Republic of the Philippines

MUNICIPALITY OF DASOL
Pangasinan

OFFICE OF THE MUNICIPAL ENGINEER

PROJECT PROGRAM OF WORK
DATE: June 15, 2015
NAME OF PROJECT: Improvement of Drainage Canal
LOCATION: Tambobong, Dasol, Pangasinan
PROJECT DESCRIPTION OF WORK:
1.) Installation of CHB canal wall and concrete flooring = 132 l.m.
TOTAL COST OF PROJECT: P 100,000.00
SOURCE OF FUND : Barangay Fund
NUMBER OF DAYS TO COMPLETE : 14 calendar days
PERSONNEL REQUIRED : Mason and Laborer
EQUIPMENT TO BE USED : Masonry Tools
BREAKDOWN OF ESTIMATED EXPENDITURE
Materials
Qty. Unit Description Unit-Cost Sub-Total
85.00 bags Portland Cement 250.00 21,250.00
6.00 cu.m. Screened Sand 880.00 5,280.00
5.00 cu.m. G-1 Gravel 892.00 4,460.00
1,650.00 pcs 4" Concrete Hollow Blocks 14.00 23,100.00
134.00 pcs 10mm Ø x 6m RSB 140.00 18,760.00
5.00 kgs. G-16 Tie Wire 110.00 550.00
MATERIALS COST P 73,400.00
Labor
Man. No. of Days Personnel Required Rate/Day Sub-Total
2.00 14.00 Mason 450.00 12,600.00
4.00 14.00 Laborer 250.00 14,000.00
LABOR COST P 26,600.00

1.) MATERIALS COST. . . . . . . . . . . . . . . . . . . . . . . 73,400.00

2.) LABOR COST. . . . . . . . . . . . . . . . . . . . . . . . . . . . 26,600.00
TOTAL COST OF PROJECT . . . . . . . . . . . . . . . . = P 100,000.00
Prepared by :

LUIS B ABELLA
Municipal Engineer

Approved:

GERARDO M. RIVERA III

Barangay Captain