Renovation Project - PNB Pandacan Branch

Percentage Accomplishment as of 25 January 2010

Contractor : MC Square Construction

Project Completion : 60(Sixty) Calendar Days
Date Started : 27 November 2010
Target of Completion : 25 January 2010
Date of Inspection : 26 January 2010

ITEM PARTICULARS Bid Weight Percentage Accomplishment

NO. Amount Percent Previous On-date
I LEASEHOLD IMPROVEMENT 1/10/11 1/25/11
1.0 General Requirements
1.1 Mobilization and demobilization 25,000.00 0.702% 70% 0%
1.2 Site clearing, hauling and disposal of construction debris 30,000.00 0.842% 70% 0%
1.3 Temporary LAN & Power Cables 25,000.00 0.702% 100% 0%
1.4 Move-out/move-in of branch

1.4.1 Dismantling, hauling of existing excess FF&Es (vault doors, tables, chairs, cabinets,
exterior signage etc.) and files that will not be used by the branch from the existing
branch to PNB FC (Citem Hall No.4) 35,000.00 0.982% 0% 0%
Sub-Total 1.0 115,000.00 3.228%
2.0 Demolition & Removal Works
2.1 Demolition of existing safety deposit and records vault roomto include rectification of
masonry wall affected by the demolition 20,000.00 0.561% 80% 0%
2.2
Removal of existing vault door & rectification of vault door opening to accommodate the
provision of new Trojan 3-in-1 Mosler brand cash vault door 5,000.00 0.140% 0% 0%
2.3
Demolition of existing storage rooms & removal of chair rail as shown in the plan 5,000.00 0.140% 95% 0%
2.4
Demolition of existing conventional 3-units teller cages & new accpunts counter 2,000.00 0.056% 30% 0%
2.5 Stripping of existing 300x300mm vinyl floor tiles to include surface preparation of the
entire flooring of the rightsize area to accommodate the provision of standard bank floor
finish 15,000.00 0.421% 70% 0%
2.6 Dismantling of existing wooden panel main door, transom and rectification of existing
roll-up shutter to fit the new main door 5,000.00 0.140% 100% 0%
2.7
Dismantling of all existing analok framed high windows to include construction 150mm
thk ordinary chb w/ lintel beams/stiffiner columns to adjust the high window opening to
accommodate the new 12mm thk clear glass w/ top and bottom aluminum frame
windows 15,000.00 0.421% 60% 0%
2.8 Repair/repainting of existing ramp steel railing 5,000.00 0.140% 0% 0%
 2.9 Partial demolition of existing masonry wall to accommodate the fire exit door opening,
all concrete platform and plantbox part of w/c will be converted to ramp landing as
shown in the plan 2,000.00 0.056% 30% 0%
2.10 Demolition of the existing chb wall of the façade, dismantling of analok framed high
window, polycarbinate canopy, steel gate, plantboxes, concrete stair, existing wing
wall/concrete post, double face signage and slab on grade (level existing parking) to
include repair concrete ramp to accomodate the proposed parking area
20,000.00 0.561% 0% 0%
2.11 Demolition of existing ATM vestibule to include dismantling of Analok door and window
10,000.00 0.281% 0% 0%
2.12 Dismantling of existing brass signage and corporate logo as shown in the plan
2,000.00 0.056% 100% 0%
2.13 Dismantling of the existing plywood ceiling and wooden ceiling joists of the entire
rightsized lease area only 10,000.00 0.281% 100% 0%
2.14 Repair of existing ceiling at adjacent vacated unit affected by the construction of party
wall 5,000.00 0.140% 0% 0%
2.15 Repolishing of existing marble floor tiles to include replacement of marble floor tiles
affected by the construction of party wall 15,000.00 0.421% 0% 0%
Sub-Total 2.0 136,000.00 3.818%
3.0 Civil/Architectural Works
3.1 Construction of 150mm thk ordinary chb w/ rebars and plain cement plaster finish (both
sides) at party wall to be extended above roof level by 300mm, main entrance w/ ATM
wall opening and floor to ceiling front wall at adjacent vacated unit as shown in the
plan. 96,562.50 2.711% 90% 0%
3.2 Construction of concrete column, column footings, tie beams and lintel beam at party
wall (see structural detail) 50,000.00 1.404% 100% 0%
