Escolar Documentos
Profissional Documentos
Cultura Documentos
Sheet No.: 1 of 1
Date: 07 December 2016
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
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:
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
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
7-Dec-16
BILL OF MATERIALS
44,125.00