Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                

2020 POWS OF CLASSROOM REPAIRS AT CNHS Immediate12

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 28

Department of Education

Region X
Division of Bukidnon
Cabulohan-Paradise National High School-Annex
Poblacion, Cabanglasan, Bukidnon

PROGRAM OF WORK

Name of Progect : Repair of facia boards, ceilings, and roof of blg. 1, 2 ,3,11, 12, and 13 buildings.
Location : CPNHS-Annex District : Cabanglasan District
Source of Fund : MOOE Repair and Maintenance Project Cost : 104,812.50
Contructor : Local skilled workers
Calendar Days to Complete : April 20-30, 2020 and may 2-11, 2020
Project / Description / Scope of Work : Repair/replace damaged facia boards, ceilings, and roof of blgs. 1,2,3,11,12,13.

Adjusted
Item No. Description WT Unit Quantity Unit Cost Total Cost Unit Cost Total Cost
1 Hardiflex sheet 50 600 30,000.00 30,000.00
2 Screw (1 1/2"length) kilo 6 300 1,800.00 1,800.00
3 Lumber (2x3x10) pcs 100 250.00 25,000.00 25,000.00
4 Nail (#4) kilo 10 90 900.00 900.00
5 Nail (#3) kilo 5 90 450.00 450.00
6 Plain sheet sheet 48 400.00 19,200.00 19,200.00
7 Tec screw kilo 5 300.00 1,500.00 1,500.00
8 Concrete screw kilo 5 400.00 2,000.00 2,000.00
9 Vulcaseal gallon 3 1,000.00 3,000.00 3,000.00
10
11
TOTAL 83,850.00

I. Breakdown of total Estimated Expenditures:


1. Materials (see attached page for details) 100% ₱ 83,850.00
2. Labor Cost ( 25% of the amount of the materials) ₱20,962.5

TOTAL ESTIMATED PROJECT COST ₱104,812.5


II. Breakdown of Labor Expenditures
Rate per
Description Of Work Manpower NeededNo. of Days Mandays Day Total Cost
Ceiling , facia board, and roof repairs. Carpenters 20 2 lumpsum 20,962.50

ESTIMATED COST ₱20,962.5

Prepared by : Recommending Approval :

ROSALINO D. MUEGO DOMINADOR C. CAJUTOL


School Project Coordinator Property Custodian

APPROVED :

EFREN M. BERNALDEZ,SR.
School Principal
Department of Education
Region X
Division of Bukidnon
Cabulohan-Paradise National High School-Annex
Poblacion, Cabanglasan, Bukidnon

PROGRAM OF WORK
Name of Progect : CONSTRUCTION OF SCHOOL DRINKING FOUNTAIN
Location : CPNHS-Annex District : CABANGLASAN DISTRICT
Source of Fund : MOOE Project Cost : ₱ 22,275.00
Contructor : Local skilled workers
Calendar Days to Complete : APRIL 15,2020
Project / Description / Scope of WPUTTING/LAYING ARC OF CPNHS ANNEX SCHOOL GATE

Ite
m Adjusted
No. Description WT Unit Quantity Unit Cost Total Cost Unit Cost Total Cost
1 SCREENED SAND CUBIC 3 1,300.00 3,900.00 3,900.00
2 CEMENT BAG 15 270.00 4,050.00 4,050.00
3 12mm REINFORCEMENT BAR LENGTH 8 280 2,240.00 2,240.00
4 TIE WIRE KILO 2 80 160.00 160.00
5 CHB PC 150 11.00 1,650.00 1,650.00
6 1/2 G.I. PIPE LENGTH 2 500.00 1,000.00 1,000.00
7 1/2 THREADED ELBOW PC 10 30.00 300.00 300.00
8 1/2 FAUCET PC 4 200.00 800.00 800.00
9 THREADED COUPLING PC 8 30.00 240.00 240
10 TEFLON PC 3 40 120.00 120.00
11 SINK PC 4 500 2,000.00 2,000.00
12 2"PVC PIPE PC 2 200 400.00 400.00
13 2" PVC ELBOW PC 8 50 400.00 400.00
14 VULCASEAL POUCH 8 70 560.00 560.00
TOTAL 17,820.00

