PHILIPPINE NAVY

NAVAL COMBAT ENGINEERING BRIGADE

SECOND NAVAL MOBILE CONSTRUCTION BATTALION
NSRE, NFWM, Bagong Calarian, Zamboanga City

Sheet No.: 1 of 1
Date: 25 November 2016

Project: PROPOSED REPAIR OF CNGH HEROES WARD 1

Location: CNGH, NSRE, NFWM, Bagong Calarian, Zamboanga City

SCOPE OF WORK

1. Mobilization
2. Re-Roofing Works
a. Removal/Replacement of existing deteriorated roofing sheets.
b. Removal/Replacement of existing wooden truss.
c. Fabrication/Installation steel trusess(see detail).
d. Removal/Replacement of dilapidated wood purlins.
e. Installation of 2" x 6" C-Purlins.
f. Installation of tension rod with turnbuckle and sag rod.
g. Installation of insulation foam.
h. Installation of longspan roofing sheets and other bended accessories.
3. Ceiling Works.
a. Removal/Replacement of dilapidated ceiling board and ceiling joists.
b. Fabrication/Installation of Acoustic ceiling.
c. Fabrication/Installation of ceiling eaves using pre-painted panel rib.
4. Setting of 0.60m x 0.60m granite tile (smooth) on floor.
5. Removal/Installation of doors as per plan.
6. Re-Painting Works.
7. Installation of Compact fluorescent lamp w/ casing.
8. Cleaning and clearing of site
9. Demobilization

PREPARED BY: CHECKED BY:

F1EA Miljhon B Jomadiao PN LT JEMAR P ESTRADA PN

CO,22ND GCC, 2NMCB

NOTED BY: RECOMMEND APPROVAL:

CDR JOEL D TAFALLA PN COMMO FRANCISCO O GABUDAO JR AFP

BN CMDR, 2NMCB COMMANDER, NCEBDE
 INDIVIDUAL PROGRAM OF WORK
FOR ROAD / BRIDGE / BUILDING

Sheet No.: 1 of 1
DATE : 25-Nov-16
Zamboanga City
Province/City
Name of Project: Proposed Repair of Heroes Ward 1 No. of Piers: No. of Abuts:
Location: CNGH, NSRE, NFWM, Bagong Calarian, Zamboanga City Limits:
Appropriate Act: Exceptions:
Amount Allotment: No. of Length:
Section: Road Bed Width:
Appropriation: Pavement of Width:
Character of Terrain: Bridge Width:
Desirable Starting Date:
No' of Working days to Complete:

TYPE OF WORK TO BE DONE % OF EQUIPMENT TO BE USED

NUMBER
FOR ALLOTMENT TOTAL NAME
I. ROOFING WORKS 59.47 PAINTING TOOLS
II. CEILING WORKS 22.63 TINSMITHRY TOOLS
III. DOORS AND WINDOWS 5.50 MASONRY WORKS
IV. TILE WORKS 3.46
V. PAINTING WORKS 7.16
VI. ELECTRICAL WORKS 1.77
100.00
DETAILED ESTIMATES OF PROPOSED WORK
SPEC'S EVALUATED
NAME OF ITEM UNIT UNIT PRICE QTY AMOUNT
ITEM NR AMOUNT
I ROOFING WORKS LN.M. 2,204.49 304.01 670,187.28
II CEILING WORKS SQ.M. 885.62 288 255,059.20
III DOORS AND WINDOWS SET 20,675.00 3 62,025.00
IV TILE WORKS SQ.M. 1,084.44 36 39,040.00
V PAINTING WORKS SQ.M. 32.27 2500 80,665.00
VI ELECTRICAL WORKS LN.M. 133.13 150 19,970.00
1,126,946.48
BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL
Material Cost 56.85 I. DIRECT COST
Labor 19.90 A. Materials Cost - - - - - - - - - - - 1,126,946.48
Demolition works 0.57 B. Labor Cost (35% of MC) - - - - - - - - 394,431.27
Mobilization/Demobilization 0.77 C. Demolition works (1% MC)- - - - - - - - 11,269.46
VAT, 12% 2.39 D. Mobilization/Demobilization, (1% A+B) 15,213.78
Overhead and Miscellaneous 6.25 TOTAL DIRECT COST- - - - - - - - 1,547,860.99
Contingency 3.12 II. TAXES
Contractors Profit 10.15 VAT, 12% LC 47,331.75
Total 100.00 III. INDIRECT COST
A. Overhead and Misc., (8% TDC) 123,828.88
B. Contingency, (4% TDC) 61,914.44
C. Contractors Profit, (13% TDC) 201,221.93
TOTAL INDIRECT COST- - - - - - - - 386,965.25
APPROVED BUDGET FOR CONTRACT 1,982,157.99
SAY - - - - - - - - - - - - - - - - - - - - - - - - - 1,982,200.00

