Second Floor Renovation by Contract

8/11/2019 Second Floor Renovation by Contract

1/78

Project : PROP. RENOVATION OF SECOND FLOOR, ZCWD MAIN BUILDING

Location : Pilar Street, Zamboanga City

Scope of Work :A. NON ENGINEERING BASIC COST

I. PERMIT & FEES

II. CONSTRUCTION SAFETY & HEALTH PROGRAM

III. CONSTRUCTION OF ONE (1) UNIT TEMPORARY FACILITY

B. ENGINEERING BASIC COST

A. RENOVATION OF SECOND FLOOR

I. MOBILIZATION/DEMOBILIZATION

III. CONSTRUCTION OF TEMPORARY OFFICE

IV. MASONRY WORKS

IX. ELECTRICAL WORKS

X. PAINTING WORKS

XI. FIXTURES AND OFFICE EQUIPMENT

B. CONSTRUCTION OF COOP OFFICE/CANTEEN & STORAGE ROOM (FLOOR AREA = 65.87 SQ.M.)

I. MOBILIZATION

II. LAYOUTING WORKS

III. CONCRETING WORKS

IV. MASONRY WORKS

V. CARPENTRY WORKS

VI. ROOFING WORKS

VII. STEEL WORKS

VIII. ELECTRICAL WORKS

IX. PLUMBING WORKS

X. PAINTING WORKS

XI. DEMOBILIZATION

PROJECT COST :

Qty. Unit Unit

A. NON ENGINEERING BASIC COST

I. PERMIT & FEES

1. Building Permit 1 lot 15,0

DIRECT COST


1. Public Safety & Health Program 1 lot 20,0

DIRECT COST


A. Material:

12 - pcs. 2" x 4" x 10' Coco Lumber 80 bd.ft.



Guage 26 x 1.20m x 2.40m Corrugated G.I. Roof Sheet 16 pcs. 2

Gauge 26 x 1.20m x 2.40m G.I. Plain Sheet 1 pc. 4

12mm Thick x 1.20m x 2.40m Ordinary Plywood 14 pcs. 7

2" C.W. Umbrella Roofing Nail 2 kgs. 6

3" C.W. Nail 2 kgs. 64" C.W. Nail 2 kgs. 6

3-1/2" Loose Pin Hinges 2 pcs. 21

Republic of the Philippines

ZAMBOANGA CITY WATER DISTRICT

Pilar Street, Zamboanga City

VI. CARPENTRY WORKS

VII. PLUMBING WORKS

VIII. SPRINKLER SYSTEM

5,901,401.00Php

BILL OF MATERIALS & COST ESTIMATES

ITEM DESCRIPTION


2/78



I. MOBILIZATION/DEMOBILIZATION 1 lot 40,0

DIRECT COST

II. DEMOLITION WORKS AND CLEARING

A. Labor:

4 - Skilled Worker 45 days 38 - Laborers 45 days 3

B. Equipment Rental/Fuel:

1 - Unit Dump Truck 25 days 5,0

Diesel/Fuel 250 liters

DIRECT COST

III. CONSTRUCTION OF TEMPORARY OFFICE

A. Materials:

Partition & Cubicle Work:

6mm thk x 1.20m x 2.40m Ordinary Plywood 52 shts. 3

220 pcs. - 2" x 3" x 8' Red Lauan Wood 880 bd.ft.

Concrete Nail 4" 6 kgs.

CW Nail 2-1/2" 4 kgs.

Electrical Work (58 Outlets):

48" Industrial Ceiling Fan (3-Blade, 80 Watts Power, 220V, Ceiling Type) 14 units 6,0

8 Branch Panel Board Box, Bolt-On Type 1 pc. 5,0

100 Ampere Circuit Breaker, Bolt-On, 230 Volts, 2P 1 pc. 1,4

20 Ampere Circuit Breaker, Bolt-On, 230 Volts, 2P 8 pcs. 5

22mm2THW Stranded Wire 22 mtrs. 2

3.5mm2TW Stranded Wire 6 rolls 6,3

14/2c Flat Cord 75 mtrs.

40 Watts Fluorescent Lamp, Box Type Assembly 24 pcs. 2

2-Gang Switch (Flush Type) w/ Plate 3 pcs. 1

3-Gang Convenience Outlet, Surface Type 30 pcs.

Duplex Convenience Outlet w/ Plate 15 pcs. 112mm Hook 30 pcs.

2"x4"x2" Utility Box 18 pcs.

4"x4" Junction Box 30 pcs.

4"x4" Junction Box Cover 30 pcs.

20mm FlexibleConduit 250 mtrs.

25mm x 3m Electrical Molding Conduit 38 pcs. 1

#14 G.I. Tie-wire 5 kgs.

12mm Insulated Staple 1 box

Rubber Tape 3 pcs.

Electrical Tape 1 pc.

Tarpaulin Canvass Lona, S200, 7mmthk x 1.83m x 50m/roll (Color White) 1 roll 7,7

19mm x 6.00m G.I. Pipe, Sch. 40 14 pcs. 6

4mm thk x 38mm x 6.00m Flat Bar 1 pc. 58mm x 25mm Ordinary Bolt, w/ Nut & Washer (Full Threaded) 28 pcs.

50mm x 6.00m G.I. Pipe, Sch. 40 16 pcs. 1,8

8mm Nylon Rope (600 ft./roll) 0.25 roll 18,4

B. Labor:

3 - Carpenters 15 days 3

1 - Electrician 15 days 3

4 - Laborers 15 days 3

DIRECT COST

IV. MASONRY WORKS

A. Materials:

Portland Cement 90 bags 2Washed Sand 3 cu.m. 1,0Fine Sand (For Plastering) 0.25 cu.m. 1,3100mm x 200mm x 400mm CHB 350 pcs.


3/78

3 - Masons 10 days 3


DIRECT COST

V. TILE WORKS

A. Materials:

Tile Grout 15 packs 1

600mm x 600mm x Granite Tiles 1160 pcs. 2300mm x 300mm Ceramic Tiles 1280 pcs.

20mm thk. 0.60m x 2.13m Granite Slab 4 units 6,5

6mm Tile Trim 6 pcs. 2

B. Labor:



DIRECT COST

VI. CARPENTRY WORKS

A. Materials:

1. CEILING WORKS3.50mm thk. 1.20m x 2.40m Hardiflex Lite Ceiling Board 140 pcs. 4

6mm thk x 1.20m x 2.40m Marine Plywood 12 shts. 419mm thk x 1.20m x 2.40m Marine Plyboard 24 shts. 1,11" x 2" x 8' Red Lauan Wood 16 bd.ft.

2" x 2" x 8' Red Lauan Wood 1800 bd.ft.4" Concrete Nail 10 kgs.3" CW Nail 27 kgs.

2' CW Nail 10 kgs.2" Finishing Nail 5 kgs.Hardi Nail 33 kgs. 11" x 5" x 8' Baseboard 60 pcs. 1

2. WALLING/PARTITION AND CUBICLE WORKS2" x 4" x 10' Red Lauan Wood 1068 bd.ft.6mm thk x 1.20m x 2.40m Ordinary Plywood 110 shts. 34" CW Nail 20 kgs.

3" CW Nail 15 kgs.2" CW Nail 10 kgs.1" Finishing Nail 7 kgs.

1" x 5" x 8' Baseboard 150 pcs. 1

3. FABRICATION OF OFFICE TABLES, CABINET & SHELVE

6mm thk x 1.20m x 2.40m Ordinary Plywood 15 shts. 3

20mm thk x 1.20m x 2.40m Plyboard 98 shts. 9400mm Length Roller Slide 139 setsDrawer Lock 139 sets 1

Drawer Handle 139 setsUpholstery Cloth 53 mtrs. 1Solvent (Rugby) 6 gals. 53" CW Nail 1 kg.

2" Finishing Nail 30 kgs.

1-1/2" Finishing Nail 20 kgs.1" Finishing Nail 7 kgs.

1" x 1" Wooden Nosing 30 bd.ft.1" x 2" Wooden Nosing 45 bd.ft.25mm x 6.00 Stainless Tubing 1 pcs. 910mm x 50mm Stainless Bolt w/ Nut & Washer 20 pcs.

2" x 4" x 10' Red Lauan Wood 30 bd.ft.