3.3 Construction of floor to ceiling 100mm thk ordinary chb wall w/ rebars and plain cement
plaster finish at proposed toilet and EE room 65,940.00 1.851% 90% 0%
3.4 Construction of septic tank as shown in the plan 2,500.00 0.070% 0% 0%
3.5 Construction of 100mm thk concrete parking pavement w/ 10mm dia rebars spaced at
400x400mm o.c. bothways in broom finish 36,846.00 1.034% 0% 0%
3.6 Provision of concrete ramp to include 38mm dia SS pipe handrail, railing at fire/
emergency exit area as shown in the plan 5,000.00 0.140% 0% 0%
3.7
Fabrication and installation of 16mm dia plain round bar security grille partition and
sliding door w/ double deadbolt door lockset and complete accessories at the combined
cash and records vault (refer to supplemental drawing sd-7) 43,410.00 1.219% 0% 0%
3.8
Provision of laminate sheet "Cherry and Ultramarine blue by Poliart/Wilsonart" on 6mm
thk marine plywood backing at the back of teller cages. 12,000.00 0.337% 0% 0%
3.9 Construction fo 1.20m high double 6mm thk fiber cement board on 38x75mm metal
tracks and studs for the low wall partition at teller cages 6,840.00 0.192% 0% 0%
3.10 Construction of floor to ceiling double 6mm thk fiber cement borad partition on
38x75mm metal tracks and studs at the back of teller's counter area, ssh area and file
room partition 19,664.00 0.552% 30% 0%
3.11
Fabrication and installation of security ceiling grilles using 12mm deformed bars spaced
at 200mm o.c. bothways with two shop coat of red oxide primer and quick dry enamel
paint at the entire rightsized lease area only 127,939.00 3.591% 80% 0%
3.12 Supply and installation of 16mm thk x 600mm x 600mm RH 99 non-sag Armstrong
brand acoustic ceiling board on suspended powder coated aluminum ceiling grid
system at the bank lobby 45,856.00 1.287% 100% 0%
3.13 Construction of 6mm thk fiber cement ceiling board on metal furring and channels at
teller cages, NA/TD area, ssh/sso area, ro area, bm's office, conference area, dry
pantry area, file/stock room, ee room, common toilet, combined cash and records vault
and parking area 140,145.00 3.934% 50% 0%
3.14 Supply and installation of 4mil security film (3M or armorguard brand) for the entire
storefront windows along T. san Luis St. and Jesus Guason St and main entrance door
107,408.00 3.015% 0% 0%
3.15
Provision of marble floor tiles to include surface preparation to level existing elevation
at ssh and protion of sso area size and color to match existing marble floor finish 9,360.00 0.263% 0% 0%
3.16 Provision of 400x400mm "Romana White" ceramic floor tiles with concrete topping at
pantry and common area ((IT cab, sg.jc cab, locker and hallway going to combined
cask & records vault area) 21,360.00 0.600% 0% 0%
3.17 Provision of 3mm thkx300x300mm "Cool white by APO" vinyl floor tiles for the teller
cages, 5,882.50 0.165% 0% 0%
3.18 Haard Destiny epoxy coating (2 coats) at existing combined cash & records vault,
file/stock room and ee room 8,079.00 0.227% 0% 0%
3.19
Provision of manually operated roll-up shutter using ga. 22 C-slat type door at
storefront windows (RS/1, RS/2, ans RS/3 refer to supplemental drawing SD-7) 75,000.00 2.105% 80% 0%
3.20 Provision of ga. 26 GI flashing at party wall above roof of PNB Pandacan branch and
vacated adjacent unit 10,000.00 0.281% 0% 0%
3.21 Re-installation/rectification of existing two (2) units analok high window at vacated
adjacent unit as shown in the plan 5,000.00 0.140% 0% 0%
3.22
Reinstallation of one (1) unit existing analok door (from the dismantled exsiting ATM
vestibule back door) at vacated unit as shown in the plan 2,500.00 0.070% 0% 0%
3.23 Supply and installation of low glass partitions (LGP)

3.23.1 1600mm high 12.5mm thk tempered glass w/ polished edges on EPCO brand
glass clips w/ 3M scothcal dusted film as shown in the plan 66,240.00 1.859% 0% 0%

3.23.2 1200mm high 12.5mm thk tempered glass w/ polished edges on EPCO brand
glass clips w/ 3M scothcal dusted film as shown in the plan 66,960.00 1.880% 0% 0%