I. Breakdown of total Estimated Expenditures:


1. Materials (see attached page for details) 100% ₱ 17,820.00
2. Labor Cost 30% of the total cost of materials ₱ 4,455.00
TOTAL ESTIMATED PROJECT COST ₱22,275.00
II. Breakdown of Labor Expenditures
Rate per
Description Of Work Manpower Needed No. of Days Mandays Day Total Cost
MASONRY WORKS
LUMPSUM 4,455.00
ESTIMATED COST

Prepared by : Recommending Approval :

ROSALINO D. MUEGO DOMINADOR C. CAJUTOL


School Project Coordinator Property Custodian

APPROVED :
EFREN M. BERNALDEZ,SR.
School Principal
ASAN DISTRICT

₱ 4,455.00
Department of Education
Region X
Division of Bukidnon
Cabulohan-Paradise National High School-Annex
Poblacion, Cabanglasan, Bukidnon

PROGRAM OF WORK

Name of Progect : Electrical repair of eight (8) classrooms at CPNHS-ANNEX


Location : CPNHS-Annex District : Cabanglasan
Source of Fund : MOOE Repair and Maintenance Project Cost : ₱20,860.00
Contructor : Local skilled workers
Calendar Days to Complete : January 16-18,2020
Project / Description / Scope of Work : Rerouting of wires and electrical materials.

Item Adjusted Unit


No. Description WT Unit QuantitUnit Cost Total Cost Cost Total Cost
1 Drop wire # 6 mtr 80 30.00 2,400.00 2,400.00
2 Stranded wire (Thhn)#10 mtr 48 50.00 2,400.00 2,400.00
3 Stranded wire (Thhn)#12 mtr 32 40 1,280.00 1,280.00
4 Panelboard (single) pc 8 150 1,200.00 1,200.00
5 Circuit Breaker (20 amps) pc 8 270.00 2,160.00 2,160.00
6 Switchbox pc 8 150.00 1,200.00 1,200.00
7 Flushed type C.O. pc 8 290.00 2,320.00 2320
8 Electrical Tape roll 2 70.00 140.00 140.00
9 No more nails adhesive pc 4 40.00 160.00 160
10 Plastic wire molding 3/4" length 4 150 600.00 600.00

TOTAL 13,860.00

I. Breakdown of total Estimated Expenditures:


1. Materials (see attached page for details) 100% 13,860.00
2. LaboCost ( Lump sum ) (lump sum) 7,000.00

TOTAL ESTIMATED PROJECT COST 20,860.00


II. Breakdown of Labor Expenditures
Description Of Work Manpower NeeNo. of Days Mandays Rate per Day Total Cost
electrical repairs

ESTIMATED COST (lump Sum) 7,000.00

Prepared by : Recommending Approval :

ROSALINO D. MUEGO DOMINADOR C. CAJUTOL


School Project Coordinator Property Custodian

APPROVED :

AZENITH B. SARUCAM
Acting as School Principal
,860.00
Department of Education
Region X
Division of Bukidnon
Cabulohan-Paradise National High School-Annex
Poblacion, Cabanglasan, Bukidnon

PROGRAM OF WORK

Name of Progect : Land preparation and fencing of gulayan sa Paaralan at CPNHS-ANNEX


Location : CPNHS-Annex District : Cabanglasan
Source of Fund : MOOE allotment Project Cost : ₱38,700.00
Contructor : Local skilled workers
Calendar Days to Complete : April 26-30,2021
Project / Description / Scope of WorkArea clearing, plowing, plotting, and fencing of the garden.

