BARANGAY POBLACION, PINAMUNGAJAN, CEBU Tender

Description Name Of Project: Rehabilitation Of Street Lighting Along Six Sitio's Location: Sitio Dakit, Latid, Bonbon, Pangi, Tubod & Campo, Poblacion, Pinamungajan, Cebu Project Cost: ₱ 1,300,000.00 Source Of Funds: 20% Development Fund ( Barangay ) No. Of Days Work: 75 Calendar Days Mode Of Implementation: By Contract Program Of Works Qty. Unit Description Unit Price Cost I Sitio Dakit: I.i Site Preparation: 4 M³ Excavation 1000.00 4,000.00 1 Lot Steel Post Rehabilitation 10000.00 10,000.00 1 Lot Supply Line Obstruction Clearing 5000.00 5,000.00 1 Lot Service Wire Rehabilitation 5000.00 5,000.00 1 Lot Fill-in 2000.00 2,000.00 ₱ 26,000.00 I.ii Concreting: 22 Bags Portland Cement 295.00 6,490.00 2 M³ Washed Gravel 2000.00 4,000.00 1 M³ Washed Sand 2000.00 2,000.00 2 Kls. #16 Gi Tiewire 110.00 220.00 15 Length 12mm Drb 380.00 5,700.00 ₱ 18,410.00 I.iii Steel Post: 15 Length 2"ø G.i. Pipe Sch. 40 1350.00 20,250.00 5 Kls Welding Rod 250.00 1,250.00 10 Kls 4"ø Cutting Disc 80.00 800.00 5 Kls 4"ø Grinding Disc 80.00 400.00 4 Gal. Red Oxide 750.00 3,000.00 6 Gal. Qde White 850.00 5,100.00 2 Gal. Paint Thinner 620.00 1,240.00 8 Pcs. 3" Paint Brush 85.00 680.00 ₱ 32,720.00 I.iv Electrical: 1000 Mts. 6 Awg Service Wire 65.00 65,000.00 2 Roll 3.5mm² Thhn Stranded Wire 4900.00 9,800.00 50 Sets Gooseneck Lighting Assembly 850.00 42,500.00 1 Pc. 60a Circuit Breaker 750.00 750.00 100 Pcs. 6 X 6 Compression Tap 60.00 6,000.00 40 Pcs. 1-spool Secondary Rack 400.00 16,000.00 70 Pcs. 18watts Pinlight Lamp 400.00 28,000.00 20 Rolls Pvc Electrical Tape 125.00 2,500.00 ₱ 170,550.00 Material Cost ₱ 221,680.00 Labor Cost 77,588.00 Site Preparation Cost 26,000.00 Direct Cost ₱ 325,268.00 Indirect Cost: Ocm 32,526.80 Profit 32,526.80 Tax 19,516.08 Sub-total Cost ₱ 409,837.68 Ii Sitio Latid: Ii.i Steel Post: 2 Gal. Qde White 850.00 1,700.00 1 Gal. Paint Thinner 620.00 620.00 3 Pcs. 3" Paint Brush 85.00 255.00 ₱ 2,575.00 Ii.ii Electrical: 5 Mts. 3.5mm² Thhn Stranded Wire 55.00 275.00 2 Sets Gooseneck Lighting Assembly 850.00 1,700.00 6 Pcs. 6 X 6 Compression Tap 60.00 360.00 10 Pcs. 18watts Pinlight Lamp 400.00 4,000.00 3 Rolls Pvc Electrical Tape 125.00 375.00 ₱ 6,710.00 Material Cost ₱ 9,285.00 Labor Cost 3,249.75 Direct Cost ₱ 12,534.75 Indirect Cost: Ocm 1,253.48 Profit 1,253.48 Tax 752.09 Sub-total Cost ₱ 15,793.79 Iii Sitio Bonbon: Iii.i Site Preparation: 2 M³ Excavation 600.00 1,200.00 1 Lot Service Wire Rehabilitation 3000.00 3,000.00 1 Lot Steel Post Rehabilitation 3000.00 3,000.00 1 Lot Fill-in 600.00 600.00 ₱ 7,800.00 Iii.ii Concreting: 10 Bags