PREPARED BY: CHECKED BY:

F1EA Miljhon B Jomadiao PN LT JEMAR P ESTRADA PN

CO,22ND GCC, 2NMCB

NOTED BY: RECOMMEND APPROVAL:

CDR JOEL D TAFALLA PN COMMO FRANCISCO O GABUDAO JR AFP

BN CMDR, 2NMCB COMMANDER, NCEBDE
 PHILIPPINE NAVY
NAVAL COMBAT ENGINEERING BRIGADE
SECOND NAVAL MOBILE CONSTRUCTION BATTALION
NSRE, NFWM, Bagong Calarian, Zamboanga City

BILL OF QUANTITIES FOR THE REPAIR OF HEROES WARD 1

at NSRE, NFWM, Bagong Calarian, Zamboanga City

Sheet No. 3 / 5
Date: 25 November 2016
DESCRIPTION QTY UNIT UNIT COST TOTAL
I. ROOFING WORKS
Longspan Roofing Sheets, Rib-type 1.220m x 8.21m
270.93 ln.m 1,276.76 345,912.21
(.60mm thk)
Longspan Roofing Sheets, Rib-type 1.220m x 11.01m
33.03 ln.m 1,276.77 42,171.74
(.60mm thk)
C-Purlins, 2" x 6" x 1.5mm x 6m 1,235.40 kgs 218.15 269,503.62
Angle Bars, 1/4" x 3" x 3" x 6m 3,830.44 kgs 63.70 244,017.52
Angle Bars, 1/4" x 2 1/2" x 2 1/2" x 6m 2,310.74 kgs 51.35 118,658.98
Angle Bars 3/16" x 1" x 1" x 6m 126.48 kgs 125.33 15,851.86
Flat Bar 3/16" x 1" 102.00 kgs 78.85 8,042.46
Sag Rod, 12mm dia x 6m 95.94 kgs 117.06 11,230.42
Tension Rod, 12mm dia x 6m 63.96 kgs 258.08 16,507.04
Ridge Roll, Pre-painted, 8ft 72.00 ln.ft 167.63 12,069.40
Valley Roll, Pre-painted, 8ft 24.00 ln.ft 172.52 4,140.39
Fascia Cover, Pre-painted, 12" x 8ft 296.00 ln.ft 56.51 16,726.90
Fiber Cement, 9mm thk x 2.4m 79.20 ln.m 187.79 14,873.05
Insulation Foam, 25mm thk 253.30 ln.m 233.20 59,070.06
II. CEILING WORKS
acoustic ceiling
Acoustic Board, 0.60m x 0.60m 216.00 sq.m 732.86 158,298.75
Cross Tee, 2' 1,476.00 ln.ft 81.77 120,694.00
Main Tee, 10' 1,300.00 ln.ft 17.45 22,689.49
V- Type wall Angle, GA#24 500.00 ln.ft 24.62 12,312.13
ceiling eaves
Pre-painted Panel Rib, 1.22m x 2m (0.60mm
66 ln.m 1,287.44 84,971.25
thk)
Pre-painted Panel Rib, 1.22m x 2.8m (0.60mm
8.4 ln.m 1,287.58 10,815.67
thk)
Cross Tee, 2' 140.00 ln.ft 94.23 13,191.56
V- Type wall Angle, GA#24 x 10ft 280.00 ln.ft 70.48 19,734.58
Double Metal Furring, GA#24 x 5m 160.00 ln.m 36.94 5,909.82
III. DOORS AND WINDOWS

