Instructions/Reminders.

1 Quantities reflected in the POW is based on the standard plans of the ECCD Council
2 Indirect cost & tax computation is based on DPWH D.O. 197, series of 2016
3 LGU will only provide the unit price prevailing in the area and its corresponding labor cost
4 Submit the accomplished blank POW to ECCD Council thru this contact persons:

JHEA MAY G. NAZAIRE Antonio V. Fernando, Jr

Administrative Assistant Project Development Officer
9213211535 9957305749
jmnazaire.ncdc@gmail.com jon_fernando_jr@yahoo.com

Note:
1 ABC is limited to 2.5M
2 if the total cost is higher than 2.5M, the ECCD Council will make an evaluation and review of the pow
(will remove items such as Plant boxes & others, if necessary) so that it will be within the allowable limit.

3 if after the evaluation the result is still higher than the ABC of 2.5M, ECCD Council will coordinate with
the concern lgu and recommends to either:
a. revise the pow and limit the abc to 2.5M or
b. shoulder the excess amount chargeable to lgu funds
4 A Comforme Letter together with the Revised Approved POW will then be released to the concerned
LGU. (documents to be sent back to the ECCD council after signatory)

5 For the release of the additional fund (if applicable), LGU has to submit the following documents (email
is acceptable) after the conduct of procurement for the project:
a. Letter request signed by the mayor requesting for the release of the additional fund
b. Resolution to award (copy)
c. Notice of Award w/ Performance Bond (copy)
d. Contract Agreement (copy)
e. Notice to proceed (copy
CCD Council

ponding labor cost

uation and review of the pow

will be within the allowable limit.

CD Council will coordinate with

be released to the concerned

the following documents (email

e of the additional fund

 REPUBLIC OF THE PHILIPPINES
Region __________
MUNICIPALITY OF ____________
PROVINCE OF ________________

APPROVED PROGRAM OF WORKS

NAME OF PROJECT: Date: March, 2018
Budget Allocation/ Approved Budget Php1,000.00
for Contract:
Proposed Construction of National Child Source of Fund: ECCD Council
Development Center
Completion Period: 90 Calendar Days
Minimum Required Manpower: Minimum Required Equipment:
LOCATION: Project Engineer Materials Engr. 1-Bagger Cem. Concrete Vibrator Bar Cutter
Carpenter Steelman Mason Mixer Welding Machine Generator
Welder Painter Tinsmith Hand Tools
General Foreman

ITEM DESCRIPTION % OF UNIT QUANTITY UNIT COST TOTAL COST REMARKS

TOTAL
I. DIRECT COST
1.0 GENERAL REQUIREMENTS 0.781 lot 1.00 2.00 2.00
2.0 Earthworks 0.000 sq.m 124.00 - -
3.0 Concreting Works (includes ramp on fill) 0.000 cu.m 34.70 - -
4.0 Formworks 0.000 sq.m. 130.33 - -
with rebars on slab on
5.0 Reinforcing Steel Bars 0.000 kg 2,751.66 - - fill
6.0 Masonry Works (with plant boxes) 0.000 sq.m 223.32 - - w/ plant boxes
7.0 Doors & Windows 0.000 lot 1.00 - - with security grills
8.0 Steel Works 0.000 kgs 2,680.00 - - with steel Trellis
9.0 Roofing Works 0.000 sq. m. 210.67 - - with polycarbonate
Metal Furring on
10.0 Carpentry Works 0.000 sq.m 163.00 - - Marine Plywood
11.0 Painting Works 0.000 sq. m. 609.65 - -
12.0 Tile Works 0.000 sq.m 28.41 - -
13.0 Electrical Works 0.000 lot 1.00 - -

14.0 Plumbing & Sanitary Works 0.000 lot 1.00 - - w/ concrete drain pipe
CHB Septic Vault (Three Chamber - 2.30m x 3.0m
15.0 0.000 lot 1.00 - -
x 2.15m) & Catch Basin (0.7 x 0.7 x 0.6)
16.0 Others 0.000 lot 1.00 - -
Sub-Total 2.00

II. INDIRECT COST (22%)

Overhead Expenses (8%) 0.062 0.16
Contingencies (3%) 0.023 0.06
Miscellaneous (1%) 0.008 0.02
Contractors Profit (10%) 0.078 0.20
Sub-Total 0.44

III. TAX (5%) 0.12 As per DPWH D.O. 197,

Sub-Total 0.048 0.12 series of 2016 tax shall
be 5% of EDC, OCM
and profit.
IV. TOTAL CONSTRUCTION COST (I+II+III) 1.000 2.56
SAY: 1,000.00
Prepared by: Noted by:
Engr. Hon.
City/Municipal Engineer City/Municipal Mayor

Checked & Reviewed by: Approved by:

CHRIS NOEL T. ISAGAN ROMMEL J. ISIP

Head, NCDC Engineering Head, NCDC Project Unit/ Finance & Budget
 Proposed Construction of National Child Development Center

REPUBLIC OF THE PHILIPPINES

Region __________
MUNICIPALITY OF ____________
PROVINCE OF ________________

Project Name: Proposed Construction of National Child Development Center

Subject: APPROVED PROGRAM OF WORKS

UNIT COST TOTAL COST

ITEM DESCRIPTION UNIT QUANTITY GRAND TOTAL
NO.
MATERIAL LABOR MATERIAL LABOR

1.0 GENERAL REQUIREMENTS

Mobilization/Temporary Facilities/Demobilization / Safety lot 1.00 1.00 1.00 1.00 1.00 = P 2.00
& Health Program / Standard Billboard

