A1:

A2:
A3:
A4:
A5:
A6:
A7:
A8:
A9:
A10:
A11:
A12:
A13:
A14:
A15:
A16:
A17:
A18:
A19:
A20:
A21:
A22:
A23:
A24:

41.267 SQ.M.
12.502 SQ.M.
3.318 SQ.M.
3.318 SQ.M.
3.318 SQ.M.
3.318 SQ.M.
3.318 SQ.M.
3.318 SQ.M.
4.566 SQ.M.
4.566 SQ.M.
4.566 SQ.M.
4.566 SQ.M.
4.566 SQ.M.
4.406 SQ.M.
4.406 SQ.M.
4.406 SQ.M.
4.406 SQ.M.
4.406 SQ.M.
9.517 SQ.M.
9.517 SQ.M.
9.517 SQ.M.
1.95 SQ.M.
2.188 SQ.M.
2.94 SQ.M.
154.166 SQ.M.

A25:
A26:
A27:
A28:
A29:
A30:
A31:
A32:
A33:
A34:
A35:
A36:
A37:
A38:
A39:
A40:
A41:
A42:

44.74 SQ.M.
1.95 SQ.M.
1.71 SQ.M.
1.91 SQ.M.
1.46 SQ.M.
0.517 SQ.M.
12.49 SQ.M.
3.32 SQ.M.
3.32 SQ.M.
3.32 SQ.M.
3.32 SQ.M.
3.32 SQ.M.
3.32 SQ.M.
4.566 SQ.M.
4.566 SQ.M.
4.566 SQ.M.
4.566 SQ.M.
4.566 SQ.M.
107.527 SQ.M.

GND TOTL

261.693 SQ.M.

PAINTING WORKS

front exterior wall

mark

liquid tile Penetrating

Sealer
liquid tile cast
liquid tile primer
liquid tile top coat,
White Gloss
Concrete Neutralizer
Paint Remover Solution

154.17 sq.m.
1st coating
2nd coating

3rd coating

8.56
30.83
10.28
10.28
1.28

7.71

3.85

Liquid Tile Reducer

Raw Siena
Liquid Tile Tinting Color Hansa Yellow
Black
PAINTING WORKS

rear exterior wall

mark

liquid tile Penetrating

Sealer
liquid tile cast
liquid tile primer
liquid tile top coat,
White Gloss
Concrete Neutralizer
Paint Remover Solution

107.53 sq.m.
1st coating
2nd coating
5.97
21.51
7.17
7.17
0.90
2.69

Liquid Tile Reducer

Raw Siena
Liquid Tile Tinting Color Hansa Yellow
Black

5.38

3rd coating

gal

say

unit

8.56
30.83
10.28

9.00 gals.
31.00 gals.
11.00 gals.

17.99

18.00 gals.
2.00 liters
4.00
7.00
2.00
2.00
2.00

gal

say

gals.
gals.
liters
liters
liters

unit

5.97
21.51
7.17

6.00 gals.
22.00 gals.
8.00 gals.

12.54

13.00 gals.
1.00 liters
3.00
5.00
2.00
2.00
2.00

gals.
gals.
liters
liters
liters

5.14
20 liters

Republic of the Philippines

ZAMBOANGA CITY WATER DISTRICT
Pilar Street, Zamboanga City

Project
Location
Scope of Work

:
:
:

PROPOSED RENOVATION OF ZCWD MAIN BUILDING EXTERIOR

ZCWD Main Building, Pilar Street, Zamboanga City

I. MOBILIZATION/DEMOBILIZATION
II. CONSTRUCTION OF TEMPORARY FACILITIES
III. PAINTING WORKS
a. Stripping of existing paint at exterior wall of the building (front and rear side)
b. Apply new paint at exterior wall of the building (front and rear side)
IV. WATERPROOFING WORKS
a. Removal and cleaning of existing plaster at roof deck area and if there are crack on the slab apply concret
b. Installation of Bituminous Membrane Polyester Reinforced Waterproofing
c. Repair the under slab damage area by plastering
V. ROOFING WORKS
a. Stripping of existing asbestos tile roofing
b. Installation of new proofing

Cost of Project

Php

625,097.45

BILL OF MATERIALS & COST ESTIMATES

Item Description

Qty.

Unit

Unit Cost

I.

MOBILIZATION/DEMOBILIZATION

lot

3,161.00

II.

CONSTRUCTION OF TEMPORARY FACILITIES

lot

44,415.00

III.

PAINTING WORKS
Quantity
:
261.693 sq.m.
Note: Removal of existing paint at front and rear exterior wall of the building

15
53
19
31
3
12
7

gals.
gals.
gals.
gals.
liters
gals.
gals.