4. DOORS/WINDOWS & GLASS (Job Order)

D1 - 0.60m x 1.20m PVC Door, w/ PVC Door Jamb, and w/ Complete Hinges, w/out Door KnobD2 - 0.80m x 2.10m Panel Type Door, w/ 2" x 6" Jamb,

2" x 4" Door Frame, 6mm thk. Marine PlywoodD3 - Double Swing Door, 2" x 4" Alum. Frame/Jamb Analok Glass Aluminum Door Frame

Aluminum Analok Sliding Window, 6mm Thk. Bronze Glass 10 units 11,3

Fixed Glass/Aluminum Frame Analok , 6mm Thk. Bronze Glass 2 units 18,30.60m x 1.20m, 6mm Thk. Clear Glass 21 units 80.60m x 1.50m, 6mm Thk. Clear Glass 4 units 1,1

5 units 5,5

3 units 15,4

2 units 2,2


4/78

B. Labor:



C. Equipment Rental:

1 - Unit Welding Machine 15 days 2,16

DIRECT COST

VII. PLUMBING WORKS

A. Materials:Flush Type Water Closet w/ Complete Fittings and Accessories 6 sets 5,00Porcelain Lavatory w/ Complete Fittings and Acessories 4 sets 2,30Urinal w/ Complete Fittings and Acessories 2 sets 3,50Undermount Porcelain Lavatory w/ Complete Fittings And Accessories 2 sets 4,00Soap Holder 4 pcs. 15Tissue Holder 2 pcs. 25100mm x 100mm Stain. Floor Drain w/ Double Strainer 4 pcs. 20Solvent Cement 1 can 950mm x 3.0m PVC Pipe 6 pcs. 2550mm x 50mm PVC Elbow 8 pcs. 350mm PVC Coupling 6 pcs. 2Water Faucet 8 pcs. 12

B. Labor:

1 - Plumber 7 days 31


DIRECT COST

VIII. SPRINKLER SYSTEM

A. Materials & Labor:

SUPPLY, INSTALLATION, TESTING & COMMISSIONING OFONE (1) UNIT 10HP CENTRIFUGAL PUMP WITH MOTOR,MOTOR CONTROLS, CONTROL PANEL, 3 PHASEWITH PUMP OUTLET & INLET OF 4" DIAMETER WITH STEELBED PLATE

SUPPLY, INSTALLATION, TESTING & COMMISSIONING OF

ONE (1) Lot Wet Fire Sprinkler System Complete with PipingPendent Type Sprinkler Head and Acessories

(Note: Actual Piping Lay out to refer on project site)

DIRECT COST

IX. ELECTRICAL WORKS

A. Materials:150AT/150AF, 230V, 3P, Three Phase, Common Trip Main Circuit Breaker 1 set 81

100 Amps. Molded Case Main Circuit Breaker, 3 Phase250 volts enclosed in Powder Coated Finished Panel Boardwith 7 Single Phase Branches of:

Lumpsum

1 unit 150,00


5/78

1 sets - 20 Amps. Branch

6 sets - 15 Amps. Branch 1 set 7,

100 Amperes Main Circuit Breaker, 3 Phase,250 volts enclosed in Powder Coated Finished Panel Board

with 12 Single Phase Branches of:



6 sets - 20 Amps. Branch 1 sets - 15 Amps. Branch 1 set 8,

100 Amperes Main Circuit Breaker, 3 Phase,

250 volts enclosed in Powder Coated Finished Panel Board


5 sets - 50 Amps. Branch 1 sets - 30 Amps. Branch 1 set 7,

30 Amperes, 2P, Safety Breaker 2 pc.60 Amperes, 2P, Safety Breaker 5 pc.

11 Watts, 2U, Compact Fluorescent Lamp, Cool Daylight 6 pcs.


15 Watts, 2U, Compact Fluorescent Lamp, Cool Daylight 35 pcs.18 Watts, 3U, Compact Fluorescent Lamp, Cool Daylight 69 pcs.


20 Watts Box Type Fluorescent Lamp 2 pcs.40 Watts Box Type Fluorescent Lamp 2 pcs.Recessed Type Downlights w/o Cover, E27 124 pcs.

Emergency lamp 8 pcs.

40 Watts Fluorescent Lamp, Cool Daylight, Recessed Type,

Mirrorized Fluorescent Louminaires, 2x40watts Assembly

Exaust Fan, Wall Mounted 2 pcs. 1

Duplex Convenience Outlet w/ plate (flush type) 52 pcs.

Aircon Outlet 1 Gang 5 pcs.

Ceiling Socket with screw 8 pcs.

Toggle Switch 1-Gang w/ plate (flush type) 6 pcs.



3-Way Switch w/ plate (flush type) 4 pcs.

38.0mm2THW Stranded Wire 75 mtrs.


5.5mm2THW Stranded Wire 3 rolls 9


3.5mm2TW Stranded Wire 8 rolls 4

2.0mm2TW Stranded Wire 10 rolls 3

40mm x 3m RSC Electrical Conduit 5 pcs.

40mmx 90 RSC Electrical Conduit Elbow Long Sweep 2 pcs.

40mm RSC Coupling 5 pcs.

40mm RSC Locknut 2 pcs.

40mm RSC Condulet 1 pcs.

40mm Conduit Clamp 20 pcs.

40mm G.I. Flexible Conduit, Corrugated Pipe 2 mtrs.

40mm Conduit Straight Connector 2 mtrs.32mm x 3.00m PVC Electrical Conduit 4 pcs.

32mm PVC Male Adaptor 8 pcs.

32mm PVC Lock Nut (Zinc Coated) 8 pcs.

25mm PVC Flexible Electrical Conduit 6 mtrs.

25mm x 3.00m PVC Electrical Conduit 19 pcs.

25mm x 90 PVC Electrical Conduit Elbow Long Sweep 10 pcs.

25mm PVC Electrical Coupling Connectors 18 pcs.

25mm PVC Male Adaptor 12 pcs.


20mm PVC Flexible Electrical Conduit 2 roll

20mm x 3.00m PVC Electrical Conduit 750 pcs.

20mm x 90 PVC Electrical Conduit Elbow Long Sweep 50 pcs.

20

mm

PVC Electrical Coupling Connectors 250 pcs.20mm PVC Male Adaptor 150 pcs.


2" 4" 2" PVC Utilit B ( H D ) 77

17 pcs. 2


6/78

1/2" Camridge / Mica Tube 6 mtrs. 2

3/4" Polytype Electrical Tape 10 pcs. 3

3/4" Rubber Tape 5 pcs. 10

B. Labor:2 - Electrician 36 days 362 - Laborers 36 days 31

DIRECT COST

X. PAINTING WORKS

Conrete Neutralizer 2 gals. 48Penetrating Sealant 20 gals. 51Solvent-Based Acrylic Primer 90 gals. 66Putty Filler Cast 60 gals. 43Solvent-Based Acrylic Primer Top Coat (White) 120 gals. 78

Acrylic Based Reduction Thinning 40 gals. 36Tinting Color for Solvent-Based Acrylic Paint:


7/78

Lamp Black 170 pint 10Raw Sienna 400 pint 10

Toloudine Red 30 pint 10Putty Filler w/ Hardener 40 qrts. 17

Patching Compound 10 kgs. 1

Lacquer Thinner 20 gals. 42Lacquer Flow 10 gals. 58

Sanding Sealer 25 gals. 540Paint Thinner 10 gals. 341

Baby Roller Cotton w/ Tray 8 pcs. 337" Roller Brush w/ Tray 8 pcs. 33

2" Paint Brush 8 pcs. 10

4" Paint Brush 8 pcs. 45Rust Converter 3 gals. 475

Zinc Chromate 4 gals. 86# 150 Sand Paper 10 doz. 10

# 120 Sand Paper 10 doz. 10

B. Labor:4 - Painters 60 days 31


DIRECT COST


Executive Chair Executive Chair w/ Black Leatherette back and seat molded foam cushion,

lockable tilting mechanism, polyurethane or polypropylene armrest, five legged and black

leatherette back and nylon twin caster pneumatic height adjustment. 16 units 4,20

Office Chair w/ Low back and seat molded foam cushion, lockable tilting mechanism,

polyurethane or polypropylene armrest, five legged and black leatherette back

and nylon twin caster pneumatic height adjustment. 25 units 2,30

Visitors Chair w/ four legged, back and sit molded foam cushion, polypropylene armrest,

shiny chromed chair frame 11 units 1,60

Sala Set 2 sets 14,00

Packaged Supply,Installation & Testing of Two (2) Units Ceiling Mounted Split Type, Cassette Air Conditioner

Specs:

Cooling Capacity - 58,000 Btu/hr

Capacity - 5 TRPower - 3P/220 V/60 Hz

- LCD remote Type w/ Auto timer on/off, Sleep Mode,Dry Mode, Auto Fan Speed, Night Timer,Real Time Clock

- With inverter, Heating & Cooling

- High efficiency

- Eco Friendly

- Automatic Drain Pump

- Two thermistor control function

- Alarm function for filter cleaning 2 units 108,00

Labor (Lump Sum) 1 lot 10,00

Packaged Supply & Intallation of Ceiling Mounted Projector & Projector Screen 1 unit 59,180

Specs:

240VAC, 60Hz, 300W projector with 0.80-7.5 meters diagonally projection size, full color,ceiling mounted ready installation,moulded plastic, 307mm x 69mm x 210mm dimension,

approx. 2.3 kgs, 0o-40

oC temperature, 20%-80% humidity, with 2 meters power cord,

power cord secure lock, wireless remote control, VGA cable, carrying bag and application

software (CD-ROM). With metal ceiling mount projector bracket.

And with 1.7m wide - 78" diagonal projector screen, matt white surface with 3cm black border

and weighted bottom bar. Housed in a white case with mounting brackets on either end.

Can be operated with in-line control switch or a wirless remote control. Ceiling and wall

mounting compatible, low noise electric motor, 240 VAC input, 60 Hz. Remote control

distance of 20m.

