Republic of the Philippines

Province of Bohol
Municipality of Ubay

Office of the Municipal Engineer

Program of Work

Name of Project :Installation of Sports Center Lights

Location : Purok 5 Benliw, Ubay, Bohol
Appropriation : Php 10,000.00
Funding Source : 10% SK Development Fund CY 2018
Date Prepared : December 3, 2018

SCOPE OF WORK TO BE DONE UNIT QUANTITY UNIT PRICE TOTAL AMOUNT

Bill of Materials
I. Project Billboard:
Tarpaulin 2'x3' Lumpsum Php 258.00

II. Concrete/Metal Works:

Cement bag 5 Php 265.00 Php 1,325.00
G.I Pipe 3" dia. sched 40 length 1 Php 2,650.00 Php 2,650.00
G.I Pipe 4" dia. sched 40 length 2 Php 4,134.00 Php 8,268.00
Roller Pulley pc. 1 Php 400.00 Php 400.00
Bolt & Nut 3/8" pcs. 16 Php Php -
Subtotal: Php 12,643.00
III. Electrical Works:
Bulb 500 Watts pcs 5 Php 320.00 Php 1,600.00
Meter box pc. 1 Php 245.00 Php 245.00
Safety Breaker (20 Amp) pc. 1 Php 300.00 Php 300.00
Mogul Socket pc. 4 Php 130.00 Php 520.00
Spool Insulator pc. 3 Php 30.00 Php 90.00
PDX wire #14 m 4 Php 35.00 Php 140.00
PDX wire #10 m 12 Php 47.00 Php 564.00
Entrance Cap 1/2" pc. 1 Php 50.00 Php 50.00
Junction box pc. 1 Php 35.00 Php 35.00
PVC Pipe 1/2" dia. length 2 Php 60.00 Php 120.00
PVC Clip 1/2" dia. pcs. 15 Php 3.00 Php 45.00
Electrical Tape (Big) pcs. 2 Php 35.00 Php 70.00
vulcaseal liter 0.5 Php 415.00 Php 207.50
Sand flex pc. 1 Php 70.00 Php 70.00
Rope #10 m 22 Php 10.00 Php 220.00
Open ring
Subtotal: Php 4,276.50
IV. Painting Works
Latex white gal. 2 Php 800.00 Php 1,600.00
Red Lead gal. 1 Php 730.00 Php 730.00
Paint Brush #4 pcs. 3 Php 120.00 Php 360.00
Plywood Marine 3/4 sht. 1 Php 1,115.00 Php 1,115.00
Subtotal: Php 3,805.00
III. Labor:
1-Mason @ 450/day for 1 day Php 450.00
2-Painter @450/day for 2 days Php 1,800.00
Subtotal: Php 2,250.00

Summary of Estimates:
Materials : Php 20,724.50
Labor : Php 2,250.00
Project Billboard : Php 258.00
Total: Php 22,974.50
Prepared by: Concurred By:

ALYSSA GRACE P. SARABOSING HON. NADOR A. VALLECERA

M.E Staff Barangay Captain
Checked By: Approved By:

MARCELO R. BARBANIDA WILFREDA M. PACATANG

Draftsman II Municipal Engineer
88888
88888