3.23.3 400mm high 12.5mm thk tempered glass w/ polished edges on EPCO brand
glass clips w/ 3M scothcal dusted film as shown in the plan (LGP/5) 5,040.00 0.141% 0% 0%
3.24
Fabrication and installation of doors and windows w/ necessary accessories:
3.24.1 (D-1) Double swing door powder coated top and bottom aluminum frame
12mm thk tempered clear glass main entrance door w/ polished stainless steel
locks/handles/door closer and hinges (refer to schedule of doors and windows)
25,000.00 0.702% 0% 0%
3.24.2 (D-2) Hollow core flush type wooden door w/ jamb & louver below and in duco
paint finish near the teller cages area (900x2300mm)
7,000.00 0.196% 80% 0%
3.24.3 (D-3) Hollow core flush type wooden door w/ jamb & louver below and in duco
paint finish at file room (800x2300mm) 6,500.00 0.182% 80% 0%
3.24.4 (D-4) Pre-fabricated Upson brand pvc door w/ jamb & louver below for the
common toilet (600x2100mm) 3,000.00 0.084% 0% 0%
3.24.5 (D-5) Fire rated hollow core flush metal door w/ rockwool insulation, stainless
steel butterfly hinges, panic exit device and eye hole (1000x2100mm) in duco paint
finish 22,000.00 0.618% 0% 0%
3.24.6 (D-6) Hollow core flush type wooden door w/ jamb & louver below and in duco
paint finish at EE room (1000x2100mm) 7,500.00 0.211% 80% 0%
3.24.7 (D-8) 44.5mm thk flush hollow core wooden door w/ 6mm thk Wilsonart 799-W
amber cherry HPL on both sides on k.d tanguile frame and jambs in duco varnish to
match HPL at teller cage (600x1100mm)
5,000.00 0.140% 0% 0%
3.24.8 (W-1) Powder coated top and bottom aluminum frame 12mm thk tempered
clear fixed glass 90,000.00 2.526% 0% 0%
3.25 Construction of 4" thk concrete topping for the teller cages' platform
3,000.00 0.084% 100% 0%
3.26 Construction of common toilet to include installation of new toilet fixtures, fittings,
accessories, floor and wall tiles
3.26.1 Installation of 200x200mm " Romana bone by Mariwasa unglazed ceramic
floor tiles 2,496.00 0.070% 0% 0%
3.26.2 Installation of 200x200mm " Ivana beige by Mariwasa glazed ceramic floor
tiles 8,190.00 0.230% 0% 0%
3.26.3 Supply and installation of 1600mm high modular toilet pvc partition w/ door
and door indicator complete hardware and accessories (UPSON brand)
15,120.00 0.424% 0% 0%
3.26.4 Water closet (Ella round front by American standard) 7,000.00 0.196% 0% 0%
3.26.5 Hygeinic spray (by american standard) 2,500.00 0.070% 0% 0%
3.26.6 Mini-washbrook urinal (by american standard) 9,000.00 0.253% 0% 0%
3.26.7 Lavatory (newton by american standard 3,000.00 0.084% 0% 0%
3.26.8 Lavatory faucet (sandra by american standard) 2,000.00 0.056% 0% 0%
3.26.9 100x100mm brass floor drain (Jaman or Metma brand) 1,000.00 0.028% 0% 0%
3.26.10 Toilet paper holder (standard, American standard) 450.00 0.013% 0% 0%
3.26.11 Soap holder (Standard, American Standard) 450.00 0.013% 0% 0%
3.26.12 Facial mirror (0.60x0.80m) 800.00 0.022% 0% 0%
 3.26.13 Provision of concrete slop sink in 200x200mm "Ivana beige by Mariwasa"
glazed ceramic tiles finish (to include floor drain and faucet) at common toilet
5,000.00 0.140% 0% 0%
3.27 Construction of pantry 3/4" thk marine plywood counter in matte white laminate
counter top as shown in the plan 13,000.00 0.365% 0% 0%
3.28 Provision of appropriate hardware and accessories (locksets, hinges, door closers,
etc.) 10,000.00 0.281% 0% 0%
3.29 Repainting/Painting Works 95,000.00 2.667% 25% 0%

3.29.1 New interior masonry/dry wall/fiber cement ceiling surfaces-semi-gloss latex

paint (Boysen/Dvaies brand) shall cover the (i.e. lobby, general work area, pantry area,
etc.), fiber cement ceiling board, dry wall partition at teller cages, NA/TD/RO area,
SSH/SSO area, BM and conference area, file room and dry pantry area
3.29.2 Existing interior masonry walls an columns in semi gloss latex paint
(Boysen/Davies paint brand)