Sub-total = P 2.00

Unit Cost = Php. 2.00 / 1.00 lot = Php2.00 / lot

Total Item Cost = Php. 2.00 x 1.00 lot = Php2.00

2.0 Earthworks sq.m 124.00

Clearing and Grubbing sq.m 124.00 - - - = P -

Structural Excavation cu.m 44.83 - - - = P -
Backfilling and Compaction cu.m 30.40 - - - = P -
Gravel Bedding G-1 cu.m 15.29 - - = P -
Select Fill cu.m 24.80 - - = P -
Soil Poisoning sq.m 272.80 - - = P -

Sub-Total = P -

Unit Cost = Php. - / 124.00 sq.m = Php0.00 / sq.m

Total Item Cost = Php. 0.00 x 124.00 sq.m = Php0.00

3.0 Concreting Works (includes ramp on fill) cu.m 34.70

Portland Cement bag 313.00 - - = P -

Washed Sand cu.m 17.50 - - = P -
Crushed Gravel cu.m 34.75 - - = P -

Cement Additive ( Colored Cement Green) kg 90.00 - - = P -

Sub-Total = P -

Unit Cost = Php. - / 34.70 cu.m = Php0.00 / cu.m

Total Item Cost = Php. 0.00 x 34.70 cu.m = Php0.00

4.0 Formworks sq.m. 130.33

Plywood Ordinary, 1/4" x 4' x 8' pc 23.00 - - = P -

Coco Lumber bd. Ft. 2,216.00 - - = P -
CWN, Assorted kg 32.00 - - = P -

Sub-Total = P -

Unit Cost = Php. - / 130.33 sq.m. = Php0.00 / sq.m.

Total Item Cost = Php. 0.00 x 130.33 sq.m. = Php0.00

5.0 Reinforcing Steel Bars kg 2,751.66

Deformed Round Bars, Grade 40 kg 2,751.66 - - = P -

G.I. Tie Wire kg 56.00 - - = P -

Sub-Total = P -

Unit Cost = Php. - / 2,751.66 kg = Php0.00 / kg

Total Item Cost = Php. 0.00 x 2,751.66 kg = Php0.00

Approved Agency Estimate Page 4 of 13

 Proposed Construction of National Child Development Center

6.0 Masonry Works (with plant boxes) sq.m 223.32

Masonry Wall sq.m 223.32

CHB 6" thk pc 2,792.00 - - = P -
Portland Cement bag 112.00 - - = P -
Washed Sand cu.m 10.00 - - = P -
10mm x 6m RSB kg 296.00 - - = P -
G.I. Tie Wire kg 6.00 - - = P -

Plain Cement Plaster sq.m 446.65

Portland Cement bag 148.00 - - = P -
Washed Sand cu.m 15.00 - - = P -

CHB Toilet Partition sq.m 1.51

CHB 4" thk pc 19.00 - - = P -
Portland Cement bag 1.00 - - = P -
Washed Sand cu.m 1.00 - - = P -
10mm x 6m RSB kg 3.00 - - = P -
G.I. Tie Wire kg 1.00 - - = P -

Sub-Total = P -

Unit Cost = Php. - / 223.32 sq.m = Php0.00 / sq.m

Total Item Cost = Php. 0.00 x 223.32 sq.m = Php0.00

7.0 Doors & Windows lot 1.00

D - 1, 2-0.75 x 2.1m Double swing Panel Door (with .25m x

.75m - 6mm thick clear glass & 10mm square bar) on
150mm wooden jamb complete with Accessories (with 1- set 1.00 - - = P -
HD door knob, 1-HD double cylinder dead bolt keyed on
both sides & 1 HD foot bolt)

D - 2, 1.0 x 2.1 Single Swing Panel Door (with .25m x .75m

- 6mm thick clear glass & 10mm square bar) on 150mm
wooden jamb complete with Accessories (with 1-HD door set 1.00 - - = P -
knob, 1-HD double cylinder dead bolt keyed on both sides
& 1 HD foot bolt)

D - 3, Adult Toilet - Hollow Core Wooden Flush Type Door

0.70m x 2.10m on 150mm Wooden Jamb complete with set 1.00 - - = P -
Accessories (with 1-HD keyless door knob)
D - 5, Kids Toilet - Phenolic Doors or Wooden Louver Doors
(0.60m x 1.0m) complete with Accessories (with HD door set 2.00 - - = P -
lock)
W - 1, 2.24m x 1.2 m Alum frame (Powder Coated Finish)
awning type window (9 panels) with 1/4" thk Clear Glass set 8.00 - - = P -
complete with accessories
W - 2, 0.6x0.6 m Alum frame (Powder Coated Finish)
awning type window with 1/4" thk Clear Glass complete set 3.00 - - = P -
with accessories

