Republic of the Philippines

Province of Negros Oriental

MUNICIPALITY OF VALENCIA
ooOOoo
OFFICE OF THE MUNICIPAL ENGINEER

PROGRAM OF WORK

Name of Project : Construction of Palinpinon Movable Stage & Repair of Existing Fence of Basketball Court
Location : Palinpinon Elementary School, Valencia, Negros Oriental
Appropriation : ₱210,000.00
Source of Fund :

BREAKDOWN OF COST ESTIMATES

DIRECT COST:
1. STAGE
A. Materials
2 lengths 1 1/2" (38.1mm) Ø GI Pipe
1/8 sheet 3/8" (9.53mm) thk. Steel Plate
74 lengths G33 10mmØ x 6m RSB
9 lengths 1/2" (12.7mm) Ø GI Pipe
40 lengths 1/4" x 1" x 1" (6.35mmx25.4mmx25.4mm) Angle Bar
11 sheet 18mm 1.2m x 2.4m Marine Plywood
10 kg Welding rod
4 pcs Hacksaw blade 24T
1 length 3/4" (19.05mm) Ø GI Pipe
1 gal Rust Converter

B. Equipment
1 unit Cut-off machine 3 days
1 unit Electric Welding Machine 4 days

C. Labor
1 Foreman 7 days
2 Welder 7 days
2 Labor 7 days

2. GATE
A. Materials
6 lengths 1 1/2" (38.1mm) Ø GI Pipe
 84 lengths 3/16" x 1" x 1" (4.76mmx25.4mmx25.4mm) Angle Bar
21 lengths G33 12mmØ x 6m DSB
17 lengths G33 10mmØ x 6m DSB
bag Portland cement
cu. m. Washed sand
cu. m. Crushed gravel 1"
5 kg GI Tie wire #16
5 lengths Cocolumber 2" x 3" x 12'
5 kg CWN 3"
1 gal Rust Converter

B. Equipment
1 unit Cut-off Machine 3 days
1 unit Electric Welding Machine 5 days

C. Labor
1 Foreman 7 days
2 Welder 5 days
2 Steelman 3 days
2 Mason 3 days
4 Labor 7 days

TOTAL DIRECT COST:

INDIRECT COST:
1. PHYSICAL CONTINGENCIES
2. ADMINISTRATIVE EXPENSES
3. SUPERVISION AND MONITORING
TOTAL INDIRECT COST:

TOTAL PROJECT COST:

Prepared by: Approved by:

TOLOMEO M. ELTANAL, JR.

Municipal Engineer
sketball Court

767.00 1,534.00
12,200.00 1,525.00
228.00 16,872.00
355.00 3,195.00
920.00 36,800.00
1,950.00 21,450.00
85.00 850.00
60.00 240.00
463.00 463.00
380.00 380.00
83,309.00

600.00 1,800.00
850.00 3,400.00
5,200.00

400.00 2,800.00
350.00 4,900.00
300.00 4,200.00
11,900.00

Total Cost: ₱ 100,409.00

767.00 4,602.00
 690.00 57,960.00
228.00 4,788.00
145.00 2,465.00
250.00 -
800.00 -
1,200.00 -
65.00 325.00
88.00 440.00
65.00 325.00
380.00 380.00
71,285.00

600.00 1,800.00
850.00 4,250.00
6,050.00

400.00 2,800.00
350.00 3,500.00
350.00 2,100.00
325.00 1,950.00
300.00 8,400.00
18,750.00

Total Cost: ₱ 96,085.00

₱ 196,494.00

4,506.00
2,000.00
7,000.00
₱ 13,506.00

₱ 210,000.00

EDGAR Y. TEVES
Municipal Mayor