PHILIPPINE NAVY

NAVAL COMBAT ENGINEERING BRIGADE

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

Sheet No.: 1 of 1
Date: 07 December 2016

Project: PROPOSED REPAIR OF LABORATORY SECTION

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. Replacement of dilapidated cabinet cover.
5. Tile Works.
a. Chipping of tiles at comfort room.
b. Setting of 0.60m x 0.60m granite tile (smooth) on floor.
c. Setting of 0.60m x 0.60m granite tile (rough) on bathroom floor.
d. Setting of 0.30m x 0.60m glazed ceramic tile on bathroom wall.
6. Removal/Installation of doors and windows as per plan.
7. Re-Painting Works.
8. Installation of Compact fluorescent lamp w/ casing.
9. Removal/replacement of existing water closet and lavatory.
10. Cleaning and clearing of site

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 : 7-Dec-16
Zamboanga City
Province/City
Name of Project: Proposed Repair of Laboratory Section 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 67.13 PAINTING TOOLS
II. CEILING WORKS 5.39 TINSMITHRY TOOLS
III. CARPENTRY WORKS 0.70 MASONRY WORKS
IV. DOORS AND WINDOWS 8.79 ELECTRICAL WORKS
V. TILE WORKS 8.07
VI. PAINTING WORKS 5.87
VII. ELECTRICAL WORKS 2.22
VIII. PLUMBING WORKS 1.82
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. 1,165.82 440.44 513,473.20
II CEILING WORKS SQ.M. 186.31 221.4 41,249.00
III CARPENTRY WORKS SQ.M. 1,000.00 5.36 5,360.00
IV DOORS AND WINDOWS SET 3,736.39 18 67,255.00
V TILE WORKS SQ.M. 207.61 297.36 61,735.00
VI PAINTING WORKS SQ.M. 33.55 1339.21 44,925.00
VII ELECTRICAL WORKS LN.M. 80.79 210 16,965.00
VIII PLUMBING WORKS LOT 13,900.00 1 13,900.00
764,862.20
BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL
Material Cost 56.85 I. DIRECT COST
Labor 19.90 A. Materials Cost - - - - - - - - - - - 764,862.20
Demolition works 0.57 B. Labor Cost (35% of MC) - - - - - - - - 267,701.77
Mobilization/Demobilization 0.77 C. Demolition works (1% MC)- - - - - - - - 7,648.62
VAT, 12% 2.39 D. Mobilization/Demobilization, (1% A+B) 10,325.64
Overhead and Miscellaneous 6.25 TOTAL DIRECT COST- - - - - - - - 1,050,538.23
Contingency 3.12 II. TAXES
Contractors Profit 10.15 VAT, 12% LC 32,124.21
Total 100.00 III. INDIRECT COST
A. Overhead and Misc., (8% TDC) 84,043.06
B. Contingency, (4% TDC) 42,021.53
C. Contractors Profit, (13% TDC) 136,569.97
TOTAL INDIRECT COST- - - - - - - - 262,634.56
APPROVED BUDGET FOR CONTRACT 1,345,297.00
SAY - - - - - - - - - - - - - - - - - - - - - - - - - 1,345,300.00