Labor (Lump Sum) 1 lot 5,00

DIRECT COST

B. CONSTRUCTION OF COOP OFFICE/CANTEEN & STORAGE ROOM (FLOOR AREA = 65.87 SQ.M.)

I. MOBILIZATION 1 lot 10,00


8/78

4" C.W. Nail 1 kg. 654" Concrete Nail 1 kg. 71

B. Labor:2 - Carpenters 1 day 366

DIRECT COST

III. CONCRETING WORKSA. Materials:

FlooringPortland Cement 39 bags 230

Washed Sand 2 cu.m. 1,000Gravel (G-1) 4 cu.m. 1,00010pcs. - 2" x 4" x 10' Coco Lumber 67 bd.ft. 20

4" Concrete Nail 1 kg. 142


9/78

B. Labor:2 - Masons 2 days 362 - Carpenters 2 days 361 - Steelman 2 days 366 - Laborers 2 days 31

DIRECT COST

IV. MASONRY WORKS

A. Materials:

1. Floor Tiles0.40m x 0.40m Granite Tiles (White) 266 pcs. 12Portland Cement 12 bags 23Fine Sand (for plastering) 1 cu.m. 1,20Tile Grout (cement joint filler) 10 packs 4

B. Labor:



C. Equipment Rental:1 - Unit Angular Grinder 8 days 30

2. Kitchen CounterPortland Cement 5 bags 23Washed Sand 0.25 cu.m. 1,00Gravel (G-1) 0.10 cu.m. 1,00Fine Sand (for plastering) 0.10 cu.m. 1,2010mm x 6.00m Deformed Reinforcing Steel Bars 4 pcs. 16#16 G.I. Tie-wire 1 kg. 612mm thk x 1.20m x 2.40m Ordinary Plywood 1 sht. 756pcs. - 2" x 3" x 10' Coco Lumber 30 bd.ft. 24" C.W. Nail 1 kg. 64" CHB (NBL) 53 pcs. 10.20m x 0.20m Granite Tiles (White) 90 pcs. 6PVC Tile Trim 2 pcs. 5Tile Grout (cement joint filler) 4 packs 4

B. Labor:


1 - Laborer 4 days 31


1 - Unit Angular Grinder 4 days 30

DIRECT COST

V. CARPENTRY WORKS

A. Materials:

1. Ceiling Works56pcs. - 2" x 4" x 10' S4s Lauan Wood 373 bd.ft. 456pcs. - 2" x 2" x 10' S4s Lauan Wood 186 bd.ft. 412mm thk x 1.20m x 2.40m Marine Plywood 6 shts. 635mm thk x 1.20m x 2.40m Marine Plywood 14 shts. 33

4" C.W. Nail 6 kgs. 63" C.W. Nail 4 kgs. 62" C.W. Nail 5 kgs. 6

B. Labor:

2 - Carpenters 10 days 362 - Laborers 10 days 31

A. Materials:

2. Wall/Wall Partition1pc. - 4" x 4" x 10' S4s Lauan 14 bd.ft. 4

94pcs. - 2" x 4" x 10' S4s Lauan Wood 627 bd.ft. 45mm thk x 1.20m x 2.40m Marine Plywood 44 shts. 384" C.W. Nail 10 kgs. 62" C.W. Nail 11 kgs. 6

B. Labor:


4 Laborers 5 days 31


10/78

1 1/2" C.W. Nail 2 kgs. 6

B. Labor:



A. Materials:4. Counter Top

19mm thk x 1.20m x 2.40m Marine Plywood 10 shts. 1,025mm thk x 1.20m x 2.40m Marine Plywood 2 shts. 38Wood Glue 3 liters 112" C.W. Nail 3 kgs. 61.20m x 2.40m Plastic Formica 2 shts. 30Rubber Cement Solvent 4 btls. 82" x 2" Cabinet Hinges 44 pcs. 138mm Wooden Cabinet Handle 22 pcs. 1

B. Labor:



A. Materials:5. Door and Window Jambs (Job Order)

0.90m x 2.10m x 0.05m x 0.15m Yakal/Hardwood Door Jambs 2 sets 1,501.40m x 1.20m x 0.05m x 0.15m Yakal/Hardwood Window Jambs 1 set 1,20

A. Materials:6. Doors & Window (Job Order)

0.90m x 2.10m Flush Door w/ 5mm thk Marine Plywood, Double 2 sets 3,500 Walling on 50mm x 100mm Door Frame, Door Knob5mm thk, 13 Blades Smoke Glass Jalousie Window w/ Standard 2 sets 680 Alum. Frame Holder (0.70m x 1.20m)

A. Materials:7. Ventillation (Job Order) 2 units 7025mm thk x 250mm x 1.20m Pre-fabrication Wooden Ventillation

DIRECT COST

VI. ROOFING WORKSA. Materials:

12mm thk x 1.20m x 2.40 Marine Plywood 22 shts. 63018pcs. - 2" x 2" x 10' S4s Lauan Wood 60 bd.ft. 3614pcs. - 2" x 3" x 10' S4s Lauan Wood 67 bd.ft. 3624pcs. - 2" x 3" x 8' S4s Lauan Wood 96 bd.ft. 3616pcs. - 2" x 2" x 8' S4s Lauan Wood 43 bd.ft. 364" C.W. Nail 4 kgs. 652" C.W. Nail 6 kgs. 65

B. Labor:



DIRECT COST

VII. STEEL WORKSA. Materials:

50mm x 6.00m G.I. Pipe, Sch. 40 2 pcs. 2,2312mm x 6.00m Aluminum Tube 2 pcs. 653mm x 25mm x 25mm x 3.00m Alum. Angle Bar 4 pcs. 154mm x 25mm x 25mm x 6.00m Angle Bar 3 pcs. 614mm x 38mm x 6.00m Flat Bar 3 pcs. 3510mm x 10mm x 6.00m Square Bars 6 pcs. 185mm thk x 25mm x 6.00m Flat Bar 2 pcs. 19

B. Labor:

1 - Steelman 3 days 36

1 - Welder 3 days 36



1 - Unit Welding Machine 2 days 2,20

DIRECT COST


11/78


1 sets - 15 Amps. Branch 1 unit 52


3.5mm2THW Stranded Wire 2 rolls 41

16" Orbit Fan, Standard 2 sets 1512" exhaust fan 2 sets 12

3U Electronic CFL with Capsule, Daylight, 23W Assembly 5 sets 3Ceiling Socket with screw 13 sets

Reccessed Fluorescent illuminaire,1x40 Watts assemblyin Powder Coated Steel Plate; IP20 Assembly 4 sets 2

Duplex Convenience Outlet w/ plate (flush type) 7 sets 2Toggle Switch 3-Gang w/ plate (flush type) 2 sets 1

Toggle Switch 1-Gang w/ plate (flush type) 1 set

25mm (3/4") PVC Flexible Electrical Conduit 15 pcs. 2

25mm(3/4") x 90 PVC Electrical Conduit Elbow Long Sweep 5 pcs.

25mm (3/4")PVC Electrical Coupling Connectors 14 pcs.

25mm (3/4") PVC Male Adaptor 2 pcs.

25mm (3/4") PVC Lock Nut (Zinc Coated) 2 pcs.

25mm (3/4") PVC clamps w/ concrete nails 1 box 1

20mm (1/2") PVC Flexible Electrical Conduit 25 mtrs.

20mm (1/2") x 3.00m PVC Electrical Conduit 20 pcs. 2

20mm (1/2") x 90 PVC Electrical Conduit Elbow Long Sweep 3 pcs.

20mm

(1/2") x 90 PVC Electrical Conduit Short Elbow 5 pcs.20mm(1/2") PVC Electrical Coupling Connectors 8 pcs.

20mm (1/2") PVC Male Adaptor 4 pcs.

20mm (1/2") PVC Lock Nut (Zinc Coated) 4 pcs.

20mm (1/2") PVC clamps w/ concrete nails 3 boxes 1

2" x 4" x 2" PVC Utility Box ( H.D.) 15 pcs.4" x 4" x 2" PVC Junction Box ( H.D.) w/ Cover 20 pcs.

#16 G.I. Tie Wire 2 kgs.6" x 6" x 4" Gal. Pull Box 2 pcs. 5

PVC Solvent Cement 1 qrt. 31/2" Camridge / Mica Tube 6 pcs.

3/4" Polytype Electrical Tape 3 pcs.3/4" Rubber Tape 1 pc. 1

B. Labor:

1 - Skilled Electrician 5 days 3


DIRECT COST

IX. PLUMBING WORKS

A. Materials:50mm x 3.00m Sanitary PVC Pipe, Series-1000 12 pcs. 2

50mm x 900Sanitary PVC Elbow, Series-1000 6 pcs.