Item Adjusted Unit


No. Description WT Unit Quantity Unit Cost Total Cost Cost Total Cost
1 #2 x 6ft height cyclone wire 5m 30 750.00 22,500.00
2 #1 u-nails kilo 4 75.00 300.00
3 Lumber(2x3x8) pc 50 160 8,000.00
4
5
6
TOTAL 30,800.00

I. Breakdown of total Estimated Expenditures:


1. Materials (see attached page for details) 100% 30,800.00
2. Labor Cost ( Lump sum ) 7,900.00

TOTAL ESTIMATED PROJECT COST 38,700.00


II. Breakdown of Labor Expenditures
Description Of Work Manpower Needed No. of Days Mandays/MAD Rate per Day Total Cost
Area clearing (brushing) 3 3 9 200 1,800.00
Plowing 1 5 5 500 2,500.00
Digging 2 2 4 200 800.00
Posting 2 2 4 200 800.00
Installing of cyclone wires 2 2 4 500 2,000.00
ESTIMATED COST (lump Sum) 7,900.00

Prepared by : Recommending Approval :

ROSALINO D. MUEGO DOMINADOR C. CAJUTOL


School Project Coordinator Property Custodian

APPROVED :

ANGELITO C. SIERAS
Asst. secondary School Principal II
Department of Education
Region X
Division of Bukidnon
Cabulohan-Paradise National High School-Annex
Poblacion, Cabanglasan, Bukidnon

PROGRAM OF WORK

Name of Project : Procurement of garden tools,Herbicides,pesticides,fungicides and seeds of gulayan sa


Paaralan at CPNHS-ANNEX

Location : CPNHS-Annex District : Cabanglasan


Source of Fund : MOOE allotment Project Cost : 19,600.00
Contructor : Local skilled workers
Calendar Days to Complete : February 10-14,2020
Project / Description / Scope of Procurement of garden tools,Herbicides,pesticides,fungicides and seeds of gulayan sa
Work : Paaralan at CPNHS-ANNEX

Adjusted
Item No. Description WT Unit Quantity Unit Cost Total Cost Unit Cost Total Cost
1 Bolo pc 60 120.00 7,200.00
2 Crow bar pc 10 500.00 5,000.00
3 seedling tray pc 10 100 1,000.00
4 Faucet pc 5 250 1,250.00
5 Lampas pc 15 210.00 3,150.00
6 seeds (assorted) 2,000.00 2,000.00
TOTAL 19,600.00

I. Breakdown of total Estimated Expenditures:


1. Materials (see attached page for details) 100% 19,600.00
2. Labor Cost ( Lump

TOTAL ESTIMATED PROJECT COST 19,600.00


II. Breakdown of Labor Expenditures
Rate per
Description Of Work Manpower Needed No. of Days Mandays/M Day Total Cost

ESTIMATED COST (lump Sum)

Prepared by : Recommending Approval :

ROSALINO D. MUEGO DOMINADOR C. CAJUTOL


School Project Coordinator Property Custodian

APPROVED :

AZENITH B. SARUCAM
Acting as School Principal
Department of Education
Region X
Division of Bukidnon
Cabulohan-Paradise National High School-Annex
Poblacion, Cabanglasan, Bukidnon

PROGRAM OF WORK
Name of Project : Electrical repairs of Junior High School Classrooms at Cabanglasan National
High School.

Location : CPNHS-Annex District : Cabanglasan


Source of Fund : MOOE allotment Project Cost : 75,612.50
Contructor : Local skilled workers
Calendar Days to Complete : September 25-3o,2020
Project / Description / Scope of Work : Replacements of basted lamps, switches, convenience outlets, utility
boxes,installation of additional circuit breakers and re-wiring of two
grounded classrooms at Cabanglasan National High School.

