PHILIPPINE NAVY

NAVAL COMBAT ENGINEERING BRIGADE

SECOND NAVAL MOBILE CONSTRUCTION BATTALION
Brgy Campo Uno, Lamitan City, Basilan
Sheet No.: 1 of 1
Date: 25 November 2016

Project: PROPOSED REPAIR OF MEDICAL WARD 2

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. 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.
5. Removal/Installation of doors and windows 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
 PHILIPPINE NAVY
OMBAT ENGINEERING BRIGADE
MOBILE CONSTRUCTION BATTALION
mpo Uno, Lamitan City, Basilan
 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 Medical Ward 2 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 48.28 PAINTING TOOLS
II. CEILING WORKS 18.93 TINSMITHRY TOOLS
III. DOORS AND WINDOWS 2.59 MASONRY WORKS
IV. TILE WORKS 25.09
V. PAINTING WORKS 3.96
VI. ELECTRICAL WORKS 1.16
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. 2,215.02 344.82 763,783.76
II CEILING WORKS SQ.M. 891.01 336 299,380.00
III DOORS AND WINDOWS SET 2,927.43 14 40,984.00
IV TILE WORKS SQ.M. 801.74 495 396,860.00
V PAINTING WORKS SQ.M. 66.34 943.42 62,590.00
VI ELECTRICAL WORKS LN.M. 122.13 150 18,319.00
1,581,916.76
BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL
Material Cost 56.85 I. DIRECT COST
Labor 19.90 A. Materials Cost - - - - - - - - - - - 1,581,916.76
Demolition works 0.57 B. Labor Cost (35% of MC) - - - - - - - - 553,670.87
Mobilization/Demobilization 0.77 C. Demolition works (1% MC)- - - - - - - - 15,819.17
VAT, 12% 2.39 D. Mobilization/Demobilization, (1% A+B) 21,355.88
Overhead and Miscellaneous 6.25 TOTAL DIRECT COST- - - - - - - - 2,172,762.67
Contingency 3.12 II. TAXES
Contractors Profit 10.15 VAT, 12% LC 66,440.50
Total 100.00 III. INDIRECT COST
A. Overhead and Misc., (8% TDC) 173,821.01
B. Contingency, (4% TDC) 86,910.51
C. Contractors Profit, (13% TDC) 282,459.15
TOTAL INDIRECT COST- - - - - - - - 543,190.67
APPROVED BUDGET FOR CONTRACT 2,782,393.84
SAY - - - - - - - - - - - - - - - - - - - - - - - - - 2,782,400.00

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 MEDICAL WARD 2

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
344.82 ln.m 1,276.64 440,212.57
8.21m (.60mm thk)
C-Purlins, 2" x 6" x 1.5mm x 6m 1,363.20 kgs 217.83 296,942.07
Angle Bars, 1/4" x 3" x 3" x 6m 4,275.84 kgs 64.09 274,028.33
Angle Bars, 1/4" x 2 1/2" x 2 1/2" x 6m 2,907.06 kgs 51.71 150,312.58
Angle Bars 3/16" x 1" x 1" x 6m 168.64 kgs 121.12 20,424.94
Flat Bar 3/16" x 1" 102.00 kgs 78.85 8,042.46
Sag Rod, 12mm dia x 6m 111.93 kgs 110.71 12,391.27
Tension Rod, 12mm dia x 6m 90.61 kgs 217.51 19,708.19
Ridge Roll, Pre-painted, 8ft 72.00 ln.ft 175.40 12,628.72
Fascia Cover, Pre-painted, 12" x 8ft 296.00 ln.ft 76.06 22,513.60
Fiber Cement, 9mm thk x 2.4m 79.20 ln.m 219.37 17,374.17
Insulation Foam, 25mm thk 253.30 ln.m 271.70 68,821.26
II. CEILING WORKS
acoustic ceiling
Acoustic Board, 0.60m x 0.60m 252.00 sq.m 753.80 189,958.50
Cross Tee, 2' 1,642.00 ln.ft 84.18 138,229.99
Main Tee, 10' 1,860.00 ln.ft 17.12 31,835.64
V- Type wall Angle, GA#24 400.00 ln.ft 74.83 29,932.53
ceiling eaves
Pre-painted Panel Rib, 1.22m x 2m
84 ln.m 1,262.87 106,081.27
(0.60mm thk)
Cross Tee, 2' 280.00 ln.ft 79.15 22,161.83
V- Type wall Angle, GA#24 x 10ft 280.00 ln.ft 6.16 1,723.70
Double Metal Furring, GA#24 x 5m 180.00 ln.m 36.94 6,648.55
III. DOORS AND WINDOWS