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 LABORATORY SECTION

at NSRE, NFWM, Bagong Calarian, Zamboanga City

Sheet No. 3 / 5
Date: 07 December 2016
DESCRIPTION QTY UNIT UNIT COST TOTAL
I. ROOFING WORKS
Longspan Roofing Sheets, Rib-type
214.40 ln.m 1,277.64 273,925.79
1.220m x 8.21m (.60mm thk)
C-Purlins, 2" x 6" x 1.5mm x 6m 894.60 kgs 219.47 196,334.42
Angle Bars, 1/4" x 2 1/2" x 2 1/2" x 6m 2,608.90 kgs 76.44 199,412.45
Angle Bars, 1/4" x 2" x 2" x 6m 1,247.00 kgs 67.04 83,602.85
Angle Bars 3/16" x 1" x 1" x 6m 168.64 kgs 121.12 20,424.94
Flat Bar 3/16" x 1" 89.25 kgs 81.83 7,303.73
Sag Rod, 12mm dia x 6m 74.62 kgs 129.76 9,682.61
Ridge Roll, Pre-painted, 8ft 64.00 ln.ft 157.86 10,102.98
Side Flashing, Pre-painted, 8ft 48.00 ln.ft 179.84 8,632.56
Fascia Cover, Pre-painted, 12" x 8ft 192.00 ln.ft 124.40 23,885.52
Fiber Cement, 9mm thk x 2.4m 48.00 ln.m 433.12 20,789.90
Insulation Foam, 25mm thk 450.00 ln.m 108.97 49,037.44
II. CEILING WORKS
Acoustic Board, 0.60m x 0.60m 49.82 sq.m 826.13 41,157.68
Cross Tee, 2' 242.00 ln.ft 92.74 22,443.25
Main Tee, 10' 240.00 ln.ft 22.87 5,487.69
V- Type wall Angle, GA#24 170.00 ln.ft 20.37 3,463.22
III. CARPENTRY WORKS
Marine Plywood, 3/4" thk 5.36 sq.m 1,338.85 7,176.21
Good Lumber, 2" x 2" x 12' 24.00 bd.ft 93.81 2,251.36
IV. DOORS AND WINDOWS
Double Swing Glass Door w/ Analuk Frame
& 1/4" thk tinted glass w/ complete 1 set 36,364.74 36,364.74
accessories, (1.5m x 2.10m)
Glass Door w/ Analuk Frame & 1/4" thk
tinted glass w/ complete accessories, (0.8m 2 set 18,327.48 36,654.96
x 2.10m)
0.80m x 2.10m Flush Door with
1 set 7,950.12 7,950.12
2" x 6" Door Jamb
PVC Flush Door with louver, 0.60m
1 set 6,103.30 6,103.30
x 2.10m

1.3m x 1.3m Sliding window on analuk

2 set 12,336.75 24,673.50
frame w/ 3/16" thk tinted glass

0.69m x 0.65m Awning Window, on analuk

1 set 6,546.53 6,546.53
frame w/ 3/16" thk tinted glass
V. TILE WORKS
Granite Tile, 0.60m x 0.60m (smooth) 40.16 sq.m 1,948.08 78,234.76
Granite Tile, 0.60m x 0.60m (rough) 4.50 sq.m 2,095.02 9,427.57
Ceramic Glaze Tile, 0.60m x 0.30m 21.60 sq.m 968.60 20,921.82
VI. PAINTING WORKS
Paint, Latex, Semi-Gloss 261.65 sq.m 148.63 38,888.73
Paint, Quick Dry Enamel 5.36 sq.m 364.24 1,952.35
Paint, Flatwall Enamel 5.36 sq.m 680.91 3,649.67
Red Oxide Primer 297.46 sq.m 116.07 34,526.72
VII. ELECTRICAL WORKS
25W Compact Fluorescent Lamp 9.00 set 923.41 8,310.68
 Emergency Light 3.00 unit 1,524.36 4,573.08
2.0 sq mm THHN Cu. Wire 150.00 ln.m 91.93 13,789.58
5.0 sq mm THHN Cu. Wire 30.00 ln.m 105.53 3,165.98
VIII. PLUMBING WORKS
Water closet w/ fittings and fixtures 1 set 8,442.60 8,442.60
Lavatory w/ complete accessories 2 set 6,331.95 12,663.90
Soap holder 1 pc 1,143.27 1,143.27
Tissue holder 1 pc 1,143.27 1,143.27
Faucet 3 pc 351.78 1,055.33
APPROVED BUDGET FOR CONTRACT 1,345,297.00

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
155,739.20 273,925.79
111,625.00 196,334.42
113,375.00 199,412.45
47,532.00 83,602.85
11,612.50 20,424.94
4,152.50 7,303.73
5,505.00 9,682.61
5,744.00 10,102.98
4,908.00 8,632.56
13,580.00 23,885.52
11,820.00 20,789.90
27,880.00 49,037.44

23,400.00 41,157.68
12,760.00 22,443.25
3,120.00 5,487.69
1,969.00 3,463.22

4,080.00 7,176.21
1,280.00 2,251.36

1.758875
20,675.00 36,364.74

20,840.00 36,654.96

4,520.00 7,950.12

3,470.00 6,103.30

14,028.00 24,673.50

3,722.00 6,546.53

44,480.00 78,234.76
5,360.00 9,427.57
11,895.00 20,921.82

22,110.00 38,888.73
1,110.00 1,952.35
2,075.00 3,649.67
19,630.00 34,526.72

4,725.00 8,310.68
 2,600.00 4,573.08
7,840.00 13,789.58
1,800.00 3,165.98

4,800.00 8,442.60
7,200.00 12,663.90
650.00 1,143.27
650.00 1,143.27
600.00 1,055.33
764,862.20
 PHILIPPINE NAVY
NAVAL COMBAT ENGINEERING BRIGADE
SECOND NAVAL MOBILE CONSTRUCTION BATTALION
NSRE, NFWM, Bagong Calarian, Zamboanga City

