PROPOSED RELOCATION / FIT-OUT CONSTRUCTION OF DBP SUBIC BRANCH

Project Name
G/F WOW World Building, Rizal Highway, Subic Bay Freeport Zone
Project Location

QTY. UNIT LABOR & MAT'LS MARK-UP TOTAL MARK-UP VAT TOTAL TOTAL UNIT
DIV. DESCRIPTION
DIRECT COST OCM PROFIT % VALUE INDIRECT COST COST COST
1 GENERAL REQUIREMENT:
1.1 Permits 1.00 lot 0.00 0.00 0.00 0.00
1.2 Bonds & Insurance 1.00 lot 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
1.3 CARI (Comprehensive All Risk Insurance) 1.00 lot 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
1.4 As-built plan 1.00 set 0.00 8% 0.00 0.00 0.00 0.00 0.00
1.5 Temporary water, power and facilities 1.00 lot 0.00 8% 0.00 0.00 0.00 0.00 0.00
1.6 Mobilization / Demobilization 1.00 lot 0.00 0.00 0.00 0.00
1.7 Meter and Service Deposit to water service 1.00 lot 0.00 0.00 0.00 0.00
1.8 Project Billboard 1.00 lot 0.00 8% 0.00 0.00 0.00 0.00 0.00
1.9 Health and safety 1.00 lot 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
1.10 COVID-19 protocol compliance 1.00 lot 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
1.11 Other Required Works (Please Indicate)

0.00 sub-total= 0.00

2 SITEWORKS:
2.1 General Cleaning / Hauling of Debris 1.00 lot 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
2.2 Excavation works (Plumbing layout) 1.00 lot 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
2.3 Temporary Enclosure 1.00 lot 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
2.4 Chipping works / Grinding of existing wall finishes 1.00 lot 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
2.5 Dismantling of old/existing DBP Subic Branch for turn-over to lessee 1.00 lot 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
0.00 sub-total= 0.00
3 CONCRETING WORKS
3.1 Formworks / Scaffoldings 1.00 sqm 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
3.2 Rebars and Tie wires
3.2.1 Cash vault 534.00 kgs 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
3.2.3 Tie Wires 1.00 lot 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
Other item of work necessary to complete the intent of the plan and specs. (Specify):

3.3 Concrete
3.3.1 Cash vault 4.02 cu.m 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
3.3.3 Concrete Topping (2" thickness) 157.45 sqm 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
3.3.1 Kitchen counter 1.00 lot 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
Other item of work necessary to complete the intent of the plan and specs. (Specify):

0.00 sub-total= 0.00

4 MASONRY WORKS
4.1 Minimum 400 psi CHB / CMU (incl. reinforcement)
b. 150 mm. thk. (including CHB on vault) 129.48 sqm 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
0.00 sub-total= 0.00
5 METAL WORKS
5.1 5.1.1 Grill housing c/w heavy duty padlocks
a. ACCU c/w platform (epoxy painted) 5.00 sets 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
5.1.2 Cash vault grill and door
a. Grill panel 5.50 sq.m 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
b. Grill door
- MGD-1a Sliding incl lockset and hinges 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
5.1.3 Security grills
a. Fire exit 2.00 sq.m 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00

Date prepared : 4 01 2021 1

 PROPOSED RELOCATION / FIT-OUT CONSTRUCTION OF DBP SUBIC BRANCH
Project Name
G/F WOW World Building, Rizal Highway, Subic Bay Freeport Zone
Project Location