3.29.3 Existing exterior masonry walls, parapets, columns, exposed beams and
spandrel ceiling surfaces, semi gloss acrytex paint (Boysen/Davies paint brand)
Sub-total 3.0 1,379,538.00 38.725%
4.0 Plumbing Works

Provision of new waterline and sewer pipeline system complete of fittings to include
application of sewer line connection and for the relocation of the existing water meter 20,000.00 0.561% 0% 0%
Sub-total 4.0 20,000.00 0.561%
5.0 Electrical Works
5.1 Security & Fire Alarm System
5.1 Roughing-ins and Wiring
20mm dia. PVC pipe 4,750.00 0.133% 25% 50%
20mm PVC locknut and bushing 425.00 0.012% 25% 50%
20mm PVC connector and coupling 750.00 0.021% 25% 50%
#22AWG/4c telephone wire 4,600.00 0.129% 25% 50%
electrical tape (big) 75.00 0.002% 25% 50%
octagonal box (4" x 4") with cover 600.00 0.017% 25% 50%
utility box (2" x 4") with cover 150.00 0.004% 25% 50%
square box (4" x 4") 175.00 0.005% 25% 50%
5.2 Roughind-ins and Wiring for CCTV
25mm dia PVC pipe 2,400.00 0.067% 25% 0%
25mm PVC locknut and bushing 80.00 0.002% 25% 0%
25mm PVC connector and couplings 200.00 0.006% 25% 0%
#22 AWG/4c jacketted telephone wire 460.00 0.013% 25% 0%
octagonal (4" x 4") with cover 150.00 0.004% 25% 0%
5.2 Lighting System
5.2.1 Fixture / Wiring Devices
2 x 28W troffer type F.L. (T5) (T-runner mtd) 29,250.00 0.821% 90% 0%
50Watts (warm white halogen bulb) eyeball type downlight 1,000.00 0.028% 0% 0%
 18 watts PL type down light 17,000.00 0.477% 40% 0%
1 x 28watts F.L. (T5) with wrapped around diffuser(box type) 13,750.00 0.386% 0% 0%
1 x 14 watts F.L. (T5) with wrapped around diffuser(box type) 1,700.00 0.048% 0% 0%
emergency light 15,000.00 0.421% 0% 0%
timer switch (National TB-38 series) single faced 12,600.00 0.354% 0% 0%
single switch with plate cover (National) 500.00 0.014% 0% 0%
two-gang switch with plate cover (National) 3,600.00 0.101% 0% 0%
three-gang switch with plate cover (National) 1,050.00 0.029% 0% 0%
5.2.2 Roughing-ins and Wiring Devices
15mm dia EMT with coupling 15,000.00 0.421% 45% 30%
15mm dia flexible metallic coupling 6,000.00 0.168% 45% 30%
15mm dia straight/angled connector 400.00 0.011% 45% 30%
15mm dia EMT connector 1,440.00 0.040% 45% 30%
15mm dia conduit clamp 400.00 0.011% 45% 30%
3.5mm sq. THHN wire (#12AWG) 49,000.00 1.375% 45% 30%
electrical tape big 625.00 0.018% 45% 30%
utility box (2" x 4") with cover 1,350.00 0.038% 45% 30%
octagonal box (4" x 4") with cover 2,400.00 0.067% 45% 30%
5.3 General Power Requirements (including EDP outlets)
5.3.1 Receptacles
duplex convenience outlet (ordinary) 3,200.00 0.090% 0% 0%
duplex convenience outlet with ground 1,400.00 0.039% 0% 0%
floor outlet w/ ordinary type convenience outlet 15,000.00 0.421% 0% 0%
floor outlet with ground type convenience outlet 15,000.00 0.421% 0% 0%
5.3.2 Roughing-ins, Wiring and Boxes
15mm dia EMT with coupling 6,000.00 0.168% 25% 25%
15mm dia EMT connector 200.00 0.006% 25% 25%
15mm dia EMT fittings 144.00 0.004% 25% 25%
3.5mm sq THHN wire (#12AWG) 10,500.00 0.295% 25% 25%
electrical tape (big) 125.00 0.004% 25% 25%
utility box (2" x 4") with cover 360.00 0.010% 25% 25%
5.4 Voice and Data System
5.4.1 Roughing-ins, Wiring and Boxes
32mm dia PVC pipe with coupling 2,080.00 0.058% 25% 25%
32mm dia PVC L&B 25.00 0.001% 25% 25%
20mm dia PVC pipe with coupling 2,500.00 0.070% 25% 25%
