Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Responsible Person
March 7, 2015
March 9, 2015
June 8, 2015
June 8, 2015
PT
June 8, 2015
PT, BSPMC
PT
PT
Evaluation of Canvass
PT
PT
13 Delivery of Materials
SUPPLIER
14 Payment
TREASURER, BSPMC,
BOOKKEEPER
Prepared by:
Checked by:
Reviewed by:
LONY T. MEDES
Procurement Team Head
ROBERT M. MADRINIAN
Deputy Area Coordinator
Name of Potential
Suppliers/Contractors
Resources/Requirements
1. Shekainah
2. Amadeo Bocboc
Package
(Coco II
3.Anthony2Badiana
Lumber)
1. Hacienda Batuan
2.
Supplies
Draft CPP
Supplies
Final CPP
Jerlito Bagoy
Package 3(Aggregates3. Bobit Deluyas
washed sand & gravel,
gravel bedding)
1.
Supplies
2.
3.
Package 4(AggregatesFilling Materials
1.
2.
3.
Package 5 (Hardware)
1. Shekainah
2. SJM Hardware
3.Arnold
Jean
Package 6 (CHB)
1.
2.
Expected Output/Remarks
Procurement Forms
Supplies
Minutes
Supplies
Supplies/Travel Allowance
Acknowledgement Receipt
3.
Package 7 (PPE)
1. John Hardware
2. Sonia Supplies
Ang
3. Dodong Liok
Abstract of Canvass
Storage of Materials/Construction
Package 8 (HAND
TOOLS)
1. John Hardware
2. Sonia
Ang
Package
9 (FILING
3. Dodong
Liok
CABINET)
1. Shekainah
2. SJM
Hardware
3. Tony Uy
Package 10 (MATERIAL
TESTING)
1. Engr. Mamforte
2.
MMQC
3.
DPWH
RENTAL)
1. ARKY Const.
2. CL
Carandang Const.
3.
Algimar
Construction
Package 12 (TEMP.
FACILITY RENTAL)
1.
2.
3.
Package 13
PAINTING WORKS
1. Keelyn
Ent.
2. Shekainah
3. Dodong
Folded
Patition)
Liok
1. Shekainah
2. SJM
3.
Sungold
Site
Package 16
(Windows)
1.
DVB Glass Supply
2. Square N
Glass Supply
3. Green Glass
Supplies
Minutes
Supplies
Resolution to Award
Supplies
Minutes
Supplies
Purchase Order
Supplies/Travel Allowance
Supplies
1. Roberto Caesal
2.
Marlou Almojuela
3. Garry
Desacula
Package 18, 19
(Facilities & Amenities)
1.
Shekainah
2. Arnold Jean
3.
Supplies
Approved by:
Noted by:
JANET A. MIRASOL
BSPMC Chairperson
MANPOW
ITEM No.
DESCRIPTION
QTY
UNIT
AMOUNT
Labor
1
SITE WORKS
320.00 sq.m.
Carpenter 3 3 3 3
Labor
3 3 3 3
II
CONCRETE WORKS
74.45 cu.m.
10 11 12 13 14 15 16 17 18 19 20 21 22
115,180.00
4
4 10 10 10 10 10 10 10 10
549,027.00
Mason
Labor
III
5707.24 Kgs.
365,519.00
Steelman
Labor
IV
1.00
Lot
171,490.00
Carpenter
Labor
MASONRY WORKS
350.00 sq.m.
330,964.00
Mason
Labor
VI
TILE WORKS
160.40 sq.m.
118,048.00
Mason
Labor
VII
43.95 sq.m.
137,340.00
Installer
Labor
VIII
PLUMBING WORKS
1.00
Lot
58,822.00
Mason
Labor
IX
30.36 sq.m.
95,614.00
Installer
Labor
PAINTING WORKS
336.00 sq.m.
89,703.00
Painter
Labor
XI
ELECTRICAL WORKS
1.00
Lot
10 10 10 10
10 10 10 10
72,008.00
Page 7
3 3 3 3 3 3
3 3 3 3 3 3
XII
PROJECT SUPERVISION
1.00
Lot
69,300.00
XIII
FACILITIES/AMENITIES
1.00
Lot
146130.00
XIV
PROJECT SIGNAGE
1.00
Lot
6,500.00
TOTAL
Foreman
Foreman
Bodegero
2,325,645.00
Prepared by:
ROBERT M. MADRINIAN
Deputy Area Coordinator
Reviewed by:
Noted by:
Page 8
Skilled
Unskilled
7 13 10 10 10 10 10 10 10 1 10 10 10 10
10 10 10 10
3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
10 10 10 10 10 10 10 10 10 10 10 10 10 10 10
10 10 10 10 10 10 10 10 10 10 10 10 10 10 10
8 8 8 8 8 8 8 8 8 8 8 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 4 4 4 4
2 2 2
2 2 2
2 2 2 2 2 2
2 2 2 2 2 2
Page 9
10 10 10 10 10 10 12 12 12 12 12 10 10 10 10 3
10 10 10 10 10 10 12 12 12 12 12 10 10 10 10 8
8 10 10 10 10 10 10 8
Approved by:
JANET A. MIRASOL
BSPMC Chairperson
Concurred by:
Page 10
80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 ##################
2 2 2 2 2
2 2 2 2 2
2 2 2 2
2 2 2 2
2 2 2
2 2 2
2 2
2 2
2
4
2
2 2 2 2 2 2 2 2
4
Page 11
2
4
2 2 2 2 2 2
4
105
105
505
763
42000
27300
176750
198380
444,430.00
Page 12
Baran
Municipa
Provinc
WORK SCHEDU
ITEM No.
DESCRIPTION
SITE WORKS
II
CONCRETE WORKS
III
IV
MASONRY WORKS
VI
TILE WORKS
VII
VIII
PLUMBING WORKS
QTY
UNIT
AMOUNT
WEIGHT
(% )
320.00 sq.m.
86,930.00
4.18
74.45 cu.m.
439,007.00
21.09
348,592.00
16.75
169,680.00
8.15
342.00 sq.m.
293,702.00
14.11
146.40 sq.m.
101,658.00
4.88
37.11 sq.m.
112,140.00
5.39
58,522.00
2.81
30.36 sq.m.
94,114.00
4.52
336.00 sq.m.