D-4, 1.0 x 2.1 PVC Accordion Type Door - complete with

set 1.00 - - = P -
accessories
Security Grills (2.24m x 1.2m) - 12 mm Square bar on 1 set 8.00 - - = P -
1/2" flat bar or 1 1/2" x 1 1/2" angle bar
Security Grills (0.6m x 0.6m) - 12 mm Square bar on 1 1/2"
flat bar or 1 1/2" x 1 1/2" angle bar set 3.00 - - = P -

Sub-Total = P -

Unit Cost = Php. - / 1.00 lot = Php0.00 / lot

Total Item Cost = Php. 0.00 x 1.00 lot = Php0.00

8.0 Steel Works kgs 2,680.00

L 65 x 65 x 6mm pcs 81.00 - - = P -

L 50 x 50 x 4mm pcs 59.00 - - = P -
LC 50 x 75 x 15 x 1.5mm pcs 52.00 - - = P -
Cleats 6mmx75x75 pc 4.00 - - = P -
Plain Round Bar (sag rod) 10mmØ x 6m pcs 5.00 - - = P -
Turn Buckle 12 mmØ pcs 8.00 - - = P -
Plain Round Bar 12mmØ x 6m pcs 8.00 - - = P -
Anchor Bolt with Nuts and Washer, 12mmØ x 50mm x pcs 80.00 - - = P -
300mm
Anchor Bolt with Nuts and Washer, 10mmØ x 50mm x pcs 80.00 - - = P -
200mm
Steel Plate 1.20m x 2.40m x 10mm pcs 1.00 - - = P -
Steel Plate 1.20m x 2.40m x 6mm pcs 2.50 - - = P -

Approved Agency Estimate Page 5 of 13

 Proposed Construction of National Child Development Center

50x100 x 1.5mm tubular steel for trellis pcs 10.00 - - = P -

Stainless Steel Railings for ramp (2"Ø) pcs 1.00 - - = P -
Welding Rod kg 69.00 - - = P -
Primer, Zinc Chromate gal 5.00 - - = P -

Sub-Total = P -

Unit Cost = Php. - / 2,680.00 kgs = Php0.00 / kgs

Total Item Cost = Php. 0.00 x 2,680.00 kgs = Php0.00

9.0 Roofing Works sq. m. 210.67

Long-Span Roofing, Ordinary Corrugated, Pre-Painted, m 246.00 - - = P -

1220mm x 0.4mm thk

Ridge Roll, Pre-Painted, Ordinary, 0.610m x 2.440m x

pc 21.00 - - = P -
0.4mm thk

Gutter, Pre-Painted, Spanish, 0.610m x 2.440m x 0.4mm pc 27.00 - - = P -

thk
Roof Sealant L 6.00 - - = P -
Tekscrew 2-1/2" pc 1,686.00 - - = P -
Polycarbonate (4ft x 16ft) complete with accessories pc 3.00 - - = P -

Sub-Total = P -

Unit Cost = Php. - / 210.67 sq. m. = Php0.00 / sq. m.

Total Item Cost = Php. 0.00 x 210.67 sq. m. = Php0.00

10.0 Carpentry Works sq.m 163.00

Metal Furring (interior & exterior) sq.m 163.00
Furring Channel (spaced @ 0.6m) pc 59.00 - - = P -
Carrying Channel (Spaced @ 1.2 m) pc 33.00 - - = P -
Wall Angle pc 38.00 - - = P -
W Clip pc 274.00 - - = P -
Suspension Clip & Rod Joiner pc 141.00 - - = P -
Steel Angle pc 141.00 - - = P -
Hanger Rod # 8 lm 141.00 - - = P -
Blind Rivets pc 576.00 - - = P -
Concrete Nail (1") kg 2.00 - - = P -

Ceiling Boards (Interior & Exterior) sq.m 163.00

Marine Plywood 1/4" x 4' x 8' pc 59.00 - - = P -
Fascia Board, Fiber Cement 1/2" x 16" x 8' pc 23.00 - - = P -
Ceiling Vent 1" x 12" x 4' with Screen pc 6.00 - - = P -

Cabinets
Built-in Overhead Cabinet @ Pantry (1.55m x 1.05m x .
35m) set 1.00 - - = P -

Lockable Full-Height Storage Cabinet (1.7m x 2.7m x 0.4m) set 1.00 - - = P -

Teacher's Nook set 1.00 - - = P -

Sub-Total = P -

Unit Cost = Php. - / 163.00 sq.m = Php0.00 / sq.m

Total Item Cost = Php. 0.00 x 163.00 sq.m = Php0.00

11.0 Painting Works sq. m. 609.65

Concrete surfaces sq.m 446.65

Neutralizer gal 6.00 - - = P -
Latex, Flat gal 24.00 - - = P -
Latex, Semi Gloss gal 24.00 - - = P -
Acri Color qrt 13.00 - - = P -
Masonry Putty gal 24.00 - - = P -

Wood surfaces sq.m 163.00 -

Enamel, Flatwall gal 12.00 - - = P -
Glazing Putty gal 12.00 - - = P -
Enamel, Semi Gloss gal 12.00 - - = P -
Paint Thinner gal 13.00 - - = P -
Sub-Total = P -

Unit Cost = Php. - / 609.65 sq. m. = Php0.00 / sq. m.

