250.00 78,000.00
 Sand 20 cu.m 450.00 9,000.00
Screened Gavrel, 3/4 28 cu.m 750.00 21,000.00
Material Cost 108,000.00
30% Labor Cost 32,400.00

No. of
Equipment No. Rate of Days AMOUNT
Days
Concrete Mixer 1 14 1,200.00 16,800.00
Concrete Vibrator 1 14 750.00 10,500.00
Equipment Cost 27,300.00

Direct Cost 167,700.00

OCM 25,155.00
Profit 15,093.00
Tax 10,397.40
Total Indirect Cost 50,645.40

Total Item Cost 218,345.40

IV Reinforcing Steel Bar 2060 kgs

DESCRIPTION QTY UNIT UNIT COST AMOUNT
16mm Dia. DRSB, Gr.40 1100 kgs 42.00 46,200.00
12mm Dia. DRSB, Gr.41 410 kgs 42.00 17,220.00
10mm Dia. DRSB, Gr.42 1600 kgs 42.00 67,200.00
#16 Tie Wire 25 kgs 42.00 1,050.00
Material Cost 131,670.00
Labor Cost 39,501.00

Direct Cost 171,171.00

OCM 25,675.65
Profit 15,405.39
Tax 10,612.60
Total Indirect Cost 51,693.64

Total Item Cost 222,864.64

V Form Works 1 L.S

DESCRIPTION QTY UNIT UNIT COST AMOUNT
1/2" Ordinary Plywood 16 pcs 750.00 12,000.00
Form Lumber 250 bd.ft 45.00 11,250.00
Ass. CWN 16 kgs 95.00 1,520.00
Material Cost 24,770.00
Labor Cost 7,431.00

Direct Cost 32,201.00

OCM 4,830.15
Profit 2,898.09
Tax 1,996.46
Total Indirect Cost 9,724.70

Total Item Cost 41,925.70

VI Masonry Works 1 L.S
DESCRIPTION QTY UNIT UNIT COST AMOUNT
Portland Cement 300 bags 230.00 69,000.00
Sand 20 cu.m 450.00 9,000.00
Screened Gravel, 3/4" 9 cu.m 750.00 6,750.00
125mm thk CHB 2150 pcs 13.00 27,950.00
100mm thk CHB 1000 pcs 11.00 11,000.00
12mm Dia. DRSB 410 kgs 42.00 17,220.00
10mm Dia. DRSB 810 kgs 42.00 34,020.00
#16 Tie Wire 20 kgs 90.00 1,800.00
Material Cost 176,740.00
Labor Cost 53,022.00

Direct Cost 229,762.00

OCM 34,464.30
Profit 20,678.58
Tax 14,245.24
Total Indirect Cost 69,388.12

Total Item Cost 299,150.12

VII Steel Works 1 L.S

DESCRIPTION QTY UNIT UNIT COST AMOUNT
1x1x1/8 Angular Bar 24 pcs 328.00 7,872.00
2x2x1/4 Angle Bar (top & bottom chord) 52 pcs 1,250.00 65,000.00
1-1/2x1-1/2x3/16 60 pcs 1,050.00 63,000.00
2x4 C-Purlins 60 pcs 650.00 39,000.00
12mm Dia. Plain Round Bar 8 pcs 295.00 2,360.00
1-1/2" SS Railings 16 pcs 1,800.00 28,800.00
SS Build-Up Letters 1 lot 30,000.00 30,000.00
Welding Rod 8 boxes 3,000.00 24,000.00
Oxygen Fill 4 tank 800.00 3,200.00
Acetylene Refill 4 tank 1,200.00 4,800.00
Epoxy Primer Gray 8 gal 1,300.00 10,400.00
Lacquer Thinner 4 gal 280.00 1,120.00
Material Cost 279,552.00
Labor Cost 83,865.60

Direct Cost 363,417.60

OCM 54,512.64
Profit 32,707.58
Tax 22,531.89
Total Indirect Cost 109,752.11

Total Item Cost 473,169.71

VIII Roofing Works 161 Sq.M

DESCRIPTION QTY UNIT UNIT COST AMOUNT
Pre-Painted Long Span Roofing 174 l.m 380.00 66,120.00
Pre-Painted Ridge Roll 6 pcs 350.00 2,100.00
Pre-Painted S-Flashing 13 pcs 350.00 4,550.00
 Pre-Painted Gutter 12 pcs 350.00 4,200.00
10" Steel Fascia 9 pcs 1,250.00 11,250.00
Tekscrew 3200 pcs 3.00 9,600.00
Blind Rivets 1500 pcs 1.00 1,500.00
1"x1" Screen 20 roll 1,850.00 37,000.00
3" Dia. PVC Downspout 10 pcs 450.00 4,500.00
3" Dia. PVC Elbow 30 pcs 85.00 2,550.00
3" Dia. PVC Coupling 10 pcs 85.00 850.00
PVC Solvent Cement 1 can 180.00 180.00
Material Cost 144,400.00
Labor Cost 43,320.00