Adjusted
Item No. Description WT Unit QTY Unit Cost Total Cost Unit Cost Total Cost
1 2o Watts LED Incandescent Lamps 3o 180 5400 5400
2 15 Watts LED Fluorescent Tubes set 55 250.00 13,750.00 13,750.00
3 THHN #14 stranded wire roll (Box 1 3,500.00 3,500.00 3,500.00
4 THHN #12 Stranded wire roll (Box 1 3,700.00 3,700.00 3,700.00
5 PDX Wire # 14 roll Box 1 4,000.00 4,000.00 4,000.00
6 PDX Wire # 12 roll(Box 1 3,700.00 3,700.00 3,700.00
7 25o Watts Flood Light pc 3 3,500.00 10,500.00 10,500.00
8 3/4" Electrical Plastic Molding length 15 160 2,400.00 2,400.00
9 No more Nails Adhesive Pouch 5 90.00 450.00 450.00
1o Flash Type Switch set 1o 220.00 2,200.00 2,200.00
11 Flash Type Convenience Outlet Set 12 220.00 2,640.00 2,640.00
12 Utility Box (Metal Pc 15 50.00 750.00 750.00
13 Flash Type Lamp Holder Pc 20 60.00 1,200.00 1,200.00
14 Surface Type C.O. Pc 10 60.00 600.00 600.00
15 Cicuit Breaker Set 4 800.00 3,200.00 3,200.00
16 Vulcaseal Gallon 1 2,000.00 2,000.00 2,000.00
17 Electrical Tape roll 5 100.00 500.00 500.00
TOTAL 60,490.00

I. Breakdown of total Estimated Expenditures:


1. Materials (see attached page for details) 100% 60,490.00
2. Labor Cost ( Lump sum ) 25% of the total cost of materials 15,122.50

TOTAL ESTIMATED PROJECT COST 75,612.50


II. Breakdown of Labor Expenditures

Manpower No. of Mandays/ Rate per


Description Of Work Needed Days MAD Day Total Cost
1.Cutting/Termination of existing wirings and rewirings
2. Installation of moldings, wirings, Lamps , etc.
3. Install circuit Breakers and flood lights.
4.Replacements of busted lamps, utility boxes,
switches and convenience outlets.
ESTIMATED COST (lump Sum) 15,122.50

Prepared by : Recommending Approval :

ROSALINO D. MUEGO DOMINADOR C. CAJUTOL


School Project Coordinator Property Custodian

APPROVED :

ANGELITO C. SIERAS
School Principal
Department of Education
Region X
Division of Bukidnon
Cabulohan-Paradise National High School-Annex
Poblacion, Cabanglasan, Bukidnon

PROGRAM OF WORK

Name of Progect : REPAINTING OF WALLING, RAILINGS, BASEBOARD AND INSTALLATION OF


WINDOW GRILLS

Location : CNHS SHS BUILDING District : Cabanglasan


Source of Fund : Project Cost : 120,000.00

Contructor :
Calendar Days to Complete : 15 days
Project / Description / Scope of Work : Minor repair

Item Adjusted
No. Description* WT Unit Quantity Unit Cost Total Cost Unit Cost Total Cost

1 PRE MIX NAVY BLUE SEMI GLOSS LATEX GAL. 6 900.00 5,400.00 5,400.00 5,400.00
2 PREMIX RED SEMI GLOSS LATEX GAL. 6 900.00 5,400.00 5,400.00 5,400.00
3 PRE MIX GOLDEN YELLO SEMIGLOSS LATEX GAL. 3 900.00 2,700.00 2,700.00 2,700.00
4 PRE MIX DEPED YELLOW GLOSS LATEX GAL. 12 900.00 10,800.00 10,800.00 10,800.00
5 PREMIX DEPED GREEN BASE BOARD LATEX GAL. 6 900.00 5,400.00 5,400.00 5,400.00
6 ROOFGARD BAGUIO GREEN GAL. 6 900.00 5,400.00 5,400.00 5,400.00
7 RED OXIDE PAINT GAL. 3 450.00 1,350.00 1,350.00 1,350.00
8 PAINT THINNER GAL. 1 450.00 450.00 450.00 450.00
9 PAINT ROLLER WITH TRAY BIG GAL. 6 180.00 1,080.00 1,080.00 1,080.00
10 3" PAINT BRUSH GAL. 8 90.00 720.00 720.00 720.00
11 2" PAINT BRUSH PCS 6 90.00 540.00 540.00 540.00
12 1" PAINT BRUSH PCS 4 90.00 360.00 360.00 360.00
7 2"holes matted bars shts 24 1,600.00 38,400.00 38,400.00 38,400.00
8 1"x2" x 8 Good lumber pcs 70 50.00 3,500.00 3,500.00 3,500.00
9 CWN 3" KGS 15 100.00 1,500.00 1,500.00 1,500.00
10 2" GAL. 10 100.00 1,000.00 1,000.00 1,000.00
11 VULCA SEAL GAL. 1 1,000.00 1,000.00 1,000.00 1,000.00
12
TOTAL 85,000.00 85,000.00