QTY. UNIT LABOR & MAT'LS MARK-UP TOTAL MARK-UP VAT TOTAL TOTAL UNIT
DIV. DESCRIPTION
DIRECT COST OCM PROFIT % VALUE INDIRECT COST COST COST
5.1.5 Vault structural steel component 1.00 lot 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
5.1.6 Genset Housing with heavy duty padlock (exterior) 1.00 lot 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
0.00 sub-total= 0.00
6 WOOD AND PLASTIC
6.1 Partitions
6.1.1 12.5 mm. thk. Gypsum board partition on metal studs
a. Double wall
- Floor to underslab partition (Single wall above ceiling height) 53.40 sq.m. 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
6.2 Architectural Woodworks
6.2.1 Pantry counter 1.20 lm 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
6.2.2 Overhead Cabinet
6.2.2.1 for cash vault 3.28 lm 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
6.2.2.2 for pantry 1.20 lm 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
6.3 Prefabricated modules
6.3.1 Tellers counter inclusive of rubber mat & all acrylic modules forms, picos tray 2.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
6.3.2 New accounts low counter 2.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
6.3.3 Guards Podium 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
6.3.4 Forms counter 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
6.3.5 Server counter 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
6.3.6 Typing table 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
6.3.7 Money counter module 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
6.3.8 Sand box 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
6.3.9 Poster module 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
0.00 sub-total= 0.00
7 THERMAL AND MOISTURE PROTECTION

0.00 sub-total= 0.00

8 DOORS AND WINDOWS
8.1 Wood Door and Jamb
8.1.1 SD-1 : 900 mm width 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
8.1.2 WD-1b : 800mm width 5.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
8.1.4 LWD-1 : 600 mm width 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
8.2 Glass Door (inclusive of door locks, door closer & hinges)
8.2.1 GD-1 : 2 - 900 mm width main door (w/ 6 mils security film) 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
8.2.2 GD-2 : 900 mm width (w/ 6 mils security film) 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
8.2.2 GD-2a : 900 mm width (w/ decorative film, for DBP Approval) 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
8.3 Metal Door
8.3.1 MD-1 : 900 mm width fire exit door and jamb w/ panic device, & S/S cladding 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
8.4 Vault Door (inclusive of accessories for vault) 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
8.5 Door Hardwares
8.5.1 Locksets
a. Lever type keyed type, heavy duty 3.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
b. Lever type non-keyed type (toilet door), heavy duty 3.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
8.5.2 Door closer
a. Surface mounted silver color, heavy duty with hold open mechanism 7.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
8.5.3 Door stopper wood and metal door 7.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
8.5.4 Hinges 3.5" x 3.5" x 2.5mm thk loose pin stainless hinges 28.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00

Date prepared : 4 01 2021 2

 PROPOSED RELOCATION / FIT-OUT CONSTRUCTION OF DBP SUBIC BRANCH
Project Name
G/F WOW World Building, Rizal Highway, Subic Bay Freeport Zone
Project Location

QTY. UNIT LABOR & MAT'LS MARK-UP TOTAL MARK-UP VAT TOTAL TOTAL UNIT
DIV. DESCRIPTION
DIRECT COST OCM PROFIT % VALUE INDIRECT COST COST COST
Provide 4 pcs./FHC door and louver door
8.5.5 Stainless steel invisible hinge for secret door 4.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
8.6 Windows, Frames and Glass Panels
8.6.1 12mm thk tempered exterior glass panel full height with 6 mil security film 43.84 sq.m 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
8.6.2 12mm thk tempered Interior glass panel (mini-conference room) full height with 3M brand Illumina 4.45 sq.m 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
decorative film