Sheet No.: 2 of 3
Date: 07 Dec 2016
NAME OF PROJECT: Proposed Repair of Laboratory Section
LOCATION: CNGH, NSRE, NFWM, Bagong Calarian, Zamboanga City
MC LC TDC MC LC TDC
SUMMARY
513,473.20 179,715.62 693,188.82 I. ROOFING WORKS
41,249.00 14,437.15 55,686.15 II. CEILING WORKS
5,360.00 1,876.00 7,236.00 III. CARPENTRY WORKS
67,255.00 23,539.25 90,794.25 IV. DOORS AND WINDOWS
61,735.00 21,607.25 83,342.25 V. TILE WORKS
44,925.00 15,723.75 60,648.75 VI. PAINTING WORKS
16,965.00 5,937.75 22,902.75 VII. ELECTRICAL WORKS
13,900.00 4,865.00 18,765.00 VIII. PLUMBING WORKS
764,862.20 267,701.77 1,032,563.97 TOTAL
I. DIRECT COST
764,862.20 A. Material Cost
267,701.77 B. Labor Cost
7,648.62 C. Demolition works (1% MC)
10,325.64 D. Mobil/Demobil, (1% A+B)
1,050,538.23 TOTAL DIRECT COST
II. TAXES
32,124.21 VAT, 12% LC
III. INDIRECT COST
84,043.06 A. Overhead & Misc., (8% TDC)
42,021.53 B. Contingency, (4% TDC)
136,569.97 C. Contractor's Profit, (13% TDC)
262,634.56 TOTAL INDIRECT COST
1,345,297.00 APPROVED BUDGET FOR CONTRACT
1,345,300.00 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

7-Dec-16

BILL OF MATERIALS

Project: PROPOSED REPAIR OF LABORATORY SECTION

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
214.4 lm 718.00 153,939.20
1.220m x 8.21m (.60mm thk)
C-Purlins, 2" x 6" x 1.2mm thk x 6m 42 pcs 2,600.00 109,200.00
Angle Bars, 2 1/2" x 2 1/2" x 1/4" x 6m 70 pcs 1,585.00 110,950.00
Angle Bars, 2" x 2" x 1/4" x 6m 43 pcs 1,049.00 45,107.00
Angle Bars 3/16" x 1" x 1" x 6m 16 pcs 650.00 10,400.00
Flat Bar, 3/16" x 1" 7 pcs 420.00 2,940.00
Sag Rod, 12mm dia x 6m 14 pcs 220.00 3,080.00
Ridge Roll, Pre-painted, 8ft 8 pcs 718.00 5,744.00
Side Flashing, Pre-painted, 8ft 6 pcs 718.00 4,308.00
Fascia Cover, Pre-painted, 12" x 8ft 24 pcs 495.00 11,880.00
Fiber Cement, 9mm thk x 2.4m 20 pcs 471.00 9,420.00
Insulation Foam, 25mm thk 5 rolls 5,384.00 26,920.00
GI Tie Wire #16 12 kgs 80.00 960.00
Metal Tekscrew, 2" 1200 pcs 1.50 1,800.00
Metal Screw, 1" 1200 pcs 2.00 2,400.00
Blind Rivets, 3/4" 2300 pcs 1.00 2,300.00
Welding Rod, Fuji 5 box 2,425.00 12,125.00
Sub-total 513,473.20 35% 179,715.62 693,188.82
II. CEILING WORKS
Acoustic Board, 0.60m x 0.60m 156 pcs 150.00 23,400.00
Cross Tee, 2' 121 pcs 90.00 10,890.00
Main Tee, 10' 24 pcs 90.00 2,160.00
V- Type wall Angle, GA#24 x 10ft 17 pcs 35.00 595.00
GI Tie Wire #16 12 kgs 80.00 960.00
Blind Rivets, 3/4" 1870 pcs 1.00 1,870.00
Concrete Screw 458 pcs 3.00 1,374.00
Sub-total 41,249.00 35% 14,437.15 55,686.15
III. CARPENTRY WORKS
Marine Plywood, 3/4" thk 2 pc 1,200.00 2,400.00
Good Lumber, 2" x 2" x 12' 6 pc 140.00 840.00
Concrete Nail, 3" 2 kg 100.00 200.00
Common Wire Nail, 2 1/2" 3 kg 80.00 240.00
Cabinet Hinges, 1" x 2" 24 pc 30.00 720.00
Cabinet Door Handle 12 pc 55.00 660.00
Magnetic Door Catches 12 pc 25.00 300.00
Sub-total 5,360.00 35% 1,876.00 7,236.00
IV. DOORS AND WINDOWS
Double Swing Glass Door w/ Analuk
Frame & 1/4" thk tinted glass w/ 1 set 20,675.00 20,675.00
complete accessories, (1.5m x 2.10m)
Glass Door w/ Analuk Frame & 1/4" thk
tinted glass w/ complete accessories, 2 set 10,420.00 20,840.00
(0.8m x 2.10m)
0.80m x 2.10m Flush Door with
1 set 3,400.00 3,400.00
2" x 6" Door Jamb
PVC Flush Door with louver, 0.60m
1 set 2,890.00 2,890.00
x 2.10m