Total Item Cost = Php. 0.00 x 609.65 sq. m. = Php0.00
12.0 Tile Works sq.m 28.41

Approved Agency Estimate Page 6 of 13

 Proposed Construction of National Child Development Center

Wall (Toilet) sq.m 20.16

Glazed Wall Tiles 20cm x 30cm pc 370.00 - - = P -
Tile Adhesive 25 kg/bag bag 4.00 - - = P -
Tile Trim 6mm pc 7.00 - - = P -
Tile Grout 5 kg/bag bag 3.00 - - = P -

Flooring (Toilet) sq.m 8.25

Glazed Tiles 20cm x 20cm pc 227.00 - - = P -
Tile Adhesive 25 kg/bag bag 2.00 - - = P -
Tile Grout 5 kg/bag bag 1.00 - - = P -

Sub-Total = P -

Unit Cost = Php. - / 28.41 sq.m = Php0.00 / sq.m

Total Item Cost = Php. 0.00 x 28.41 sq.m = Php0.00

13.0 Electrical Works lot 1.00

Roughing-ins
Electrical Conduit uPVC, 15mmØ with fittings & clamps pcs 63.00 - - = P -
20 mm diam service entrance cap with rsc pipe set 1.00 - - = P -
4x4 junction box pcs 30.00 - - = P -
2x4 utility box pcs 25.00 - - = P -
Grounding Rod, 2.4m x 16mm dia. pc 1.00 - - = P -

Wires & Fixtures

3.5 mm2 THW Wire, Stranded mtrs 472.50 - - = P -
8.0 mm2 THW Wire, Stranded mtrs 21.00 - - = P -
Duplex convenience outlet with cover sets 10.00 - - = P -
Single convenience outlet sets 4.00 - - = P -
2-gang switch flush type with switch plate sets 3.00 - - = P -
3-gang switch flush type with switch plate sets 1.00 - - = P -
Ceiling Receptacle pcs 14.00 - - = P -
FL 2 x 40W Recessed Type with Luminare 12" x 48" sets 9.00 - - = P -
LED Bulb (7Watts) pcs 5.00 - - = P -
Panel Box, Flush Type, 6Branches set 1.00 - - = P -
Orbit Fan set 2.00 - - = P -
Wall Fan set 4.00 - - -
Circuit Breaker, 40A 2P pcs 1.00 - - = P -
Circuit Breaker, 20A 2P pcs 4.00 - - = P -
electrical tape pcs 8.00 - - = P -

Sub-Total = P -

Unit Cost = Php. - / 1.00 lot = Php0.00 / lot

Total Item Cost = Php. 0.00 x 1.00 lot = Php0.00

14.0 Plumbing & Sanitary Works lot 1.00

Plumbing
Water Closet 1.6gpf with Accessories sets 1.00 - - = P -
Water Closet (baby toilet) with Accessories sets 2.00 - - = P -
Lavatory, Pedestal Type with Accessories sets 1.00 - - = P -
S.S.Floor Drain 4' x 4" sets 3.00 - - = P -
solvent cement can 3.00 - - = P -
S.S. faucet (4" - wallmounted) pcs 3.00 - - = P -
1/2" diam uPVC elbow pcs 19.00 - - = P -
1/2" diam uPVC pipe pcs 6.00 - - = P -
S.S. Grab Rail 1-1/2"Ø set 1.00 - - = P -
Gate Valve, 1/2"Ø set 1.00 - - = P -
1/2" uPVC Coupling pcs 3.00 - - = P -
Tissue Holder pcs 3.00 - - = P -
Soap Holder pcs 1.00 - - = P -
teflon tape roll 2.00 - - = P -
Liquid Soap Container (wall Mounted) pcs 1.00 - - = P -
Stainless Towel Holder (wall Mounted) pcs 2.00 - - = P -
Mirror (2.5'x5.5') sq. ft. 13.75 - - = P -
Mirror (1.2'x2.5') sq. ft. 3.00 - - = P -

Approved Agency Estimate Page 7 of 13

 Proposed Construction of National Child Development Center

Sanitary
4 " diam clean out pcs 2.00 - - = P -
8" diam concrete drain pipe pcs 36.00 - - = P -
3" diam uPvc pipe (downspout) pcs 10.00 - - = P -
3 " diam uPVC elbow 90o pcs 21.00 - - = P -

Sub-Total = P -

Unit Cost = Php. - / 1.00 lot = Php0.00 / lot

Total Item Cost = Php. 0.00 x 1.00 lot = Php0.00

CHB Septic Vault (Three Chamber - 2.30m x 3.0m x 2.15m)

15.0 lot 1.00
& Catch Basin (0.7 x 0.7 x 0.6)

Clearing and Grubbing sq.m 11.31 - - - = P -

Excavation cu.m 17.48 - - - = P -
Cement bags 99.00 - - = P -
Sand cu.m 11.50 - - = P -
Crushed Gravel cu.m 2.19 - - = P -
Deformed Round Bars, Grade 40 kgs 254.53 - - = P -
Tie Wire kgs 7.00 - - = P -
uPVC Sanitary Pipe 4"Ø pc 1.00 - - = P -
uPVC Elbow 90o x 4"Ø pc 2.00 - - = P -
uPVC Tee 4" x 4" pc 6.00 - - = P -
6 " CHB pc 552.00 - - = P -