8.7 Other item of work necessary to complete the intent of the plan and specs. (Specify):

0.00 sub-total= 0.00

9 FINISHES:
9.1 Painting Works
9.1.1 Permacoat standard color Semi-gloss paint finish
White straight from the can
a. All areas walls except with tiles, finishes and claddings 237.30 sq.m 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
c. FCU pipe/plumbing pipes claddings 1.00 lot 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
9.1.2 Flat paint finish - white Boysen granite paint
a. Gypsum and Hardiflex ceiling 104.85 sq.m 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
9.1.3 Automotive (duco) paint finish:
a. Wood doors and jambs
- Door panel 22.00 sq.m 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
- Door jamb 30.10 lm 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
9.1.4 Gloss enamel paint finish:
a. Overhead / base cabinets
- Vault 1.00 lot 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
- Pantry 1.00 lot 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
b. Pantry counter 1.00 lot 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
9.1.5 Enamel paint finish:
a. Vault grill door & panels 5.50 sqm 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
c. Fire exit grill door 1.90 sqm 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
d. Steel door
- Door 3.80 sq.m 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
- Jamb 5.00 lm 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
9.1.6 Exterior paint finish
a. Semi-gloss finish 64.84 sq.m 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
9.2 Tile works
9.2.1 FF-1: 600 mm x 600 mm North Pole White Polished Homogenous tiles 130.17 sq.m 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
9.2.2 FF-2: 450mm X 450mm X 3mm Premium Vinyl Tiles (for DBP Approval) 27.28 sq.m 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
9.2.3 FF-3: 300 mm x 300 mm Light Brown Matte Homogenous Tiles 6.26 sq.m. 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
9.3 Wall Cladding Works
9.3.1 WF-1: Blue sticker with 6mm sintra board backing 15.12 sq.m. 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
9.3.2 ATM Sticker 196.23 sqft 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
9.3.3 WF-4: 300mm x 300mm white homogenous tiles 1.8mH from floor (provide tile edging) 23.48 sq.m. 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
9.3.4 WF-3: 9205NT Legno Fineline Brown on 6mm thk MDF backing 33.30 sq.m 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
9.4 Ceiling Finishes / Ceiling Works
9.4.1 C-1: 10mm thk Gypsum Board ceiling on metal furring 104.85 sq.m 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
9.4.2 C-2: 1200mm x 600mm x 10mm thk acoustic board on baked white t-runners w/ 10mm dia. 42.88 sq.m 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00

Date prepared : 4 01 2021 3

 PROPOSED RELOCATION / FIT-OUT CONSTRUCTION OF DBP SUBIC BRANCH
Project Name
G/F WOW World Building, Rizal Highway, Subic Bay Freeport Zone
Project Location

QTY. UNIT LABOR & MAT'LS MARK-UP TOTAL MARK-UP VAT TOTAL TOTAL UNIT
DIV. DESCRIPTION
DIRECT COST OCM PROFIT % VALUE INDIRECT COST COST COST
9.4.3 Ceiling cove for backwall and moodboard 9.98 lm 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
9.4.4 Other item of work necessary to complete the intent of the plan and specs. (Specify):

9.5 Natural / Cement Plaster Finishes

9.5.1 Plain cement/plaster finish for all new CHB/concrete walls 222.23 sq.m. 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
9.6 Kitchen countertop (20mm thk Agglomerate white granite finish) 1.00 sq.m. 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
0.00 sub-total= 0.00
10 SPECIALTIES
10.1 Furnishing
10.1.2 Wooden pole with base inclusive of flag 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
10.1.3 Bulletin board 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
10.1.4 Sunscreen Roller shades Beige color
a. CA4302 Beige 406.88 sq.ft. 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
10.1.5 Steel shelves 7.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
10.1.6 Fire extinguisher stand inclusive of acrylic logo & fire extinguisher 10.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
10.1.7 Steel Lockers Beige color
a. 12 doors 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
b. 6 doors 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
10.1.8 Stainless Steel Teller Number 2.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
10.1.9 Stainless steel Rate Board 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
10.1.10 Calendar Clock 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
10.1.11 Signature card cabinet 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
10.1.12 Facial vanity mirror at toilet-frameless 2.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
10.2 Signages/Poster Holders
10.2.1 Horizontal Signage 10.50 Lm 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
10.2.2 Bank decals / Interior signages
a. Main glass door decal 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
b. Authorized Personnel Only acrylic sign 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
c. Toilet door acrylic sign 2.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
d. Open/Close acrylic sign 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
e. Clearing Cut-off sign in acrylic decal holder 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
f. Please Count Your Money sign in acrylic decal holder 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
g. Priority Lane sign in acrylic decal holder 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
h. Public Assistance sign in acrylic decal holder 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
10.2.3 Tellers backwall logo w/ Bank with DBP sign & wordings (for DBP approval) 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
10.3 Stainless steel
10.3.3 Stainless steel strip termination at vinyl 5.60 Lm 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
10.3.4 Aluminum stair nosing for fire exit 1.00 Lm 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
10.3.5 Ceiling-mounted TV bracket (bracket extension anchored to slab/beam) 1.00 lot 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
10.4 Other item of work necessary to complete the intent of the plan and specs. (Specify):
10.4.1 Acrylic security barrier for teller (1.5m length) 2.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
10.4.2 Acrylic security barrier for new accounts (1.5m length) 2.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
0.00 sub-total= 0.00
11 PLUMBING WORKS
11.2 Water line system inclusive of fittings & accessories
a. PVC (blue) pipes
- 20 mm dia. (3/4" dia) 4.00 pcs 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00