20mm dia PVC conduit clamp 125.00 0.004% 25% 25%
20mm dia PVC pipe fittings 160.00 0.004% 25% 25%
25mm pairs intercom cable 16,000.00 0.449% 25% 25%
#22/4C telephone cable 900.00 0.025% 0% 0%
CAT 5E UTP cable 6,900.00 0.194% 0% 0%
6 pairs (Belden 9506 CMG)ATM cable 4,500.00 0.126% 0% 0%
#26 G.I. wire ( guide wire) 375.00 0.011% 0% 0%
TTC (0.30 X 0.45 X 0.15m) 3,500.00 0.098% 0% 0%
utility box (2" x 4") 210.00 0.006% 25% 25%
 octagonal box (4" x 4") with cover 300.00 0.008% 25% 25%
electrical tape (big) 75.00 0.002% 25% 25%
plastic ties 100.00 0.003% 25% 25%
5.4.2 Outlets
RJ - 45 connector 60.00 0.002% 0% 0%
plate cover with bush hole (wall mounted) 200.00 0.006% 0% 0%
telephone outlet 100.00 0.003% 0% 0%
pop-up switch (RJ-45 connector & bushhole), 2 gang 600.00 0.017% 0% 0%
5.5 Panel Boards, Service Entrance and Feeder
5.5.1 Panel Boards
PP panel 22,000.00 0.618% 0% 0%
EP panel 15,000.00 0.421% 0% 0%
EDP panel 6,000.00 0.168% 0% 0%
MTS with mechanical interlock (70 AT, 2P) 5,500.00 0.154% 0% 0%
MTS with mechanical interlock (40AT, 2P) 2,600.00 0.073% 0% 0%
NEMA 1 Enclosure w/ female 30 AT twistlock 1,100.00 0.031% 0% 0%
5.5.2 Conduits
65mm dia RSC with coupling 12,750.00 0.358% 50% 25%
32mm dia IMC with coupling 300.00 0.008% 50% 25%
25mm dia IMC with coupling 250.00 0.007% 50% 25%
5.5.3 Wire and Feeders
80mm sq THHN wire 56,700.00 1.592% 0% 0%
22mm sq THHN wire 10,000.00 0.281% 0% 0%
14mm sq THHN wire 1,500.00 0.042% 0% 0%
8.0mm sq THHN wire 700.00 0.020% 0% 0%
5.5mm sq THHN wire 320.00 0.009% 0% 0%
5.5.4 Fittings and Accessories
65mm dia L&B 800.00 0.022% 25% 25%
32mm dia L&B 200.00 0.006% 25% 25%
25mm dia L&B 100.00 0.003% 25% 0%
65mm dia L&b 265.00 0.007% 25% 0%
65mm dia long elbow 1,350.00 0.038% 25% 0%
65mm dia conduit 234.00 0.007% 25% 0%
electrical tape (big) 125.00 0.004% 25% 0%
rubber tape (big) 220.00 0.006% 25% 0%
#26 G.I. wire (guide wire) 225.00 0.006% 0% 0%
ground rod (20mm dia x 3m) copper clad 1,200.00 0.034% 0% 0%
wire gutter (veryfy dimension) 3,000.00 0.084% 0% 0%
pull box 250.00 0.007% 0% 0%
anchor bolt 1,250.00 0.035% 0% 0%
timer switch enclosure (verify dimension) 3,000.00 0.084% 0% 0%
5.6 Mechanical
5.6.1 Wires and Conduits
25mm dia L&B 4,500.00 0.126% 0% 0%
8.0mm sq THW wire 15,750.00 0.442% 0% 0%
 5.5 mm sq THW wire 3,000.00 0.084% 0% 0%
5.7 Other pls specify
Decommissioning of existing electrical service entrance, telephone service entrance and
outdoor main circuit 5,000.00 0.140% 0% 0%
Payment for disconnection and reconnection fee to Meralco 2,500.00 0.070% 0% 0%
Provision of brand new portable 10KVA generator set (see bid bulletin) 8,500.00 0.239% 0% 0%
Dismantling of existing alarm devices to be turned over to the branch 1,000.00 0.028% 0% 0%
Provision of lighted exit sign 1,500.00 0.042% 0% 0%
Provision for wireless electronic queuing system 15,000.00 0.421% 0% 0%
Sub-total 5.0 (Electrical Works) 481,208.00 13.508%
SUB-TOTAL ( Leasehold Improvements ) 2,131,746.00 59.840%
6.0 SPECIALTY WORKS
6.1 Mechanical Works
6.1.1
Relocation, repositioning and commissioning of existing 2 x 5.0 TR floor standing Carrier
brand split type airconditioning units. Supply and installation of ventilating units
6.1.2 Equipment
a. 16" KDK or 3D brand orbit fan 2,500.00 0.070% 0% 0%