88,891.00
4.27
5666.53 Kgs.
1.00
1.00
Lot
Lot
IX
PAINTING WORKS
XI
ELECTRICAL WORKS
1.00
Lot
71,808.00
3.45
XII
PROJECT SUPERVISION
1.00
Lot
69,300.00
3.33
XIII
FACILITIES/AMENITIES
1.00
Lot
140500.00
6.75
XIV
PROJECT SIGNAGE
1.00
Lot
6,500.00
0.31
2,081,344.00
100.00
TOTAL
PHYSICAL
% PROGRESS (PLANNED)
PERIODIC
Page 13
Physical
Target
Planned
Actual
Planned
Actual
Planned
Actual
Planned
Actual
Planned
Actual
Planned
Actual
Planned
Actual
Planned
Actual
Planned
Actual
Planned
Actual
Planned
Actual
Planned
Actual
Planned
Actual
Planned
Actual
9 10 11 12 13 14 15 16 17 18 19 20 21
1.62
1.62
0.93
2.64
4.08
4.08
###
0.22
###
0.22
0.22
0.31
129,766.11
123,266.11
78,978.62
6.23
5.92
3.79
% PROGRESS (ACTUAL)
FINANCIAL
% PROGRESS (PLANNED)
% PROGRESS (ACTUAL)
CUMULATIVE
PERIODIC
CUMULATIVE
PERIODIC
CUMULATIVE
PERIODIC
CUMULATIVE
Prepared by:
ROBERT M. MADRINIAN
Deputy Area Coordinator
Reviewed by:
Noted by:
Page 14
6.23
12.16
15.95
129,766.11
129,766.11
123,266.11
253,032.22
78,978.62
332,010.84
4.22
6.17
5.91
5.91
63
64 65 66 67 68 69 70 71 72 73 74 75 76
77
78 79 80 81 82 83 84 85 86 87
5.06
6.17 1.76
###
6.59
6.59
###
4.27
1.87 ###
1.87
1.23
0.22
0.99
0.22
0.22
0.22
0.22
0.22
0.22
1.23
0.22
0.22
0.22
133,048.63
158,694.35
129,115.29
127,541.96
166,556.63
149,069.15
141,680.93
174,904.75
119,216.46
107,589.81
6.39
7.62
6.20
6.13
8.00
7.16
6.81
8.40
5.73
5.17
Page 15
22.34
29.97
36.17
42.30
50.30
57.46
64.27
72.68
78.40
83.57
133,048.63
465,059.47
158,694.35
623,753.82
129,115.29
752,869.11
127,541.96
880,411.07
166,556.63
1,046,967.70
149,069.15
1,196,036.85
141,680.93
1,337,717.78
174,904.75
1,512,622.54
119,216.46
1,631,839.00
107,589.81
1,739,428.81
Approved by:
JANET A. MIRASOL
BSPMC Chairperson
Concurred by:
Page 16
3.08
2.31###
4.52###
1.87 0.53
1.87
0.22
0.22
0.22
6.75
107,589.81
298,405.38
43,509.81
5.17
14.34
2.09
Page 17
83.57
97.91
100.00
107,589.81
1,739,428.81
298,405.38
2,037,834.19
43,509.81
2,081,344.00
Page 18
Type of Plan:
Items to be Procured
Package No. 1
PROJECT SIGNAGE
(X) Proposed
Quantity
Unit of
Measures
Municipality:
Batuan
( )Actual
Unit Cost
Total Cost
Procurement Method
Schedule of Procurement
1.00
Unit
6500.00
6,500.00
CSG
1st Tranche
1400.00
3300.00
400.00
bd.ft.
bd.ft.
bd.ft.
25.00
25.00
25.00
35,000.00
82,500.00
10,000.00
127,500.00
CSG
1st Tranche
Package No. 3
AGGREGATES
Washed Sand
Washed Gravel
Gravel Bedding
68.00
75.00
25.00
cu.m.
cu.m.
cu.m.
650.00
900.00
900.00
44,200.00
67,500.00
22,500.00
134,200.00
CSG
1st Tranche
Package No. 4
AGGREGATES
Filling Material
115.00
cu.m.
350.00
40,250.00
CSG
1st Tranche
2.00
1020.00
682.00
278.00
280.00
40.00
kgs.
bags
length
length
length
pcs.
360.00
292.00
146.00
206.00
371.00
65.00
720.00
297,840.00
99,572.00
57,268.00
103,880.00
2,600.00
Package No. 2
COCOLUMBER
350- 2" x 2 " x 12' Coco Lumber
550 - 2" x 3" x 12' Coco Lumber for Bra
50 - 2" x 4" x 12' Coco Lumber for Brac
Package No. 5
HARDWARE
Nylon # 0.80
Portland Cement
10mm dia. x 6.0m RSB
12mm dia. x 6.0m RSB
16mm dia. x 6.0m RSB
Hacksaw Blade
106.00
150.00
80.00
1.00
40.00
50.00
20.00
20.00
327.00
126.00
268.00
9.00
16.00
6.00
6.00
2.00
20.00
kgs.
kgs.
kls
shts
kgs.
kgs.
kgs.
kgs.
pcs.
pcs.
pcs.
kls.
pcs.
pc
pc
pc
pc
85.00
45.00
410.00
1680.00
70.00
70.00
70.00
70.00
180.00
50.00
50.00
88.00
60.00
1200.00
1250.00
1300.00
180.00
9,010.00
6,750.00
32,800.00
1,680.00
2,800.00
3,500.00
1,400.00
1,400.00
58,860.00
6,300.00
13,400.00
792.00
960.00
7,200.00
7,500.00
2,600.00
3,600.00
3.00
3.00
60.00
24.00
16.00
10.00
8.00
20.00
20.00
1.00
20.00
50.00
10.00
12.00
box
box
m
pc
pc
pc
pc
pc
pc
set
pc
m
m
pc
2550.00
3200.00
24.00
35.00
30.00
155.00
180.00
175.00
65.00
3528.00
30.00
80.00
80.00
1500.00
7,650.00
9,600.00
1,440.00
840.00
480.00
1,550.00
1,440.00
3,500.00
1,300.00
3,528.00
600.00
4,000.00
800.00
18,000.00
pcs.
sets
L meter
pcs.
length
length
5500.00
100.00
45.00
25.00
9.00
30.00
22,000.00
400.00
4,500.00
250.00
90.00
150.00
4.00
4.00
100.00
10.00
10.00
5.00
CSG
1st Tranche
5.00
2.00
11.00
6.00
6.00
16.00
8.00
8.00
24.00
12.00
12.00
20.00
10.00
6.00
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
cans
rolls
65.00
268.00
161.00
45.00
45.00
220.00
55.00
50.00
250.00
65.00
65.00
330.00
200.00
20.00
325.00
536.00
1,771.00
270.00
270.00
3,520.00
440.00
400.00
6,000.00
780.00
780.00
6,600.00
2,000.00
120.00
828,362.00
4489.00
pcs.
18.00
80,802.00
CSG
1st Tranche
25.00
8.00
8.00
20.00
set
set
pcs.
pcs.
48.00
200.00
250.00
10.00
1,200.00
1,600.00
2,000.00
200.00
5,000.00
CSG
1st Tranche
1,200.00
250.00
250.00
2,000.00
400.00
900.00
5,000.00
CSG
1st Tranche
CSG
1st Tranche
Package No. 8
Hand Tools
Shovel
Lever(Cabra)
Sledgehammer(Maso)
Drum
Container
Digging tool(tagad)
4.00
#
1.00
#
1.00
#
2.00
#
8.00
#
2.00
#
pc
pc
pc
pc
pc
pc
300.00
250.00
250.00
1,000.00
50.00
450.00
Package No. 9
Filing Cabinet
1.00
unit
5000.00
Package No. 10
5000.00
Material Testing
1.00
lot
5000.00
5000.00
CSG
1st Tranche
CSG
1st Tranche
Package No. 11
EQUIPMENT RENTAL
One (1) Unit Bagger Mixer
Diesel: 16.00 liter/day
Lubricant: 0.25 liter/day
25.00s
25.00s
25.00s
Package No. 12
Temporary Facility Rental
1.00
lot
5000.00
5000.00
CSG
1st Tranche
Package No. 13
Pre-Engineering
1.00
lot
5000.00
5000.00
CSG
1st Tranche
11,600.00
17,500.00
3,375.00
800.00
9,760.00
7,320.00
320.00
6,300.00
850.00
2,080.00
516.00
450.00
180.00
61,051.00
CSG
2nd Tranche
70,774.00
CSG
2nd Tranche
day/s
day/s
day/s
1.00
16.00
0.25
750.00
60.00
100.00
18,750.00
24,000.00
625.00
43,375.00
1,290,989.00
5.00
7.00
9.00
4.00
8.00
12.00
2.00
9.00
10.00
26.00
6.00
6.00
6.00
1.00
pale
pale
gals.
gals.
gals.
gals.
gals.
gals.
yards
pint
set
pcs.
pcs.
