| A | B | C | D | E | F | G | H | I | J | K | L | M | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | FDP Form 4a: Annual Procurement Plan or Procurement List | ||||||||||||
2 | SUPPLEMENTAL PROCUREMENT PLAN | ||||||||||||
3 | FOR THE YEAR 2021 | ||||||||||||
4 | Province, City or Municipality: CITY OF MALAYBALAY | ||||||||||||
5 | Plan Control: No. __________________ | Plan Amount: | Page ___ of ____ pages | ||||||||||
6 | Department/Office: CITY ASSESSORS OFFICE | Regular: | Contingency: | Total: | Date Submitted: | ||||||||
7 | D I S T R I B U T I O N | ||||||||||||
8 | Item No. | Description | Unit Cost | Quantity | Total Cost | 1st quarter | 2nd quarter | 3rd quarter | 4th quarter | ||||
9 | Qty. | Amount | Qty. | Amount | Qty. | Amount | Qty. | Amount | |||||
10 | Department/Office: CITY ASSESSORS OFFICE | ||||||||||||
11 | 1 | Trainor Dance & Chorale | 5,500 | 1 | 5,500.00 | 1.00 | 5,500.00 | - | - | - | |||
12 | 2 | Decoration for Mass & Convocation | 3,500 | 1 | 3,500.00 | 1.00 | 3,500.00 | - | - | - | |||
13 | 3 | Token & Plaque | 4,500 | 1 | 4,500.00 | 1.00 | 4,500.00 | - | - | - | |||
14 | 4 | Snacks Mass, Convo & Mancom (210 Pax) | 10,500 | 1 | 10,500.00 | 1.00 | 10,500.00 | - | - | - | |||
15 | 5 | Meals Mancom (80 Pax) @ 180/pax | 14,400 | 1 | 14,400.00 | 1.00 | 14,400.00 | - | - | - | |||
16 | 6 | Postage Stamp | 200 | 1 | 200.00 | - | 1.00 | 200.00 | - | - | |||
17 | 7 | Toner TN 220 Black (Ineo 281) | 10,300 | 1 | 10,300.00 | - | 1.00 | 10,300.00 | - | - | |||
18 | 8 | Casso 1st Quarter Meting (Tax Info) | 200 | 45 | 9,000.00 | - | 45.00 | 9,000.00 | - | - | |||
19 | 9 | Casso 2ND Quarter Meeting (Tax Info) | 200 | 45 | 9,000.00 | - | 45.00 | 9,000.00 | - | - | |||
20 | 10 | Casso 3rd Quarter Meeting (Tax Info) | 200 | 45 | 9,000.00 | - | 45.00 | 9,000.00 | - | - | |||
21 | 11 | Toner Tn 118 Black (Ineo 195) | 3,500 | 2 | 7,000.00 | - | - | 2.00 | 7,000.00 | - | |||
22 | 12 | DDR4 $gb RAM | 2,200 | 2 | 4,400.00 | - | - | 2.00 | 4,400.00 | - | |||
23 | 13 | 19" LCD Monitor | 4,200 | 1 | 4,200.00 | - | - | 1.00 | 4,200.00 | - | |||
24 | 14 | 14-42" LED/LCD tilt Swivel wall mount | 700 | 1 | 700.00 | - | - | 1.00 | 700.00 | - | |||
25 | 15 | Home Audio Speaker System (Altec Lansing Lozenge AL-SND340F) | 4,500 | 1 | 4,500.00 | - | - | 1.00 | 4,500.00 | - | |||
26 | 16 | Alternator | 8,500 | 1 | 8,500.00 | - | - | 1.00 | 8,500.00 | - | |||
27 | 17 | Canon 325 Toner | 3,400 | 2 | 6,800.00 | - | - | 2.00 | 6,800.00 | - | |||
28 | 18 | 1TB 7, 200RPM HDD (internal) | 3,000 | 1 | 3,000.00 | - | - | 1.00 | 3,000.00 | - | |||
29 | 19 | Printer (Epson L1300, A3) | 20,900 | 2 | 41,800.00 | - | - | 2.00 | 41,800.00 | - | |||
30 | 20 | Toner canon 325 refill | 1,700 | 6 | 10,200.00 | - | - | - | 6.00 | 10,200.00 | |||