Portland Cement 295.00 2,950.00 1 M³ Washed Gravel 2000.00 2,000.00 0.5 M³ Washed Sand 2000.00 1,000.00 2 Kls. #16 Gi Tiewire 110.00 220.00 10 Length 12mm Drb 380.00 3,800.00 ₱ 9,970.00 Iii.iii Steel Post: 4 Length 2"ø G.i. Pipe Sch. 40 1350.00 5,400.00 3 Kls Welding Rod 250.00 750.00 4 Kls 4"ø Cutting Disc 80.00 320.00 2 Kls 4"ø Grinding Disc 80.00 160.00 1 Gal. Red Oxide 750.00 750.00 2 Gal. Qde White 850.00 1,700.00 1 Gal. Paint Thinner 620.00 620.00 3 Pcs. 3" Paint Brush 85.00 255.00 ₱ 9,955.00 Iii.iv Electrical: 30 Mts. 6 Awg Service Wire 65.00 1,950.00 30 Mts. 3.5mm² Thhn Stranded Wire 55.00 1,650.00 8 Sets Gooseneck Lighting Assembly 850.00 6,800.00 1 Pc. 60a Circuit Breaker 750.00 750.00 20 Pcs. 6 X 6 Compression Tap 60.00 1,200.00 8 Pcs. 1-spool Secondary Rack 400.00 3,200.00 10 Pcs. 18watts Pinlight Lamp 400.00 4,000.00 5 Rolls Pvc Electrical Tape 125.00 625.00 ₱ 20,175.00 Material Cost ₱ 40,100.00 Labor Cost 14,035.00 Site Preparation Cost 7,800.00 Direct Cost ₱ 61,935.00 Indirect Cost: Ocm 6,193.50 Profit 6,193.50 Tax 3,716.10 Sub-total Cost ₱ 78,038.10 Iv Sitio Pangi: Iv.i Site Preparation: 3 M³ Excavation 600.00 1,800.00 1 Lot Service Wire Rehabilitation 5000.00 5,000.00 1 Lot Steel Post Rehabilitation 6000.00 6,000.00 1 Lot Fill-in 600.00 600.00 ₱ 13,400.00 Iv.ii Concreting: 10 Bags Portland Cement 295.00 2,950.00 1 M³ Washed Gravel 2000.00 2,000.00 0.5 M³ Washed Sand 2000.00 1,000.00 2 Kls. #16 Gi Tiewire 110.00 220.00 10 Length 12mm Drb 380.00 3,800.00 ₱ 9,970.00 Iv.iii Steel Post: 8 Length 2"ø G.i. Pipe Sch. 40 1350.00 10,800.00 1 Kls Welding Rod 250.00 250.00 4 Kls 4"ø Cutting Disc 80.00 320.00 2 Kls 4"ø Grinding Disc 80.00 160.00 1 Gal. Red Oxide 750.00 750.00 1 Gal. Qde White 850.00 850.00 1 Gal. Paint Thinner 620.00 620.00 3 Pcs. 3" Paint Brush 85.00 255.00 ₱ 14,005.00 Iv.iv Electrical: 100 Mts. 3.5mm² Thhn Stranded Wire 55.00 5,500.00 20 Sets Gooseneck Lighting Assembly 850.00 17,000.00 1 Pc. 60a Circuit Breaker 750.00 750.00 20 Pcs. 6 X 6 Compression Tap 60.00 1,200.00 20 Pcs. 1-spool Secondary Rack 400.00 8,000.00 20 Pcs. 18watts Pinlight Lamp 400.00 8,000.00 10 Rolls Pvc Electrical Tape 125.00 1,250.00 ₱ 41,700.00 Material Cost ₱ 65,675.00 Labor Cost 22,986.25 Site Preparation Cost 13,400.00 Direct Cost ₱ 102,061.25 Indirect Cost: Ocm 10,206.13 Profit 10,206.13 Tax 6,123.68 Sub-total Cost ₱ 128,597.18 V Sitio Tubod: V.i Site Preparation: 3.3 M³ Excavation 600.00 1,980.00 1 Lot Service Wire Rehabilitation 5000.00 5,000.00 1 Lot Steel Post Rehabilitation 3000.00 3,000.00 1 Lot Fill-in 600.00 600.00 ₱ 10,580.00 V.ii Concreting: 10 Bags Portland Cement 