set
2320.00
2500.00
375.00
200.00
1220.00
610.00
160.00
700.00
85.00
80.00
86.00
75.00
30.00
70,774.00
2.00
4.00
1.00
2.00
1.00
s
sets
7500.00
15,000.00
sets
6500.00
26,000.00
sets
8500.00
8,500.00
sets
4500.00
9,000.00
sets
4500.00
4,500.00
63,000.00
194,825.00
2.00
3.00
8.00
sets
sets
sets
5800.00
3800.00
2200.00
Package No.18
FACILITIES/AMENITIES
Hospital Bed
Medicine Cabinet
Medical Kit/Trauma
Plastic Mattres Family Size
2.00
1.00
2.00
20.00
unit
unit
set
pc
11500.00
3500.00
3500.00
700.00
23,000.00
3,500.00
7,000.00
14,000.00
47,500.00
Package No.19
FACILITIES/AMENITIES
Bedding and Pillows
Plastic Chair with Arm rest
Kitchen Utensils
Blackboards (1.20m x 4.80m)
4.00
80.00
4.00
2.00
set
pc
set
set
600.00
870.00
4500.00
1500.00
2,400.00
69,600.00
18,000.00
3,000.00
93,000.00
2nd Tranche
CSG
3rd Tranche
CSG
3rd Tranche
CSG
3rd Tranche
181,100.00
TOTAL
1ST TRANCHE
11,600.00
11,400.00
17,600.00
40600.00
CSG
1,666,914.00
###
77.45%
FINAL TRANCHING
TOTAL
2ND TRANCHE
3RD TRANCHE
TOTAL
###
###
###
11.69%
10.86%
100.00%
1ST TRANCHE
###
2ND TRANCHE 218,387.10
3RD TRANCHE 218,387.10
TOTAL
###
Prepared By:
Reviewed By:
LONY T. MEDES
Procurement Team - Head
ROBERT M. MADRINIAN
Deputy Area Coordinator
2,183,871.00
80.00%
10.00%
10.00%
100.00%
LABOR COST
Administrative and Overhead Expen
CONTINGENCY
Hauling Cost
GRAND TOTAL
OJECT
Date Prepared: 03/07/2015
Province:
Masbate
Schedule of Procurement
1st Tranche
1st Tranche
1st Tranche
1st Tranche
Comments/Remarks
1st Tranche
1st Tranche
1st Tranche
1st Tranche
1st Tranche
1st Tranche
1st Tranche
1st Tranche
1st Tranche
2nd Tranche
2nd Tranche
2nd Tranche
3rd Tranche
3rd Tranche
3rd Tranche
TOTAL
1,666,914.00
LABOR COST
Administrative and Overhead Expenses
CONTINGENCY
Hauling Cost
GRAND TOTAL
Approved By:
JANET A. MIRASOL
BSPMC Chairperson
444,430.00
30,900.00
41,627.00
0.00
2,183,871.00
Type of Plan:
Items to be Procured
Package No. 1
PROJECT SIGNAGE
(X) Proposed
Quantity
Unit of
Measures
Municipality:
Batuan
( )Actual
Unit Cost
Total Cost
Procurement Method
1.00
Unit
6500.00
6,500.00
CSG
400.00
1000.00
3300.00
400.00
bd.ft.
bd.ft.
bd.ft.
bd.ft.
25.00
25.00
25.00
25.00
10,000.00
25,000.00
82,500.00
10,000.00
127,500.00
CSG
Package No. 3
AGGREGATES
Washed Sand
Washed Gravel
Gravel Bedding
68.00
75.00
25.00
cu.m.
cu.m.
cu.m.
650.00
900.00
900.00
44,200.00
67,500.00
22,500.00
134,200.00
CSG
Package No. 4
AGGREGATES
Filling Material
115.00
cu.m.
350.00
40,250.00
CSG
2.00
1020.00
682.00
278.00
kgs.
bags
length
length
360.00
292.00
146.00
206.00
720.00
297,840.00
99,572.00
57,268.00
Package No. 2
COCOLUMBER
100 - 2" x 2" x 12' Coco Lumber
250 - 2" x 2" x 12' Coco Lumber
550 - 2" x 3" x 12' Coco Lumber for Bra
50 - 2" x 4" x 12' Coco Lumber for Brac
Package No. 5
HARDWARE
Nylon # 0.80
Portland Cement
10mm dia. x 6.0m RSB
12mm dia. x 6.0m RSB
280.00
40.00
106.00
150.00
80.00
1.00
40.00
50.00
20.00
20.00
327.00
126.00
268.00
9.00
16.00
6.00
6.00
2.00
20.00
3.00
3.00
60.00
24.00
16.00
10.00
8.00
20.00
20.00
1.00
20.00
50.00
10.00
12.00
4.00
4.00
100.00
length
pcs.
kgs.
kgs.
kls
shts
kgs.
kgs.
kgs.
kgs.
pcs.
pcs.
pcs.
kls.
pcs.
pc
pc
pc
pc
371.00
65.00
85.00
45.00
410.00
1680.00
70.00
70.00
70.00
70.00
180.00
50.00
50.00
88.00
60.00
1200.00
1250.00
1300.00
180.00
103,880.00
2,600.00
9,010.00
6,750.00
32,800.00
1,680.00
2,800.00
3,500.00
1,400.00
1,400.00
58,860.00
6,300.00
13,400.00
792.00
960.00
7,200.00
7,500.00
2,600.00
3,600.00
box
box
m
pc
pc
pc
pc
pc
pc
set
pc
m
m
pc
2550.00
3200.00
24.00
35.00
30.00
155.00
180.00
175.00
65.00
3528.00
30.00
80.00
80.00
1500.00
7,650.00
9,600.00
1,440.00
840.00
480.00
1,550.00
1,440.00
3,500.00
1,300.00
3,528.00
600.00
4,000.00
800.00
18,000.00
pcs.
sets
L meter
5500.00
100.00
45.00
22,000.00
400.00
4,500.00
CSG
1/2" Elbow
1/2" Coupling
1/2" T-Joints
1/2" Union Joints
1/2" Gate Valve (Bronze)
1/2" Faucet (Bronze)
2" PVC Couplings
2" PVC 90Elbow
2" PVC Pipe 3ml
3" PVC Couplings
3" PVC 90Elbow
3" PVC Pipe 3ml
4" PVC Couplings
4" PVC 90Elbow
4" PVC Pipes 3ml
400cc Neltex Solvent
Teflon Tape
Package No. 6
CONCRETE HOLLOW BLOCKS
Package No. 7
Personal Protective Equipments
Hand Gloves
Rubber Boots/safety shoes
Hard Hat
Dusk Musk
Package No. 8
Hand Tools
Shovel
Lever(Cabra)
Sledgehammer(Maso)
Drum
Container
Digging tool(tagad)
Package No. 9
10.00
10.00
5.00
5.00
2.00
11.00
6.00
6.00
16.00
8.00
8.00
24.00
12.00
12.00
20.00
10.00
6.00
pcs.
length
length
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
cans
rolls
25.00
9.00
30.00
65.00
268.00
161.00
45.00
45.00
220.00
55.00
50.00
250.00
65.00
65.00
330.00
200.00
20.00
250.00
90.00
150.00
325.00
536.00
1,771.00
270.00
270.00
3,520.00
440.00
400.00
6,000.00
780.00
780.00
6,600.00
2,000.00
120.00
828,362.00
4489.00
pcs.
18.00
80,802.00
CSG
25.00
8.00
8.00
20.00
set
set
pcs.
pcs.