Direct Cost 187,720.00

OCM 28,158.00
Profit 16,894.80
Tax 11,638.64
Total Indirect Cost 56,691.44

Total Item Cost 244,411.44

IX Finishing Works 1 L.S

DESCRIPTION QTY UNIT UNIT COST AMOUNT
1.0 Tile Works
Ceramic Floor Tiles (60x60) 400 pcs 250.00 100,000.00
Ceramic Wall Tiles (30x60) 216 pcs 95.00 20,520.00
Ceramic Floor Tiles (30x30) 105 pcs 55.00 5,775.00
Ceramic Tiles (60x120), Kitchen Counter 25 pcs 750.00 18,750.00
Tile Grout 20 pcs 150.00 3,000.00
Decorative Stone 6 sq.m 1,350.00 8,100.00
Portland Cement 75 bags 250.00 18,750.00
Material Cost 174,895.00
Labor Cost 52,468.50
Total Item Cost 227,363.50

2.0 Ceiling Works

1/4" Ficem Board 52 pcs 420.00 21,840.00
1"x2" Metal Furring 200 pcs 150.00 30,000.00
Spandrel 152mmx0.4mm thk 80 pcs 339.00 27,120.00
Blind Rivets 5 box 350.00 1,750.00
Material Cost 80,710.00
Labor Cost 24,213.00
Total Item Cost 104,923.00

Total Direct Cost 332,286.50

OCM 49,842.98
Profit 29,905.79
Tax 20,601.76
Total Indirect Cost 100,350.53

Total Item Cost 432,637.03

X Doors and Windows 1 L.S

 DESCRIPTION QTY UNIT UNIT COST AMOUNT
Doors
D-1 Alum, Framed Double Swing
Door, Double Panel Glass Door 1 set 18,000.00 18,000.00
(1.7mx2.1m)
D-2 Panel Door (0.9mx2.1m) 4 set 7,500.00 30,000.00
D-3 Steel Door (.75mx2.1m) 1 set 8,000.00 8,000.00
D-4 Flush Door with Louver
1 set 3,500.00 3,500.00
(0.7mx2.1m)
Windows -
W-1 Sliding/Awning Aluminum
2 set 8,300.00 16,600.00
Framed Glass Window (1.7mx1.7m)
W-2 Steel Casement Window with
3 set 7,200.00 21,600.00
Clear Glass Panel (3.05mx1.5m)
W-3 Steel Casement Window with
2 set 1,200.00 2,400.00
Clear Glass Panel (3.05mx1.5m)
Material Cost 100,100.00
Labor Cost 30,030.00

Direct Cost 130,130.00

OCM 19,519.50
Profit 11,711.70
Tax 8,068.06
Total Indirect Cost 39,299.26

Total Item Cost 169,429.26

XI Painting Works 1 L.S

DESCRIPTION QTY UNIT UNIT COST AMOUNT
Concrete Neutralizer 6 gal 185.00 1,110.00
Flat Latex Paint 4 tin 1,850.00 7,400.00
Gloss Latex Paint 4 tin 2,350.00 9,400.00
Flat Wall Enamel 6 gal 550.00 3,300.00
Quick Dry Enamel 6 gal 615.00 3,690.00
Gypsum Putty 3 gal 250.00 750.00
Plasolux Glazing Putty 2 gal 690.00 1,380.00
Latex Color 2 lit 380.00 760.00
Epoxy Primer Gray 4 gal 750.00 3,000.00
Paint Thinner 5 gal 220.00 1,100.00
Paint Roller 9" 3 pcs 90.00 270.00
Baby Roller 2 pcs 48.00 96.00
Paint Pan 4 pcs 46.00 184.00
Paint Brush 3" 3 pcs 75.00 225.00
Paint Brush 2" 3 pcs 50.00 150.00
Paint Brush 1-1/2" 3 pcs 44.75 134.25
Sandpaper 25 ft. 50.00 1,250.00
Material Cost 34,199.25
Labor Cost 10,259.78