Sub-Total = P -

Unit Cost = Php. - / 1.00 lot = Php0.00 / lot

Total Item Cost = Php. 0.00 x 1.00 lot = Php0.00

16.0 Others lot 1.00

Handwashing Facility @ toilet (granite tiles for top &

Splash Board with 3/4 " thick marine plywood for cover & lot 1.00 - - = P -
doors ) - complete with accessories

Pantry Counter (Steel Sink with 25 mm thick granite slab

for top & Splash Board with 3/4 " thick marine plywood lot 1.00 - - = P -
for cover, doors, carcass & shelves with base) - complete
with accessories

Handwashing Facility @ rear (3 faucet - CHB lavatory) - lot 1.00 - - = P -

complete with accessories

Sub-Total = P -

Unit Cost = Php. - / 1.00 lot = Php0.00 / lot

Total Item Cost = Php. 0.00 x 1.00 lot = Php0.00

I. DIRECT COST 2.00

II. INDIRECT COST (22% OF DIRECT COST) 0.44
III. TAX (5% OF DIRECT COST + INDIRECT COST) 0.12
IV. TOTAL CONSTRUCTION COST (I+II+III) 2.56
SAY: 1,000.00
Prepared by: Noted by:

Engr. Hon.
City/Municipal Engineer City/Municipal Mayor

Checked & Reviewed by: Approved by:

CHRIS NOEL T. ISAGAN ROMMEL J. ISIP

Head, NCDC Engineering Head, NCDC Project Unit/ Finance & Budget

Approved Agency Estimate Page 8 of 13

 Proposed Construction of National Child Development Center

REPUBLIC OF THE PHILIPPINES

Region __________
MUNICIPALITY OF ____________
PROVINCE OF ________________

APPROVED BUDGET FOR THE CONTRACT

Proposed Construction of National Child Development Center

Stations: NCR Date: March, 2018
Length: 15.5 M x 8.0 M Contract Duration: 90 Calendar Days

UNIT COST TOTAL COST MARK-UPS IN PERCENT TOTAL MARK-UP

TOTAL
ITEM DESCRIPTION QUANTITY UNIT GRAND VAT INDIRECT TOTAL COST UNIT COST
NO. TOTAL COST
MATERIAL LABOR MATERIAL LABOR OCM PROFIT % VALUE

1 2 3 4 5 6 7 8 (9) (10) (11) (12) (13)

(5)X(8) 5%[(5)+(9)] (9)+(10) (5)+(11) (12/3)
1.0 GENERAL REQUIREMENTS
Mobilization/Temporary
Facilities/Demobilization / Safety & Health 1.00 lot - - = P - - - 22% - - - - -
Program / Standard Billboard
Sub-total = P - -

2.0 Earthworks 124.00 sq.m

Clearing and Grubbing 124.00 sq.m - - - - = P - - - 22% - - - - -

Structural Excavation 44.83 cu.m - - - - = P - - - 22% - - - - -
Backfilling and Compaction 30.40 cu.m - - - - = P - - - 22% - - - - -
Gravel Bedding G-1 15.29 cu.m - - - - = P - - - 22% - - - - -
Select Fill 24.80 cu.m - - - - = P - - - 22% - - - - -
Soil Poisoning 272.80 sq.m - - - - = P - - - 22% - - - - -
Sub-Total = P - -

3.0 Concreting Works (includes ramp on fill) 34.70 cu.m

Portland Cement 313.00 bag - - - - = P - - - 22% - - - - -

Washed Sand 17.50 cu.m - - - - = P - - - 22% - - - - -
Crushed Gravel 34.75 cu.m - - - - = P - - - 22% - - - - -

Cement Additive ( Colored Cement Green) 90.00 kg - - - - = P - - - 22% - - - - -

Sub-Total = P - -

4.0 Formworks 130.33 sq.m.

Plywood Ordinary, 1/4" x 4' x 8' 23.00 pc - - - - = P - - - 22% - - - - -

Coco Lumber 2,216.00 bd. Ft. - - - - = P - - - 22% - - - - -
CWN, Assorted 32.00 kg - - - - = P - - - 22% - - - - -
Sub-Total = P - -

5.0 Reinforcing Steel Bars 2,751.66 kg

Deformed Round Bars, Grade 40 2,751.66 kg - - - - = P - - - 22% - - - - -

G.I. Tie Wire 56.00 kg - - - - = P - - - 22% - - - - -
Sub-Total = P - -

6.0 Masonry Works (with plant boxes) 223.32 sq.m

APPROVED BUDGET FOR THE CONTRACT Page 9 of 13

 Proposed Construction of National Child Development Center

Masonry Wall 223.32 sq.m - -

CHB 6" thk 2,792.00 pc - - - - = P - - - 22% - - - - -
Portland Cement 112.00 bag - - - - = P - - - 22% - - - - -
Washed Sand 10.00 cu.m - - - - = P - - - 22% - - - - -
10mm x 6m RSB 296.00 kg - - - - = P - - - 22% - - - - -
G.I. Tie Wire 6.00 kg - - - - = P - - - 22% - - - - -

Plain Cement Plaster 446.65 sq.m

Portland Cement 148.00 bag - - - - = P - - - 22% - - - - -
Washed Sand 15.00 cu.m - - - - = P - - - 22% - - - - -