48.00
200.00
250.00
10.00
1,200.00
1,600.00
2,000.00
200.00
5,000.00
CSG
300.00
250.00
250.00
1,000.00
50.00
450.00
1,200.00
250.00
250.00
2,000.00
400.00
900.00
5,000.00
4.00
1.00
1.00
2.00
8.00
2.00
pc
pc
pc
pc
pc
pc
CSG
Filing Cabinet
1.00
unit
5000.00
5000.00
CSG
Package No. 10
Material Testing
1.00
unit
5000.00
5000.00
CSG
1.00
lot
43375.00
43375.00
1280989.00
CSG
Package No. 11
EQUIPMENT RENTAL
TOTAL (1ST TRANCHE)
Package No.12
PAINTING WORKS
Flat Latex White
Gloss Latex White
Masonry Putty
Masonry Concrete Neutralizer
Epoxy Primer Enamel
Quick Dry Enamel Paint
Paint Thinner
Plasolux Glazing Putty
Assorted Sand Paper
Latex tinting color
Paint Roller Brush 7" w/pan
Paint Brush 4"
Paint Brush 2"
Package 15
HARDWARE & FOLDED PARTITION
Aluminum Folded Partition with fixed
transom ( Fabricated) includes installation
Package 14
WINDOWS
W2 (1.80m x 1.50m Steel Casement
Window with 1/4" thick clear glass
W1 (1.20m x 1.50m Steel Casement
Window with 1/4" thick clear glass
W3 (1.80m x 1.80m Steel Casement
Window with 1/4" thick clear glass
5.00
7.00
9.00
4.00
8.00
12.00
2.00
9.00
10.00
26.00
6.00
6.00
6.00
1.00
2.00
4.00
1.00
pale
pale
gals.
gals.
gals.
gals.
gals.
gals.
yards
pint
set
pcs.
pcs.
set
2320.00
2500.00
375.00
200.00
1220.00
610.00
160.00
700.00
85.00
80.00
86.00
75.00
30.00
70,774.00
11,600.00
17,500.00
3,375.00
800.00
9,760.00
7,320.00
320.00
6,300.00
850.00
2,080.00
516.00
450.00
180.00
61,051.00
CSG
70,774.00
CSG
sets
7500.00
15,000.00
sets
6500.00
26,000.00
sets
8500.00
8,500.00
CSG
CSG
W5 (1.80m x 0.90m Steel Casement
Window with 1/4" thick clear glass
W4 (1.20m x 1.20m Steel Casement
Window with 1/4" thick clear glass
2.00
1.00
sets
4500.00
9,000.00
sets
4500.00
4,500.00
63,000.00
194,825.00
2.00
3.00
8.00
sets
sets
sets
5800.00
3800.00
2200.00
Package No.15
FACILITIES/AMENITIES
Hospital Bed
Medicine Cabinet
Medical Kit/Trauma
Plastic Mattres Family Size
2.00
1.00
2.00
20.00
unit
unit
set
pc
11500.00
3500.00
3500.00
700.00
23,000.00
3,500.00
7,000.00
14,000.00
47,500.00
Package No.16
FACILITIES/AMENITIES
Bedding and Pillows
Plastic Chair with Arm rest
Kitchen Utensils
Blackboards (1.20m x 4.80m)
4.00
80.00
4.00
2.00
set
pc
set
set
600.00
870.00
4500.00
1500.00
2,400.00
69,600.00
18,000.00
3,000.00
93,000.00
11,600.00
11,400.00
17,600.00
40600.00
181,100.00
1,656,914.00
5,000.00
5,000.00
5000.00
###
1,593,539.00
63,375.00
CSG
CSG
CSG
Material Testing
Equipment Rental
Pre Engineering
Tempoarary Rental Facility
Admin and Overhead Expenses
Contingency
Hauling cost
5000.00
43375.00
5000
5000
30900
41627
0.00
60,900.00
TOTAL ###
###
###
Prepared By:
Reviewed By:
LONY T. MEDES
Procurement Team - Head
ROBERT M. MADRINIAN
Deputy Area Coordinator
ROBERT M. MADRINIA
Municipal Engineer
OPMENT PROJECT
P)
Date Prepared: 03/07/2015
Province:
Masbate
ion Schedule:
Schedule of Procurement
1st Tranche
1st Tranche
1st Tranche
1st Tranche
Comments/Remarks
1st Tranche
1st Tranche
1st Tranche
1st Tranche
1st Tranche
1st Tranche
1st Tranche
2nd Tranche
3rd Tranche
2nd Tranche
2nd Tranche
2nd Tranche
3rd Tranche
3rd Tranche
1ST TRANCHE80%
Materials
1,656,914.00
1,280,989.00
77.31
2ND TRANCHE10%
194,825.00
11.76
3RD TRANCHE10%
181,100.00
10.93
Labor
444,430.00
Indirect Cost
82,527.00
TOTAL
343,596.55
77.31
63,803.06
77.31
1,688,388.61
Approved By:
JANET A. MIRASOL
BSPMC Chairperson
52,257.43
11.76
9,703.78
11.76
256,786.21
2,183,871.00
48,576.01
10.93
9,020.17
10.93
238,696.18
ITEM DESCRIPTION
QUANTITY
UNIT
SITE WORKS
320.00 sq.m.
320.00 sq.m.
A. Materials
100 - 2" x 2" x 12' Coco Lumber
Nylon # 0.80
3" CWN
2.00
kgs.
10.00
kgs.
Sub-Total
B. Labor
Productivity Rate: 26.67 sq. m./ man-day
Carpenter
4.00
day/s
Laborer
4.00
day/s
Sub-Total
I - 2. Structural Excavation
30.00 cu.m.
5.00
day/s
100.00
cu.m
115.00
cu.m
8.00
day/s
1.00
lot
1.00
gals.
1.00
day/s
Sub-Total
I - 3. Embankment:
Filling, Grading & Compaction
A. Materials
Filling Materials
Sub-Total
B. Labor
Productivity Rate: 1.50 cu. m./ man-day
Laborer
Sub-Total
I - 4. Soil Poisoning
A. Materials
Termite Solution
Sub-Total
B. Labor
Laborer
Sub-Total
TOTAL FOR SITE WORKS
II
CONCRETE WORKS
Wall Footing, Columns & Footings, Floor Slab, Lintel Beams.
Roof Beam and Septic Tank
74.45 cu.m.
A. Materials
Portland Cement
671.00
bags
Washed Sand
38.00
cu.m.
Washed Gravel
75.00
cu.m.
Gravel Bedding
25.00
cu.m.
150.00
kls
Sub-Total
B. Labor
Productivity Rate: 0.3 cu. m./ man-day
Mason
25.00
day/s
Laborer
25.00
day/s
25.00
day/s
25.00
day/s
25.00
day/s
25.00
day/s
5,666.53
Kgs.
Sub-Total
Equipment Rental, Fuel & Oil
Sub-Total
TOTAL FOR CONCRETING
III
414.00 length
278.00 length
280.00 length
100.00
kgs.
40.00
pcs.
Steelman
19.00
day/s
Laborer
19.00
day/s
1.00
Lot
Hacksaw Blade
Sub-Total
B. Labor
Productivity Rate: Cut, Bend and Place RSB (30.0 kgs./ manday)
Sub-Total
TOTAL FOR REINFORCING STEEL BARS
IV
1,000.00
bd.Ft
3,300.00
bd.Ft
400.00
bd.Ft
80.00
shts.
#4 CWN
40.00
kgs.
#3 CWN
40.00
kgs.
#2 CWN
20.00
kgs.
#1 CWN
20.00
kgs.
Sub-Total
Labor
Carpenter
6.00
day/s
Laborer
6.00
day/s
Sub-Total
TOTAL FOR FORMWORKS AND SCAFFOLDING
V
MASONRY WORKS
342.00 sq.m.
189.00
bags
16.00
cu.m.
4,489.00
pcs.
268.00 length
6.00
kgs.
Sub-Total
B. Labor
Productivity Rate: 6.0 sq. m./ man-day
0.00
Mason
15.00
day/s
Laborer
15.00
day/s
Sub-Total
V - 2. Plastering
615.20 sq.m.
A. Materials
307.60
Portland Cement
Washed Sand
127.00
bags
11.00
cu.m.
Sub-Total
B. Labor
Productivity Rate: 8 sq. m./ man-day
9.61
Mason
11.00
day/s
Laborer
11.00
day/s
Sub-Total
TOTAL FOR MASONRY WORKS
VI
TILE WORKS
146.40 sq.m.
Floor Area for 2 Rooms
112.00
34.40
327.00
pcs.
126.00
pcs.
268.00
pcs.