50mm x 450Sanitary PVC Elbow, Series-1000 2 pcs.PVC Cement Solvent 2 qrts. 2

12mm x 900G.I. Elbow, Sch. 40 10 pcs.12mm x 6.00m G.I. Pipe, Sch. 40 5 pcs. 5

Teflon Tape 10 rollsStainless Kitchen Sink, w/ Strainer drain assembly 1 set 1,9

w/ Plug & complete water supply fitting

B. Labor:

1 - Plumber 3 days 3

2 - Laborers 3 days 3DIRECT COST

X. PAINTING WORKS

A. Materials:Liquid Tile Primer 13 gals. 6Liquid Tile Putty Filler 18 gals. 4

Liquid Tile Reducer 8 gals. 3Liquid Tile Top Coat (Glossy White) 14 gals. 7

Lamp Black Tinting Color 2 pints 1Raw Sienna Tinting Color 2 pints 1

Thalo Blue Tinting Color 2 pints 1Venetian Red Tinting Color 2 pints 1

Burnt Umber Tinting Color 2 pints 1

l


12/78

# 120 Sand Paper 2 dozs. 105.0

B. Labor:

1 - Painter 10 days 366.0

4 - Laborers 10 days 317.0

DIRECT COST

XI. DEMOBILIZATION 1 lot 10,000.0

TOTAL DIRECT COST


13/78


14/78

Total Cost

15,000.00

15,000.00

20,000.00

20,000.00

19,760.00


15/78

40,000.00

40,000.00

180,000.00

137,250.00

317,250.00

207,594.00

50,993.00

40,980.00

299,567.00


16/78

20,490.00

53,485.00

335,130.00

51,225.00

386,355.00

156,635.00

97,094.00

150,860.00


17/78

184,410.00

32,400.00

909,159.00

59,096.00

6,657.00

65,753.00

560,149.00

560,149.00


18/78


19/78

306,954.00

49,176.00356,130.00


20/78

311,903.00

152,160.00464,063.00

170,300.00

226,000.00

64,180.00

460,480.00

10,000.00


21/78

1,368.00

732.002,100.00

16,381.00


22/78

7,464.0023,845.00

38,764.00

16,000.00

2,400.0057,164.00

10,498.00

4,196.00

1,200.0015,894.00

73,058.00

31,735.00

13,660.00

45,395.00

43,165.00

10,000.00

53 165 00


23/78

8,550.00

2,732.00

11,282.00

13,599.00

5,464.00

19,063.00

4,200.00

4,200.00

8,360.00

8,360.00

1,400.00

1,400.00

142,865.00

24,086.00

10,000.00

34,086.00

10,766.00

4,098.00

4,400.00

19,264.00


24/78

37,219.00

5,000.0042,219.00

8,772.00

3,000.00

11,772.00


25/78

36,224.00

16,340.00

52,564.00

10,000.00

421,773.00


26/78

nt


27/78

G A N T T C H A R T

: PROP. RENOVATION OF SECOND FLOOR, ZCWD MAIN BUILDING

: Pilar Street, Zamboanga City

: 5,901,401.00

: 120 CALENDAR DAYS: 34 MANPOWER


I. PERMIT & FEES





I. MOBILIZATION/DEMOBILIZATION April 29, 1900

II. DEMOLITION WORKS AND CLEARING

III. CONSTRUCTION OF TEMPORARY OFFICE January 16, 1900IV. MASONRY WORKS January 30, 1900

V. TILE WORKS

VI. CARPENTRY WORKS March 30, 1900

VII. PLUMBING WORKS January 06, 1900

VIII. SPRINKLER SYSTEM January 30, 1900

IX. ELECTRICAL WORKS February 05, 1900

X. PAINTING WORKS February 29, 1900


B. CONST. OF COOP OFFICE/CANTEEN & STORAGE ROOM

I. MOBILIZATION

II. LAYOUTING WORKS


IV. MASONRY WORKS =

V. CARPENTRY WORKSVI. ROOFING WORKS

VII. STEEL WORKS


IX. PLUMBING WORKS

X. PAINTING WORKS

XI. DEMOBILIZATION

SUB-TOTAL

Total Direct Cost

OCM

VAT (12%)

TOTAL PROJECT COST

CASH OUTLAY REQUIREMENT

TARGETED COMPLETION THIS PERIOD

COMMULATIVE COMPLETION TO DATE

Prepared by: Checked & Reviewed by: Submitted by:

MARLI ACOST

Officer-I

Planning &

142,865.0034,086.00

42,219.00

11,772.00

52,564.00

10,000.00

10,000.00

2,100.00

23,845.00

73,058.00

5,901,401.00Php

632,293.00 84,23

Planning & Development Section

Sr. Water Res. Fac. Optr. B Officer-In-Charge

786,229.02

13.32%

MURPIN K. PALULLA MARIE CLAIRE C. BONGO

13.32%

58,49

439,092.00 58,49

356,130.00

464,063.00

4,390,924.00

460,480.00

439,092.00

August 25, 350

560,149.00

19,264.00

65,753.00

909,159.00

317,250.00

299,567.0053,485.00

386,355.00

21,760.00

20,000.00

15,000.00

40,000.00

( Php ) 15

PROJECT DURATIONMANPOWER REQUIREMENTS

WORK ITEMAMOUNT

PROJECT

LOCATION

PROJECT COST


28/78

Project Title: PROP. RENOVATION OF SECOND FLOOR, ZCWD MAIN BUILDING

Approved Budget Cost:

P.R. No.


I. PERMIT & FEES




A. CONSTRUCTION OF TEMPORARY OFFICE

I. Mobilization/Demobilization

II. Installation of Walling/Partition and Cubicle Works

III.

IV.

V.

VI.

VII.

VIII.

IX. Supply and Installation of Tarpaulin Canvass/Lona w/ Complete Accessories

B. RENOVATION OF SECOND FLOOR

I. Mobilization/Demobilization/Hauling

II. Demolition and Clearing Works

Wood Wall Partition

Concrete Wall Partition

Ceiling

Floor/Wall TilesIII. Masonry Works

IV. Tile Works

Granite Tile Works with grouting (see plans for sizes and details)

Granite Countertop with grouting (see plans for sizes and details)

Ceramic Tile Works with grouting & tile trims (see plans for sizes and details)

V. Carpentry Works

Ceiling Works

Walling/Partition and Cubicle Works

Fabrication of Office Tables, Cabinets and Shelves

VI Doors/Windows and Glass:

D1 - 0.60m x 1.20m PVC Door, w/ PVC Door Jamb,

and w/ Complete Hinges, w/out Door Knob

D2 - 0.80m x 2.10m Panel Type Door, w/ 2" x 6" Jamb,

2" x 4" Door Frame, 6mm thk. Marine Plywood

D3 - Double Swing Door, 2" x 4" Alum. Frame/JambAnalok Glass Aluminum Door Frame

Aluminum Analok Sliding Window, 6mm Thk. Bronze Glass

Fixed Glass/Aluminum Frame Analok , 6mm Thk. Bronze Glass

VII. Plumbing Works

Flush Type Water Closet w/ Complete Fittings and Accessories

Undermount Porcelain Lavatory w/ Complete Fittings and Acessories

Wall Mounted Porcelain Lavatory w/ Complete Fittings and Acessories

Urinal w/ Complete Fittings and Acessories

Sanitary Pipes & Fittings

Cold Water Pipes & Fittings

VIII. Supply, Installation, Testing and Commissioning of Fire Sprinkler System

Supply, Installation, Testing and Commissioning of One (1) Lot Wet Fire Sprinkler System Complete w/

Piping, Pendent Type Sprinkler Head and Acessories, w/ One (1) Unit 10HP Centrifugal Pump

Motor, Motor Controls, Control Panel, 3 Phase w/ Pump Outlet & Inlet of 4" Diameter w/ Steel Bed Plate

IX. Electrical Works

Single Phase Electrical Line

150AT/150AF, 230V, 3P, Three Phase, Common Trip Main Circuit Breaker

For Lighting Load

Transfer of Wires & Cables (LAN, Internet & Telephone) from 2nd floor to Roofdeck

Transfer of tables, chairs, computers, filing cabinet and other office equipment from 2nd floor to Roofdeck

5,901,401.00Php




BILL OF QUANTITIES

ESTIMA

QUANWORK ITEM/DESCRIPTION

Supply and Installation of 100 Amp. Main Circuit Breaker, Three Phase, 3P, 220 volts enclosed in Powder Coated Finished Panel

Board w/ 6 Single Phase Branches of 20Amp.Single Phase Electrical Line

Lighting Fixtures

Supply and Installation of T5 Flourescent Lighting Fixture w/ PC cover, 28W, 1200mm, 220V, cool daylight

Supply & Installation of 48-Inches Industrial Ceiling Fan, 3 Blade, 220V


29/78



P.R. No.

5,901,401.00Php




BILL OF QUANTITIES

ESTIM

QUAWORK ITEM/DESCRIPTION

Recessed Type Downlights w/o Glass Cover, E27, 185mmH x 150mm w/ 15Watts CFL, Cool Daylight, 220V

Recessed Type Downlights w/o Glass Cover, E27, 185mmH x 150mm w/ 33Watts CFL, Cool Daylight, 220V

Recessed Type Reflectorized/Mirrorized Fluorescent Luminaire w/ 2-40Watts Fluorescent Lamp

Recessed Type Reflectorized/Mirrorized Fluorescent Luminaire w/ 2-20Watts Fluorescent Lamp

Six Down Lighting Chandelier, w/ Six Bulbs Fluorescent type, 230 Volts

T5 Flourescent Lighting Fixture w/ PC cover, 28W, 1200mm, 220V, cool daylight

Single Phase Electrical Lline Outlets

X. Painting Works

XI. Fixtures, Office Furnitures and Office Equipment

Table 1 (See plans for details)





Patients Bed (See plans for details)

Executive Chair Executive Chair w/ Black Leatherette back and seat molded foam cushion,


leatherette back and nylon twin caster pneumatic height adjustment.

Office Chair w/ Low back and seat molded foam cushion, lockable tilting mechanism,


and nylon twin caster pneumatic height adjustment.