I. Breakdown of total Estimated Expenditures:


1. Materials * (see attached page for details) 100% 85,000.00
2. Labor Cost: estimated at 40% of materials 35,000.00

*to be donated by the different stakeholders TOTAL ESTIMATED PROJECT COST 120,000.00
II. Breakdown of Labor Expenditures
Manpower Mandays/ Rate per
Description Of Work Needed No. of Days MAD Day Total Cost

4 7 skilled 550 15,400.00


Replacement of damaged roof, rehabilitation of compost heap and
renovation/ relocation/ replacement of damaged braces and supports 7 7 laborer 400 19,600.00
Replacement of damaged roof, rehabilitation of compost heap and
renovation/ relocation/ replacement of damaged braces and supports

ESTIMATED COST 35,000.00

Prepared by : Recommending Approval :

ROSALINO D. MUEGO DOMINADOR C. CAJUTOL


School Project Coordinator Property Custodian

Noted: APPROVED :

MARIANO B. CALDERON ANGELITO C. SIERAS


Brgy Captain, Poblacion Asst. Secondary School Principal II
Depar

Div
Cabulohan-Para
Pobla

Name of Progect : Blackboard repairs


Location : CPNHS-Annex
Source of Fund : MOOE Repair and M
Contructor : Local skilled worker
Calendar Days to Complete :
Project / Description / Scope of Work :

Item No. Description WT


1 Lawanit plywood
2 Nail (# 1 1/2")
3 Green board paint
4 Masilya
5 Lumber (1/2x2x10
6 Stick glue

TOTAL

I. Breakdown of total Estimated Expenditures:


1. Materials (see attached page for details)
2. Labor Cost

II. Breakdown of Labor Expenditures

Description Of Work
Blackboard replacement
Painting

ESTIMATED COST

Prepared by :

ROSALINO D. MUEGO
School Project Coordinator
Department of Education
Region X
Division of Bukidnon
Cabulohan-Paradise National High School-Annex
Poblacion, Cabanglasan, Bukidnon

PROGRAM OF WORK

Blackboard repairs of building 1,2,3,11,12,13.


CPNHS-Annex District : Cabanglasan District
MOOE Repair and Maintenance Project Cost : 34,475.00
Local skilled workers
April 20-30,2020
Blackboard repairs of building 1,2,3,11,12,13.

Adjusted
Unit Quantity Unit Cost Total Cost Unit Cost Total Cost
sheet 32 500.00 16,000.00 16,000.00
kilo 2 90.00 180.00 180.00
gallon 3 700 2,100.00 2,100.00
kilo 3 500 1,500.00 1,500.00
pcs 30 200.00 6,000.00 6,000.00
pcs 3 600.00 1,800.00 1,800.00

TOTAL 27,580.00

ed Expenditures:
attached page for details) 100% ₱ 27,580.00
6,895.00

TOTAL ESTIMATED PROJECT COST ₱34,475.00

Rate per
Manpower Needed No. of Days Mandays Day Total Cost
2 5 2 Lumpsum
2 5 2 Lumpsum

MATED COST 6,895.00

Recommending Approval :

SALINO D. MUEGO DOMINADOR C. CAJUTOL


ol Project Coordinator Property Custodian

APPROVED :

EFREN M. BERNALDEZ,SR.
School Principal
Department of Education
Region X
Division of Bukidnon
Cabulohan-Paradise National High School-A
Poblacion, Cabanglasan, Bukidno

PROGRAM OF WORK

Name of Progect : Electrical repairs of building 1,2,3,4,5,11,12,13,14.


Location : CPNHS-Annex
Source of Fund : MOOE Repair and Maintenance
Contructor : Local skilled workers
Calendar Days to Complete : April 20-30, 2020
Project / Description / Scope of Work : Electrical repairs of blg 1,2,3,4,5,11,12,13,14.

