PHILIPPINE NAVY

NAVAL CONSTRUCTION ENGINEERING BRIGADE

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

Sheet No.: 1 of 1
Date: 05 Nov 2016

Project: PROPOSED REPAIR OF CNGH EMERGENCY ROOM & CONSTRUCTION OF RAMP

Location: NSRE, NFWM, Bagong Calarian, Zamboanga City

SCOPE OF WORK

1. Mobilization
2. Preparation for the construction of emergency ramp.
3. Earthworks
a. Demolition of existing ramp.
b. Excavation of wall footings.
c. Leveling and compaction of gravel fill and filling materials.
4. Concrete Works
a. Fabrication/Installation of forms for retaining wall.
b. Fabrication/Installation of rebars for wall footings, concrete stair and slabs.
c. Pouring of concrete mix on all wall footings, concrete stair and slabs.
5. Masonry Works
Plastering of wall and application of cement finish.
6. Preparation for the repair of emergency room
7. Roofing Works
a. Removal of existing corrogated G.I roof and other bended accessories.
b. Installation of GI Tie Wire #16 and Insulation foam 25mm thk.
c. Installation of longspan roofing sheets and other bended accessories.
8. Ceiling Works.
a. Removal/Installation of ceiling joist using Wall Angle, Cross Tee and
Metal Furring Chanel.
b. Installation of acoustic board and panelrib on ceiling eaves.
9. Electrical Works
a. Installation of Power and Lighting Panel.
b. Installation of electrical switches and outlets.
c. Installation of electrical boxes and other electrical accessories.
10. Installation of doors and windows as per plan.
11. Tile Works
a. Chipping/Setting of 0.60m x 0.60m granite tile on floor
b. Chipping/Setting of 0.60m x 0.60m granite tile (rough) on comfort room and 30cm x 60cm ceramic wall tiles
12. Removal and installation of all plumbing fixtures.
13. Painting Works.
14. Cleaning and clearing of site

Prepared by: Checked by:

F1EA Joderic P Ricaforte PN LT JEMAR P ESTRADA PN

CO, 22nd, GCC, 2NMCB

Noted By: Approved By:

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 : 21-Oct-16
Zamboanga City
Province/City
Name of Project: Proposed Construction of CNGH Motorpool No. of Piers: No. of Abuts:
Location: 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. EARTHWORKS 1.65 MASONRY TOOLS
II. CONCRETE WORKS 8.35 PLUMBING TOOLS
III. MASONRY WORKS 0.22 ELECTRICAL TOOLS
IV. FORMS AND SCAFFOLDING 1.42 TINSMITHING TOOLS
V. ROOFING WORKS 22.98 PAINTING TOOLS
VI. CEILING WORKS 25.25 CARPENTRY WORKS
VII. DOORS AND WINDOWS 6.02
VIII. TILE WORKS 17.34
IX. ELECTRICAL WORKS 12.19
X. PAINTING WORKS 2.57
XI. PLUMBING WORKS 2.01
97.99
DETAILED ESTIMATES OF PROPOSED WORK
SPEC'S EVALUATED
NAME OF ITEM UNIT UNIT PRICE QTY AMOUNT
ITEM NR AMOUNT
I EARTHWORKS CU.M. 370.34 70.07 25,950.00
II CONCRETE WORKS CU.M. 3,977.42 33 131,255.00
III MASONRY WORKS SQ.M. 47.78 72 3,440.00
IV FORMS AND SCAFFOLDING BDFT 93.33 240 22,400.00
V ROOFING WORKS LN.M. 1,001.50 360.8 361,341.40
VI CEILING WORKS SQ.M. 3,199.95 124.094 397,094.00
VII DOORS AND WINDOWS SETS 6,308.20 15 94,623.00
VIII TILE WORKS SQ.M. 1,165.43 234 272,710.00
IX ELECTRICAL WORKS LN.M. 22.82 8400 191,684.00
X PAINTING WORKS SQ.M. 48.06 840 40,370.00
XI PLUMBING WORKS SETS 3,950.00 8 31,600.00
1,572,467.40
BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL
Material Cost 57.34 I. DIRECT COST
Labor 19.45 A. Materials Cost - - - - - - - - - - - 1,572,467.40
Demolition works 0.57 B. Labor Cost (35% of MC) - - - - - - - - 533,498.59
Mobilization/Demobilization 0.77 C. Demolition works (1% MC)- - - - - - - - 15,724.67
VAT, 12% 2.33 D. Mobilization/Demobilization, (1% A+B) 21,059.66
Overhead and Miscellaneous 6.25 TOTAL DIRECT COST- - - - - - - - 2,142,750.32
Contingency 3.13 II. TAXES
Contractors Profit 10.16 VAT, 12% LC 64,019.83
Total 100.00 III. INDIRECT COST
A. Overhead and Misc., (8% TDC) 171,420.03
B. Contingency, (4% TDC) 85,710.01
C. Contractors Profit, (13% TDC) 278,557.54
TOTAL INDIRECT COST- - - - - - - - 535,687.58
APPROVED BUDGET FOR CONTRACT 2,742,457.74
SAY - - - - - - - - - - - - - - - - - - - - - - - - - 2,742,500.00