Visitors Chair w/ four legged, back and sit molded foam cushion, polypropylene armrest,

shiny chromed chair frame

Sala Set w/ Glass Top Center Table 9See TOR for Specs)

Supply & Installation of Ceiling Mounted Aircon

Specs:Cooling Capacity - 58,000 Btu/hr

Capacity - 5 TR

Power - 3P/220 V/60 Hz

- LCD remote Type w/ Auto t imer on/off, Sleep Mode,Dry Mode, Auto Fan Speed,

Night Timer,Real Time Clock


- High efficiency

- Eco Friendly



- Alarm function for filter cleaning

Supply & Installation of Ceiling Mounted Projector

Specs:

240VAC, 60Hz, 300W projector with 0.80-7.5 meters diagonally projection size, full color,

ceiling mounted ready installation,moulded plastic, 307mm x 69mm x 210mm dimension,approx. 2.3 kgs, 0

o-40


power cord secure lock, wireless remote control, VGA cable, carrying bag and application

software (CD-ROM). With metal ceiling mount projector bracket

And with 1.7m wide - 78" diagonal projector screen, matt white surface with 3cm black

border and weighted bottom bar. Housed in a white case with mounting brackets on

either end. Can be operated with in-line control switch or a wirless remote control.

Ceiling and wall mounting compatible, low noise electric motor, 240 VAC input, 60 Hz.

Remote Control

XII. Transfer and reinstallation of Existing Split-type ACU, 230V, 1, 60hz, 186Watts

C. CONSTRUCTION OF COOP OFFICE/CANTEEN & STORAGE ROOM (FLOOR AREA = 65.87 SQ.M.)

I. MOBILIZATION

II. LAYOUTING WORKS


IV. MASONRY WORKS

1. Floor Tiles2. Kitchen Counter

V. CARPENTRY WORKS

1 Ceiling Works


30/78



P.R. No.

5,901,401.00Php




BILL OF QUANTITIES

ESTIMAT

QUANTIWORK ITEM/DESCRIPTION

IX. PLUMBING WORKS

Sanitary Pipes and Fittings

Cold Water Pipes and Fittings

Stainless Kitchen Sink, w/ Strainer drain assembly w/ Plug & complete water supply fitting

X. PAINTING WORKS

XI. Demobilization

Prepared by: Reviewed & Checked by:

EDITO M. BAUTISTA, JR. MARIE CLAIRE C. BONGO

J.O.-Senior Engineer A (C.E.) Officer-In-Charge

Planning & Development Section

ARIANN D. GODINEZ

J.O.- Senior Engineer A (E.E.)

MARK BENEDICT C. REYES

J.O.- Senior Engineer A (M.E.)

Recommending Project Implementation: Approved

ARNULFO A. ALFONSO LEONARDO

Department Manager C, Maintenance General M


31/78



P.R. No.


I. PERMIT & FEES 1 lot

II. CONSTRUCTION SAFETY & HEALTH PROGRAM 1 lot

III. CONSTRUCTION OF ONE (1) UNIT TEMPORARY FACILITY 1 lot


A. CONSTRUCTION OF TEMPORARY OFFICE

I. Mobilization/Demobilization

II. Installation of Walling/Partition and Cubicle Works 1 lot

III.1 assy.

IV. 83 outlets

V.

28 units

VI. 14 units

VII. 1 lot

VIII. 1 lot

IX. Supply and Installation of Tarpaulin Canvass/Lona w/ Complete Accessories 1 lot


I. Mobilization/Demobilization/Hauling 1 lot


Wood Wall Partition 238 sq.mtr.

Concrete Wall Partition 55 sq.mtr.

Ceiling 459 sq.mtr.

Floor/Wall Tiles 540 sq.mtr.

III. Masonry Works 30 sq.mtr.

IV. Tile Works

Granite Tile Works with grouting (see plans for sizes and details) 375 sq.mtr.

Granite Countertop with grouting (see plans for sizes and details) 5.112 sq.mtr.

Ceramic Tile Works with grouting & tile trims (see plans for sizes and details) 113 sq.mtr.

V. Carpentry Works

Ceiling Works 459 sq. mtr.

Walling/Partition and Cubicle Works 145 sq. mtr.

Fabrication of Office Tables, Cabinets and Shelves 1 lot

VI Doors/Windows and Glass:

D1 - 0.60m x 1.20m PVC Door, w/ PVC Door Jamb, 3 units

and w/ Complete Hinges, w/out Door Knob

D2 - 0.80m x 2.10m Panel Type Door, w/ 2" x 6" Jamb, 5 units

2" x 4" Door Frame, 6mm thk. Marine Plywood

D3 - Double Swing Door, 2" x 4" Alum. Frame/Jamb 3 units

Analok Glass Aluminum Door FrameAluminum Analok Sliding Window, 6mm Thk. Bronze Glass 10 units

Fixed Glass/Aluminum Frame Analok , 6mm Thk. Bronze Glass 2 units

VII. Plumbing Works 1 lot

Flush Type Water Closet w/ Complete Fittings and Accessories 7 sets

Undermount Porcelain Lavatory w/ Complete Fittings and Acessories 3 sets

Wall Mounted Porcelain Lavatory w/ Complete Fittings and Acessories 3 sets

Urinal w/ Complete Fittings and Acessories 3 sets

Sanitary Pipes & Fittings 1 lot

Cold Water Pipes & Fittings 1 lot


Supply, Installation, Testing and Commissioning of One (1) Lot Wet Fire Sprinkler System Complete w/ 1 lot

Piping, Pendent Type Sprinkler Head and Acessories, w/ One (1) Unit 10HP Centrifugal Pump

Motor, Motor Controls, Control Panel, 3 Phase w/ Pump Outlet & Inlet of 4" Diameter w/ Steel Bed Plate


Single Phase Electrical Line 208 outlets150AT/150AF, 230V, 3P, Three Phase, Common Trip Main Circuit Breaker 1 unit

For Lighting Load

100 Amperes Main Circuit Breaker Three Phase 3P




BILL OF QUANTITIES

5,901,401.00Php

WORK ITEM/DESCRIPTIONESTIMATED

QUANTITYUNIT

Supply and Installation of 100 Amp. Main Circuit Breaker, Three Phase, 3P, 220 volts enclosed in Powder Coated

Finished Panel Board w/ 6 Single Phase Branches of 20Amp.

Single Phase Electrical Line

Lighting Fixtures

Supply and Installation of T5 Flourescent Lighting Fixture w/ PC cover, 28W, 1200mm, 220V, cool daylight

Supply & Installation of 48-Inches Industrial Ceiling Fan, 3 Blade, 220V

Transfer of Wires & Cables (LAN, Internet & Telephone) from 2nd floor to Roofdeck

Transfer of tables, chairs, computers, filing cabinet and other office equipment from 2nd floor to Roofdeck


32/78



P.R. No.


ZAMBOANGA CITY WATER DISTRICTPilar Street, Zamboanga City

BILL OF QUANTITIES

5,901,401.00Php


QUANTITYUNIT

For Power Load

100 Amperes Main Circuit Breaker, 3 Pole, 3 Phase, 250 volts in Combined Panel Board complete

with Ground Bus Bar/Terminal Blocks, enclosed in Powder Coated Finished Panel Board,


1 sets - 30 Amps., Single Pole Breaker

6 sets - 20 Amps., Single Pole Breaker 1 assy.

For ACU Load

150 Amperes Main Circuit Breaker, 2 Pole, 250 volts in Combined Panel Board complete

with Ground Bus Bar/Terminal Blocks, enclosed in Powder Coated Finished Panel Board,


5 sets - 60 Amps., Single Pole Breaker

1 sets - 30 Amps., Single Pole Breaker 1 assy.30 Amperes, 2P, Safety Breaker (for ACU) 1 pc.

60 Amperes, 2P, Safety Breaker (for ACU) 5 pcs.

Lighting Fixtures

Recessed Type Downlights w/o Glass Cover, E27, 185mmH x 150mm w/ 13Watts CFL, Cool Daylight, 220V 23 sets



Recessed Type Reflectorized/Mirrorized Fluorescent Luminaire w/ 2-40Watts Fluorescent Lamp 15 sets

Recessed Type Reflectorized/Mirrorized Fluorescent Luminaire w/ 2-20Watts Fluorescent Lamp 1 set

Six Down Lighting Chandelier, w/ Six Bulbs Fluorescent type, 230 Volts 1 set

T5 Flourescent Lighting Fixture w/ PC cover, 28W, 1200mm, 220V, cool daylight 2 sets

Centralized Grounding System 1 lot

Single Phase Electrical Lline Outlets 208 outlets

X. Painting Works 1,800 sq. mtr.


Table 1 (See plans for details) 22 units


Table 3 (See plans for details) 1 unit


Table 5 (See plans for details) 1 unit

Patients Bed (See plans for details) 1 unit

Executive Chair Executive Chair w/ Black Leatherette back and seat molded foam cushion, 16 units


leatherette back and nylon twin caster pneumatic height adjustment.

Office Chair w/ Low back and seat molded foam cushion, lockable tilting mechanism, 24 units


and nylon twin caster pneumatic height adjustment.

Visitors Chair w/ four legged, back and sit molded foam cushion, polypropylene armrest, 12 units

shiny chromed chair frame

Sala Set w/ Glass Top Center Table 9See TOR for Specs) 2 sets

Supply & Installation of Ceiling Mounted Aircon 2 unitsSpecs:

Cooling Capacity - 58,000 Btu/hr

Capacity - 5 TR

Power - 3P/220 V/60 Hz

- LCD remote Type w/ Auto timer on/off, Sleep Mode,Dry Mode, Auto Fan Speed,

Night Timer,Real Time Clock


- High efficiency

- Eco Friendly



- Alarm function for filter cleaning

Supply & Installation of Ceiling Mounted Projector 1 unit

Specs:

240VAC, 60Hz, 300W projector with 0.80-7.5 meters diagonally projection size, full color,ceiling mounted ready installation,moulded plastic, 307mm x 69mm x 210mm dimension,

approx. 2.3 kgs, 0o-40



33/78



P.R. No.