Date prepared : 4 01 2021 4

 PROPOSED RELOCATION / FIT-OUT CONSTRUCTION OF DBP SUBIC BRANCH
Project Name
G/F WOW World Building, Rizal Highway, Subic Bay Freeport Zone
Project Location

QTY. UNIT LABOR & MAT'LS MARK-UP TOTAL MARK-UP VAT TOTAL TOTAL UNIT
DIV. DESCRIPTION
DIRECT COST OCM PROFIT % VALUE INDIRECT COST COST COST
- 15 mm dia. (1/2" dia) 2.00 pcs 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
b. Fittings and accessories 1.00 lot 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
11.3 Waste & vent line system inclusive of fittings & accessories
a. 100 mm dia. PVC pipes 8.00 pcs 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
b. 50 mm dia. PVC pipes 9.00 pcs 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
c. Fittings and accessories 1.00 lot 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
11.4 Plumbing Fixtures
11.4.1 Package (Water Closet, Lavatory, Faucet, Tissue Holder, Soap Holder & Accessories) 2.00 sets 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
11.4.2 Bidet 2.00 sets 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
11.4.3 Hand Dryer 2.00 sets 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
11.4.4 Urinal including accessories 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
11.4.5 Stainless steel single tub kitchen sink inclusive of 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
ledge type faucet and all other required accessories
11.4.6 Floor drain
- Stainless steel 100 mm x 100 mm 2.00 sets 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
11.4.7 Slop sink all-in (accessories & tiles) 1.00 lot 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
11.4.8 Floor clean out 4" 1.00 set 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
11.5 Other item of work necessary to complete the intent of the plan and specs. (Specify):

0.00 sub-total= 0.00

12A MECHANICAL WORKS
12A.1 Free Standing A/C Inverter including installation cost
a. 4.0 HP 1.00 units 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
12A.2 Wall Mounted A/C Inverter including installation cost
a. 2.0 HP 1.00 units 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
12A.5 Exhaust & Ventilation System
a. Exhaust system inclusive of pipes & exhaust air grill
- Ceiling mounted 2.00 units 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
b. Oscillating fan Beige color 3.00 units 0.00 0.00 20% 0.00 0.00 0.00 0.00 0.00
0.00 sub-total= 0.00
12B FIRE PROTECTION WORKS

0.00 sub-total= 0.00

13 ELECTRICAL WORKS:
13.1 LIGHTING & POWER SYSTEM
13.1.1 Application of Permanent Power:
Meter and Service Deposit to Electric Cooperative inclusive of
37.5KVA, SФ, 230V Dry Type transformer for power facilities & application/coordination. 1.0 lot - - - - - - - -
13.1.2 Unitized Cabinet (powder coated beige):
a. Panel "MCB" 1.0 set/s - - 20% - - - - -
Main: 150AT/250AF, 2P, 230V, 65kAIC MCCB
Branches: 2-125AF, 2P Lugs only
b. Panel "PP" 1.0 set/s - - 20% - - - - -
Main: 50AT/125AF, 2P, 230V, 30kAIC MCCB
Branches: 6-20AT, 2P; 2-30AT, 2P
c. Panel "LP" 1.0 set/s - - 20% - - - - -
Main: 100AT/225AF, 2P, 230V, 30kAIC MCCB

