HEADQUARTERS
548TH ENGINEER CONSTRUCTION (ESSAYONS) BATTALION
51ST ENGINEER (PRIMERA BRIGADA) BRIGADE, PHILIPPINE ARMY
Fort Ramon Magsaysay, Nueva Ecija
548ES3 12 October 2024
PROGRAM OF WORKS
PROJECT: Enhancement of Water Reffiling(Canopy) Number of Storeys:
LOCATION: Maneuver Center, Fort Mag,Palayan City, NE Exceptions:
Character of Terrian: Net Length:
Desirabe Starting Date: Number of working days to complete:
ITEM NO. DESCRIPTION OF WORK % OF TOTAL EQUIPMENT/TOOLS TO BE USED
I Concrete & Masonry Works 15.04%
II Scaffolding 1.64%
III Steel Works 10.88%
IV Roofing Works 66.85%
V Electrical Works 2.63%
VI Painting Works 2.97%
Total 100.00%
DETAILED ESTIMATE OF PROPOSED WORKS
ITEM NO. NAME OF ITEM UNIT UNIT PRICE QUANTITY AMOUNT
I Concrete & Masonry Works m³ ₱9,960.11 1.88 ₱18,725.00
II Scaffolding lot ₱2,045.00 1 ₱2,045.00
III Steel Works lot ₱13,540.00 1 ₱13,540.00
IV Roofing Works lot ₱83,222.00 1 ₱83,222.00
V Electrical Works lot ₱3,268.00 1 ₱3,268.00
VI Painting Works lot ₱3,693.50 1 ₱3,693.50
Total Materials Cost ₱124,493.50
BREAKDOWN OF EXPENDITURES
I Direct Cost
Materials Cost 70.04% ₱124,493.50
Earthworks (excavation & backfill) 0.11% ₱192.00
Mobil/Demobil 7.01% ₱12,468.55
Tools 22.84% ₱40,600.00
Total Direct Cost ₱177,754.05
II Indirect Cost
Contingency ₱7,110.16
A&E ₱5,332.62
A&S ₱5,332.62
Total Indirect Cost ₱17,775.41
TOTAL PROJECT COST ₱195,529.46
Say ₱195,530.00
Prepared by: Submitted by:
VLADIMIR S MIRAR RAMON B VINOYA
1LT (CE) PA LTC CE (GSC) PA
Operations Officer Commanding Officer
HEADQUARTERS
548TH ENGINEER CONSTRUCTION (ESSAYONS) BATTALION
51ST ENGINEER (PRIMERA BRIGADA) BRIGADE, PHILIPPINE ARMY
Camp Lt Col Jose M Laberinto, Naguilian, La Union
548ES3 12 October 2024
Name of Project: Enhancement of Water Refilling (Installation of Canopy)
Location: Maneuver Center, Fort Magsaysay, Palayan City, Nueva Ecija
DETAILED ESTIMATE
Earthworks QTY UNIT U-PRICE AMOUNT
Quantity: 1.00 lot
Excavation/Backfill 0.32 cu.mtr ₱600.00 ₱192.00
P ₱192.00
Unit Cost = 192.00 = 192.00 /lot
1.00
I Concrete & Masonry Works
Quantity: 1.88 cu.mtr
Cement 22 bags 240.00 5,280.00
CHB 4" 40 pcs 12.00 480.00
sand 1.5 cum 1,200.00 1,800.00
gravel 2 cum 2,500.00 5,000.00
gravel bed 1 cum 2,500.00 2,500.00
10mmØ x 6.00m rsb 21 pcs 170.00 3,570.00
gi tie wire #16 1 kg 95.00 95.00
P 18,725.00
Unit Cost = 18,725.00 = 9,960.11 /cu.mtr
1.88
II Scaffolding
Quantity: 1.00 lot
3 pcs-2" x2" x 12' good lumber 12 bdft 65.00 780.00
3 pcs-2" x 3" x 12' good lumber 18 bdft 65.00 1,170.00
Assorted CWN 1 kg 95.00 95.00
P 2,045.00
Unit Cost = 2,045.00 = 2,045.00 /Lot
1
III Steel Works
Quantity: 1.00 lot
1.5mmThk 2" x 3" x 6.0m C-Purlins 13 pcs 700.00 9,100.00
1.5mmThk 2" x 6" x 6.0m C-Purlins 3 pcs 1,100.00 3,300.00
Welding Rod (2.5kg) 1 kg 300.00 300.00
Expansion bolt 3"x 12mm 7 pcs 120.00 840.00
P 13,540.00
Unit Cost = 13,540.00 = 13,540.00 /Lot
1
IV Roofing Works
Quantity: 1.00 lot
6pcs- 0.5mmthk x 5.10m pre painted
184 420.00
Long span rib-type (Baguio Green) LNM 77,112.00