PREPARED BY: CHECKED BY:

F1EA Joderic P Ricaforte PN LT JEMAR P ESTRADA PN

CO,22ND GCC, 2NMCB

NOTED BY: APPROVED BY:

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
Sheet No.: 2 of 3
Date: 05 Dec 2016
NAME OF PROJECT: Proposed Construction of CNGH Motorpool
LOCATION: NSRE, NFWM, Bagong Calarian, Zamboanga City
MC LC TDC MC LC TDC
SUMMARY
25,950.00 13,742.50 39,692.50 I. EARTHWORKS
131,255.00 45,939.25 177,194.25 II. CONCRETE WORKS
3,440.00 1,204.00 4,644.00 III. MASONRY WORKS
22,400.00 7,840.00 30,240.00 IV. FORMS AND SCAFFOLDING
361,341.40 126,469.49 487,810.89 V. ROOFING WORKS
397,094.00 138,982.90 536,076.90 VI. CEILING WORKS
94,623.00 33,118.05 127,741.05 VII. DOORS AND WINDOWS
272,710.00 95,448.50 368,158.50 VIII. TILE WORKS
191,684.00 45,564.40 237,248.40 IX. ELECTRICAL WORKS
40,370.00 14,129.50 54,499.50 X. PAINTING WORKS
31,600.00 11,060.00 42,660.00 XI. PLUMBING WORKS
1,572,467.40 533,498.59 2,105,965.99 TOTAL
I. DIRECT COST
1,572,467.40 A. Material Cost
533,498.59 B. Labor Cost
15,724.67 C. Demolition works
21,059.66 D. Mobilization/Demobilization
2,142,750.32 TOTAL DIRECT COST
II. TAXES
64,019.83 VAT, 12% LC
III. INDIRECT COST
171,420.03 A. Overhead & Misc., (8% TDC)
85,710.01 B. Contingency, (4% TDC)
278,557.54 C. Contractor's Profit, (13% TDC)
535,687.58 TOTAL INDIRECT COST
2,742,457.74 APPROVED BUDGET FOR CONTRACT
2,742,500.00 SAY

PREPARED BY: CHECKED BY:

F1EA Joderic P Ricaforte PN LT JEMAR P ESTRADA PN

CO,22ND GCC, 2NMCB

NOTED BY: APPROVED BY:

CDR JOEL D TAFALLA PN COMMO FRANCISCO O GABUDAO JR AFP

BN CMDR, 2NMCB COMMANDER NCEBDE
1.7440474351

1.7440474351
 PHILIPPINE NAVY
NAVAL COMBAT ENGINEERING BRIGADE
SECOND NAVAL MOBILE CONSTRUCTION BATTALION
NSRE, NFWM, Bagong Calarian, Zamboanga City