Item No. Description WT Unit


1 #12 thhn wire roll
2 #14 thhn wire roll
3 Flushed type switched set
4 Flushed type C.O. set
5 Utility box pc
6 Electrical tape pc
7 Cement bag

TOTAL

I. Breakdown of total Estimated Expenditures:


1. Materials (see attached page for details) 100%
2. Labor Cost 25% of the total cost of materials

II. Breakdown of Labor Expenditures

Description Of Work Manpower Needed


Removing of damaged switches and convenience outlet. Electricians
Replace new.
Cementing
Removing of grounded wires, switches and convenience outlet.
Installing new.
ESTIMATED COST

Prepared by :

ROSALINO D. MUEGO
School Project Coordinator
Department of Education
Region X
Division of Bukidnon
an-Paradise National High School-Annex
Poblacion, Cabanglasan, Bukidnon

PROGRAM OF WORK

ng 1,2,3,4,5,11,12,13,14.
District : Cabanglasan District
Project Cost : 48,675.00

,3,4,5,11,12,13,14.

Adjusted
Quantity Unit Cost Total Cost Unit Cost Total Cost
2 4,000.00 8,000.00 8,000.00
2 3,800.00 7,600.00 7,600.00
40 240 9,600.00 9,600.00
40 240 9,600.00 9,600.00
80 40.00 3,200.00 3,200.00
5 80.00 400.00 400.00
2 270.00 540.00 540.00

38,940.00

₱ 38,940.00
9,735.00

TOTAL ESTIMATED PROJECT COST ₱48,675.00

Rate per
Manpower Needed No. of Days Mandays Day Total Cost
Electricians 5 3

Lumpsum
9,735.00

Recommending Approval :

DOMINADOR C. CAJUTOL
Property Custodian

APPROVED :

EFREN M. BERNALDEZ,SR.
School Principal
Department of Education
Region X
Division of Bukidnon
Cabulohan-Paradise National High School-Annex
Poblacion, Cabanglasan, Bukidnon

PROGRAM OF WORK

Replacement of busted lamps, damaged convenience outlets, switches and


Name of Project : Installation of Cicuit Breaker of Classrooms of Junior High School Buildings at
CNHS.

Location : CPNHS-Annex District : Cabanglasan


Source of Fund : MOOE allotment Project Cost : 67,000.00
Contructor : Local skilled workers

Calendar Days to Complete : September 15-20,2020


Project / Description / Scope of Replacement of busted lamps, damaged convenience outlets, switches and
Work : installation of circuit breaker of Classroom of Junior High School at CNHS.

Unit Adjusted
Quantity Unit Cost Total Cost Unit Total Cost
Item Cost
No. Description WT
1 LED Fluorescent Tubes set 60 300.00 18,000.00
2 Flushed Type C.O pc 60 250.00 15,000.00
3 Flushed Type Switch pc 60 250 15,000.00
4 Circuit Breaker set 8 500 4,000.00
5 Electrical Tape roll 5 100.00 500.00
6 Concrete Screw Box 2 500.00 1,000.00
TOTAL 53,500.00

I. Breakdown of total Estimated Expenditures:


1. Materials (see attached page for details) 100% 53,500.00
2. Labor Cost ( Lump sum 25% of the total cost of materials 13,500.00

TOTAL ESTIMATED PROJECT COST 67,000.00


II. Breakdown of Labor Expenditures
No. of Mandays / Rate per
Description Of Work Manpower NeededDays MAD Day Total Cost
1 Installing Circuit Breaker per Building
Replacing damaged convenience outlets
2 and switches.
3 Replacing Busted Lamps
ESTIMATED COST (lump Sum) 13,500.00

Prepared by : Recommending Approval :

ROSALINO D. MUEGO DOMINADOR C. CAJUTOL


School Project Coordinator Property Custodian

APPROVED :
ANGELITO C. SIERAS
School Principal
Department of Education
Region X
Division of Bukidnon
Cabulohan-Paradise National High School-Annex
Poblacion, Cabanglasan, Bukidnon

PROGRAM OF WORK

Name of Project : Re-wiring of grounded wirings of two storey building Classrooms of Junior
High School at CNHS.