1.3m x 1.3m Sliding window on analuk

2 set 7,014.00 14,028.00
frame w/ 3/16" thk tinted glass

0.69m x 0.65m Awning window, on

2 set 1,861.00 3,722.00
analuk frame w/ 3/16" thk tinted glass
Door Hinges, 3" x 3" 3 set 180.00 540.00
Door Knob, w/ key 2 set 580.00 1,160.00
 Sub-total 67,255.00 35% 23,539.25 90,794.25
V. TILE WORKS
Granite Tile, 0.60m x 0.60m (smooth) 126 pcs 320.00 40,320.00
Granite Tile, 0.60m x 0.60m (rough) 16 pcs 295.00 4,720.00
Ceramic Glaze Tile, 0.60m x 0.30m 132 pcs 65.00 8,580.00
Tile Adhesive, 25kgs 22 bags 320.00 7,040.00
Tile Grout, 2kgs 6 bags 80.00 480.00
Tile Trim, 8' long 7 pcs 85.00 595.00
Sub-total 61,735.00 35% 21,607.25 83,342.25
VI. PAINTING WORKS
Paint, Latex, Semi-Gloss 6 pails 2,720.00 16,320.00
Paint, Quick Dry Enamel 1 gal 645.00 645.00
Paint, Flatwall Enamel 1 gal 560.00 560.00
Red Oxide Primer 24 gals 580.00 13,920.00
Thinner, Paint 8 gals 380.00 3,040.00
Paint Brush 4" 10 pcs 90.00 900.00
Paint Brush 2" 10 pcs 35.00 350.00
Paint Brush, 1" 10 pcs 25.00 250.00
Paint Roller, 7" w/ handle and tray 14 pcs 150.00 2,100.00
Baby Roller, sponge, w/ handle 14 pcs 95.00 1,330.00
Concrete Putty 1 gals 1,230.00 1,230.00
Body filler w/ Hardener 2 ltr 420.00 840.00
Putty Plate 3 pairs 65.00 195.00
Masking Tape 2 rolls 85.00 170.00
Sandpaper #100 25 pcs 55.00 1,375.00
Sandpaper #120 20 pcs 45.00 900.00
Rugs 10 kgs 80.00 800.00
Sub-total 44,925.00 35% 15,723.75 60,648.75
VII. ELECTRICAL WORKS
25W Compact Fluorescent Lamp 9 pc 345.00 3,105.00
6" dia Pinlight casing 9 pc 180.00 1,620.00
Emergency Light 2 unit 1,300.00 2,600.00
Single, 2P, 1-gang switch w/ plate 3 pc 160.00 480.00
Duplex,2P, 2-gang switch w/ plate 2 pc 180.00 360.00
ACU Outlet, 3-prong with plate 1 set 450.00 450.00
2.0 sq mm THHN Cu. wire 1 box 3,300.00 3,300.00
5.0 sq mm THHN Cu. wire 30 mtr 45.00 1,350.00
20 mm.Ø UPVC Flexible Hose 1 roll 2,700.00 2,700.00
Electrical tape 2 rll 45.00 90.00
Rubber tape 1 rll 130.00 130.00
Utility box, rectangular type 6 pc 35.00 210.00
Junction box, square type 15 pc 38.00 570.00
Sub-total 16,965.00 35% 5,937.75 22,902.75
VIII. PLUMBING WORKS
Water closet w/ fittings and fixtures 1 set 4,800.00 4,800.00
Lavatory w/ complete accessories 2 set 3,600.00 7,200.00
Soap holder 1 pc 650.00 650.00
Tissue holder 1 pc 650.00 650.00
Faucet 3 pc 130.00 390.00
Teflon Tape 6 roll 35.00 210.00
Sub-total 13,900.00 35% 4,865.00 18,765.00
TOTAL 764,862.20 267,701.77 1,032,563.97

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
513,473.20
 13
121
42
176

44,125.00