Double Swing Glass Door w/ Analuk Frame & 1/4" thk tinted
3 set 20,675.00 109,094.22
glass w/ complete accessories, (1.5m x 2.10m)
IV. TILE WORKS
Granite Tile, 0.60m x 0.60m (smooth) 36 sq.m 1,907.40 68,666.48
V. PAINTING WORKS
Paint, Latex, Semi-Gloss 1800 sq.m 56.95 102,516.03
Red Oxide Primer 350 sq.m 53.95 18,881.52
Paint, Quick Dry Enamel 350 sq.m 58.52 20,482.10
VI. ELECTRICAL WORKS
25W Compact Fluorescent Lamp 23 set 923.41 21,238.42
2.0 sq mm THHN Cu. Wire 150 ln.m 92.58 13,886.32
APPROVED BUDGET FOR CONTRACT 1,982,157.99

PREPARED BY: CHECKED BY:

F1EA Miljhon B Jomadiao PN LT JEMAR P ESTRADA PN

CO,22ND GCC, 2NMCB

NOTED BY: RECOMMEND APPROVAL:

CDR JOEL D TAFALLA PN COMMO FRANCISCO O GABUDAO JR AFP

BN CMDR, 2NMCB COMMANDER, NCEBDE
 196,666.74 345,912.21

23,976.54 42,171.74
153,225.00 269,503.62
138,735.00 244,017.52
67,463.00 118,658.98
9,012.50 15,851.86
4,572.50 8,042.46
6,385.00 11,230.42
9,385.00 16,507.04
6,862.00 12,069.40
2,354.00 4,140.39
9,510.00 16,726.90
8,456.00 14,873.05
33,584.00 59,070.06

90,000.00 158,298.75 1.758875

68,620.00 120,694.00
12,900.00 22,689.49
7,000.00 12,312.13

48,310.00 84,971.25

6,149.20 10,815.67
7,500.00 13,191.56
11,220.00 19,734.58
3,360.00 5,909.82

62,025.00 109,094.22

39,040.00 68,666.48

58,285.00 102,516.03
10,735.00 18,881.52
11,645.00 20,482.10

12,075.00 21,238.42
7,895.00 13,886.32
1,126,946.48
 PHILIPPINE NAVY
NAVAL COMBAT ENGINEERING BRIGADE
SECOND NAVAL MOBILE CONSTRUCTION BATTALION
NSRE, NFWM, Bagong Calarian, Zamboanga City

Sheet No.: 2 of 3
Date: 24 Nov 2016
NAME OF PROJECT: Proposed Repair of Heroes Ward 1
LOCATION: CNGH, NSRE, NFWM, Bagong Calarian, Zamboanga City
MC LC TDC MC LC TDC
SUMMARY
670,187.28 234,565.55 904,752.83 I. ROOFING WORKS
255,059.20 89,270.72 344,329.92 II. CEILING WORKS
62,025.00 21,708.75 83,733.75 III. DOORS AND WINDOWS
39,040.00 13,664.00 52,704.00 IV. TILE WORKS
80,665.00 28,232.75 108,897.75 V. PAINTING WORKS
19,970.00 6,989.50 26,959.50 VI. ELECTRICAL WORKS
1,126,946.48 394,431.27 1,521,377.75 TOTAL
I. DIRECT COST
1,126,946.48 A. Material Cost
394,431.27 B. Labor Cost
11,269.46 C. Demolition works (1% MC)
15,213.78 D. Mobil/Demobil, (1% A+B)
1,547,860.99 TOTAL DIRECT COST
II. TAXES
47,331.75 VAT, 12% LC
III. INDIRECT COST
123,828.88 A. Overhead & Misc., (8% TDC)
61,914.44 B. Contingency, (4% TDC)
201,221.93 C. Contractor's Profit, (13% TDC)
386,965.25 TOTAL INDIRECT COST
1,982,157.99 APPROVED BUDGET FOR CONTRACT
1,982,200.00 SAY