Washed Sand
Portland Cement
White Cement / Tile Groute
Tile Trim
3.00
cu.m.
33.00
bags
9.00
kls.
16.00
pcs.
Sub-Total
B. Labor
Productivity Rate: .625 sq. m./ man-day
Mason
8.00
day/s
Laborer
8.00
day/s
Sub-Total
TOTAL FOR TILING WORKS
VII
37.11 sq.m.
A. Materials
DOORS
D - 1, (1.0m x 2.10m) Steel Doors with Jamb
16.59
2
sq.m.
sets
sets
sets
Installer
day/s
Laborer
day/s
Sub-Total
B. Labor
B.1. Installation of Doors (Productivity Rate: 2.69 sq. m./ manday
Sub-Total
WINDOWS
20.52
2.00
sets
4.00
sets
1.00
sets
2.00
sets
1.00
sets
Installers
3.00
day/s
Laborer
3.00
day/s
1.00
Lot
4.00
pcs.
4.00
sets
Sub-Total
TOTAL FOR DOORS & WINDOWS
VIII
PLUMBING WORKS
X-1 Plumbing Fixtuers:
A. Materials
Sub-Total
X-2 Sewer Line:
A. Materials
1/2" HDPE Pipe, SDR-11
100.00 L meter
1/2" Elbow
10.00
pcs.
1/2" Coupling
10.00 length
1/2" T-Joints
5.00 length
5.00
pcs.
2.00
pcs.
11.00
pcs.
6.00
pcs.
6.00
pcs.
16.00
pcs.
8.00
pcs.
8.00
pcs.
24.00
pcs.
12.00
pcs.
12.00
pcs.
20.00
pcs.
10.00
cans
6.00
rolls
Plumber/ Mason
6.00
day/s
Laborer
6.00
day/s
Teflon Tape
Sub-Total
B. Labor
Sub-Total
TOTAL FOR PLUMBING WORKS
IX
30.36 sq.m.
A. Materials
Aluminum Folded Partition with fixed transom ( Fabricated)
includes installation
1.00
set
6.00
pc
Double lock
6.00
pc
2.00
pc
Stair nosing
20.00
l.m.
Sub-Total
B. Labor
Skilled Worker
Common Laborer
2.00
day/s
2.00
day/s
Sub-Total
TOTAL FOR HARDWARE & FOLDED PARTITION
X
PAINTING WORKS
336.00 sq.m.
A. Materials
Flat Latex White
5.00
pale
7.00
pale
Masonry Putty
9.00
gals.
4.00
gals.
8.00
gals.
12.00
gals.
Paint Thinner
2.00
gals.
9.00
gals.
10.00
yards
26.00
pint
6.00
set
6.00
pcs.
6.00
pcs.
Sub-Total
B. Labor
Productivity Rate: 21 sq. m./ gang 2 skilled 4 laborers)
Painter
16.00
day/s
Laborer
16.00
day/s
1.00
lot
3.00
box
3.00
60.00
box
m
Junction Box
24.00
pc
Utility Box
16.00
pc
Sub-Total
TOTAL FOR PAINTING WORKS
XI
ELECTRICAL WORKS
A. Materials
10.00
pc
8.00
pc
20.00
pc
Bulb Receptacle
20.00
pc
1.00
set
20.00
pc
Drop Wire #6
50.00
10.00
Lamp Fixture
12.00
pc
Electrician
14.00
day/s
Helper
14.00
day/s
1.00
Lot
Project Supervision
105.00
days
105.00
days
1.00
Lot
Hospital Bed
Medicine Cabinet
2.00
1.00
unit
unit
Medical Kit/Trauma
2.00
set
20.00
pc
4.00
set
80.00
pc
2.00
set
Kitchen Utensils
4.00
set
PROJECT SIGNAGE
1.00
Lot
Project Signage
1.00
unit
25.00
set
8.00
set
Sub-Total
B. Labor
Productivity Rate: 60 units of electrical wirings and fixtures/ ga
Sub-Total
TOTAL FOR ELECTRICAL WORKS
XII
PROJECT SUPERVISION
FACILITIES/AMENITIES
Sub-Total
TOTAL FOR BASIC FACILITIES/AMENITIES
XIV
DIRECT COST
Material Cost
Equipment Rental
Labor Cost
a. Skilled
b. Unskilled
Sub-Total A
INDIRECT COST
Pre-Engineering
Supervision
Contractor's Profit
Taxes
Personal Protective Equipments
Hand Gloves
Rubber Boots/safety shoes
Hard Hat
8.00
pc
20.00
pc
Shovel
4.00
pc
Lever(Cabra)
1.00
pc
Sledgehammer(Maso)
1.00
pc
Drum
2.00
pc
Container
8.00
pc
Digging tool(tagad)
2.00
pc
3.00
set
Handling
9.00
pcs
9.00
pcs
1.00
ls
1.00
ls
Curing Pond(drum)
1.00
pc
Dusk Musk
Sub-Total
Hand Tools
Sub-Total
Material Testing
Mill Certificates
none
Sub-Total
1.00
lot
Filing Cabinet
1.00
set
a. Initial Deposit
1.00
lot
b. Checkbook
1.00
lot
c. Transportation Expense
2.00
lot
2.00
lot
a. Transportation Expense
2.00
lot
b. Allowance
2.00
lot
3. Check Encashment
1.00
lot
4. Serving of Canvass
1.00
lot
5. Retrieval of Canvass
1.00
lot
1.00
lot
a. Procurement Forms
1.00
lot
1.00
lot
c. SPI Forms
1.00
lot
1.00
lot
9. Office Supplies
1.00
lot
1.00
lot
1.00
lot
d. Allowance
2. Closing of Accounts
7. Photocopying of Forms
Prepared by:
Approved by:
ROBERT M. MADRINIAN
JANET A. MIRASOL
BSPMC Chairperson
Reviewed By:
Concurred by:
Municipal Engineer
Barangay Chairperson
Noted by:
RATE PER
DAY/ UNIT
COST
TOTAL
25.00
10,000.00
360.00
720.00
70.00
700.00
11,420.00
3.00
350.00
4,200.00
3.00
260.00
3,120.00
7,320.00
4.00
260.00
5,200.00
5,200.00
350.00
40,250.00
40,250.00
10.00
260.00
20,800.00
20,800.00
1,680.00
1,680.00
1,680.00
1.00
260.00
260.00
260.00
86,930.00
292.00
195,932.00
650.00
24,700.00
900.00
67,500.00
900.00
22,500.00
45.00
6,750.00
317,382.00
2.00
350.00
17,500.00
8.00
260.00
52,000.00
1.00
350.00
8,750.00
78,250.00
1.00
16.00
0.25
750.00
18,750.00
60.00
24,000.00
100.00
625.00
43,375.00
439,007.00
1,532.63
146.00
60,444.00
1,481.18
206.00
57,268.00
2,652.72
371.00
103,880.00
85.00
8,500.00
65.00
2,600.00
232,692.00
10.00
350.00
66,500.00
10.00
260.00
49,400.00
115,900.00
348,592.00
25.00
25,000.00
25.00
82,500.00
25.00
10,000.00
410.00
32,800.00
70.00
2,800.00
70.00
2,800.00
70.00
1,400.00
70.00
1,400.00
158,700.00
3.00
350.00
6,300.00
3.00
260.00
4,680.00
10,980.00
169,680.00
292.00
55,188.00
650.00
10,400.00
18.00
80,802.00
146.00
39,128.00
85.00
510.00
186,028.00
4.00
350.00
21,000.00
4.00
260.00
15,600.00
36,600.00
292.00
37,084.00
650.00
7,150.00
44,234.00
4.00
350.00
15,400.00
4.00
260.00
11,440.00
26,840.00
293,702.00
180.00
58,860.00
50.00
6,300.00
50.00
13,400.00
650.00
1,950.00
292.00
9,636.00
88.00
792.00
60.00
960.00
91,898.00
2.00
350.00
5,600.00
2.00
260.00
4,160.00
9,760.00
101,658.00
5,800.00
11,600.00
3,800.00
11,400.00
2,200.00
17,600.00