31 | 21 | Epson T6641 black ink | 320 | 6 | 1,920.00 | - | - | - | 6.00 | 1,920.00 | |||
32 | 22 | Epson T6641 magenta ink | 320 | 5 | 1,600.00 | - | - | - | 5.00 | 1,600.00 | |||
33 | 23 | Epson T6641 cyan ink | 320 | 3 | 960.00 | - | - | - | 3.00 | 960.00 | |||
34 | 24 | Epson T6641 yellow ink | 320 | 3 | 960.00 | - | - | - | 3.00 | 960.00 | |||
35 | 25 | Ballpen blue (good quality) | 10 | 40 | 400.00 | - | - | - | 40.00 | 400.00 | |||
36 | 26 | Ballpen black (good quality) | 10 | 40 | 400.00 | - | - | - | 40.00 | 400.00 | |||
37 | 27 | - | - | - | - | - | - | ||||||
38 | 28 | - | - | - | - | - | - | ||||||
39 | 29 | - | - | - | - | - | - | ||||||
40 | 30 | - | - | - | - | - | - | ||||||
41 | SUB-TOTAL | 173,240.00 | 38,400.00 | 37,500.00 | 80,900.00 | 16,440.00 | |||||||
42 | ADDITIONAL PROVISION FOR INFLATION ( 10% of Total ) | 3,840.00 | 3,750.00 | 8,090.00 | 1,644.00 | ||||||||
43 | Total | 42,240.00 | 41,250.00 | 88,990.00 | 18,084.00 | ||||||||
44 | |||||||||||||
45 | Department/Office: CITY ENVIRONMENT NATURAL RESOURCES OFFICE | Regular: | Contingency: | Total: | Date Submitted: | ||||||||
46 | D I S T R I B U T I O N | ||||||||||||
47 | Item No. | Description | Unit Cost | Quantity | Total Cost | 1st quarter | 2nd quarter | 3rd quarter | 4th quarter | ||||
48 | Qty. | Amount | Qty. | Amount | Qty. | Amount | Qty. | Amount | |||||
49 | 1 | Head light bulb | 35 | 1 | 35.00 | 1.00 | 35.00 | - | - | - | |||
50 | 2 | Fork oil seal | 190 | 1 | 190.00 | 1.00 | 190.00 | - | - | - | |||
51 | 3 | Brake shoe | 135 | 1 | 135.00 | 1.00 | 135.00 | - | - | - | |||
52 | 4 | Rear sprocket | 145 | 1 | 145.00 | 1.00 | 145.00 | - | - | - | |||
53 | 5 | Engine sprocket | 45 | 1 | 45.00 | 1.00 | 45.00 | - | - | - | |||
54 | 6 | Roller chain | 295 | 1 | 295.00 | 1.00 | 295.00 | - | - | - | |||
55 | 7 | Spark plug | 95 | 1 | 95.00 | 1.00 | 95.00 | - | - | - | |||
56 | 8 | Seat cover | 235 | 1 | 235.00 | 1.00 | 235.00 | - | - | - | |||
57 | 9 | Oil seal | 380 | 4 | 1,520.00 | 4.00 | 1,520.00 | - | - | - | |||
58 | 10 | Rubber cap | 55 | 10 | 550.00 | 10.00 | 550.00 | - | - | - | |||
59 | 11 | Hydraulic Assembly | 4,500 | 3 | 13,500.00 | 3.00 | 13,500.00 | - | - | - | |||
60 | 12 | Oil Filter | 950 | 3 | 2,850.00 | 3.00 | 2,850.00 | - | - | - | |||
61 | 13 | Fuel Filter, Primary | 1,200 | 3 | 3,600.00 | 3.00 | 3,600.00 | - | - | - | |||
62 | 14 | Fuel Filter, secondary | 1,000 | 3 | 3,000.00 | 3.00 | 3,000.00 | - | - | - | |||
63 | 15 | Propeller Plange Buld-up and re-hole | 1,780 | 1 | 1,780.00 | 1.00 | 1,780.00 | - | - | - | |||
64 | 16 | Engine oil synthetic | 450 | 14 | 6,300.00 | - | 14.00 | 6,300.00 | - | - | |||
65 | 17 | Air Filter | 2,200 | 2 | 4,400.00 | - | 2.00 | 4,400.00 | - | - | |||
66 | 18 | Oil Filter | 1,200 | 2 | 2,400.00 | - | 2.00 | 2,400.00 | - | - | |||