BILL OF QUANTITIES

5,901,401.00Php


QUANTITYUNIT

Ceiling and wall mounting compatible, low noise electric motor, 240 VAC input, 60 Hz.

Remote Control

XII. Transfer and reinstallation of Existing Split-type ACU, 230V, 1, 60hz, 186Watts 4 units


I. MOBILIZATION 1 lot

II. LAYOUTING WORKS 65.87 sq. mtr.

III. CONCRETING WORKS 53.17 sq. mtr.

IV. MASONRY WORKS

1. Floor Tiles 46.16 sq. mtr.

2. Kitchen Counter 3.60 sq. mtr.

V. CARPENTRY WORKS

1. Ceiling Works 57.6 sq. mtr.2. Wall/Wall Partition 126.72 sq. mtr.

3. Shelves 23.04 sq. mtr.

4. Counter Top 40.32 sq. mtr.

5. Door and Window Jambs

0.90m x 2.10m x 0.05m x 0.15m Yakal/Hardwood Door Jambs 2 sets

1.40m x 1.20m x 0.05m x 0.15m Yakal/Hardwood Window Jambs 1 set

6. Door and Window

0.90m x 2.10m Flush Door w/ 5mm thk Marine Plywood, Double 2 sets

5mm thk, 13 Blades Smoke Glass Jalousie Window w/ Standard 2 sets

7. Wooden Ventillation

25mm thk x 250mm x 1.20m Pre-fabrication Wooden Ventillation 2 units

VI. ROOFING WORKS 63.36 sq. mtr.

VII. STEEL WORKS 147.56 kgs.


1 set

Single Phase Electrical Lline Outlets 18 outlets

Supply and Installation of T5 Flourescent Lighting Fixture w/ PC cover, 28W, 1200mm, 220V cool daylight 4 sets


16" Ceiling Orbit Fan, industrial type 2 units

12" Exhaust Fan 2 units

IX. PLUMBING WORKS

Sanitary Pipes and Fittings 1 lot

Cold Water Pipes and Fittings 1 lot

Stainless Kitchen Sink, w/ Strainer drain assembly w/ Plug & complete water supply fitting 1 set

X. PAINTING WORKS 144 sq. mtr.

XI. Demobilization 1 lot

Prepared by: Reviewed & Checked by: Approved

EDITO M. BAUTISTA, JR. MARIE CLAIRE C. BONGO MARLI AC

J.O.-Senior Engineer A (C.E.) Officer-In-Charge Officer-In-

Planning & Development Section Planning &

ARIANN D. GODINEZ

J.O.- Senior Engineer A (E.E.)

MARK BENEDICT C. REYES

J.O.- Senior Engineer A (M.E.)

Recommending Project Implementation: Approved for Project Imp

ARNULFO A. ALFONSO LEONARDO REY D. VASQU

Supply and Installation of 60 Amp. Main Circuit Breaker, Three Phase, 3P, 220 volts enclosed in Powder CoatedFinished Panel Board w/ 5 Single Phase Branches of 4sets-20Amps, 1set-15Amps


34/78



P.R. No.

QTY UNIT AVAILABLE S.N./H.P./PLATE NO

1 Service Vehicle 1.00 unit

2 Boom Truck (2 tonner. min. capacity) 2.00 units

3 Dump Truck (6cu.m. min. capacity) 2.00 units

4 Air Compressor 1.00 unit

5 Welding Machine w/ Cutting Outfit 1.00 unit

6 Angular Grinder 1.00 unit

7 Electric Hand Drill 1.00 unit

8 Portable Demolition Hammer (min. of 1800Watts) 1.00 unit

9 Electric Planer 1.00 unit

10 Generator Set 1.00 unit

Project Manager 1

Safety Engineer 1

Materials Engineer 1

Project Engineer 1

Foreman 1

Timekeeper/Warehouse Man 1

Purchasing Manager 1

Prepared by: Reviewed & Checked by: Approved by:

EDITO M. BAUTISTA, JR. MARIE CLAIRE C. BONGO MARLI ACOSTA-DE FIESTAJ.O.-Senior Engineer A (C.E.) Officer-In-Charge Officer-In-Charge

Planning & Development Section Planning & Design Division

Recommending Project Implementation: Approved for Project Implementation:

ARNULFO A. ALFONSO LEONARDO REY D. VASQUEZ

Department Manager C, Maintenance General Manager

PARTICULARS

MANPOWER REQUIREMENTS

EQUIPMENT REQUIREMENTS




5,901,401.00Php

Equipment Page 34 of 78 246371728.xls.ms_


35/78

Department: Engineering Department/Planning & Design Div. PR No.: Date:

Section: Planning & Development Section SAI No.: Date:


1 LOT

NON ENGINEERING BASIC COSTI. PERMIT & FEES



ENGINEERING BASIC COSTA. CONSTRUCTION OF TEMPORARY OFFICE AT ROOF DECK


I. Mobilization/Demobilization/HaulingII. Demolition and Clearing Works

III. Masonry Works

IV. Tile Works

V. Carpentry Works

VI. Doors/Windows and Glass:

VII. Plumbing Works



X. Painting Works


XII. Transfer and reinstallation of Existing Split-type ACU, 230V, 1, 60hz, 186Watts

I. MobilizationII. Layouting Works

III. Concreting Works

IV. Masonry Works

V. Carpentry Works

VI. Roofing Works

VII. Steel Works

VIII. Electrical Works

IX. Plumbing Works

X. Painting Works

XI. DemobilizationxxxxxxxxxxxxxxxxNOTHING FOLLOWSxxxxxxxxxxxxxxxxxxxxxxxxxxxxx

Purpose / Remarks: For theProposed Renovation of Second Floor ZCWD Main Building.

5,901,401.00Php




PURCHASE REQUEST

ACCOUNTNUMBER

P.O.No.

ITEM DESCRIPTION QTY. UNITUNITCOST

AVAIL.STOCK


PROP. RENOVATION OF SECOND FLOOR, ZCWD MAINBUILDING


36/78

Signature:

Printed Name:

Designation:

Date:

Requested by: Funds Certified Available: Recommending Approval: Approve

MARLI P. ACOSTA-DE FIESTA LUIS A. WEE ARNULFO A. ALFONSO LEONARDO REYOIC-Planning & Design Division Depaartment Manager, ATD Department Manager C, Maintenance General M


37/78

DATENEEDED


38/78

EZ


39/78

Department/Division ENGINEERING DEPARTMENT Responsibility Center No. _________Office PLANNING & DESIGN DIVISION Code __________

STOCK NO. Unit Quantity Status of Stock

1.00 LOT

xxxxxxxxxxxxxxxxNOTHING FOLLOWSxxxxxxxxxxxxxxxxxxxxxxxxxxxxx

PROP. RENOVATION OF SECOND FLOOR, ZCWD MAIN BUILDING

Republic of the Philipines



SUPPLIES AVAILABILITY INQUIRY (SAI)

ITEM DESCRIPTION

NON ENGINEERING BASIC COST

I. PERMIT & FEES



ENGINEERING BASIC COST


A. CONSTRUCTION OF TEMPORARY OFFICE AT ROOF DECK

I. Mobilization/Demobilization/Hauling


III. Masonry Works

IV. Tile Works

V. Carpentry Works

VI. Doors/Windows and Glass:

VII. Plumbing Works

VIII. Supply, Installation, Testing and Commissioning of Fire

Sprinkler System


C. CONSTRUCTION OF COOP OFFICE/CANTEEN & STORAGE

ROOM (FLOOR AREA = 65.87 SQ.M.)

I. Mobilization

II. Layouting Works

X. Painting Works


XII. Transfer and reinstallation of Existing Split-type ACU, 230V, 1,

60hz, 186Watts

IX. Plumbing Works

X. Painting Works

XI. Demobilization

III. Concreting Works

IV. Masonry Works

V. Carpentry WorksVI. Roofing Works

VII. Steel Works

VIII. Electrical Works


40/78

Purpose / Remarks: For theProposed Renovation of Second Floor ZCWD Main Building.

Inqui red by: Status prov ided by Acco unt ing and Treasury Department :

Signature Signature

Name Name

Designatio Designation

Date Date

This form should be prepared in 3 copies. Copy 1 - Accounting Section; Copy 2 - Property Section; Copy 3 - End Users.