BILL OF QUANTITIES FOR THE CONSTRUCTION OF CNGH MOTORPOOL

at NSRE, NFWM, Bagong Calarian, Zamboanga City

Sheet No. 3 / 5
Date: 05 December 2016
DESCRIPTION QTY UNIT UNIT COST TOTAL
I. EARTHWORKS
Gravel Bedding 1.00 cu.m 2,092.86 2,092.86
Common Barrow 55.00 cu.m 784.82 43,165.17
II. CONCRETE WORKS
Cement Portland, 40kgs 19.44 cu.m 7,948.69 154,522.60
Rebars, 10mm dia x 6m 40.70 kgs 74.13 3,017.20
Rebars, 12mm dia x 6m 367.77 kgs 78.03 28,698.30
Rebars, 16mm dia x 6m 662.90 kgs 64.38 42,676.84
III. MASONRY WORKS
Cement Portland, 40kgs 72.00 sq.m 83.33 5,999.52
IV. FORMS AND SCAFFOLDING
Plywood,Ordinary, 1/2" Thk 57.60 sq.m 448.12 25,811.90
2" x 2" x 12', Coco Lumber 120.00 bdft 55.23 6,627.38
2" x 3" x 12', Coco Lumber 120.00 bdft 55.23 6,627.38
V. ROOFING WORKS
Longspan Roofing Sheets, Rib-type 1.220m x
360.80 ln.m 1,295.73 467,499.59
8.2m (0.6mm thk)
Insulation foam 25mm thk 315.00 ln.m 215.08 67,749.27
Ridge Roll, Pre-painted, 10ft 80.00 ln.ft 165.68 13,254.76
Side Flashing, Pre-painted, 10ft 120.00 ln.ft 170.34 20,440.24
Fascia Cover, Pre-Painted, 8ft 128.00 ln.ft 114.73 14,684.88
Fascia Board, Fiber Cement 9mmthkX8' 128.00 ln.ft 102.68 13,143.14
Angle Bars 3/16" x 1" x 1" x 6m 210.91 kgs 127.55 26,901.93
Flat Bar 3/16" x 1" 106.30 kgs 61.36 6,522.74
VI. CEILING WORKS
Ceiling Eaves
Pre-painteted Panelrib, 0.6mmthkX1.216m 427.42 ln.m 147.24 62,935.70
Pre-painteted Panelrib, 0.6mmthkX4.51m 76.67 ln.m 1,343.53 103,008.67
Wall Angle, 0.5mmX50mmX50mmX3m 120.00 ln.m 50.87 6,104.17
Cross Tee, 2' 2176.00 ln.ft 62.79 136,621.70
Metal Furring Chanel,
265.00 ln.m 36.62 9,705.62
0.5mmX50mmX19mmX5m
Acoustic Ceiling
Acoustic Board, 0.6mX0.6m 232.20 sq.m 767.25 178,154.45
Wall Angle, 0.5mmX50mmX50mmX3m 129.00 ln.m 58.68 7,569.17
Cross Tee, 2' 1334.00 ln.ft 62.79 83,756.13
Main Tee, 2' 1334.00 ln.ft 78.48 104,695.17
VII. DOORS AND WINDOWS
2.4mX2.1m, Double Swing Glass Door with
Analuk Frame, 1/4"thk Tinted Glass & complete 1.00 sets 46,600.95 46,600.95
accessories