67 | 19 | Fuel Filter | 2,400 | 2 | 4,800.00 | - | 2.00 | 4,800.00 | - | - | |||
68 | 20 | Tail Light aseembly BP 12614/ 1 & BP 126/1 | 700 | 2 | 1,400.00 | - | 2.00 | 1,400.00 | - | - | |||
69 | 21 | Signal Light Asembly | 700 | 2 | 1,400.00 | - | 2.00 | 1,400.00 | - | - | |||
70 | 22 | Bulb H/L | 45 | 4 | 180.00 | - | 4.00 | 180.00 | - | - | |||
71 | 23 | Auto bulb double contact | 40 | 10 | 400.00 | - | 10.00 | 400.00 | - | - | |||
72 | 24 | Auto bulb Single Contact | 1,850 | 10 | 18,500.00 | - | 10.00 | 18,500.00 | - | - | |||
73 | 25 | Horn | 1,850 | 1 | 1,850.00 | - | 1.00 | 1,850.00 | - | - | |||
74 | 26 | Signal Linght | 400 | 2 | 800.00 | - | 2.00 | 800.00 | - | - | |||
75 | 27 | Tail light asembly BP 11887/1 & BP 11888/1 | 550 | 2 | 1,100.00 | - | 2.00 | 1,100.00 | - | - | |||
76 | 28 | Auto Wire # 16 | 450 | 1 | 450.00 | - | 1.00 | 450.00 | - | - | |||
77 | 29 | Auto Wire # 14 | 600 | 1 | 600.00 | - | 1.00 | 600.00 | - | - | |||
78 | 30 | Auto Wire # 12 | 650 | 1 | 650.00 | - | 1.00 | 650.00 | - | - | |||
79 | 31 | Electrical Type | 45 | 2 | 90.00 | - | 2.00 | 90.00 | - | - | |||
80 | 32 | Plug in Fuse | 15 | 8 | 120.00 | - | 8.00 | 120.00 | - | - | |||
81 | 33 | Inner Tube | 650 | 6 | 3,900.00 | - | 6.00 | 3,900.00 | - | - | |||
82 | 34 | Hydraulic Cylinder | 22,400 | 1 | 22,400.00 | - | 1.00 | 22,400.00 | - | - | |||
83 | 35 | O-ring 3x90 | 150 | 3 | 450.00 | - | 3.00 | 450.00 | - | - | |||
84 | 36 | Hose Fabrication | 750 | 2 | 1,500.00 | - | 2.00 | 1,500.00 | - | - | |||
85 | 37 | Clutch Disc | 7,500 | 1 | 7,500.00 | - | 1.00 | 7,500.00 | - | - | |||
86 | 38 | Head Light Cover | 650 | 1 | 650.00 | - | 1.00 | 650.00 | - | - | |||
87 | 39 | Rear Fender | 500 | 1 | 500.00 | - | 1.00 | 500.00 | - | - | |||
88 | 40 | Carbon Brush | 1,600 | 1 | 1,600.00 | - | 1.00 | 1,600.00 | - | - | |||
89 | 41 | Rotro Disc | 1,600 | 1 | 1,600.00 | - | 1.00 | 1,600.00 | - | - | |||
90 | 42 | Spark Plug Cap | 450 | 1 | 450.00 | - | 1.00 | 450.00 | - | - | |||
91 | 43 | Engine Sprocket (# 520) | 70 | 1 | 70.00 | - | 1.00 | 70.00 | - | - | |||
92 | 44 | Rear Sprocket (#520) | 500 | 1 | 500.00 | - | 1.00 | 500.00 | - | - | |||
93 | 45 | Spark Plug | 180 | 1 | 180.00 | - | 1.00 | 180.00 | - | - | |||
94 | 46 | 4.10-18 Tgire With Inner Tube | 3,500 | 2 | 7,000.00 | - | 2.00 | 7,000.00 | - | - | |||
95 | 47 | 2.75-21 Tire with Inner Tube | 2,210 | 2 | 4,420.00 | - | 2.00 | 4,420.00 | - | - | |||
96 | 48 | Hand Grip | 390 | 1 | 390.00 | - | 1.00 | 390.00 | - | - | |||
97 | 49 | Set Cover | 550 | 1 | 550.00 | - | 1.00 | 550.00 | - | - | |||
98 | 50 | Clutch Lining | 800 | 1 | 800.00 | - | 1.00 | 800.00 | - | - | |||
99 | 51 | Brake Lever | 550 | 1 | 550.00 | - | 1.00 | 550.00 | - | - | |||
100 | 52 | Rear hub bearing | 350 | 1 | 350.00 | - | 1.00 | 350.00 | - | - | |||