PREPARED BY: CHECKED BY:

F1EA Miljhon B Jomadiao PN LT JEMAR P ESTRADA PN

CO,22ND GCC, 2NMCB

NOTED BY: RECOMMEND APPROVAL:

CDR JOEL D TAFALLA PN COMMO FRANCISCO O GABUDAO JR AFP

BN CMDR, 2NMCB COMMANDER, NCEBDE
 PHILIPPINE NAVY
NAVAL COMBAT ENGINEERING BRIGADE
SECOND NAVAL MOBILE CONSTRUCTION BATTALION
NSRE, NFWM, Bagong Calarian, Zamboanga City

25-Nov-16

BILL OF MATERIALS

Project: PROPOSED REPAIR OF HEROES WARD 1

Location: CNGH, NSRE, NFWM, Bagong Calarian, Zamboanga City
QTY MATERIAL COST LABOR COST
DESCRIPTION TOTAL
#UNITS UM P/UNIT TOTAL P/UNIT TOTAL
I. ROOFING WORKS
Longspan Roofing Sheets, Rib-type
270.93 lm 718.00 194,527.74
1.220m x 8.21m (.60mm thk)
Longspan Roofing Sheets, Rib-type
33.03 lm 718.00 23,715.54
1.220m x 11.01m (.60mm thk)
C-Purlins, 2" x 6" x 1.2mm thk x 6m 58 pcs 2,600.00 150,800.00
Angle Bars, 1/4" x 3" x 3" x 6m 86 pcs 1,585.00 136,310.00
Angle Bars, 1/4" x 2 1/2" x 2 1/2" x 6m 62 pcs 1,049.00 65,038.00
Angle Bars 3/16" x 1" x 1" x 6m 12 pcs 650.00 7,800.00
Flat Bar, 3/16" x 1" 8 pcs 420.00 3,360.00
Sag Rod, 12mm dia x 6m 18 pcs 220.00 3,960.00
Tension Rod, 12mm dia x 6m 12 pcs 220.00 2,640.00
Turnbuckle, 10 inches 24 pcs 180.00 4,320.00
Ridge Roll, Pre-painted, 8ft 9 pcs 718.00 6,462.00
Valley Roll, Pre-painted, 8ft 3 pcs 718.00 2,154.00
Fascia Cover, Pre-painted, 12" x 8ft 18 pcs 495.00 8,910.00
Fiber Cement, 9mm thk x 2.4m 16 pcs 471.00 7,536.00
Insulation Foam, 25mm thk 6 rolls 5,384.00 32,304.00
GI Tie Wire #16 16 kgs 80.00 1,280.00
Metal Tekscrew, 2" 1600 pcs 1.50 2,400.00
Metal Screw, 1" 460 pcs 2.00 920.00
Blind Rivets, 3/4" 1200 pcs 1.00 1,200.00
Welding Rod, Fuji 6 box 2,425.00 14,550.00
Sub-total 670,187.28 35% 234,565.55 904,752.83
II. CEILING WORKS
acoustic ceiling
Acoustic Board, 0.60m x 0.60m 600 pcs 150.00 90,000.00
Cross Tee, 2' 738 pcs 90.00 66,420.00
Main Tee, 10' 130 pcs 90.00 11,700.00
V- Type wall Angle, GA#24 x 10ft 50 pcs 35.00 1,750.00
GI Tie Wire #16 15 kgs 80.00 1,200.00
Blind Rivets, 3/4" 2200 pcs 1.00 2,200.00
Concrete Screw 1750 pcs 3.00 5,250.00
ceiling eaves
Pre-painted Panel Rib,
66 ln.m 718.00 47,388.00
1.22m x 2m (0.60mm thk)
Pre-painted Panel Rib,
