PROGRAM OF WORK
NAME OF PROJECT: REHAB. OF HANGING BRIDGE
SOURCE OF FUND : 20% OF IRA 2013
AMOUNT: P 40,000.00
LOCATION Barangay Mayabay, Barbaza, Antique
PROJECT DESCRIPTION: Rehab. Of Hanging Bridge 4 columns concreting
BILL OF MATERIALS AND COST ESTIMATES
I. MATERIALS :
ITEM DESCRIPTION QTY. UNIT UNIT COST TOTAL
1 16mm RSB 15 pcs P 555.06 P 8,325.90
2 10mm RSB Ties 16 pcs P 216.92 P 3,470.72
3 N0. 16 Tie Wire 15 pcs P 111.00 P 1,665.00
4 Portland Cement 26 bags P 310.00 P 8,060.00
5 Sand 4 cu.m Avail. On /site
6 Gravel 4 cu.m Avail. On /site
7 4x8x1/4" Marine Plywood 7 pcs P 450.00 P 3,150.00
8 2x2x12" Coco Lumber 64 bd .ft. P 20.00 P 1,280.00
9 CWN (Assorted) 5 kg P 105.00 P 525.00
TOTAL P 26,476.62
Total Estimated Cost of Materials
II. LABOR :
No. of men Description Rate/day [Link] Total Amnt. Total
1 Foreman 300.00 6 1,800.00
2 Carpenter 250.00 6 3,000.00
5 Laborer 150.00 6 4,500.00
TOTAL 9,300.00 9,300.00
Total Estimated Cost of Labor
HAULING COST- CAPOYU-AN TO JOBSITE
ITEM DESCRIPTION QTY. UNIT UNIT COST TOTAL
1 16mm RSB 20 pc P 30.00 P 600.00
2 10mm RSB Ties 16 pc P 20.00 P 320.00
3 Portland Cement 26 bags P 100.00 P 2,600.00
4 4x8x1/4" Marine Plywood 7 pc P 100.00 P 700.00
TOTAL P 4,220.00
Total Estimated Cost of Materials
III. CONTINGENCY:
S U M M A R Y
Total Estimated Cost of Materials P 26,476.72
Total Estimated Labor Cost P 9,300.00
Hauling Cost P 4,220.00
Contingencies P 3.28
Total Estimated Cost of the Project P 40,000.00
Prepared by: Approved By:
BERNA JUANITES LORNIO DALMACIO
Brgy. Secretary Punong Barangay
Checked By: Reviewed By.
JACKSON R. DEMAMAY EMMANUEL B. JUANITAS
OIC Mun. Engineer MPDC
Noted by:
FAITH E. FRANCISCO
Mun. Mayor