617.00
504.00
859.00
1,041.00
116.00
448.00
584.00

2
2
2
4
5
5
57

liters
liters
liters
pcs.
pcs.
pcs.
pcs.

103.00
103.00
103.00
63.00
63.00
37.00
15.00

A. MATERIAL COST
Liquid Tile Penetrating Sealer
Liquid Tile Cast
Liquid Tile Primer
Liquid Tile Top Coat White
Concrete Neutralizer
Liquid Tile Reducer
Paint Remover Solution
Liquid Tile Tinting Color
Raw Siena
Black
Hansa Yellow
Roller Brush
4" Paint Brush
2" Paint Brush
Sand Paper #120

B. LABOR COST
1 - Project Engineer
1 - Construction Foreman
3 - Painter
4 - Laborer

15
15
15
15

days
days
days
days

803.00
524.00
366.00
317.00

10% Contractors Pro

IV. WATERPROOFING WORKS

Quantity
:
129.04 sq.m.
Note: Removal and cleaning of existing plaster at roof deck area and if there are crack on the slab
apply concrete sealant.
A. MATERIAL AND LABOR COST
Supply/Installation of Bituminous Membrane Polyester
Reinforced Waterproofing

129.04 sq.m.

900.00

V.

PROOFING WORKS
Quantity
:
198.13 sq.m.
Note: Stripping of existing asbestos roofing.
1. Stripping of Asbestos Tile Roofing
A. LABOR COST
1 - Project Engineer
1 - Construction Foreman
4 - Carpenter
2 - Laborer

6
6
6
6

2. Installation of new roofing

A. MATERIAL COST
0.4mm. Thk. X 1.140m. X 5.7m. Tile Span Maxi Color Roofing
Sheets (Glazed Red)
4mm. x 38mm. Tekscrew w/ Neoprene Washer
0.4mm. Thk. X 2.40m. Ridge Roll for Tile Span Maxi Color
Roofing Sheet

803.00
524.00
366.00
317.00

34 shts.
1,768 pcs.

2,986.23
2.00

16 pcs.

936.00

B. LABOR COST
1 - Project Engineer
1 - Construction Foreman
4 - Carpenter
2 - Laborer

C. EQUIPMENT EXPENSES (RENTAL)

2 - Units Electric Drill

days
days
days
days

8
8
8
8

days
days
days
days

803.00
524.00
366.00
317.00

14

days

300.00

10% Contractors Pro

SUMMARY
I. MOBILIZATION/DEMOBILIZATION
II. CONSTRUCTION OF TEMPORARY FACILITIES
III. PAINTING WORKS
IV. WATERPROOFING WORKS
V. PROOFING WORKS

PhP
PhP
PhP
PhP
PhP

3,161.00
44,415.00
197,466.71
150,883.89
229,170.85

TOTAL COST PhP

Prepared by:

Checked & Reviewed by:

FELIXBERTO R. CAARE, JR. RMP

Senior Researcher/Analyst A - J.O.
Planning and Development Section

EDITO M. BAUTISTA JR.

Officer - In - Charge
Planning and Development Section

625,097.45

Noted by:

MARLI ACOSTA-DE FIEST

Officer - In - Charge
Planning & Design Division

crack on the slab apply concrete sealant

Amount

Total Cost

3,161.00

3,161.00

44,415.00

44,415.00

9,255.00
26,712.00
16,321.00
32,271.00
348.00
5,376.00
4,088.00
206.00
206.00
206.00
252.00
315.00
185.00
855.00

96,596.00
96,596.00

12,045.00
7,860.00
16,470.00
19,020.00

DIRECT COST
INDIRECT COST
6% OCM
10% Contractors Profit
12% VAT
COST OF ITEM III

55,395.00
55,395.00
151,991.00
9,119.46
15,199.10
21,157.15
197,466.71

116,136.00

116,136.00
116,136.00

DIRECT COST
INDIRECT COST
6% OCM
10% CP
12% VAT
COST OF ITEM IV

116,136.00
6,968.16
11,613.60
16,166.13
150,883.89

4,818.00
3,144.00
8,784.00
3,804.00

20,550.00
20,550.00

101,531.82
3,536.00
14,976.00

6,424.00
4,192.00
11,712.00
5,072.00

120,043.82
120,043.82

27,400.00
27,400.00

8,400.00

8,400.00
8,400.00

DIRECT COST
INDIRECT COST
6% OCM
10% Contractors Profit
12% VAT
COST OF ITEM V

176,393.82

3,161.00
44,415.00
197,466.71
150,883.89
229,170.85

625,097.45

Noted by:

MARLI ACOSTA-DE FIESTA

Officer - In - Charge
ng & Design Division

10,583.63
17,639.38
24,554.02
229,170.85