Location : CPNHS-Annex District : Cabanglasan


Source of Fund : MOOE allotment Project Cost : 45,000.00
Contructor : Local skilled workers
Calendar Days to Complete : September 15-20,2020
Project / Description / Scope of Re-wiring of grounded wirings of two storey building Classrooms of Junior High
Work : School at CNHS.

Item Total Adjusted


No. Description WT Unit QTY Unit Cost Cost Unit Cost Total Cost
1 LED Fluorescent Tubes set 16 300.00 4,800.00
2 #14 stranded wire roll 2 3,500.00 7,000.00
3 #12 Stranded wire roll 2 3,700.00 7,400.00
4 Switch box pc 32 200.00 6,400.00
5 3/4" Electrical Plastic Molding length 40 200 8,000.00
6 No more Nails Adhesive pc 3 700.00 2,100.00
7 Electrical Tape roll 3 100.00 300.00
TOTAL 36,000.00

I. Breakdown of total Estimated Expenditures:


1. Materials (see attached page for details) 100% 36,000.00
2. Labor Cost ( Lump sum 25% of the total cost of materials 9,000.00

TOTAL ESTIMATED PROJECT COST 45,000.00


II. Breakdown of Labor Expenditures
Manda
Manpower No. of ys/MA Rate per
Description Of Work Needed Days D Day Total Cost
1.Cutting/Termination of existing wirings
2. Installation of moldings and wirings

3. Splicing/Tapping of wirings and setting-up


Lampsand outlets
ESTIMATED COST (lump Sum) 9,000.00

Prepared by : Recommending Approval :

ROSALINO D. MUEGO DOMINADOR C. CAJUTOL


School Project Coordinator Property Custodian

APPROVED :

ANGELITO C. SIERAS
School Principal
Department of Education
Region X
Division of Bukidnon
Cabulohan-Paradise National High School-Annex
Poblacion, Cabanglasan, Bukidnon

PROGRAM OF WORK

Construction of fishpond/fish tank for the aquaculture students at


Name of Project : Cabanglasan National High School .
Location : Cabanglasan National High School. District : Cabanglasan
Source of Fund : MOOE allotment Project Cost : 21,825.00
Contructor : Local skilled workers
Calendar Days to Complete : April 26 -30,2021
Project / Description / Scope Procurement of materials, Lay outing, digging,filing of hollow blocks, finishing
of Work : and installation of aerator.

Ite
m Adjusted
No. Description WT Unit QTY Unit Cost Total Cost Unit Cost Total Cost
1 Concrete Hollow Blocks Pc 300 11.00 3,300.00
2 Screened sand Cubic 5 1,800.00
3 10mm corrugated steel bars Length 10 190.00 1,900.00
4 Concrete Cement Bag 20 290.00 5,800.00
5 Sahara Kilo 15 70
6 Tie Wire Kilo 2 80.00 160.00
7 Aerator Set 1 6,000.00 6,000.00
8 Tilapia Fingerlings Pc 1 300.00 300.00
TOTAL 17,460.00

I. Breakdown of total Estimated Expenditures:


1. Materials (see attached page for details) 100% 17,460.00
2. Labor Cost ( Lump sum )25% of the total cost of materials 4,365.00

TOTAL ESTIMATED PROJECT COST 21,825.00


II. Breakdown of Labor Expenditures
Rate per
Description Of Work Manpower Needed No. of Days Mandays/MDay Total Cost
1.Procure Materials.
2. Layouting, Concreting, Finishing and mounting of the aerator.
Concrete seasoning, Washing of the pond and putting fingerlings.
ESTIMATED COST (lump Sum) 4,365.00

Prepared by : Recommending Approval :

ROSALINO D. MUEGO DOMINADOR C. CAJUTOL


School Project Coordinator Property Custodian

APPROVED :

ANGELITO C. SIERAS
School Principal

You might also like