Date prepared : 4 01 2021 5

 PROPOSED RELOCATION / FIT-OUT CONSTRUCTION OF DBP SUBIC BRANCH
Project Name
G/F WOW World Building, Rizal Highway, Subic Bay Freeport Zone
Project Location

QTY. UNIT LABOR & MAT'LS MARK-UP TOTAL MARK-UP VAT TOTAL TOTAL UNIT
DIV. DESCRIPTION
DIRECT COST OCM PROFIT % VALUE INDIRECT COST COST COST
Branches: 7-20AT, 2P; 6-30AT, 2P; 1-40AT, 2P;
d. Panel "PPups" 1.0 set/s - - 20% - - - - -
Main: 2-40AT/100AF, 2P, 230V, 30kAIC MTS
Branches: 4-20AT, 2P
e. Backboard for Timer Switches 1.0 set/s - - 20% - - - - -
f. Backboard for Telephone Terminal Cabinet (TTC) 1.0 set/s - - 20% - - - - -
g. Backboard for Private Automatic Branch Exchange (PABX) 1.0 set/s - - 20% - - - - -
13.1.4 Enclosed Circuit Breakers & Electric Meters:
150AT/250AF, 2P MCCB in NEMA 3R Enclosure 1.0 set/s - - 20% - - - - -
30AT/100AF, 2P MCCB in NEMA 3R Enclosure 5.0 set/s - - 20% - - - - -
CL200, SФ Digital Kwhr Meter 1.0 set/s - - 20% - - - - -
13.1.5 Wires & Cables:
3.5mm sq. THWN stranded 14.0 roll/s - - 20% - - - - -
5.5mm sq. THWN stranded 4.0 roll/s - - 20% - - - - -
8.0mm sq. THWN stranded 1.0 roll/s - - 20% - - - - -
14mm sq. THWN stranded 15.0 mtr/s - - 20% - - - - -
30mm sq. THWN stranded 10.0 mtr/s - - 20% - - - - -
38mm sq. THWN stranded 100.0 mtr/s - - 20% - - - - -
80mm sq. THWN stranded 200.0 mtr/s - - 20% - - - - -
13.1.6 Conduits, Fittings & Accessories:
20mm dia. PVC Pipe 170.0 lgt/s - - 20% - - - - -
20mm dia. PVC adaptor & locknut 85.0 pc/s - - 20% - - - - -
25mm dia. PVC Pipe 85.0 lgt/s - - 20% - - - - -
25mm dia. PVC adaptor & locknut 43.0 pc/s - - 20% - - - - -
40mm dia. PVC Pipe 2.0 lgt/s - - 20% - - - - -
40mm dia. PVC adaptor & locknut 4.0 pc/s - - 20% - - - - -
63mm dia. PVC Pipe 25.0 lgt/s - - 20% - - - - -
63mm dia. PVC elbow 6.0 pc/s - - 20% - - - - -
63mm dia. PVC locknut & bushing 6.0 pc/s - - 20% - - - - -
63mm dia. service entrance cap 1.0 pc/s - - 20% - - - - -
Grounding Rod 3/4"x 3mtrs 2.0 pc/s - - 20% - - - - -
Grounding clamp 4.0 pc/s - - 20% - - - - -
13.1.7 Boxes, Pullbox, & Wire gutter:
Junction boxes with cover ga#16 80.0 pc/s - - 20% - - - - -
Utility boxes ga#16 70.0 pc/s - - 20% - - - - -
Pullboxes ga#16 4.0 pc/s - - 20% - - - - -
Wire Gutter 2 pc. - - 20% - - - - 0.00
13.1.8 Switches & Outlets:
One-gang switch with plate 4.0 set/s - - 20% - - - - -
Two-gang switch with plate 6.0 set/s - - 20% - - - - -
Three-gang switch with plate 4.0 set/s - - 20% - - - -
Duplex convenience outlet (grounding type) 44.0 set/s - - 20% - - - - -
30A, A/C convenience outlet 5.0 set/s - - 20% - - - - -
30A, 3prong twistlock outlet with plug (for ATM Machine & Server) 2.0 set/s - - 20% - - - - -
40A, 3prong twistlock outlet with plug 1.0 set/s - - 20% - - - - -
40A, 4prong twistlock outlet with plug 1.0 set/s - - 20% - - - - -
24 hour timer switch w/ battery back-up 2.0 set/s - - 20% - - - - -
Magnetic contactor 2.0 set/s - - 20% - - - - -

