Republic of the Philippines

DEPARTMENT OF EDUCATION
Province of Davao del Sur
Municipality of Malalag

OFFICE OF THE MABINI ELEMENTARY SCHOOL

PROGRAM OF WORKS

Proposed Project: Gradual Improvement of School Perimeter Fence

Location: Mabini Elementary School
Appropriation (Php): 25,000.00
Budget Source: SEF

DETAILED ESTIMATES

Description Qty. Unit Unit Cost Amount

A. Materials Cement 20 Sacks 255.00 5,100.00
Course sand 4 cu.m. 1,200.00 4,800.00
YY gravel 2 cu.m 1,500.00 3,000.00
DRB 10mm 10 length 325.00 3,250.00
DRB 9mm 4 length 290.00 1,160.00
Tie Wire #16 1 Kilo 140.00 140.00
CHB 100 piece 13.00 1,300.00
Total Material Cost 18,750.00
B. Labor Cost 6,250.0
0
C. Total Project Cost 25,000.00

Prepared by: Noted:

LEO T. SEREGUINE EPIFANIO M. ARAǸEZ
Head Teacher – 1 District Principal In-charge

RECOMMENDED BY:
THE LOCAL FINANCE COMMITTEE

RONALDO D. SALVILLA CARMELITA COSSID

Municipal Planning and Development Officer Municipal Budget Officer

EDGARDO N. LUAGE, CPA RODOLFO B. ARINGO JR.

Municipal Accountant SB Chairman on Finance

RUTH G. MEDEZ, CPA

Municipal Treasurer

Approved:

PETER PAUL T. VALENTIN

Municipal Mayor
 Republic of the Philippines
DEPARTMENT OF EDUCATION
Province of Davao del Sur
Municipality of Malalag

OFFICE OF THE MABINI ELEMENTARY SCHOOL

PROGRAM OF WORKS

Proposed Project: Repainting of Principal's Office Building.

Location: Mabini Elementary School
Appropriation (Php): 4,190.00
Date programmed: February 04, 2019

Wall Ceiling

DETAILED ESTIMATES

Description Qty. Unit Unit Cost Amount

A. Materials Paint Brush no.5 2 Pc. 85.00 170.00
Paint Thinner 1 gal. 275.00 275.00
Oil Tinting Color 3 can 115.00 345.00
Enamel Paint 4 gal. 600.00 2,400.00

Total Material Cost 3,190.00

B. Labor Cost 1 J.O. 1,000.00
C. Total Project Cost 4,190.00
Prepared By:

LEO T. SEREGUINE
School Head
Checked By:
ARIEL DUCO
Division Engineer

Republic of the Philippines

DEPARTMENT OF EDUCATION
Province of Davao del Sur
Municipality of Malalag

OFFICE OF THE MABINI ELEMENTARY SCHOOL

PROGRAM OF WORKS

Proposed Project: Repair of Stage.

Location: Mabini Elementary School
Appropriation (Php): 11,534.50
Date programmed: April 05, 2019
 DETAILED ESTIMATES

Description Qty. Unit Unit Cost Amount

A. Materials Cement 10 bags 275.00 2,750.00
Round Bar no. 10 15 length 175.00 2,625.00
Coarse Sand 5 cu. meter 850.00 4,250.00
Tie Wire no. 16 1 kilo 89.50 89.50

Total Material Cost 9,714.50

B. Labor Cost 1 J.O. 1,820.00 1,820.00
C. Total Project Cost 11,534.50
Prepared By:

Checked By:

LEO T. SEREGUINE
School Head
ARIEL DUCO
Division Engineer

Republic of the Philippines

DEPARTMENT OF EDUCATION
Province of Davao del Sur
Municipality of Malalag

OFFICE OF THE MABINI ELEMENTARY SCHOOL

PROGRAM OF WORKS

Proposed Project: Assemble Speaker Box.

Location: Mabini Elementary School
Appropriation (Php): 1,125.00
Date programmed: July 05, 2019

DETAILED ESTIMATES

Description Qty. Unit Unit Cost Amount

A. Materials Marine Plywood 4x8x3/4 1 Sheet 1,125.00 1,125.00

Total Material Cost 1,125.00

B. Labor Cost: Available
C. Total Project Cost 1,125.00
Prepared By:

Checked By:

LEO T. SEREGUINE
School Head
ARIEL DUCO
Division Engineer

Republic of the Philippines

DEPARTMENT OF EDUCATION
Province of Davao del Sur
Municipality of Malalag

OFFICE OF THE MABINI ELEMENTARY SCHOOL

PROGRAM OF WORKS

Proposed Project: Painting and Repainting of Office Building and Assemble of Table
Tennis.
Location: Mabini Elementary School
Appropriation (Php): 6,455.00
Date programmed: September 05, 2019
Budget Source: School MOOE
DETAILED ESTIMATES

Description Qty. Unit Unit Cost Amount

A. Paint Roller 2 Pc. 75.00 150.00
Materials
Paint Latex 2 gal. 700.00 1,400.00
Latex Color 10 pint 110.00 1,100.00
CWN no. 4 1 kilo 65.00 65.00
CWN no. 2 1 kilo 65.00 65.00
4x8x3/4 Marine Plywood 3 sheet 1,225.00 3,675.00

Total Material Cost 6,455.00

B. Labor Cost: AVAILABLE 00.00
C. Total Project Cost 6,455.00
Prepared By:

Checked By:

LEO T. SEREGUINE
School Head
ARIEL DUCO
Division Engineer
 .Republic of the Philippines
DEPARTMENT OF EDUCATION
Province of Davao del Sur
Municipality of Malalag

OFFICE OF THE MABINI ELEMENTARY SCHOOL

PROGRAM OF WORKS

Proposed Project: Gulayan sa Paaralan Signages

Location: Mabini Elementary School
Appropriation (Php): 2,555.00
Date programmed: December 05, 2019
Budget Source: School MOOE
DETAILED ESTIMATES

Description Qty. Unit Unit Amount

Cost
A. Lettering Brush 5 Pc. 28.00 140.00
Materials
Latex Color 10 pints 110.00 1,100.00
Flat Cord no.16 30 meter 38.00 1,140.00
3-Gang Outlet 1 pc. 125.00 125.00
Male Plug 1 Pc. 50.00 50.00

Total Material Cost 2,555.00

B. Labor Cost: AVAILABLE 00.00

C. Total Project Cost 2,555.00

Prepared By:

Checked By:

LEO T. SEREGUINE
School Head
ARIEL DUCO
Division Engineer
 Republic of the Philippines
DEPARTMENT OF EDUCATION
Province of Davao del Sur
Municipality of Malalag

LAPU-LAPU ELEMENTARY SCHOOL

PROGRAM OF WORKS

Proposed Project: Improvement of Temporary Learning Space

Location: Lapu-lapu Elementary School
Appropriation (Php): 8,500.00
Date programmed: February and April 2023
Budget Source: School MOOE
DETAILED ESTIMATES

Description Qty. Unit Unit Cost Amount

A. Cement 2 sack 250.00 500.00
Materials
Paint Latex 4 gal. 500.00 2,000.00
Marine Plywood 5mm 10 sheet 400.00
4,000.00

Total Material Cost 6500.00

B. Labor Cost: 00.00
C. Hauling cost 2,000.00
C. Total Project Cost 8,500.00
Prepared By:

Checked By:

JEOVANNE M. CAGOSCOS
School Head
ARIEL DUCO
Division Engineer