CHB Toilet Partition 1.51 sq.m

CHB 4" thk 19.00 pc - - - - = P - - - 22% - - - - -
Portland Cement 1.00 bag - - - - = P - - - 22% - - - - -
Washed Sand 1.00 cu.m - - - - = P - - - 22% - - - - -
10mm x 6m RSB 3.00 kg - - - - = P - - - 22% - - - - -
G.I. Tie Wire 1.00 kg - - - - = P - - - 22% - - - - -
Sub-Total = P - -

7.0 Doors & Windows 1.00 lot

D - 1, 2-0.75 x 2.1m Double swing Panel Door

(with .25m x .75m - 6mm thick clear glass &
10mm square bar) on 150mm wooden jamb 1.00 set - - - - = P - - - 22% - - - - -
complete with Accessories (with 1-HD door knob,
1-HD double cylinder dead bolt keyed on both
sides & 1 HD foot bolt)

D - 2, 1.0 x 2.1 Single Swing Panel Door (with .

25m x .75m - 6mm thick clear glass & 10mm
square bar) on 150mm wooden jamb complete 1.00 set - - - - = P - - - 22% - - - - -
with Accessories (with 1-HD door knob, 1-HD
double cylinder dead bolt keyed on both sides & 1
HD foot bolt)

D - 3, Adult Toilet - Hollow Core Wooden Flush

Type Door 0.70m x 2.10m on 150mm Wooden 1.00 set - - - - = P - - - 22% - - - - -
Jamb complete with Accessories (with 1-HD
keyless door knob)

D - 5, Kids Toilet - Phenolic Doors or Wooden

Louver Doors (0.60m x 1.0m) complete with 2.00 set - - - - = P - - - 22% - - - - -
Accessories (with HD door lock)

W - 1, 2.24m x 1.2 m Alum frame (Powder Coated

Finish) awning type window (9 panels) with 1/4" 8.00 set - - - - = P - - - 22% - - - - -
thk Clear Glass complete with accessories

W - 2, 0.6x0.6 m Alum frame (Powder Coated

Finish) awning type window with 1/4" thk Clear 3.00 set - - - - = P - - - 22% - - - - -
Glass complete with accessories

D-4, 1.0 x 2.1 PVC Accordion Type Door -

complete with accessories 1.00 set - - - - = P - - - 22% - - - - -

Security Grills (2.24m x 1.2m) - 12 mm Square bar 8.00 set - - - - = P - - - 22% - - - - -

on 1 1/2" flat bar or 1 1/2" x 1 1/2" angle bar
Security Grills (0.6m x 0.6m) - 12 mm Square bar
3.00 set - - - - = P - - - 22% - - - - -
on 1 1/2" flat bar or 1 1/2" x 1 1/2" angle bar
Sub-Total = P - -

8.0 Steel Works 2,680.00 kgs

L 65 x 65 x 6mm 81.00 pcs - - - - = P - - - 22% - - - - -

L 50 x 50 x 4mm 59.00 pcs - - - - = P - - - 22% - - - - -
LC 50 x 75 x 15 x 1.5mm 52.00 pcs - - - - = P - - - 22% - - - - -
Cleats 6mmx75x75 4.00 pc - - - - = P - - - 22% - - - - -

APPROVED BUDGET FOR THE CONTRACT Page 10 of 13

 Proposed Construction of National Child Development Center

Plain Round Bar (sag rod) 10mmØ x 6m 5.00 pcs - - - - = P - - - 22% - - - - -

Turn Buckle 12 mmØ 8.00 pcs - - - - = P - - - 22% - - - - -
Plain Round Bar 12mmØ x 6m 8.00 pcs - - - - = P - - - 22% - - - - -
Anchor Bolt with Nuts and Washer, 12mmØ x 80.00 pcs - - - - = P - - - 22% - - - - -
50mm x 300mm
Anchor Bolt with Nuts and Washer, 10mmØ x
80.00 pcs - - - - = P - - - 22% - - - - -
50mm x 200mm
Steel Plate 1.20m x 2.40m x 10mm 1.00 pcs - - - - = P - - - 22% - - - - -
Steel Plate 1.20m x 2.40m x 6mm 2.50 pcs - - - - = P - - - 22% - - - - -
50x100 x 1.5mm tubular steel for trellis 10.00 pcs - - - - = P - - - 22% - - - - -
Stainless Steel Railings for ramp (2"Ø) 1.00 pcs - - - - = P - - - 22% - - - - -
Welding Rod 69.00 kg - - - - = P - - - 22% - - - - -
Primer, Zinc Chromate 5.00 gal - - - - = P - - - 22% - - - - -
Sub-Total = P - -

9.0 Roofing Works 210.67 sq. m.

Long-Span Roofing, Ordinary Corrugated, Pre-

Painted, 1220mm x 0.4mm thk 246.00 m - - - - = P - - - 22% - - - - -

Ridge Roll, Pre-Painted, Ordinary, 0.610m x 21.00 pc - - - - = P - - - 22% - - - - -

2.440m x 0.4mm thk

Gutter, Pre-Painted, Spanish, 0.610m x 2.440m x

27.00 pc - - - - = P - - - 22% - - - - -
0.4mm thk
Roof Sealant 6.00 L - - - - = P - - - 22% - - - - -
Tekscrew 2-1/2" 1,686.00 pc - - - - = P - - - 22% - - - - -
Polycarbonate (4ft x 16ft) complete with
3.00 pc - - - - = P - - - 22% - - - - -
accessories
Sub-Total = P - -