Date prepared : 4 01 2021 6

 PROPOSED RELOCATION / FIT-OUT CONSTRUCTION OF DBP SUBIC BRANCH
Project Name
G/F WOW World Building, Rizal Highway, Subic Bay Freeport Zone
Project Location

QTY. UNIT LABOR & MAT'LS MARK-UP TOTAL MARK-UP VAT TOTAL TOTAL UNIT
DIV. DESCRIPTION
DIRECT COST OCM PROFIT % VALUE INDIRECT COST COST COST
Steel enclosure for switchbank w/ lock & key 1.0 set/s - - 20% - - - - -
13.1.9 Lighting Fixtures: (use LED Lamps & provide 1 year warranty)
UFO Type Emergency Light 11.0 set/s - - 20% - - - - -
Exit Light 2.0 set/s - - 20% - - - - -
T5 16.5W Warm White Fluorescent Lamp 9.0 set/s - - 20% - - - - -
MAS LEDTUBE HF 2-1200mm HE 33watts in 1200 x 600 housing 18.0 set/s - - 20% - - - - -
DL8 - E27 LED Bulb 8watts Pinlight 39.0 set/s - - 20% - - - - -
- sub-total= -
13.2 SECURITY SYSTEM
13.2.1 Wires & Cables
Cat5e UTP Cables 4prs 4.00 box/es - - 20% - - - - -
13.2.2 Conduit, Fittings, & Accessories:
25mm dia. PVC Pipe 120.00 lght - - 20% - - - - -
25mm dia. PVC adaptor & locknut 150.00 pcs - - 20% - - - - -
13.2.3 Boxes:
Junction boxes with cover ga#16 90.0 pcs - - 20% - - - - -
Utility boxes ga#16 30.0 pcs - - 20% - - - - -
Pullboxes ga#16 4.0 pcs - - 20% - - - - -
13.2.4 FACP & BACP Accessories:
Fire Alarm Control Panel (FACP) 1.0 pcs - - 20% - - - - -
Burglar Alarm Control Panel (BACP) 1.0 pcs - - 20% - - - - -
Smoke detector addressable 12.0 pcs - - 20% - - - - -
Pull manual switch with alarm bell 2.0 pcs - - 20% - - - - -
Siren with strobelights 1.0 pcs - - 20% - - - - -
Auto dialer for fire alarm 1.0 pcs - - 20% - - - - -
Auto dialer for burglar alarm 1.0 pcs - - 20% - - - - -
Magnetic door contact recessed type (exit & entry) 7.0 pcs - - 20% - - - - -
Magnetic door contact heavy duty (vault door) 1.0 pcs - - 20% - - - - -
Hold-up buttons 11.0 pcs - - 20% - - - - -
Foot rail switches 3.0 pcs - - 20% - - - - -
Money clip 3.0 pcs - - 20% - - - - -
Vibration contact (Wall mounted) 17.0 pcs - - 20% - - - - -
Vibration contact (Ceiling mounted) 3.0 pcs - - 20% - - - - -
Vibration contact (Floor mounted) 3.0 pcs - - 20% - - - - -
Silent Signaling Device 1.0 pcs - - 20% - - - - -
Buzzer with emergency button 1.0 pcs - - 20% - - - - -
Motion detector 1.0 pcs - - 20% - - - - -
Wired glass break detector (shock sensor) 3.0 pcs - - 20% - - - - -
Miscellaneous Mat'ls (tape, tagging & accessories) 1.0 lot - - 20% - - - - -
13.2.5 BAS Accessories:
Biometric Access System (BAS) personal Computer 1.0 pcs - - 20% - - - - -
Finger Print Proximity Reader 1.0 unit/s - - 20% - - - - -
Single Door Electro Magnetic Lock 1.0 unit/s - - 20% - - - - -
LZ Brackets 1.0 lot - - 20% - - - - -
U Bracket 1.0 pcs - - 20% - - - - -
Stainless Steel Exit Buttons 1.0 unit/s - - 20% - - - - -
12V/3A Power Supply with Back-up Battery 1.0 unit/s - - 20% - - - - -
Proximity Card 1.0 pcs - - 20% - - - - -