PVC Flush Door with louver, 0.60m x 2.10m 10 set 5,899.27 58,992.67

0.69m x 0.65m Awning Window, on analuk frame w/

4 set 3,273.27 13,093.07
3/16" thk tinted glass
IV. TILE WORKS
Granite Tile, 0.60m x 0.60m (smooth) 219 sq.m 1,881.27 411,998.88
Granite Tile, 0.60m x 0.60m (rough) 33 sq.m 1,774.33 58,552.95
Ceramic Glaze Tile, 0.60m x 0.30m 243 sq.m 936.11 227,475.30
V. PAINTING WORKS
Paint, Latex, Semi-Gloss 453 sq.m 121.01 54,815.34
Red Oxide Primer 490.42 sq.m 53.85 26,409.51
Paint, Quick Dry Enamel 490.42 sq.m 58.85 28,863.14
VI. ELECTRICAL WORKS
25W Compact Fluorescent Lamp 22 set 923.41 20,315.01
2.0 sq mm THHN Cu. Wire 150 ln.m 79.37 11,905.82
APPROVED BUDGET FOR CONTRACT 2,782,393.84

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
 250,280.76 440,212.57
168,825.00 296,942.07
155,797.50 274,028.33
85,459.50 150,312.58
11,612.50 20,424.94
4,572.50 8,042.46
7,045.00 12,391.27
11,205.00 19,708.19
7,180.00 12,628.72
12,800.00 22,513.60
9,878.00 17,374.17
39,128.00 68,821.26

108,000.00 189,958.50
78,590.00 138,229.99
18,100.00 31,835.64
17,018.00 29,932.53

60,312.00 106,081.27
12,600.00 22,161.83
980.00 1,723.70
3,780.00 6,648.55

33,540.00 58,992.67

7,444.00 13,093.07

234,240.00 411,998.88 1.758875

33,290.00 58,552.95
129,330.00 227,475.30

31,165.00 54,815.34
15,015.00 26,409.51
16,410.00 28,863.14

11,550.00 20,315.01
6,769.00 11,905.82
1,581,916.76
 PHILIPPINE NAVY
NAVAL COMBAT ENGINEERING BRIGADE
SECOND NAVAL MOBILE CONSTRUCTION BATTALION
NSRE, NFWM, Bagong Calarian, Zamboanga City

Sheet No.: 2 of 3
Date: 25 Nov 2016
NAME OF PROJECT: Proposed Repair of Medical Ward 2
LOCATION: CNGH, NSRE, NFWM, Bagong Calarian, Zamboanga City
MC LC TDC MC LC TDC
SUMMARY
763,783.76 267,324.32 1,031,108.08 I. ROOFING WORKS
299,380.00 104,783.00 404,163.00 II. CEILING WORKS
40,984.00 14,344.40 55,328.40 III. DOORS AND WINDOWS
396,860.00 138,901.00 535,761.00 IV. TILE WORKS
62,590.00 21,906.50 84,496.50 V. PAINTING WORKS
18,319.00 6,411.65 24,730.65 VI. ELECTRICAL WORKS
1,581,916.76 553,670.87 2,135,587.63 TOTAL
I. DIRECT COST
1,581,916.76 A. Material Cost
553,670.87 B. Labor Cost
15,819.17 C. Demolition works (1% MC)
21,355.88 D. Mobil/Demobil, (1% A+B)
2,172,762.67 TOTAL DIRECT COST
II. TAXES
66,440.50 VAT, 12% LC
III. INDIRECT COST
173,821.01 A. Overhead & Misc., (8% TDC)
86,910.51 B. Contingency, (4% TDC)
282,459.15 C. Contractor's Profit, (13% TDC)
543,190.67 TOTAL INDIRECT COST
2,782,393.84 APPROVED BUDGET FOR CONTRACT
2,782,400.00 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 MEDICAL WARD 2