40,600.00
2.00
350.00
2,800.00
2.00
260.00
2,080.00
4,880.00
7,500.00
15,000.00
6,500.00
26,000.00
8,500.00
8,500.00
4,500.00
9,000.00
4,500.00
4,500.00
63,000.00
2.00
350.00
2,100.00
2.00
260.00
1,560.00
3,660.00
112,140.00
5,500.00
22,000.00
100.00
400.00
22,400.00
45.00
4,500.00
25.00
250.00
9.00
90.00
30.00
150.00
65.00
325.00
268.00
536.00
161.00
1,771.00
45.00
270.00
45.00
270.00
220.00
3,520.00
55.00
440.00
50.00
400.00
250.00
6,000.00
65.00
780.00
65.00
780.00
330.00
6,600.00
200.00
2,000.00
20.00
120.00
28,802.00
2.00
350.00
4,200.00
2.00
260.00
3,120.00
7,320.00
58,522.00
70,774.00
70,774.00
1,200.00
7,200.00
1,250.00
7,500.00
1,300.00
2,600.00
180.00
3,600.00
91,674.00
2.00
350.00
1,400.00
2.00
260.00
1,040.00
2,440.00
94,114.00
2,320.00
11,600.00
2,500.00
17,500.00
375.00
3,375.00
200.00
800.00
1,220.00
9,760.00
610.00
7,320.00
160.00
320.00
700.00
6,300.00
85.00
850.00
80.00
2,080.00
86.00
516.00
75.00
450.00
30.00
180.00
61,051.00
2.00
350.00
11,200.00
4.00
260.00
16,640.00
27,840.00
88,891.00
2,550.00
7,650.00
3,200.00
24.00
9,600.00
35.00
840.00
30.00
480.00
1,440.00
155.00
1,550.00
180.00
1,440.00
175.00
3,500.00
65.00
1,300.00
3,528.00
3,528.00
30.00
600.00
80.00
4,000.00
80.00
800.00
1,500.00
18,000.00
54,728.00
2.00
350.00
9,800.00
2.00
260.00
7,280.00
17,080.00
71,808.00
1.00
400.00
42,000.00
1.00
260.00
27,300.00
69,300.00
11,500.00
3,500.00
23,000.00
3,500.00
7,000.00
700.00
14,000.00
600.00
2,400.00
870.00
69,600.00
1,500.00
3,000.00
4,500.00
18,000.00
140,500.00
3,500.00
140,500.00
6,500.00
6,500.00
6,500.00
1,593,539.00
43,375.00
218,750.00
225,680.00
2,081,344.00
5,000.00
48.00
1,200.00
200.00
1,600.00
250.00
2,000.00
10.00
200.00
5,000.00
300.00
1,200.00
250.00
250.00
250.00
250.00
1,000.00
2,000.00
50.00
400.00
450.00
900.00
5,000.00
300.00
900.00
140.00
1,260.00
120.00
1,080.00
380.00
380.00
380.00
380.00
1,000.00
1,000.00
none
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
30,900.00
1,000.00
1,000.00
350.00
350.00
300.00
600.00
80.00
160.00
300.00
600.00
80.00
160.00
5,600.00
5,600.00
3,700.00
3,700.00
3,700.00
3,700.00
3,700.00
3,700.00
450.00
450.00
1,200.00
1,200.00
450.00
450.00
3,600.00
3,600.00
2,130.00
2,130.00
2,000.00
2,000.00
1,500.00
1,500.00
30,900.00
60,900.00
2,142,244.00
41,627.00
2,183,871.00
2,183,871.00
Sub-Project Title
Construction of One (1) Unit Evacuation Center
Location
Brgy. Caares, Batuan, Masbate
Category
Public Good
Physical Target
112.00 sq. m.
Total Sub-Project Cost Php
2,183,871.00
PROJECT DESCRIPTION : Construction of One (1) Unit Sub-Project Duration:
Evacuation Center Building ( 16.00m x 7.00m ) with CR, Equipment Needed:
Ceiling,
Tiles, Plumbing Fixtures , Electrical Fixtures,
Technical Personnel
Paintings, and Basic Amenities.
Item
no.
I
II
III
IV
V
VI
VII
VIII
IX
X
XI
XII
XIII
XIV
a) Skilled
b) Unskilled
Sub-Total ( A )
Total
Construction
Cost
% Wt.
Quantity
4.18
21.09
16.75
8.15
14.11
4.88
5.39
2.81
4.52
4.27
3.45
3.33
6.75
0.31
100.00
320.00
74.45
5,666.53
1.00
342.00
146.40
37.11
1.00
30.36
336.00
1.00
1.00
1.00
1.00
KALAHI
CIDSS Grant
Community
Cash
1,593,539.00
43,375.00
0.00
1,593,539.00
43,375.00
0.00
42,000.00
42,000.00
176,750.00
225,680.00
176,750.00
225,680.00
2,081,344.00 2,081,344.00
B. Indirect Cost
Pre-Engineering
Supervision
Contractor's Profit
Taxes
Personal Protective Equipments
Hand Tools
Material Testing
Temporary Facility Renta
Filing Cabinet
Page 65
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
Item
no.
% Wt.
Quantity
30,900.00
Administrative and Overhead Expenses
30,900.00
Sub-Total ( B )
60,900.00
60,900.00
TOTAL (A+B)
2,142,244.00 2,142,244.00
ADD: Contingency
2.00%
41,627.00
41,627.00
Total Estimated Cost
2,183,871.00 2,183,871.00
ADD: O&M (Other Amenities)
Grand Total
2,183,871.00 2,183,871.00
Prepared by :
920,197.29
Approved by :
ROBERT M. MADRINIAN
Deputy Area Coordinator
JANET A. MIRASOL
BSPMC Chairperson
Reviewed by:
Concurred by:
Noted by:
Engr. ARMAND MIKHAIL G. TEMPLADO
Regional Infrastructure Engineer
Page 66
arangay Caares
nicipality of Batuan
ovince of Masbate
T PROGRAM OF WORKS
105 DAYS
Bagger Mixer
Quantity
Unit
320.00
74.45
5,666.53
1.00
342.00
146.40
37.11
1.00
30.36
336.00
1.00
1.00
1.00
1.00
sq.m.
cu.m.
Kgs.
Lot
sq.m.
sq.m.
sq.m.
Lot
sq.m.
sq.m.
Lot
Lot
Lot
Lot
Unit Price
271.66
5,896.67
61.52
169,680.00
858.78
694.39
3,021.83
58,522.00
3,099.93
264.56
71,808.00
69,300.00
140,500.00
6,500.00
Sources of Fund
Community
BLGU
MLGU
PLGU
In-Kind Cash In-Kind Cash In-Kind
Total
86,930.00
439,007.00
348,592.00
169,680.00
293,702.00
101,658.00
112,140.00
58,522.00
94,114.00
88,891.00
71,808.00
69,300.00
140,500.00
6,500.00
2,081,344.00
TOTAL
1,593,539.00
43,375.00
42,000.00
218,750.00
225,680.00
2,123,344.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
Page 67
Quantity
Unit
Unit Price
Total
30,900.00
60,900.00
2,184,244.00
41,627.00
2,183,871.00
2,183,871.00
###
###
A. MIRASOL
LERRY D. MARGA
Page 68
Name of proposed
Total Estimated Co
Sub-Project Durati
Estimated Cost:
PACKAGE ITEMS
QTY
PROJECT SIGNAGE
II
COCOLUMBER
100 - 2" x 2" x 12' Coco Lumber
III
IV
1.00
UNIT
unit
400.00 bd.ft.
1,000.00 bd.ft.
3,300.00 bd.ft.