8.4 ln.m 718.00 6,031.20
1.22m x 2.8m (0.60mm thk)
Cross Tee, 2' 70 pcs 90.00 6,300.00
V- Type wall Angle, GA#24 x 10ft 28 pcs 35.00 980.00
Double Metal Furring, GA#24 x 5m 32 pcs 105.00 3,360.00
Screw Bit-Philips #2 640 pcs 16.00 10,240.00
Blind Rivets, 3/4" 2240 pcs 1.00 2,240.00
Sub-total 255,059.20 35% 89,270.72 344,329.92
III. DOORS AND WINDOWS
Double Swing Glass Door w/ Analuk
Frame & 1/4" thk tinted glass w/ 3 set 20,675.00 62,025.00
complete accessories, (1.5m x 2.10m)
Sub-total 62,025.00 35% 21,708.75 83,733.75
IV. TILE WORKS
Granite Tile, 0.60m x 0.60m (smooth) 110 pcs 320.00 35,200.00
Tile Adhesive, 25kgs 12 bags 320.00 3,840.00
Sub-total 39,040.00 35% 13,664.00 52,704.00
V. PAINTING WORKS
Paint, Latex, Semi-Gloss 18 pails 2,720.00 48,960.00
Red Oxide Primer 14 gals 580.00 8,120.00
Paint, Quick Dry Enamel 14 gals 645.00 9,030.00
Thinner, Paint 6 gals 380.00 2,280.00
Paint Brush 4" 8 pcs 90.00 720.00
Paint Brush 2" 8 pcs 35.00 280.00
Paint Brush, 1" 8 pcs 25.00 200.00
Paint Roller, 7" w/ handle and tray 20 pcs 150.00 3,000.00
Baby Roller, sponge, w/ handle 10 pcs 95.00 950.00
Concrete Putty 2 gals 1,230.00 2,460.00
Putty Plate 3 pairs 65.00 195.00
Masking Tape 2 rolls 85.00 170.00
Sandpaper #100 40 pcs 55.00 2,200.00
Sandpaper #120 20 pcs 45.00 900.00
Rugs 15 kgs 80.00 1,200.00
Sub-total 80,665.00 35% 28,232.75 108,897.75
VI. ELECTRICAL WORKS
25W Compact Fluorescent Lamp 23 pc 345.00 7,935.00
6" dia Pinlight casing 23 pc 180.00 4,140.00
Single, 2P, 1-gang switch w/ plate 9 pc 160.00 1,440.00
Duplex,2P, 2-gang switch w/ plate 3 pc 180.00 540.00
Duplex,2P, 3-gang switch w/ plate 2 pc 200.00 400.00
2.0 sq mm THHN Cu. wire 1 box 3,300.00 3,300.00
Electrical tape 3 rll 45.00 135.00
Rubber tape 2 rll 130.00 260.00
Utility box, rectangular type 14 pc 35.00 490.00
Junction box, square type 35 pc 38.00 1,330.00
Sub-total 19,970.00 35% 6,989.50 26,959.50
TOTAL 1,126,946.48 394,431.27 1,521,377.75

PREPARED BY: CHECKED BY:

F1EA Miljhon B Jomadiao PN LT JEMAR P ESTRADA PN

CO,22ND GCC, 2NMCB

NOTED BY: RECOMMEND APPROVAL:

CDR JOEL D TAFALLA PN COMMO FRANCISCO O GABUDAO JR AFP

BN CMDR, 2NMCB COMMANDER, NCEBDE
76,539.20

80,665.00
AFP
BDE