b. Vector brand exhaust fan model SMV-150CG (ceiling mounted) 6,000.00 0.168% 0% 0%
6.1.3 Material cost
a. Sporlan brand filter drier 3,000.00 0.084% 0% 0%
b. Freon 22 2,250.00 0.063% 0% 0%
d. Nitrogen Gas 420.00 0.012% 0% 0%
e. Hard drawn copper pipes 3/8" dia 12,000.00 0.337% 0% 0%
f. Hard drawn copper pipe 3/4" dia 5,040.00 0.141% 0% 0%
g. 19mm (3/4") thk Rubber Insulation 3/4" dia 220.00 0.006% 0% 0%
h. THHN Electrical Wire # 12 3,600.00 0.101% 0% 0%
i. THHN Electrical Wire # 14 2,325.00 0.065% 0% 0%
k. Rigid Steel Conduit (RSC) Nichi brand electrical pipe 3/4" dia 5,600.00 0.157% 0% 0%
l. PVC Drain Line 3/4" dia 360.00 0.010% 0% 0%
m. Steel angular bar base stand 1,000.00 0.028% 0% 0%
n. Welding Materials 4,500.00 0.126% 0% 0%
o. Refrigerant and electrical pipe coupling, elbows, etc 1,000.00 0.028% 0% 0%
6.1.4 Labor Cost
Lead aircon installer 5,000.00 0.140% 0% 0%
Aircon installer/helper 3,000.00 0.084% 0% 0%
6.1.5 Miscellaneous
General cleaning of aitrcon units 1,500.00 0.042% 0% 0%
Provision of security grilles for the ACCU 1,500.00 0.042% 0% 0%
Sub-total 6.1 60,815.00 1.707%
6.2 Signages
 6.2.1 Complete supply, delivery and installation of new two (2) units single signface
illuminated panaflex parapet sigange (1.00mx10.95mx0.25mthk &
1.00mx15.50mx0.25mthk) and ATM signage (0.60mx1.20mx0.25m) on aluminum cabinet
including the provision of power supply, testing and commissioning 236,544.00 6.640% 0% 0%
6.2.2 Provision of new computer graphic door decals 3,000.00 0.084% 0% 0%
6.2.3 Provision of built-up acrylic PNB logo/PNB backwall signage at the back of teller's
counter 6,000.00 0.168% 0% 0%
6.2.4 165mmx205mm corporate logo sticker for the guard's podium 1,500.00 0.042% 0% 0%
Sub-total 6.2 247,044.00 6.935%
6.3 Vault Door
Complete supply, delivery and installation of new Trojan 3 in 1 Mosler brand cash vault door
(stainless steel cladded finish) w/ flywheel, emergency door, breathing tube, grille day gate,
dual combination (re-use of existing 3 movement wrench time lock device)
220,000.00 6.176% 0% 0%
Sub-total 6.3 220,000.00 6.176%
6.4 Blinds
6.4.1 Provision of roll-up shades using sunscreen/blockout fabric (color: optima white pearl)
with clutch type mechanism complete with accessories at the main entrance door and entire
storefront windows 16,278.00 0.457% 0% 0%
Sub-total 6.4 16,278.00 0.457%
6.5 Modular System Furniture
6.5.1 Teller's counter with solid surface top and front, mobile pedestal, monitor rack and
teller acrylic (teller picos tray & teller forms rack) 225,000.00 6.316% 20% 0%
Sub-total 6.5 225,000.00 6.316%
6.6 Metal Shelves & Locker
Supply and delivery pre-fabricated Ga. 20 open metal adjustable six (6) detachable open
shelves, (14" distance between shelves) 71,500.00 2.007% 0% 0%
Supply and delivery of ga. 22 steel locker with nine (9) openings 9,500.00 0.267% 0% 0%
Supply and delivery pre-fabricated Ga. 20 plain metal G.I. sheet master IT terminal cabinet
and machine bended metal shelves in duco finish 25,000.00 0.702% 0% 0%
Supply and delivery pre-fabricated Ga. 20 plain metal G.I. sheet security guard and
janitorial cabinet and machine bended metal shelves and 25mm dia G.I. pipe hanger rod
with stainless steel flange with metal cabinet louver doors in duco pain finish
18,000.00 0.505% 0% 0%
Sub-total 6.6 124,000.00 3.481%
6.7 Security and Fire Alarm System