MARLI P. ACOSTA-DE FIESTA LUIS A. WEE

OIC, Planning & Design Division Department Manager


41/78

Pre-Procurement

Conference

Public Bidding P 5,901,401.00 10/8/12 10/10/12 - 10/

xxxxxxxxxxxxxxxxNOTHING FOLLOWSxxxxxxxxxxxxxxxxxxxxxxxxxx

P 5,901,401.00

Requisitioned by: Recommending A

MARIE CLAIRE C. BONGO MARLI P. ACOSTA-DE FIESTA ARNULFO A. ALFOfficer-In-Charge Officer-In-Charge Department Mana

Planning & Development Section Planning and Design Division

ABCAdvertisement

Republic of the Philipines



PROJECT PROCUREMENT MANAGEMENT PLANENGINEERING DEPARTMENT

PLANNING AND DESIGN DIVISION

PROP. RENOVATION OF SECOND FLOOR, ZCWD MAIN BUILDING

TOTAL BUDGET AMOUNT

Prepared by:

Ref.[1] Contract Package (Description)Procurement

Method


42/78

Project : PROPOSED COOP OFFICE/CAN

Location : Roof Deck, Main Office, Pilar St., Z

Scope of Work :

I. MOBILIZATION

II. LAYOUTING WORKS

III. CONCRETING WORKSIV. MASONRY WORKS

V. CARPENTRY WORKSVI. ROOFING WORKS

VII. STEEL WORKSVIII. ELECTRICAL WORKS

IX. PLUMBING WORKS

X. PAINTING WORKS

XI. DEMOBILIZATION

Cost of Project :

I. MOBILIZATION

II. LAYOUTING WORKSa. Materials:

10pcs. - 2" x 3" x 10' Coco Lumber


#100 Nylon Chord (1kg./roll)

4" C.W. Nail

4" Concrete Nail

b. Labor:

2 - Carpenters

TOTAL DIRECT COST

OVERHEAD EXPENSES

PHYSICAL CONTINGENCIES

MISCELLANEOUS EXPENSESTOTAL COST OF ITEM II


Flooring

a. Materials:

Portland Cement

Washed Sand

Gravel (G-1)


Republic of the Phil

ZAMBOANGA CITY WAT

Pilar Street, Zamboa

511,965.00Php

BILL OF MATERIALS & C

Item Description


43/78

4" Concrete Nail

b. Labor:

2 - Masons

2 - Carpenters

1 - Steelman

6 - Laborers

TOTAL DIRECT COST

OVERHEAD EXPENSES


MISCELLANEOUS EXPENSES

TOTAL COST OF ITEM III

IV. MASONRY WORKS

1. Floor Tilesa. Materials:

0.40m x 0.40m Granite Tiles (White)

Portland Cement

Fine Sand (for plastering)

Tile Grout (cement joint filler)

b. Labor:

2 - Masons

4 - Laborers

c. Equipment Rental:

1 - Unit Angular Grinder

2. Kitchen Counter

a. Materials:

Portland Cement

Washed Sand

Gravel (G-1)Fine Sand (for plastering)

10mm x 6.00m Deformed Reinforcing Steel Bars

#16 G.I. Tie-wire

12mm thk x 1.20m x 2.40m Ordinary Plywood


4" C.W. Nail

4" CHB (NBL)

0.20m x 0.20m Granite Tiles (White)

PVC Tile Trim

Tile Grout (cement joint filler)

b. Labor:2 - Masons

1 - Laborer


1 - Unit Angular Grinder

TOTAL DIRECT COST

OVERHEAD EXPENSES


44/78



TOTAL COST OF ITEM IV

V. CARPENTRY WORKS

1. Ceiling Worksa. Materials:

56pcs. - 2" x 4" x 10' S4s Lauan Wood


12mm thk x 1.20m x 2.40m Marine Plywood


4" C.W. Nail

3" C.W. Nail

2" C.W. Nail

b. Labor:

2 - Carpenters

2 - Laborers

2. Wall/Wall Partition

a. Materials:

1pc. - 4" x 4" x 10' S4s Lauan



4" C.W. Nail

2" C.W. Nail

b. Labor:

2 - Carpenters

4 - Laborers

3. Shelves

a. Materials:


Wood Glue

1 1/2" C.W. Nail

b. Labor:

2 - Carpenters

2 - Laborers

4. Counter Topa. Materials:



Wood Glue

2" C.W. Nail

1.20m x 2.40m Plastic Formica

Rubber Cement Solvent

2" x 2" Cabinet Hinges

38mm Wooden Cabinet Handle


45/78

b. Labor:

2 - Carpenters

2 - Laborers

5. Door and Window Jambs (Job Order)

a. Materials:0.90m x 2.10m x 0.05m x 0.15m Yakal/Hardwood Door Jambs

1.40m x 1.20m x 0.05m x 0.15m Yakal/Hardwood Window Jambs

6. Doors & Window (Job Order)

a. Materials:

0.90m x 2.10m Flush Door w/ 5mm thk Marine Plywood, Double

Walling on 50mm x 100mm Door Frame, Door Knob

5mm thk, 13 Blades Smoke Glass Jalousie Window w/ Standard

Alum. Frame Holder (0.70m x 1.20m)

7. Ventillation (Job Order)

a. Materials:25mm thk x 250mm x 1.20m Pre-fabrication Wooden Ventillation

TOTAL DIRECT COST

OVERHEAD EXPENSES



TOTAL COST OF ITEM V

VI. ROOFING WORKSa. Materials:

12mm thk x 1.20m x 2.40 Marine Plywood





4" C.W. Nail

2" C.W. Nail

b. Labor:

2 - Carpenters

4 - Laborers

TOTAL DIRECT COST

OVERHEAD EXPENSES



TOTAL COST OF ITEM VI

VII. STEEL WORKS

a. Materials:

50mm x 6.00m G.I. Pipe, Sch. 40

12mm x 6.00m Aluminum Tube

3mm x 25mm x 25mm x 3.00m Alum. Angle Bar

4mm x 25mm x 25mm x 6.00m Angle Bar

4mm x 38mm x 6.00m Flat Bar


46/78

10mm x 10mm x 6.00m Square Bars

5mm thk x 25mm x 6.00m Flat Bar

b. Labor:

1 - Steelman

1 - Welder

2 - Laborers


1 - Unit Welding Machine

TOTAL DIRECT COST

OVERHEAD EXPENSES



TOTAL COST OF ITEM VI

VIII. ELECTRICAL WORKSa. Materials:

50 Amperes Main Circuit Breaker, Single Phase,

220 volts enclosed in Powder Coated Finished Panel Board




8.0mm2THW Stranded Wire

3.5mm2THW Stranded Wire

16" Orbit Fan, Standard

12" exhaust fan

3U Electronic CFL with Capsule, Daylight, 23W Assembly

Ceiling Socket with screw

Reccessed Fluorescent illuminaire,1x40 Watts assembly

in Powder Coated Steel Plate; IP20 Assembly

Duplex Convenience Outlet w/ plate (flush type)

Toggle Switch 3-Gang w/ plate (f lush type)

Toggle Switch 1-Gang w/ plate (f lush type)

25mm (3/4") PVC Flexible Electrical Conduit

25mm(3/4") x 90 PVC Electrical Conduit Elbow Long Sweep

25mm (3/4")PVC Electrical Coupling Connectors

25mm (3/4") PVC Male Adaptor

25mm (3/4") PVC Lock Nut (Zinc Coated)

25mm (3/4") PVC clamps w/ concrete nails

20mm (1/2") PVC Flexible Electrical Conduit

20mm (1/2") x 3.00m PVC Electrical Conduit

20mm (1/2") x 90 PVC Electrical Conduit Elbow Long Sweep

20mm (1/2") x 90 PVC Electrical Conduit Short Elbow

20mm(1/2") PVC Electrical Coupling Connectors

20mm (1/2") PVC Male Adaptor

20mm (1/2") PVC Lock Nut (Zinc Coated)

20mm (1/2") PVC clamps w/ concrete nails

2" x 4" x 2" PVC Utility Box ( H.D.)

4" x 4" x 2" PVC Junction Box ( H.D.) w/ Cover

#16 G.I. Tie Wire

6" x 6" x 4" Gal. Pull Box

PVC Solvent Cement


47/78

1/2" Camridge / Mica Tube

3/4" Polytype Electrical Tape

3/4" Rubber Tape

b. Labor:

1 - Skilled Electrician

2 - Contractual Laborers

TOTAL DIRECT COST

OVERHEAD EXPENSES



TOTAL COST OF ITEM VIII

IX. PLUMBING WORKS

a. Materials:

50mm x 3.00m Sanitary PVC Pipe, Series-1000

50mm x 900Sanitary PVC Elbow, Series-1000

50mm x 450Sanitary PVC Elbow, Series-1000PVC Cement Solvent

12mm x 900G.I. Elbow, Sch. 40

12mm x 6.00m G.I. Pipe, Sch. 40

Teflon Tape

Stainless Kitchen Sink, w/ Strainer drain assembly

w/ Plug & complete water supply fitting

b. Labor:

1 - Plumber

2 - Laborers

TOTAL DIRECT COST

OVERHEAD EXPENSES



TOTAL COST OF ITEM IX

X. PAINTING WORKSa. Materials:

Liquid Tile Primer

Liquid Tile Putty Filler

Liquid Tile Reducer

Liquid Tile Top Coat (Glossy White)

Lamp Black Tinting Color

Raw Sienna Tinting ColorThalo Blue Tinting Color

Venetian Red Tinting Color

Burnt Umber Tinting Color

Rust Remover

Acrylic Base Paint

Metal Primer Paint

Paint Thinner

2" Paint Brush

Paint Roller Tray


48/78

# 150 Sand Paper

# 120 Sand Paper

b. Labor:

1 - Painter

4 - Laborers

TOTAL DIRECT COST

OVERHEAD EXPENSESPHYSICAL CONTINGENCIES


TOTAL COST OF ITEM IX

XI. DEMOBILIZATION

I. MOBILIZATION

II. LAYOUTING WORKS


IV. MASONRY WORKS

V. CARPENTRY WORKS

VI. ROOFING WORKS

VII. STEEL WORKS


IX. PLUMBING WORKS

X. PAINTING WORKS

XI. DEMOBILIZATION

PROJECT COST

VAT (12%)