400.00 bd.ft.
UNIT COST
6,500.00
6,500.00
25.00
25.00
25.00
25.00
10,000.00
25,000.00
82,500.00
10,000.00
127,500.00
68.00
75.00
25.00
cu.m.
cu.m.
cu.m.
650.00
900.00
900.00
44,200.00
67,500.00
22,500.00
134,200.00
115.00
cu.m.
350.00
40,250.00
40,250.00
kgs.
bags
length
length
length
pcs.
kgs.
kls
shts
gals.
kgs.
360.00
292.00
146.00
206.00
371.00
65.00
85.00
45.00
410.00
1,680.00
70.00
720.00
297,840.00
99,572.00
57,268.00
103,880.00
2,600.00
9,010.00
6,750.00
32,800.00
1,680.00
2,800.00
SUB TOTAL
V
HARDWARE
Nylon # 0.80
Portland Cement
10mm dia. x 6.0m RSB
12mm dia. x 6.0m RSB
16mm dia. x 6.0m RSB
Hacksaw Blade
#16 G.I. Tie Wire
Sahara (for roof slab only)
1/4 thk. 4' x 8' Ordinary Plywood
Termite Solution
#4 CWN
TOTAL
2.00
1,020.00
682.00
278.00
280.00
40.00
106.00
150.00
80.00
1.00
40.00
PACKAGES
PACKAGE ITEMS
#3 CWN
#2 CWN
#1 CWN
60 cm X 60 cm Floor Tiles (Glazed)
30 cm X 30 cm Floor Tiles (Unglazed)
30 cm X 30 cm Wall Tiles (Glazed)
White Cement / Tile Groute
Tile Trim
Door knob Yale (heavy duty)
Double lock
Door Automatic interlock (sherlock)
Stair nosing
QTY
UNIT
50.00 kgs.
20.00 kgs.
20.00 kgs.
327.00 pcs.
126.00 pcs.
268.00 pcs.
9.00 kls.
16.00 pcs.
6.00 pc
6.00 pc
2.00 pc
20.00
l.m.
UNIT COST
70.00
70.00
70.00
180.00
50.00
50.00
88.00
60.00
1,200.00
1,250.00
1,300.00
180.00
TOTAL
3,500.00
1,400.00
1,400.00
58,860.00
6,300.00
13,400.00
792.00
960.00
7,200.00
7,500.00
2,600.00
3,600.00
PACKAGES
PACKAGE ITEMS
VI
ELECTRICAL WORKS
#14 THHN Copper Wire
#12 THHN Copper Wire
Flexible Hose
Junction Box
Utility Box
Single Pole Switch 3 gang
Convenience Outlet (Flush Type)
Philip SL Lighting Bulb
Bulb Receptacle
Main Circuit Breaker with Housing
Electrical Tape (big)
Drop Wire #6
Service Entrance Wire #8
Lamp Fixture
PLUMBING WORKS
Pail Flush Type Toilet Bowl
4" x 4" PVC Floor Drain
1/2" HDPE Pipe, SDR-11
1/2" Elbow
1/2" Coupling
1/2" T-Joints
1/2" Union Joints
1/2" Gate Valve (Bronze)
1/2" Faucet (Bronze)
2" PVC Couplings
2" PVC 90Elbow
2" PVC Pipe 3ml
3" PVC Couplings
3" PVC 90Elbow
3" PVC Pipe 3ml
4" PVC Couplings
4" PVC 90Elbow
4" PVC Pipes 3ml
400cc Neltex Solvent
Teflon Tape
SUB TOTAL
DOORS
D - 1, (1.0m x 2.10m) Steel Doors with Jamb
D - 2, (0.90m x 2.10m) Steel Door with Jamb
D - 3, (0.60m x 1.40m) Flush Door
SUB TOTAL
QTY
3.00
3.00
60.00
24.00
16.00
10.00
8.00
20.00
20.00
1.00
20.00
50.00
10.00
12.00
UNIT
box
box
m
pc
pc
pc
pc
pc
pc
set
pc
m
m
pc
4.00 pcs.
4.00 sets
100.00 L meter
10.00 pcs.
10.00 length
5.00 length
5.00 pcs.
2.00 pcs.
11.00 pcs.
6.00 pcs.
6.00 pcs.
16.00 pcs.
8.00 pcs.
8.00 pcs.
24.00 pcs.
12.00 pcs.
12.00 pcs.
20.00 pcs.
10.00 cans
6.00 rolls
2.00
3.00
8.00
sets
sets
sets
UNIT COST
TOTAL
2,550.00
3,200.00
24.00
35.00
30.00
155.00
180.00
175.00
65.00
3,528.00
30.00
80.00
80.00
1,500.00
7,650.00
9,600.00
1,440.00
840.00
480.00
1,550.00
1,440.00
3,500.00
1,300.00
3,528.00
600.00
4,000.00
800.00
18,000.00
5,500.00
100.00
45.00
25.00
9.00
30.00
65.00
268.00
161.00
45.00
45.00
220.00
55.00
50.00
250.00
65.00
65.00
330.00
200.00
20.00
22,000.00
400.00
4,500.00
250.00
90.00
150.00
325.00
536.00
1,771.00
270.00
270.00
3,520.00
440.00
400.00
6,000.00
780.00
780.00
6,600.00
2,000.00
120.00
828,362.00
5,800.00
3,800.00
2,200.00
11,600.00
11,400.00
17,600.00
40,600.00
PACKAGES
VII
PACKAGE ITEMS
QTY
EQUIPMENT RENTAL
1.00
UNIT
lot
UNIT COST
43,375.00
43,375.00
43,375.00
18.00
80,802.00
80,802.00
SUB TOTAL
VIII
4,489.00
pcs.
TOTAL
SUB TOTAL
IX
Pre-Engineering
1.00
lot
5,000.00
5,000.00
1.00
lot
5,000.00
5,000.00
XI
HAND TOOLS
1.00
lot
5,000.00
5,000.00
XII
Material Testing
1.00
lot
5,000.00
5,000.00
XIII
1.00
lot
5,000.00
5,000.00
XIV
Filing Cabinet
1.00
lot
5,000.00
5,000.00
XV
1.00
lot
30,900.00
30,900.00
XVI
LABOR
1.00
LOT
415,757.00
415,757.00
1,747,096.00
1,778,246.00
1,747,096.00
TOTAL
31,150.00
PREPARED BY :
PACKAGES
PACKAGE ITEMS
QTY
UNIT
UNIT COST
TOTAL
Name of proposed
Total Estimated Co
Sub-Project Durati
Estimated Cost:
XVII
PACKAGE ITEMS
QTY
PAINTING WORKS
Flat Latex White
Gloss Latex White
Masonry Putty
Masonry Concrete Neutralizer
Epoxy Primer Enamel
Quick Dry Enamel Paint
Paint Thinner
Plasolux Glazing Putty
Assorted Sand Paper
Latex tinting color
Paint Roller Brush 7" w/pan
Paint Brush 4"
Paint Brush 2"
5.00
7.00
9.00
4.00
8.00
12.00
2.00
9.00
10.00
26.00
6.00
6.00
6.00
UNIT
pale
pale
gals.
gals.
gals.
gals.
gals.
gals.
yards
pint
set
pcs.
pcs.