295.00 2,950.00 1 M³ Washed Gravel 2000.00 2,000.00 0.5 M³ Washed Sand 2000.00 1,000.00 2 Kls. #16 Gi Tiewire 110.00 220.00 10 Length 12mm Drb 380.00 3,800.00 ₱ 9,970.00 V.iii Steel Post: 8 Length 2"ø G.i. Pipe Sch. 40 1350.00 10,800.00 5 Kls 4"ø Cutting Disc 80.00 400.00 3 Kls 4"ø Grinding Disc 80.00 240.00 2 Kls Welding Rod 250.00 500.00 2 Gal. Red Oxide 750.00 1,500.00 3 Gal. Qde White 850.00 2,550.00 2 Gal. Paint Thinner 620.00 1,240.00 5 Pcs. 3" Paint Brush 85.00 425.00 ₱ 17,655.00 V.iv Electrical: 80 Mts. 3.5mm² Thhn Stranded Wire 55.00 4,400.00 25 Sets Gooseneck Lighting Assembly 850.00 21,250.00 1 Pc. 60a Circuit Breaker 750.00 750.00 30 Pcs. 6 X 6 Compression Tap 60.00 1,800.00 20 Pcs. 1-spool Secondary Rack 400.00 8,000.00 35 Pcs. 18watts Pinlight Lamp 400.00 14,000.00 10 Rolls Pvc Electrical Tape 125.00 1,250.00 ₱ 51,450.00 Material Cost ₱ 79,075.00 Labor Cost 27,676.25 Site Preparation Cost 10,580.00 Direct Cost ₱ 117,331.25 Indirect Cost: Ocm 11,733.13 Profit 11,733.13 Tax 7,039.88 Sub-total Cost ₱ 147,837.38 Vi Sitio Campo: Vi.i Site Preparation: 5 M³ Excavation 600.00 3,000.00 1 Lot Steel Post Rehabilitation 10000.00 10,000.00 1 Lot Supply Line Clearing 3000.00 3,000.00 1 Lot Fill-in 2000.00 2,000.00 ₱ 18,000.00 Vi.ii Concreting: 22 Bags Portland Cement 295.00 6,490.00 2 M³ Washed Gravel 2000.00 4,000.00 1 M³ Washed Sand 2000.00 2,000.00 3 Kls. #16 Gi Tiewire 110.00 330.00 15 Length 12mm Drb 380.00 5,700.00 ₱ 18,520.00 Vi.iii Steel Post: 25 Length 2"ø G.i. Pipe Sch. 40 1350.00 33,750.00 10 Kls Welding Rod 250.00 2,500.00 12 Kls 4"ø Cutting Disc 80.00 960.00 6 Kls 4"ø Grinding Disc 80.00 480.00 4 Gal. Red Oxide 750.00 3,000.00 6 Gal. Qde White 850.00 5,100.00 3 Gal. Paint Thinner 620.00 1,860.00 18 Pcs. 3" Paint Brush 85.00 1,530.00 ₱ 49,180.00 Vi.iv Electrical: 1100 Mts. 6 Awg Service Wire 65.00 71,500.00 1 Roll 3.5mm² Thhn Stranded Wire 4900.00 4,900.00 85 Sets Gooseneck Lighting Assembly 850.00 72,250.00 2 Pc. 60a Circuit Breaker 750.00 1,500.00 100 Pcs. 6 X 6 Compression Tap 60.00 6,000.00 80 Pcs. 1-spool Secondary Rack 400.00 32,000.00 85 Pcs. 18watts Led Bulb 400.00 34,000.00 20 Rolls Pvc Electrical Tape 125.00 2,500.00 ₱ 224,650.00 Material Cost ₱ 292,350.00 Labor Cost 102,322.50 Site Preparation Cost 18,000.00 Direct Cost ₱ 412,672.50 Indirect Cost: Ocm 41,267.25 Profit 41,267.25 Tax 24,760.35 Sub-total Cost ₱ 519,967.35 Total Material Cost ₱ 708,165.00 Total Labor Cost 247,805.00 Total Site Preparation Cost 75,780.00 Total Direct Cost ₱ 1,031,750.00 Total Indirect Cost: Ocm 103,175.00 Profit 103,175.00 Tax 61,900.00 Total Construction Cost ₱ 1,300,000.00