Prepared by: Checked &

FELIXBERTO R. CAARE, JR. MARIE CL

Reseacher/Analyst A (J.O.) Officer-In-C

Planning & Development Section Planning &

Approved by: Certified as

CARLOS L. PEREZ, SR. LUIS A. W

Officer-In-Charge Division Ma

Engineering Department Treasury a

Approved f

General Ma

S U M M A R

LEONARD


49/78

TEEN & STORAGE ROOM (Floor Area = 65.87 sq.m.)

mboanga City

Qty. Unit Unit Cost Amount Total Cost

1 lot 10,000.00 10,000.00 10,000.00

50 bd.ft. 17.00 850.00

16 bd.ft. 17.00 272.00

1 roll 110.00 110.00

1 kg. 65.00 65.00

1 kg. 71.00 71.00 1,368.00

1 day 366.00 732.00 732.00

2,100.00

105.00

84.00

21.00 210.002,310.00

39 bags 230.00 8,970.00

2 cu.m. 1,000.00 2,000.00

4 cu.m. 1,000.00 4,000.00

67 bd.ft. 20.00 1,340.00

ippines

ER DISTRICT

nga City

ST ESTIMATES


50/78

0.50 kg. 142.00 71.00 16,381.00

2 days 366.00 1,464.00 7,464.00

2 days 366.00 1,464.00

2 days 366.00 732.00

2 days 317.00 3,804.00 7,464.00

23,845.00

1,192.00

954.00

238.00 2,384.00

26,229.00

266 pcs. 129.00 34,314.00

12 bags 230.00 2,760.00

1 cu.m. 1,200.00 1,200.00

10 packs 49.00 490.00 38,764.00

8 days 366.00 5,856.00

8 days 317.00 10,144.00 16,000.00

8 days 300.00 2,400.00 2,400.00

57,164.00

5 bags 230.00 1,150.00

0.25 cu.m. 1,000.00 250.00

0.10 cu.m. 1,000.00 100.000.10 cu.m. 1,200.00 120.00

4 pcs. 165.00 660.00

0.50 kg. 65.00 33.00

1 sht. 750.00 750.00

30 bd.ft. 20.00 600.00

0.50 kg. 65.00 33.00

53 pcs. 14.00 742.00

90 pcs. 64.00 5,760.00

2 pcs. 52.00 104.00

4 packs 49.00 196.00 10,498.00

4 days 366.00 2,928.00

4 days 317.00 1,268.00 4,196.00

4 days 300.00 1,200.00 1,200.00

15,894.00

73,058.003,653.00


51/78

2,922.00

731.00 7,306.00

80,364.00

373 bd.ft. 40.00 14,920.00

186 bd.ft. 40.00 7,440.00

6 shts. 630.00 3,780.00

14 shts. 330.00 4,620.00

6 kgs. 65.00 390.00

4 kgs. 65.00 260.00

5 kgs. 65.00 325.00 31,735.00

10 days 366.00 7,320.00

10 days 317.00 6,340.00 13,660.00

45,395.00

14 bd.ft. 40.00 560.00

627 bd.ft. 40.00 25,080.00

44 shts. 380.00 16,720.00

10 kgs. 65.00 650.00

11 kgs. 65.00 715.00 43,165.00

5 days 366.00 3,660.00

5 days 317.00 6,340.00 10,000.00

53,165.00

8 shts. 1,025.00 8,200.00

2 liters 110.00 220.00

2 kgs. 65.00 130.00 8,550.00

2 days 366.00 1,464.00

2 days 317.00 1,268.00 2,732.00

11,282.00

10 shts. 1,025.00 10,250.00

2 shts. 380.00 760.00

3 liters 110.00 330.00

3 kgs. 65.00 195.00

2 shts. 300.00 600.00

4 btls. 80.00 320.00

44 pcs. 18.00 792.00

22 pcs. 16.00 352.00 13,599.00


52/78

4 days 366.00 2,928.00

4 days 317.00 2,536.00 5,464.00

19,063.00

2 sets 1,500.00 3,000.00

1 set 1,200.00 1,200.00 4,200.00

4,200.00

2 sets 3,500.00 7,000.00

2 sets 680.00 1,360.00

8,360.00

8,360.00

2 units 700.00 1,400.00 1,400.00

1,400.00

142,865.007,143.00

5,715.00

1,429.00 14,287.00

157,152.00

22 shts. 630.00 13,860.00

60 bd.ft. 36.00 2,160.00

67 bd.ft. 36.00 2,412.00

96 bd.ft. 36.00 3,456.00

43 bd.ft. 36.00 1,548.00

4 kgs. 65.00 260.00

6 kgs. 65.00 390.00 24,086.00

5 days 366.00 3,660.00

5 days 317.00 6,340.00 10,000.00

34,086.00

1,704.00

1,363.00

341.00 3,408.00

37,494.00

2 pcs. 2,238.00 4,476.00

2 pcs. 652.00 1,304.00

4 pcs. 150.00 600.00

3 pcs. 612.00 1,836.00

3 pcs. 356.00 1,068.00


53/78

6 pcs. 182.00 1,092.00

2 pcs. 195.00 390.00 10,766.00

3 days 366.00 1,098.00

3 days 366.00 1,098.00

3 days 317.00 1,902.00 4,098.00

2 days 2,200.00 4,400.00 4,400.00

14,864.00743.00

595.00

149.00 1,487.00

16,351.00

1 unit 5,250.00 5,250.00

16 mtrs. 95.00 1,520.00

2 rolls 4,183.00 8,366.00

2 sets 1,518.00 3,036.00

2 sets 1,221.00 2,442.00

5 sets 310.00 1,550.00

13 sets 25.00 325.00

4 sets 286.00 1,144.00

7 sets 253.00 1,771.00

2 sets 114.00 228.00

1 set 81.00 81.00

15 pcs. 253.00 3,795.00

5 pcs. 18.00 90.00

14 pcs. 7.00 98.00

2 pcs. 9.00 18.00

2 pcs. 4.00 8.00

1 box 138.00 138.00

25 mtrs. 6.00 150.00

20 pcs. 201.00 4,020.00

3 pcs. 13.00 39.00

5 pcs. 13.00 65.00

8 pcs. 6.00 48.00

4 pcs. 8.00 32.00

4 pcs. 3.00 12.00

3 boxes 110.00 330.00

15 pcs. 17.00 255.00

20 pcs. 22.00 440.00

2 kgs. 65.00 130.00

2 pcs. 554.00 1,108.00

1 qrt. 370.00 370.00


54/78

6 pcs. 30.00 180.00

3 pcs. 25.00 75.00

1 pc. 105.00 105.00 37,219.00

5 days 366.00 1,830.00

5 days 317.00 3,170.00 5,000.00

42,219.00

42,219.00

2,111.00

1,689.00

422.00 4,222.00

46,441.00

12 pcs. 250.00 3,000.00

6 pcs. 28.00 168.00

2 pcs. 22.00 44.002 qrts. 285.00 570.00

10 pcs. 12.00 120.00

5 pcs. 550.00 2,750.00

10 rolls 22.00 220.00

1 set 1,900.00 1,900.00

8,772.00

3 days 366.00 1,098.00

3 days 317.00 1,902.00 3,000.00

11,772.00

589.00

471.00

118.00 1,178.00

12,950.00

13 gals. 660.00 8,580.00

18 gals. 470.00 8,460.00

8 gals. 369.00 2,860.00

14 gals. 787.00 11,018.00

2 pints 100.00 200.00

2 pints 100.00 200.002 pints 100.00 200.00

2 pints 100.00 200.00

2 pints 100.00 200.00

1 gals. 510.00 510.00

2 gals. 900.00 1,800.00

2 gals. 398.00 796.00

2 gals. 325.00 650.00

4 pcs. 10.00 40.00

2 pcs. 45.00 90.00


55/78

2 dozs. 105.00 210.00

2 dozs. 105.00 210.00 36,224.00

10 days 366.00 3,660.00

10 days 317.00 12,680.00 16,340.00

52,564.00

2,628.002,103.00

526.00 5,257.00

57,821.00

1 lot 10,000.00 10,000.00 10,000.00

Reviewed by: Submitted by:

IRE C. BONGO MARLI ACOSTA-DE FIESTA

harge

Development Section

to Availability of Funds: Recommending Project Implementation:

EE ALEJO S. ROJAS, JR.

nager C Assistant General Manager for Operations

d Finance Department

r Project Implementation:

nager

Y

10,000.00Php

2,310.00Php

80,364.00Php

157,152.00Php

26,229.00Php

37,494.00Php

16,351.00Php

46,441.00Php

12,950.00Php

57,821.00Php

10,000.00Php

457,112.00Php

Planning & Design Division

REY D. VASQUEZ

54,853.00Php

511,965.00Php

Officer-In-Charge


56/78

12.7 SQ.M.

6.58 m.

8.08 m.

53.17 sq.m.

65.87

ok


57/78

ok


58/78

ok


59/78


60/78

1 welder #REF! kg/6m

7.58 lbs./ft. #REF! days

170503.8

2544.833

4009.333

10 Matting/day


61/78

0 days

20 kg./hr. 559817.90 kg./m.

#####


62/78

0.12


63/78


64/78


65/78


66/78


67/78


68/78


69/78


70/78


71/78


72/78


73/78


74/78


75/78


76/78


77/78


78/78

#REF! #REF! #REF! #REF!

filling item 201 item 200

#REF! #REF! #REF!

item 104

0.23 thk

Second Floor Renovation by Contract

Documents

Transcript of Second Floor Renovation by Contract