6.7.1 Provision of new alarm and security devices to include testing and commissioning
6.7.2 Devices
Vibration detector (Ademco 11wh) 1,825.00 0.051% 0% 0%
Hold-up switch : wired (Ademco 269) 1,075.00 0.030% 0% 0%
wireless (linear D-67) 12,580.00 0.353% 0% 0%
Wireless holp-up button receiver (linear D-67) 4,730.00 0.133% 0% 0%
Buzzer with pushbutton 600.00 0.017% 0% 0%
 Magnetic door switch (Ademco 7940-WIDE GAP) 2,825.00 0.079% 0% 0%
Control panel (NAPCO GEMINI P 1632 or (Ademco 4111xM) back-up power supply/baterry
12,860.00 0.361% 0% 0%
Strobelight (Ademco 710rd) 2,510.00 0.070% 0% 0%
Electronic siren (Ademco 702) with metal enclosure 2,220.00 0.062% 0% 0%
Footswitch 4,500.00 0.126% 0% 0%
money clip 3,225.00 0.091% 0% 0%
Automatic telephone dialer (JOBLOTRON) 6,430.00 0.180% 0% 0%
Shunt key switch 450.00 0.013% 0% 0%
Smoke detector 20,960.00 0.588% 0% 0%
Firebell (mechanical or electronic type) 4,050.00 0.114% 0% 0%
Manual pull station (Ademco 529) 6,660.00 0.187% 0% 0%
Motion dectector 1,850.00 0.052% 0% 0%
Sub-total 6.7 89,350.00 2.508%
6.8 Furniture, Fixturre, and Equipment
6.8.1 New Furniture
Communication board, acrylics included (pposter holder, acrylic pocket, brochure holder,
decal legend & gov't permit) 49,500.00 1.389% 0% 0%
Forms counter w/ glass top, waste bin and acrylic rack (forms brochure rack)
35,500.00 0.997% 0% 0%
Guard's Podium (0.60x0.50x1.85m) 10,000.00 0.281% 0% 0%
6.8.2 Tables
Officers workstation with CPU support and standard metal mobile pedestal. (for BM, SSH,
SSO) 128,000.00 3.593% 50% 0%
New account counter with mobile printer tray & CPU support (NA&TD) 44,000.00 1.235% 50% 0%
Modular back cabinet (for NA & TD) 20,000.00 0.561% 0% 0%
Conference Table (0.90m dia) 15,000.00 0.421% 0% 0%
6.8.3 Chairs (Ergonomically designed)
Teller's chair (HF-804TH) 18,000.00 0.505% 0% 0%
Executive chair (BM) 11,000.00 0.309% 0% 0%
Jr. executive chair (SSH and SSO) 21,200.00 0.595% 0% 0%
Clerical Chair( RO, NA ) 8,000.00 0.225% 0% 0%
Visitor's chair 28,000.00 0.786% 0% 0%
Four-seater gang chair 60,000.00 1.684% 0% 0%
SUB-TOTAL 6.8 448,200.00 12.581%
SUB-TOTAL 6.0 1,430,687.00 40.160%
TOTAL BUDGETARY COST ESTIMATE 3,562,433.00 100.000%