2.4mX2.1m, Glass Door with Analuk Frame,

1.00 sets 18,138.09 18,138.09
1/4"thk Tinted Glass & complete accessories

Flush Door, 0.80M x 2.10M with Door jamb and

3.00 set 9,069.05 27,207.14
complete accessories
PVC Door, 0.60M x 2.10M with Louver and
5.00 set 5,057.74 25,288.69
complete accessories
1.99m x 1.3m Sliding Window with analuk
1.00 set 21,823.27 21,823.27
frame and 3/16" thk Tinted glass
 1.99m x 1.3m Sliding Window with analuk
1.00 set 21,823.27 21,823.27
frame and 3/16" thk Tinted glass
1.4m x 1.3m Sliding Window with analuk frame
1.00 sets 12,103.69 12,103.69
and 3/16" thk Tinted glass
0.65m x 0.69m Awning Window with analuk
3.00 set 4,621.73 13,865.18
frame and 3/16" thk Tinted glass
VIII. TILE WORKS
Granite Tile, 0.60m x 0.60m 234.00 sq.m 1,776.84 415,780.91
Ceramic Tile, 0.30m x 0.60m 63.72 sq.m 939.08 59,838.27
IX. ELECTRICAL WORKS
Compact Flourescent Lamp, 25W 27.00 sets 1803.0220760979 48,681.60
Koppel 3TR Floor Mounted Standard Air-con 3.00 units 95208.1308287071 285,624.39
X. PAINTING WORKS
Paint, Flat Latex 840.00 sq.m 46.63 39,171.31
Paint, Latex, Semi-Gloss 840.00 sq.m 37.19 31,235.89
XI. PLUMBING WORKS
Water closet w/ fittings and fixtures 4.00 sets 8,371.43 33,485.71
Lavatory w/ faucet 4.00 sets 5,406.55 21,626.19

APPROVED BUDGET COST 2,742,457.74

Prepared By: Checked By:

F1EA Joderic P Ricaforte PN LT JEMAR P ESTRADA PN

CO,22ND GCC, 2NMCB

Noted BY: Approved By:

CDR JOEL D TAFALLA PN COMMO FRANCISCO O GABUDAO JR AFP

BN CMDR, 2NMCB COMMANDER NCEBDE
 1,200.00 2,092.86 1.7440474351
24,750.00 43,165.17

88,600.00 154,522.60
1,730.00 3,017.20
16,455.00 28,698.30
24,470.00 42,676.84

3,440.00 5,999.52

14,800.00 25,811.90
3,800.00 6,627.38
3,800.00 6,627.38

268,054.40 467,499.59
38,846.00 67,749.27
7,600.00 13,254.76
11,720.00 20,440.24
8,420.00 14,684.88
7,536.00 13,143.14
15,425.00 26,901.93
3,740.00 6,522.74

36,086.00 62,935.70
59,063.00 103,008.67
3,500.00 6,104.17
78,336.00 136,621.70

5,565.00 9,705.62

102,150.00 178,154.45
4,340.00 7,569.17
48,024.00 83,756.13
60,030.00 104,695.17
1.7440474351

26,720.00 46,600.95

10,400.00 18,138.09

15,600.00 27,207.14

14,500.00 25,288.69

12,513.00 21,823.27
 12,513.00 21,823.27

6,940.00 12,103.69

7,950.00 13,865.18

238,400.00 415,780.91 1.7440474351

34,310.00 59,838.27

27,913.00 48,681.60
163,771.00 285,624.39

22,460.00 39,171.31
17,910.00 31,235.89

19,200.00 33,485.71
12,400.00 21,626.19
1,572,467.40
 PHILIPPINE NAVY
NAVAL COMBAT ENGINEERING BRIGADE
SECOND NAVAL MOBILE CONSTRUCTION BATTALION
NSRE, NFWM, Bagong Calarian, Zamboanga City
5-Dec-16