End Flashing 0.4mmthk x 8' prepainted(BG) 5 pcs 380.00 1,900.00
Wall flashing 0.4mmthk x 8' prepainted(BG) 3 pcs 380.00 1,140.00
Fascia Cover 0.4mmthk x 8' prepainted(BG) 5 pcs 380.00 1,900.00
Blind revits 1/8" x 1/2" (100 pcs) 1 pck 120.00 120.00
Tecksrew 2 1/2" 290 pcs 3.00 870.00
sealant 1 pck 180.00 180.00
P 83,222.00
Unit Cost = 83,222.00 = 83,222.00 /Lot
1
V Electrical Works
Quantity: 1.00 lot
2.0mm² thhn copper wire, phelpdodge 50 mtrs 32.00 1,600.00
Two - gang switch w/ plate 1 set 285.00 285.00
Led bulb 15W 2 pcs 200.00 400.00
Flexible hose 1/2"Ø 16 mtrs 18.00 288.00
Nylon cable tie strap 1 pck 80.00 80.00
Flexible hose clamp 1/2"Ø 10 pcs 3.00 30.00
Plastic moulding 4 pcs 90.00 360.00
Junction box 2 pcs 45.00 90.00
Amco box electrical 1 pcs 95.00 95.00
Electrical tape (small) 1 roll 40.00 40.00
P 3,268.00
Unit Cost = 3,268.00 = 3,268.00 /Lot
1
VI Painting Works
Quantity: 1.00 lot
Metal Primer 1 gal 900.00 900.00
Epoxy Primer gray with catalyst 1 gal 1,100.00 1,100.00
Paint Thinner 1 gal 380.00 380.00
Flat Latex 1 ltr 280.00 280.00
Semi-gloss 1 ltr 280.00 280.00
Paint Brush 2" 2 pcs 65.00 130.00
Paint Prush 4" 2 pcs 98.00 196.00
Roller brush w/tray 1 pc 200.00 200.00
Concrete neuralizer 1 btl 60.00 60.00
Skimcoat 1 pck 120.00 120.00
Rugs 0.5 kg 95 47.5
P 3,693.50
Unit Cost = 3,693.50 = 3,693.50 /Lot
1
VII Tools
Quantity: 1.00 lot
Welding Machie inverter 300amps 1 set 12,000.00 12,000.00
Welding Mask protection 1 pc 750.00 750.00
Welding gloves 1 pair 680.00 680.00
25ft Welder Extension cord 50amp 220v 1 pc 2,500.00 2,500.00
Electrical extension 1 pc 350.00 350.00
Electric hand Drill (makita6412) 1 set 6,500.00 6,500.00
Electric grinder (Bosch GWS750) 1 set 6,700.00 6,700.00
Shovel 4 pcs 400.00 1,600.00
Plastering trowel (rodela rubber) 3 pcs 350.00 1,050.00
Cement trowel 3 pcs 280.00 840.00
Industrial pail (4ltrs) 4 pcs 300.00 1,200.00
Level hose 20 mtrs 17.00 340.00
Hack saw handle 1 pc 300.00 300.00
Hack saw blade 2 pcs 150.00 300.00
Crosscut saw 2 pcs 380.00 760.00
Hammer 2 pcs 280.00 560.00
Plumb bob 1 pc 180.00 180.00
level bar 1 pc 280.00 280.00
Drill bit 1/8" (metal) 3 pcs 150.00 450.00
Drill bit 12mm (concrete) 2 pcs 240.00 480.00
Riveter gun 1 pc 400.00 400.00
Teckscrew adaptor 1 pc 180.00 180.00
Cutting disc 4" 4 pcs 350.00 1,400.00
Grinding disc 4" 2 pcs 350.00 700.00
Pallete 2 pairs 50.00 100.00
P 40,600.00
Unit Cost = 40,600.00 = 40,600.00 /Lot
1
I Concrete Works P 18,725.00
II Forms & Scaffolds P 2,045.00
III Steel Works P 13,540.00
IV Roofing Works P 83,222.00
V Electrical Works P 3,268.00
VI Painting Works P 3,693.50
Total Materials Cost P 124,493.50
Earthworks (Excavation & Backfill) P 192.00
Mobil/Demobil (10% MC & Earthworks) P 12,468.55
Tools 40,600.00
Total Direct Cost P 177,754.05
Indirect Cost
Contingency P 7,110.16
A&E P 5,332.62
A&S P 5,332.62
Total Indirect Cost P 17,775.41
Total Project Cost P 195,529.46
195,530.00
Prepared by: Approved by:
VLADIMIR S MIRAR RAMON B VINOYA
1LT (CE) PA LTC CE (GSC) PA
Operations Officer Commanding Officer