10.0 Carpentry Works 163.00 sq.m

Metal Furring (interior & exterior) 163.00 sq.m
Furring Channel (spaced @ 0.6m) 59.00 pc - - - - = P - - - 22% - - - - -
Carrying Channel (Spaced @ 1.2 m) 33.00 pc - - - - = P - - - 22% - - - - -
Wall Angle 38.00 pc - - - - = P - - - 22% - - - - -
W Clip 274.00 pc - - - - = P - - - 22% - - - - -
Suspension Clip & Rod Joiner 141.00 pc - - - - = P - - - 22% - - - - -
Steel Angle 141.00 pc - - - - = P - - - 22% - - - - -
Hanger Rod # 8 141.00 lm - - - - = P - - - 22% - - - - -
Blind Rivets 576.00 pc - - - - = P - - - 22% - - - - -
Concrete Nail (1") 2.00 kg - - - - = P - - - 22% - - - - -

Ceiling Boards (Interior & Exterior) 163.00 sq.m

Marine Plywood 1/4" x 4' x 8' 59.00 pc - - - - = P - - - 22% - - - - -
Fascia Board, Fiber Cement 1/2" x 16" x 8' 23.00 pc - - - - = P - - - 22% - - - - -
Ceiling Vent 1" x 12" x 4' with Screen 6.00 pc - - - - = P - - - 22% - - - - -

Cabinets - - - -
Built-in Overhead Cabinet @ Pantry (1.55m x
1.00 set - - - - = P - - - 22% - - - - -
1.05m x .35m)

Lockable Full-Height Storage Cabinet (1.7m x 1.00 set - - - - = P - - - 22% - - - - -

2.7m x 0.4m)
Teacher's Nook 1.00 set - - - - = P - - - 22% - - - - -
Sub-Total = P - -

11.0 Painting Works 609.65 sq. m.

Concrete surfaces 446.65 sq.m
Neutralizer 6.00 gal - - - - = P - - - 22% - - - - -
Latex, Flat 24.00 gal - - - - = P - - - 22% - - - - -
Latex, Semi Gloss 24.00 gal - - - - = P - - - 22% - - - - -

APPROVED BUDGET FOR THE CONTRACT Page 11 of 13

 Proposed Construction of National Child Development Center

Acri Color 13.00 qrt - - - - = P - - - 22% - - - - -

Masonry Putty 24.00 gal - - - - = P - - - 22% - - - - -

Wood surfaces 163.00 sq.m - - -

Enamel, Flatwall 12.00 gal - - - - = P - - - 22% - - - - -
Glazing Putty 12.00 gal - - - - = P - - - 22% - - - - -
Enamel, Semi Gloss 12.00 gal - - - - = P - - - 22% - - - - -
Paint Thinner 13.00 gal - - - - = P - - - 22% - - - - -
Sub-Total = P - -

12.0 Tile Works 28.41 sq.m

Wall (Toilet) 20.16 sq.m
Glazed Wall Tiles 20cm x 30cm 370.00 pc - - - - = P - - - 22% - - - - -
Tile Adhesive 25 kg/bag 4.00 bag - - - - = P - - - 22% - - - - -
Tile Trim 6mm 7.00 pc - - - - = P - - - 22% - - - - -
Tile Grout 5 kg/bag 3.00 bag - - - - = P - - - 22% - - - - -

Flooring (Toilet) 8.25 sq.m

Glazed Tiles 20cm x 20cm 227.00 pc - - - - = P - - - 22% - - - - -
Tile Adhesive 25 kg/bag 2.00 bag - - - - = P - - - 22% - - - - -
Tile Grout 5 kg/bag 1.00 bag - - - - = P - - - 22% - - - - -
Sub-Total = P - -

13.0 Electrical Works 1.00 lot

Roughing-ins
Electrical Conduit uPVC, 15mmØ with fittings &
63.00 pcs - - - - = P - - - 22% - - - - -
clamps
20 mm diam service entrance cap with rsc pipe 1.00 set - - - - = P - - - 22% - - - - -
4x4 junction box 30.00 pcs - - - - = P - - - 22% - - - - -
2x4 utility box 25.00 pcs - - - - = P - - - 22% - - - - -
Grounding Rod, 2.4m x 16mm dia. 1.00 pc - - - - = P - - - 22% - - - - -

Wires & Fixtures

3.5 mm2 THW Wire, Stranded 472.50 mtrs - - - - = P - - - 22% - - - - -
8.0 mm2 THW Wire, Stranded 21.00 mtrs - - - - = P - - - 22% - - - - -
Duplex convenience outlet with cover 10.00 sets - - - - = P - - - 22% - - - - -
Single convenience outlet 4.00 sets - - - - = P - - - 22% - - - - -
2-gang switch flush type with switch plate 3.00 sets - - - - = P - - - 22% - - - - -
3-gang switch flush type with switch plate 1.00 sets - - - - = P - - - 22% - - - - -
Ceiling Receptacle 14.00 pcs - - - - = P - - - 22% - - - - -
FL 2 x 40W Recessed Type with Luminare 12" x
9.00 sets - - - - = P - - - 22% - - - - -
48"
LED Bulb (7Watts) 5.00 pcs - - - - = P - - - 22% - - - - -
Panel Box, Flush Type, 6Branches 1.00 set - - - - = P - - - 22% - - - - -
Orbit Fan 2.00 set - - - - = P - - - 22% - - - - -
Wall Fan 4.00 set - - - - - - - 22% - - - - -
Circuit Breaker, 40A 2P 1.00 pcs - - - - = P - - - 22% - - - - -
Circuit Breaker, 20A 2P 4.00 pcs - - - - = P - - - 22% - - - - -
electrical tape 8.00 pcs - - - - = P - - - 22% - - - - -
Sub-Total = P - -