Date prepared : 4 01 2021 7

 PROPOSED RELOCATION / FIT-OUT CONSTRUCTION OF DBP SUBIC BRANCH
Project Name
G/F WOW World Building, Rizal Highway, Subic Bay Freeport Zone
Project Location

QTY. UNIT LABOR & MAT'LS MARK-UP TOTAL MARK-UP VAT TOTAL TOTAL UNIT
DIV. DESCRIPTION
DIRECT COST OCM PROFIT % VALUE INDIRECT COST COST COST
Miscellaneous Mat'ls (tape, tagging & accessories) 1.0 lot - - 20% - - - - -
- sub-total= -
13.3 DATACOM SYSTEM
13.3.1 Wires & Cables:
Cat6 UTP Cable 4prs (Data & Voice) 12.0 box/es - - 20% - - - - -
Cat5e UTP Cable 25prs 10.0 mtr/s - - 20% - - - - -
AWG 22/25Pairs Alpeth Cable 30.0 mtr/s - - 20% - - - - -
5.5 mm sq. THWN stranded 10.0 mtr/s - - 20% - - - - -
13.3.2 Conduits, Fittings & Accessories:
20mm dia. PVC Pipe 40.0 lgt/s - - 20% - - - - -
20mm dia. PVC adaptor & locknut 20.0 pc/s - - 20% - - - - -
25mm dia. PVC Pipe 40.0 lgt/s - - 20% - - - - -
25mm dia. PVC adaptor & Locknut 20.0 pc/s - - 20% - - - - -
32mm dia. PVC Pipe 40.0 lgt/s - - 20% - - - - -
32mm dia. PVC adaptor & Locknut 15.0 pc/s - - 20% - - - - -
FOR TELCO DROP WIRE (COPPER FIBER & VSAT)
32mm dia. PVC Elbow 15.0 pc/s - - 20% - - - - -
32mm dia. Service Entrance Cap 3.0 pc/s - - 20% - - - - -
Grounding Rod 3/4"x 3mtrs 1.0 pc/s - - 20% - - - - -
Grounding clamp 1.0 pc/s - - 20% - - - - -
110mm dia. PVC Pipe 4.0 lgt/s - - 20% - - - - -
110mm dia. PVC adaptor & locknut 3.0 pc/s - - 20% - - - - -
13.3.3 Boxes:
Junction boxes with cover ga#16 20.0 pc/s - - 20% - - - - -
Utility boxes ga#16 15.0 pc/s - - 20% - - - - -
Pullboxes ga#16 3.0 pc/s - - 20% - - - - -
13.3.4 Datacom Accessories:
Data Terminal Cabinet 1.0 set/s - - 20% - - - - -
Dimension: (760mm H x 550mm W x 580mm D)
Service Telephone Terminal Cabinet w/ Grills & Padlock (Stainless Steel) 1.0 set/s - - 20% - - - - -
Dimension: (400mm H x 400mm W x 200mm D)
Krone Module/10 pairs 26.0 pc/s - - 20% - - - - -
5-way Back Mounting Frame 6.0 pc/s - - 20% - - - - -
24Port Patch panel 2.0 set/s - - 20% - - - - -
Private Automatic Branch Exchange (PABX) 1.0 set/s - - 20% - - - - -
*Signal booster 1.0 set/s - - 20% - - - - -
Horizontal cable manager 1.0 set/s - - 20% - - - - -
Rack shelves 1.0 set/s - - 20% - - - - -
Powerstrip 6-conv. outlet for data cabinet 1.0 set/s - - 20% - - - - -
Cat6 UTP Patch Cord 4prs (1 meter) 30.0 pc/s - - 20% - - - - -
Cat6 UTP Patch Cord 4prs (3 meters) 30.0 pc/s - - 20% - - - - -
Duplex Data port outlet, RJ45 19.0 pc/s - - 20% - - - - -
Quadruplex Data port outlet, RJ45 1.0 pc/s - - 20% - - - - -
Duplex Voice port outlet, RJ11 15.0 pc/s - - 20% - - - - -
Triplex Voice port outlet, RJ11 1.0 pc/s - - 20% - - - - -
Miscellaneous Mat'ls (tape, tagging & accessories) 1.0 lot - - 20% - - - - -
Note: *Provide signal booster (location to be verified on-site by ITCG DBP Head Office)
- sub-total= -