Inspected/Evaluated by: Noted by:

_______________________ _______________________
John Michael F. Morada Ronilo P. Villanueva
Sr. Assistant/C.E. AM & Head, BPFMS-EDMD

_______________________ Conforme:
Mark Neil E. Descalso
Sr. Assistant/E.E. ______________________________
MC Square Construction
Checked by:

_______________________
Manuel S. Capili
Specialist/M.E.
e Accomplishment
Total Rel. Wt Amount

70% 0.491% 17,500.00

70% 0.589% 21,000.00
100% 0.702% 25,000.00

0% 0.000% 0.00
1.782% 63,500.00

80% 0.449% 16,000.00

0% 0.000% 0.00

95% 0.133% 4,750.00

30% 0.017% 600.00

70% 0.295% 10,500.00

100% 0.140% 5,000.00

60% 0.253% 9,000.00

0% 0.000% 0.00
30% 0.017% 600.00

0% 0.000% 0.00

0% 0.000% 0.00

100% 0.056% 2,000.00

100% 0.281% 10,000.00

0% 0.000% 0.00

0% 0.000% 0.00
1.641% 58,450.00

90% 2.440% 86,906.25

100% 1.404% 50,000.00

90% 1.666% 59,346.00

0% 0.000% 0.00

0% 0.000% 0.00

0% 0.000% 0.00

0% 0.000% 0.00

0% 0.000% 0.00

0% 0.000% 0.00

30% 0.166% 5,899.20

80% 2.873% 102,351.20

100% 1.287% 45,856.00

50% 1.967% 70,072.50

0% 0.000% 0.00

0% 0.000% 0.00

0% 0.000% 0.00

0% 0.000% 0.00

0% 0.000% 0.00

80% 1.684% 60,000.00

0% 0.000% 0.00

0% 0.000% 0.00

0% 0.000% 0.00

0% 0.000% 0.00

0% 0.000% 0.00

0% 0.000% 0.00
 0% 0.000% 0.00

80% 0.157% 5,600.00

80% 0.146% 5,200.00

0% 0.000% 0.00

0% 0.000% 0.00

80% 0.168% 6,000.00

0% 0.000% 0.00

0% 0.000% 0.00

100% 0.084% 3,000.00

0% 0.000% 0.00

0% 0.000% 0.00

0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00

0% 0.000% 0.00

0% 0.000% 0.00
25% 0.667% 23,750.00

14.709% 523,981.15

0% 0.000% 0.00
0.000% 0.00

75% 0.100% 3,562.50

75% 0.009% 318.75
75% 0.016% 562.50
75% 0.097% 3,450.00
75% 0.002% 56.25
75% 0.013% 450.00
75% 0.003% 112.50
75% 0.004% 131.25

25% 0.017% 600.00

25% 0.001% 20.00
25% 0.001% 50.00
25% 0.003% 115.00
25% 0.001% 37.50

90% 0.739% 26,325.00

0% 0.000% 0.00
40% 0.191% 6,800.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00

75% 0.316% 11,250.00

75% 0.126% 4,500.00
75% 0.008% 300.00
75% 0.030% 1,080.00
75% 0.008% 300.00
75% 1.032% 36,750.00
75% 0.013% 468.75
75% 0.028% 1,012.50
75% 0.051% 1,800.00

0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00

50% 0.084% 3,000.00

50% 0.003% 100.00
50% 0.002% 72.00
50% 0.147% 5,250.00
50% 0.002% 62.50
50% 0.005% 180.00

50% 0.029% 1,040.00

50% 0.000% 12.50
50% 0.035% 1,250.00
50% 0.002% 62.50
50% 0.002% 80.00
50% 0.225% 8,000.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
50% 0.003% 105.00
50% 0.004% 150.00
50% 0.001% 37.50
50% 0.001% 50.00

0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00

0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00

75% 0.268% 9,562.50

75% 0.006% 225.00
75% 0.005% 187.50

0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00

50% 0.011% 400.00

50% 0.003% 100.00
25% 0.001% 25.00
25% 0.002% 66.25
25% 0.009% 337.50
25% 0.002% 58.50
25% 0.001% 31.25
25% 0.002% 55.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00

0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00

0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
3.665% 130,553.00
21.796% 776,484.15

0% 0.000% 0.00
0% 0.000% 0.00

0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00

0% 0.000% 0.00
0% 0.000% 0.00

0% 0.000% 0.00
0% 0.000% 0.00
0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00

0% 0.000% 0.00
0% 0.000% 0.00
0.000% 0.00

0% 0.000% 0.00
0.000% 0.00

0% 0.000% 0.00
0.000% 0.00

20% 1.263% 45,000.00

1.263% 45,000.00

0% 0.000% 0.00
0% 0.000% 0.00

0% 0.000% 0.00

0% 0.000% 0.00
0.000% 0.00

0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00

0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0.000% 0.00

0% 0.000% 0.00

0% 0.000% 0.00
0% 0.000% 0.00

50% 1.797% 64,000.00

50% 0.618% 22,000.00
0% 0.000% 0.00
0% 0.000% 0.00

0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
0% 0.000% 0.00
2.414% 86,000.00
3.677% 131,000.00
25.474% 907,484.15