14.0 Plumbing & Sanitary Works 1.00 lot

Plumbing
Water Closet 1.6gpf with Accessories 1.00 sets - - - - = P - - - 22% - - - - -
Water Closet (baby toilet) with Accessories 2.00 sets - - - - = P - - - 22% - - - - -
Lavatory, Pedestal Type with Accessories 1.00 sets - - - - = P - - - 22% - - - - -
S.S.Floor Drain 4' x 4" 3.00 sets - - - - = P - - - 22% - - - - -
solvent cement 3.00 can - - - - = P - - - 22% - - - - -
S.S. faucet (4" - wallmounted) 3.00 pcs - - - - = P - - - 22% - - - - -
1/2" diam uPVC elbow 19.00 pcs - - - - = P - - - 22% - - - - -
1/2" diam uPVC pipe 6.00 pcs - - - - = P - - - 22% - - - - -

APPROVED BUDGET FOR THE CONTRACT Page 12 of 13

 Proposed Construction of National Child Development Center

S.S. Grab Rail 1-1/2"Ø 1.00 set - - - - = P - - - 22% - - - - -

Gate Valve, 1/2"Ø 1.00 set - - - - = P - - - 22% - - - - -
1/2" uPVC Coupling 3.00 pcs - - - - = P - - - 22% - - - - -
Tissue Holder 3.00 pcs - - - - = P - - - 22% - - - - -
Soap Holder 1.00 pcs - - - - = P - - - 22% - - - - -
teflon tape 2.00 roll - - - - = P - - - 22% - - - - -
Liquid Soap Container (wall Mounted) 1.00 pcs - - - - = P - - - 22% - - - - -
Stainless Towel Holder (wall Mounted) 2.00 pcs - - - - = P - - - 22% - - - - -
Mirror (2.5'x5.5') 13.75 sq. ft. - - - - = P - - - 22% - - - - -
Mirror (1.2'x2.5') 3.00 sq. ft. - - - - = P - - - 22% - - - - -

Sanitary
4 " diam clean out 2.00 pcs - - - - = P - - - 22% - - - - -
8" diam concrete drain pipe 36.00 pcs - - - - = P - - - 22% - - - - -
3" diam uPvc pipe (downspout) 10.00 pcs - - - - = P - - - 22% - - - - -
3 " diam uPVC elbow 90o 21.00 pcs - - - - = P - - - 22% - - - - -
Sub-Total - - - - = P - -
- - - -
15.0 CHB Septic Vault (Three Chamber - 2.30m x 3.0m 1.00 lot - -
x 2.15m) & Catch Basin (0.7 x 0.7 x 0.6)
Clearing and Grubbing 11.31 sq.m - - - - = P - - - 22% - - - - -
Excavation 17.48 cu.m - - - - = P - - - 22% - - - - -
Cement 99.00 bags - - - - = P - - - 22% - - - - -
Sand 11.50 cu.m - - - - = P - - - 22% - - - - -
Crushed Gravel 2.19 cu.m - - - - = P - - - 22% - - - - -
Deformed Round Bars, Grade 40 254.53 kgs - - - - = P - - - 22% - - - - -
Tie Wire 7.00 kgs - - - - = P - - - 22% - - - - -
uPVC Sanitary Pipe 4"Ø 1.00 pc - - - - = P - - - 22% - - - - -
uPVC Elbow 90o x 4"Ø 2.00 pc - - - - = P - - - 22% - - - - -
uPVC Tee 4" x 4" 6.00 pc - - - - = P - - - 22% - - - - -
6 " CHB 552.00 pc - - - - = P - - - 22% - - - - -
Sub-Total = P - -

16.0 Others 1.00 lot

Handwashing Facility @ toilet (granite tiles for top

& Splash Board with 3/4 " thick marine plywood 1.00 lot - - - - = P - - - 22% - - - - -
for cover & doors ) - complete with accessories

Pantry Counter (Steel Sink with 25 mm thick

granite slab for top & Splash Board with 3/4 "
1.00 lot - - - - = P - - - 22% - - - - -
thick marine plywood for cover, doors, carcass &
shelves with base) - complete with accessories

Handwashing Facility @ rear (3 faucet - CHB 1.00 lot - - - - = P - - - 22% - - - - -

lavatory) - complete with accessories

Sub-Total = P - -

TOTAL PROJECT COST PhP -

SAY: -
Prepared by: Noted by: Checked & Reviewed by: Approved by:

Engr. Hon. CHRIS NOEL T. ISAGAN ROMMEL J. ISIP

City/Municipal Engineer City/Municipal Mayor Head, NCDC Engineering Head, NCDC Project Unit/ Finance & Budget

APPROVED BUDGET FOR THE CONTRACT Page 13 of 13