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
344.82 lm 718.00 247,580.76
1.220m x 8.21m (.60mm thk)
C-Purlins, 2" x 6" x 1.2mm thk x 6m 64 pcs 2,600.00 166,400.00
Angle Bars, 3" x 3" x 1/4" x 6m 96 pcs 1,585.00 152,160.00
Angle Bars, 2 1/2" x 2 1/2" x 1/4" x 6m 78 pcs 1,049.00 81,822.00
Angle Bars 3/16" x 1" x 1" x 6m 16 pcs 650.00 10,400.00
Flat Bar, 3/16" x 1" 8 pcs 420.00 3,360.00
Sag Rod, 12mm dia x 6m 21 pcs 220.00 4,620.00
Tension Rod, 12mm dia x 6m 17 pcs 220.00 3,740.00
Turnbuckle, 10 inches 28 pcs 180.00 5,040.00
Ridge Roll, Pre-painted, 8ft 10 pcs 718.00 7,180.00
Fascia Cover, Pre-painted, 12" x 8ft 20 pcs 495.00 9,900.00
Fiber Cement, 9mm thk x 2.4m 18 pcs 471.00 8,478.00
Insulation Foam, 25mm thk 7 rolls 5,384.00 37,688.00
GI Tie Wire #16 18 kgs 80.00 1,440.00
Metal Tekscrew, 2" 1800 pcs 1.50 2,700.00
Metal Screw, 1" 1400 pcs 2.00 2,800.00
Blind Rivets, 3/4" 1500 pcs 1.00 1,500.00
Welding Rod, Fuji 7 box 2,425.00 16,975.00
Sub-total 763,783.76 35% 267,324.32 1,031,108.08
II. CEILING WORKS
acoustic ceiling
Acoustic Board, 0.60m x 0.60m 720 pcs 150.00 108,000.00
Cross Tee, 2' 821 pcs 90.00 73,890.00
Main Tee, 10' 186 pcs 90.00 16,740.00
V- Type wall Angle, GA#24 x 10ft 40 pcs 35.00 1,400.00
GI Tie Wire #16 17 kgs 80.00 1,360.00
Blind Rivets, 3/4" 2350 pcs 1.00 2,350.00
Concrete Screw 1750 pcs 3.00 5,250.00
ceiling eaves
Pre-painted Panel Rib,
84 ln.m 718.00 60,312.00
1.22m x 2m (0.60mm thk)
Cross Tee, 2' 140 pcs 90.00 12,600.00
V- Type wall Angle, GA#24 x 10ft 28 pcs 35.00 980.00
Double Metal Furring, GA#24 x 5m 36 pcs 105.00 3,780.00
Screw Bit-Philips #2 648 pcs 16.00 10,368.00
Blind Rivets, 3/4" 2350 pcs 1.00 2,350.00
Sub-total 299,380.00 35% 104,783.00 404,163.00
III. DOORS AND WINDOWS
PVC Flush Door with louver, 0.60m
10 set 2,890.00 28,900.00
x 2.10m

0.69m x 0.65m Awning Window, on

4 set 1,861.00 7,444.00
analuk frame w/ 3/16" thk tinted glass
Door Knob, w/ key 8 sets 580.00 4,640.00
Sub-total 40,984.00 35% 14,344.40 55,328.40
IV. TILE WORKS
Granite Tile, 0.60m x 0.60m (smooth) 670 pcs 320.00 214,400.00
Granite Tile, 0.60m x 0.60m (rough) 102 pcs 295.00 30,090.00
Ceramic Glaze Tile, 0.60m x 0.30m 1485 pcs 65.00 96,525.00
Tile Adhesive, 25kgs 142 bags 320.00 45,440.00
Tile Grout, 2kgs 61 bags 80.00 4,880.00
Tile Trim, 8' long 65 pcs 85.00 5,525.00
Sub-total 396,860.00 35% 138,901.00 535,761.00
V. PAINTING WORKS
Paint, Latex, Semi-Gloss 8 pails 2,720.00 21,760.00
Red Oxide Primer 20 gals 580.00 11,600.00
Paint, Quick Dry Enamel 20 gals 645.00 12,900.00
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 20 pcs 150.00 3,000.00
Baby Roller, sponge, w/ handle 15 pcs 95.00 1,425.00
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 18 kgs 80.00 1,440.00
Sub-total 62,590.00 35% 21,906.50 84,496.50
VI. ELECTRICAL WORKS
25W Compact Fluorescent Lamp 22 pc 345.00 7,590.00
6" dia Pinlight casing 22 pc 180.00 3,960.00
Single, 2P, 1-gang switch w/ plate 7 pc 160.00 1,120.00
Duplex,2P, 2-gang switch w/ plate 3 pc 180.00 540.00
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 10 pc 35.00 350.00
Junction box, square type 28 pc 38.00 1,064.00
Sub-total 18,319.00 35% 6,411.65 24,730.65
TOTAL 1,581,916.76 553,670.87 2,135,587.63

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
763,783.76
61,150.00