UNIT COST
2,320.00
2,500.00
375.00
200.00
1,220.00
610.00
160.00
700.00
85.00
80.00
86.00
75.00
30.00
11,600.00
17,500.00
3,375.00
800.00
9,760.00
7,320.00
320.00
6,300.00
850.00
2,080.00
516.00
450.00
180.00
61,051.00
Sub-total
XVIII
FACILITIES/AMENITIES
Hospital Bed
Medicine Cabinet
Medical Kit/Trauma
Plastic Mattres Family Size
2.00
1.00
2.00
20.00
unit
unit
set
pc
11,500.00
3,500.00
3,500.00
700.00
23,000.00
3,500.00
7,000.00
14,000.00
47,500.00
4.00
80.00
4.00
set
pc
set
600.00
870.00
4,500.00
2,400.00
69,600.00
18,000.00
90,000.00
Sub-total
XIX
FACILITIES/AMENITIES
Bedding and Pillows
Plastic Chair with Arm rest
Kitchen Utensils
Sub-total
XX
FACILITIES/AMENITIES
TOTAL
PACKAGES
PACKAGE ITEMS
QTY
UNIT
UNIT COST
2.00
set
1,500.00
3,000.00
3,000.00
1.00
lot
21,103.00
21,103.00
Sub-total
XXI
LABOR
TOTAL
TOTAL
222,654.00
218,387.00
(4,267.00)
PREPARED BY :
0
Procurement Team - Head
0
Project Preparation Team- Head
PACKAGES
PACKAGE ITEMS
QTY
UNIT
UNIT COST
TOTAL
Name of proposed
Total Estimated Co
Sub-Project Durati
Estimated Cost:
QTY
UNIT
set
70,774.00
70,774.00
2.00
sets
7,500.00
15,000.00
4.00
sets
6,500.00
26,000.00
PACKAGES
XXII
TOTAL
XXIII
UNIT COST
WINDOWS
Err:509
Err:509
Err:509 Err:509
Err:509
1.00
sets
8,500.00
8,500.00
2.00
sets
4,500.00
9,000.00
1.00
sets
4,500.00
4,500.00
Err:509
XXIV
LABOR
1.00
XXV
CONTINGENCY
1.00 lot
TOTAL
lot
19,190.00
19,190.00
41,627.00
41,627.00
Err:509
218,388.00
Err:509
PACKAGES
PACKAGE ITEMS
QTY
UNIT
UNIT COST
PREPARED BY :
0
Procurement Team - Head
0
Project Preparation Team- Head
LABOR
OK :)
444,430.00
456,050.00
TOTAL
1ST TRANCHE
PLANNED COMMUNITY PROCUREMENT PACKAGING
PROC
METHOD
CSG
ESTIMATED COST
2ND TRANCHE
1ST TRANCHE
GRANT
6,500.00
CSG
127,500.00
CSG
134,200.00
CSG
40,250.00
LCC CASH
IN-KIND
GRANT
LCC CASH
IN-KIND
PROC
METHOD
CSG
ESTIMATED COST
2ND TRANCHE
1ST TRANCHE
GRANT
LCC CASH
IN-KIND
GRANT
LCC CASH
IN-KIND
PROC
METHOD
ESTIMATED COST
2ND TRANCHE
1ST TRANCHE
GRANT
CSG
828,362.00
CSG
40,600.00
LCC CASH
IN-KIND
GRANT
LCC CASH
IN-KIND
PROC
METHOD
CSG
ESTIMATED COST
2ND TRANCHE
1ST TRANCHE
GRANT
LCC CASH
IN-KIND
GRANT
LCC CASH
IN-KIND
43,375.00
CSG
80,802.00
CSG
5,000.00
CSG
5,000.00
CSG
5,000.00
CSG
5,000.00
CSG
5,000.00
CSG
5,000.00
30,900.00
CFA
415,757.00
1,778,246.00
(1,778,246.00)
REVIEWED BY:
NOTED BY:
ROBERT M. MADRINIAN
Deputy Area Coordinator
PROC
METHOD
ESTIMATED COST
2ND TRANCHE
1ST TRANCHE
GRANT
LCC CASH
IN-KIND
GRANT
LCC CASH
IN-KIND
2ND TRANCHE
PLANNED COMMUNITY PROCUREMENT PACKAGING
GRANT
1ST TRANCHE
LCC CASH
IN-KIND
GRANT
CSG
61,051.00
CSG
47,500.00
CSG
90,000.00
ESTIMATED COST
2ND TRANCHE
LCC CASH
IN-KIND
PROC
METHOD
ESTIMATED COST
2ND TRANCHE
1ST TRANCHE
GRANT
LCC CASH
IN-KIND
GRANT
LCC CASH
IN-KIND
CSG
3,000.00
CFA
21,103.00
222,654.00
###
REVIEWED BY:
NOTED BY:
ROBERT M. MADRINIAN
Deputy Area Coordinator
PROC
METHOD
ESTIMATED COST
2ND TRANCHE
1ST TRANCHE
GRANT
LCC CASH
IN-KIND
GRANT
LCC CASH
IN-KIND
3RD TRANCHE
CSG
CSG
CFA
GRANT
1ST TRANCHE
LCC CASH
IN-KIND
GRANT
ESTIMATED COST
2ND TRANCHE
LCC CASH
IN-KIND
PROC
METHOD
ESTIMATED COST
2ND TRANCHE
1ST TRANCHE
GRANT
LCC CASH
IN-KIND
GRANT
LCC CASH
IN-KIND
REVIEWED BY:
NOTED BY:
ROBERT M. MADRINIAN
Deputy Area Coordinator
NG
KC Cost: 2,183,871.00
LCC: ___________
Cash: ___________
In-kind: ___________
#REF!
#VALUE!
LCC CASH
TOTAL
IN-KIND
GRANT
6,500.00
127,500.00
134,200.00
40,250.00
LCC CASH
TOTAL
IN-KIND
GRANT
LCC CASH
TOTAL
IN-KIND
GRANT
828,362.00
40,600.00
LCC CASH
TOTAL
IN-KIND
GRANT
43,375.00
80,802.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
30,900.00
415,757.00
1,778,246.00
APPROVED BY
BSPMC CHAIRPERSON
LCC CASH
TOTAL
IN-KIND
GRANT
NG
KC Cost: 2,183,871.00
LCC: ___________
Cash: ___________
In-kind: ___________
3RD TRANCHE
LCC CASH
TOTAL
IN-KIND
GRANT
61,051.00
47,500.00
90,000.00
LCC CASH
TOTAL
IN-KIND
GRANT
3,000.00
21,103.00
222,654.00
APPROVED BY
0
BSPMC CHAIRPERSON
LCC CASH
TOTAL
IN-KIND
GRANT
IN-KIND
GRANT
NG
KC Cost: 2,183,871.00
LCC: ___________
Cash: ___________
In-kind: ___________
3RD TRANCHE
LCC CASH
70,774.00
Err:509
19,190.00
41,627.00
Err:509
TOTAL
70,774.00
Err:509
19,190.00
41,627.00
Err:509
LCC CASH
TOTAL
IN-KIND
GRANT
APPROVED BY
0
BSPMC CHAIRPERSON
TOTAL
LCC CASH
REMARKS
IN-KIND
SCHEDULE
MONTH
1 2 3 45 6
TOTAL
LCC CASH
REMARKS
IN-KIND
SCHEDULE
MONTH
1 2 3 45 6
TOTAL
LCC CASH
REMARKS
IN-KIND
SCHEDULE
MONTH
1 2 3 45 6
TOTAL
LCC CASH
BSPMC CHAIRPERSON
REMARKS
IN-KIND
SCHEDULE
MONTH
1 2 3 45 6
TOTAL
LCC CASH
REMARKS
IN-KIND
SCHEDULE
MONTH
1 2 3 45 6
SCHEDULE
TOTAL
LCC CASH
REMARKS
IN-KIND
MONTH
1 2 3 45 6
TOTAL
LCC CASH
BSPMC CHAIRPERSON
REMARKS
IN-KIND
SCHEDULE
MONTH
1 2 3 45 6
TOTAL
LCC CASH
REMARKS
IN-KIND
SCHEDULE
MONTH
1 2 3 45 6
SCHEDULE
TOTAL
LCC CASH
REMARKS
IN-KIND
MONTH
1 2 3 45 6
TOTAL
LCC CASH
BSPMC CHAIRPERSON
REMARKS
IN-KIND
SCHEDULE
MONTH
1 2 3 45 6