BILL OF MATERIALS

Project: PROPOSED REPAIR OF CNGH EMERGENCY ROOM AND CONSTRUCTION OF RAMP

Location: CNGH, NSRE, Bagong Calarian, Zamboanga City
QTY MATERIAL COST LABOR COST
DESCRIPTION TOTAL
#UNITS UM P/UNIT TOTAL P/UNIT TOTAL
CNGH RAMP
I. EARTHWORKS
Excavation 7.82 cu.m 500.00 3,910.00
Back Filling and Compaction 6.25 cu.m 120.00 750.00
Gravel Bedding 1 cu.m 1,200.00 1,200.00
Earthfill (Common Borrow) 55 cu.m 450.00 24,750.00
Sub-total 25,950.00 35% 13,742.50 39,692.50
II. CONCRETE WORKS
Cement Portland, 40kgs 175 bags 280.00 49,000.00
River Sand 11 cu.m 1,200.00 13,200.00
Crushed Gravel, 3/4" 22 cu.m 1,200.00 26,400.00
Rebars, 10mm dia x 6m 11 pcs 150.00 1,650.00
Rebars, 12mm dia x 6m 69 pcs 235.00 16,215.00
Rebars, 16mm dia x 6m 70 pcs 345.00 24,150.00
GI Tie Wire #16 8 kgs 80.00 640.00
Sub-total 131,255.00 35% 45,939.25 177,194.25
III. MASONRY WORKS
Cement Portland, 40kgs 8 bags 280.00 2,240.00
River Sand 1 cu.m 1,200.00 1,200.00
Sub-total 3,440.00 35% 1,204.00 4,644.00
IV. FORMS AND SCAFFOLDING
Plywood,Ordinary, 1/2" Thk 20 pcs 720.00 14,400.00
2" x 2" x 12', Coco Lumber 30 pcs 100.00 3,000.00
2" x 3" x 12', Coco Lumber 20 pcs 150.00 3,000.00
CW Nails, 2" 5 kgs 80.00 400.00
CW Nails, 3" 10 kgs 80.00 800.00
CW Nails, 4" 10 kgs 80.00 800.00
Sub-total 22,400.00 35% 7,840.00 30,240.00
EMERGENCY ROOM
V. ROOFING WORKS
Longspan Roofing Sheets, Rib-type 1.220m
360.8 lm 718.00 259,054.40
x 8.2m (0.6mm thk)
Insulation foam 25mm thk 7 rolls 5,378.00 37,646.00
Ridge Roll, Pre-painted, 10ft 8 pcs 900.00 7,200.00
Side Flashing, Pre-painted, 10ft 12 pcs 935.00 11,220.00
Fascia Cover, Pre-Painted, 8ft 16 pcs 495.00 7,920.00
Fascia Board, Fiber Cement 9mmthkX8' 16 pcs 471.00 7,536.00
Angle Bars 3/16" x 1" x 1" x 6m 20 pcs 650.00 13,000.00
Flat Bar 3/16" x 1" 11 pcs 340.00 3,740.00
GI Tie Wire #16 15 kgs 80.00 1,200.00
Metal Tekscrew, 2" 3,000 pcs 3.00 9,000.00
Blind Rivets, 3/4" 700 pcs 2.00 1,400.00
Welding Rod, Fuji 1 box 2,425.00 2,425.00
Sub-total 361,341.40 0.35 126,469.49 487,810.89
VI. CEILING WORKS
Ceiling Eaves
Pre-painteted Panelrib, 0.6mmthkX1.216m 39 pcs 874.00 34,086.00
Pre-painteted Panelrib, 0.6mmthkX4.51m 17 pcs 3,239.00 55,063.00
Wall Angle, 0.5mmX50mmX50mmX3m 40 pcs 35.00 1,400.00
Cross Tee, 2' 1088 pcs 72.00 78,336.00
Metal Furring Chanel,
53 pcs 105.00 5,565.00
0.5mmX50mmX19mmX5m
Metal Furring Chanel,
53 pcs 105.00 5,565.00
0.5mmX50mmX19mmX5m
Metal Tekscrew, 2" 700 pcs 3.00 2,100.00
Blind Rivets, 3/4" 3,000 pcs 2.00 6,000.00
Acoustic Ceiling
Acoustic Board, 0.6mX0.6m 645 pcs 150.00 96,750.00
Wall Angle, 0.5mmX50mmX50mmX3m 64 pcs 35.00 2,240.00
Cross Tee, 2' 667 pcs 72.00 48,024.00
Main Tee, 2' 667 pcs 90.00 60,030.00
Metal Tekscrew, 2" 700 pcs 3.00 2,100.00
Blind Rivets, 3/4" 2,700 pcs 2.00 5,400.00
Sub-total 397,094.00 35% 138,982.90 536,076.90
VII. DOORS AND WINDOWS
2.4mX2.1m, Double Swing Glass Door with
Analuk Frame, 1/4"thk Tinted Glass & 1 sets 26,720.00 26,720.00
complete accessories

