Republic of the Philippines

Province of Bukidnon
Municipality of Quezon
Barangay Butong
-ooOoo-

September 07, 2021

PROGRAM OF WORKS AND ESTIMATES

Name of Project : BASKETBALL STEEL GOALS

Location : P-23, AGDAHAN CLAN, BUTONG, QUEZON, BUKIDNON
Source of Fund : 10% SK FUND
Appropriation : Ᵽ 64,500.00
Desrciption of works : FABRICATION / INSTALLATION OF 2-UNITS BASKET-
BALL STEEL GOAL, PAINTING INCLUDING MOUNTING
AT SITE W/ INSTALLATION FOR MOVABLE STEEL GOAL.
Calendar Days : 7.5 Calendar Days
Technical Personnel Required : Foreman, Welder, & Laborer
Mode of Implementation : By Admin/ By Contract

ESTIMATED COST BY ITEM WORKS

Item Scope of works to be done/ % of Total Quantity Unit Unit Cost Amount
No. Description (Wt.)
1 IRON WORKS 100% 2 UNITS 32, 250.00 64,500.00

Total Estimated Project Cost 100% Ᵽ 64,500.00

Prepared by: Recommending Approval:

BENJAMIN B. OCULAM ROY N. NIONES, CE

Draftsman Municipal Engineer

Checked by: Requested by:

PATRICK M. ARCAYERA REYMAR S. UNGAB

Engineer III SK Chairman

Noted by: Approved:

JOHN D. DISTOR NEHRU P. TAN

Infra- Chairman Punong Barangay
 P.O.W OF BASKETBALL STEEL GOALS

Number of
No. Description of Works. Materials Manpower/ Quantity/ Unit Unit Cost Amount
Equipment Duration

I IRON WORKS (FABRICATION RING)

QTY: 2- UNITS

1.1) MATERIALS:

G.I. PIPE # 4" Φ (s-40) 2 length 5,375.00 10,750.00

G.I. PIPE # 1 1/4" Φ (s-40) 5 length 1,175.00 5,875.00
G.I. PIPE # 1 1/2" Φ (s-40) 6 length 1,680.00 10,080.00
3/16" THK. (2" x2")- Angle Bar 5 length 795.00 3,975.00
3/16" THK. (1" x1")- Angle Bar 5 length 505.00 2,525.00
2mm THK. (4x8)- B.I. Plate 2 shts. 3980.00 7,960.00
12-mm Φ x 6.0m - Plain Bar 1 length 395.00 395.00
12-mm Φ x 6.0m - Rebar 2 length 390.00 780.00
Welding Rod 1 box@ box 1390.00 1,390.00
20 kls
Cutting Disc 4" 20 pcs. 48.00 960.00
Red Oxide Primer Paint 3 gal. 495.00 1,485.00
Pellow Block 10 pcs. 332.50 3,325.00
SUBTOTAL Ᵽ 49,500.00
1.2 LABOR COST
Welder 2 7.5 days 450.00 6,750.00
Laborer 2 7.5 days 300.00 4,500.00
Foreman 1 7.5 days 500.00 3,750.00
SUBTOTAL Ᵽ 15,000.00

DIRECT COST Ᵽ 64,500.00

OCM -
CONTRACTOR'S PROFIT -
VAT
INDIRECT COST
TOTAL COST OF ITEM Ᵽ 64,500.00

Item Material Indirect

Description of Work Labor Cost Amount
No. Cost Cost
I IRON WORKS 49,500.00 15,000.00 _ 64,500.00
TOTAL PROJECT COST 49,500.00 15,000.00 _ Ᵽ 64,500.00