Direct Cost 44,459.03

OCM 6,668.85
Profit 4,001.31
 Tax 2,756.46
Total Indirect Cost 13,426.62

Total Item Cost 57,885.65

XII Plumbing/Sanitary Work 1 L.S

DESCRIPTION QTY UNIT UNIT COST AMOUNT
Water Closet 1 set 7,500.00 7,500.00
Counter Kitchen Sink 1 set 5,500.00 5,500.00
Lavatory 1 set 2,200.00 2,200.00
Faucet, SS 1 pcs 950.00 950.00
Showe Head 1 pcs 1,200.00 1,200.00
Floor Drain, 4x4 3 pcs 350.00 1,050.00
Water Line
1/2" Dia. PVC Pipe 4 pcs 640.00 2,560.00
1/2" PVC Elbow 10 pcs 85.00 850.00
1/2" PVC Tee 5 pcs 85.00 425.00
1/2" Dia. Gate Valve 1 pcs 320.00 320.00
Teflon Tape 5 pcs 35.00 175.00
Sanitary Line
100mm Dia. PVC Pipe, Orange 6 pcs 950.00 5,700.00
100mm Dia. PVC Elbow, 1/4 2 pcs 160.00 320.00
100mm Dia. PVC Elbow, 1/8 1 pcs 130.00 130.00
100mm Dia. PVC, Wye 4 pcs 250.00 1,000.00
100mm Dia. PVC, Tee 3 pcs 250.00 750.00
100mm Dia. PVC Cleanout w/ Plug and Seal 2 pcs 150.00 300.00
10mm Dia.x50mm Dia. PVC, Wye 8 pcs 230.00 1,840.00
10mm Dia.x50mm Dia. PVC, Tee 2 pcs 230.00 460.00
50mm Dia. PVC Pipe, Orange 4 pcs 500.00 2,000.00
50mm Dia. PVC Elbow 4 pcs 60.00 240.00
50mm Dia. PVC,P-trap 3 pcs 150.00 450.00
PVC Solvent,400ml 2 can 180.00 360.00
Hacksaw Blade 2 pcs 83.00 166.00
Septic Vault
Portland Cement 40 bags 230.00 9,200.00
Sand 3 cu.m 450.00 1,350.00
Screened Gravel,3/4" 3 cu.m 1,200.00 3,600.00
CHB, 6"thk 375 pcs 15.00 5,625.00
10mm Dia. DRSB, Gr.40 78 kgs 40.00 3,120.00
#16 Tie Wire 2 kgs 90.00 180.00
100mm Ida. PVC Pipe, Orange 1 pcs 950.00 950.00
10mm Dia., PVC Tee 4 pcs 250.00 1,000.00
PVC Solvent Cement,400ml 1 can 180.00 180.00
Material Cost 61,651.00
Labor Cost 18,495.30

Direct Cost 80,146.30

OCM 12,021.95
Profit 7,213.17
Tax 4,969.07
Total Indirect Cost 24,204.19

Total Item Cost 104,350.49

 XIII Electrical Works 1 L.S
DESCRIPTION QTY UNIT UNIT COST AMOUNT
2x40 Watts Surface Mount Lighting
5 set 3,300.00 16,500.00
Fixture-LED Tube
6" Dia. Down Light 20 pcs 340.00 6,800.00
18 Watts LED Bulb 20 pcs 280.00 5,600.00
One Gang Switch 3 set 250.00 750.00
Two Gang Switch 6 set 250.00 1,500.00
Duplex Convenience Outlet 17 set 250.00 4,250.00

MDP-60Amp Main Circuit with 3-

1 set 5,500.00 5,500.00
15A,3-20A & 2-30AT Branch Circuit
Electrical Tape 10 roll 55.00 550.00
Rough-in-Materials (Includes Wires,
1 lot 32,000.00 32,000.00
Conduits, Boxes)
Material Cost 73,450.00
Labor Cost 22,035.00

Direct Cost 95,485.00

OCM 14,322.75
Profit 8,593.65
Tax 5,920.07
Total Indirect Cost 28,836.47

Total Item Cost 124,321.47

Submitted By:

JUSTINE LAWRENCE ANDREW L. RIGOR

Authorized Managing Officer
HIGH STRENGTH DEVELOPMENT CORPORATION
December 07, 2020
 PROJECT : Improvement of Health Center and Stage
OWNER : Local Government of Masinloc
LOCATION : Barangay Collat, Masinloc, Zambales

CASH FLOW BY QUARTER AND PAYMENT SCHEDULE

120 Calendar Days
1ST QUARTER 2ND QUARTER 3RD QUARTER 4TH QUARTER
ACCOMPLISHMENT Php 497,777.78 Php 497,777.78 Php 871,111.11 Php 622,222.22
CASH FLOW 20% 20% 35% 25%
CUMULATIVE ACCOMPLISHMENT Php 497,777.78 Php 995,555.55 Php 1,866,666.66 Php 2,488,888.88
CUMULATIVE CASH FLOW 20% 40% 75% 100%

Submitted By:

JUSTINE LAWRENCE ANDREW L. RIGOR

Authorized Managing Officer
HIGH STRENGTH DEVELOPMENT CORPORATION
December 07, 2020