2.4mX2.1m, Glass Door with Analuk

Frame, 1/4"thk Tinted Glass & complete 1 sets 10,400.00 10,400.00
accessories

Flush Door, 0.80M x 2.10M with Door jamb

3 set 5,200.00 15,600.00
and complete accessories
PVC Door, 0.60M x 2.10M with Louver and
5 set 2,900.00 14,500.00
complete accessories
1.99m x 1.3m Sliding Window with analuk
1 set 12,513.00 12,513.00
frame and 3/16" thk Tinted glass
1.4m x 1.3m Sliding Window with analuk
1 sets 6,940.00 6,940.00
frame and 3/16" thk Tinted glass
0.65m x 0.69m Awning Window with analuk
3 set 2,650.00 7,950.00
frame and 3/16" thk Tinted glass
Sub-total 94,623.00 35% 33,118.05 127,741.05
VIII. TILE WORKS
Granite Tile, 0.60m x 0.60m 650 pcs 320.00 208,000.00
Ceramic Tile, 0.30m x 0.60m 354 pcs 65.00 23,010.00
Tile Trim, 8' long 20 pcs 85.00 1,700.00
Tile Adhesive, 25kgs 105 bags 320.00 33,600.00
Tile Grout, 2kgs 80 bags 80.00 6,400.00
Sub-total 272,710.00 35% 95,448.50 368,158.50
IX. ELECTRICAL WORKS
Compact Flourescent Lamp, 25W 27 pcs 345.00 9,315.00
Pinlight Casing, 6"dia 27 pcs 180.00 4,860.00
THHN Cu.wire, 2.0 sq.mm 3 boxes 3,300.00 9,900.00
THHN Cu.wire, 5.0 sq.mm 2 boxes 4,848.00 9,696.00
Single, 2P, 1-gang switch w/ plate 13 pcs 160.00 2,080.00
Duplex,2P, 2-gang switch w/ plate 2 pcs 180.00 360.00
Electrical tape 3 rolls 45.00 135.00
Rubber tape 2 rolls 130.00 260.00
Junction box, square type 7 pcs 38.00 266.00
Utility box 24 pcs 38.00 912.00
ACU Outlet 4 pcs 150.00 600.00
Circuit Breaker, 30 AMP 4 pcs 450.00 1,800.00
40,184.00 35% 14,064.40
Koppel 3TR Floor Mounted Standard Air-
3 pcs 50,500.00 151,500.00 31,500.00
con
Sub-total 191,684.00 45,564.40 237,248.40
X. PAINTING WORKS
Paint, Flat Latex 24 gals 640.00 15,360.00
Paint, Latex, Semi-Gloss 24 gals 680.00 16,320.00
Concrete Neutralizer 3 gals 450.00 1,350.00
Paint Brush, 1" 5 pcs 25.00 125.00
Paint Brush 2" 5 pcs 35.00 175.00
Paint Brush 3" 5 pcs 35.00 175.00
Paint Roller, 7" w/ handle and tray 8 pcs 150.00 1,200.00
Baby Roller, sponge, w/ handle 5 pcs 95.00 475.00
Concrete Putty 2 gals 1,230.00 2,460.00
Putty Plate 10 pairs 65.00 650.00
Masking Tape 4 rolls 85.00 340.00
Sandpaper #100 15 pcs 55.00 825.00
Sandpaper #120 15 pcs 45.00 675.00
Rugs 3 kgs 80.00 240.00
Sub-total 40,370.00 35% 14,129.50 54,499.50
XI. PLUMBING WORKS
Water closet w/ fittings and fixtures 4 set 4,800.00 19,200.00
Lavatory w/ faucet 4 set 3,100.00 12,400.00
31,600.00 35% 11,060.00 42,660.00
TOTAL 1,572,467.40 533,498.59 2,105,965.99

Prepared By: Checked By:

F1EA Joderic P Ricaforte PN LT JEMAR P ESTRADA PN

CO,22ND GCC, 2NMCB

Noted BY: Approved By:

CDR JOEL D TAFALLA PN COMMO FRANCISCO O GABUDAO JR AFP

BN CMDR, 2NMCB COMMANDER NCEBDE