Date prepared : 4 01 2021 8

 PROPOSED RELOCATION / FIT-OUT CONSTRUCTION OF DBP SUBIC BRANCH
Project Name
G/F WOW World Building, Rizal Highway, Subic Bay Freeport Zone
Project Location

QTY. UNIT LABOR & MAT'LS MARK-UP TOTAL MARK-UP VAT TOTAL TOTAL UNIT
DIV. DESCRIPTION
DIRECT COST OCM PROFIT % VALUE INDIRECT COST COST COST
13.4 CCTV SYSTEM
13.4.1 Wires & Cables:
Cat5e UTP Cable 4prs (CCTV) 2.0 box/es - - 20% - - - - 0.00
13.4.2 Conduits, Fittings & Accessories:
25mm dia. PVC Pipe 40.0 lgt/s - - 20% - - - - 0.00
25mm dia. PVC adaptor & locknut 35.0 pc/s - - 20% - - - - 0.00
13.4.3 Boxes:
Junction boxes with cover ga#16 20.0 pc/s - - 20% - - - - 0.00
Pullboxes ga#16 1.0 pc/s - - 20% - - - - 0.00
13.4.4 CCTV Accessories:
CCTV Cabinet 1.0 set/s - - 20% - - - - 0.00
Dimension: (800mm H x 600mm W x 600mm D)
16 Channel DVR/NVR w/ 32" Monitor (Back office) 1.0 set/s - - 20% - - - - 0.00
16 Channel 32" Monitor (Branch Lobby) 1.0 set/s - - 20% - - - - 0.00
External Hard Drive (meet the 90 day real time retention period) 1.0 set/s - - 20% - - - - 0.00
CCTV Camera (dome type) 7.0 set/s - - 20% - - - - 0.00
CCTV Camera (bullet type) 3.0 set/s - - 20% - - - - 0.00
CCTV Camera (Fisheye type) 1.0 set/s - - 20% - - - - 0.00
0.00 sub-total= 0.00
14 SITE DEVELOPMENT WORKS

sub-total= 0.00
0.00 TOTAL ABC = 0.00
14 MODULAR FURNITURE:
14.1 Modular Furniture Seating
14.1.1 Lobby Seating (4-seater gang chair with black cushion) 3.00 set - - 8% - - - - 0.00
14.1.2 BH High-back Chair 1.00 set - - 8% - - - - 0.00
14.1.2 Mid-back Chair 4.00 set - - 8% - - - - 0.00
14.1.2 Tellers Chair 4.00 set - - 8% - - - - 0.00
14.1.2 Staff Chair 4.00 set - - 8% - - - - 0.00
14.1.3 Visitor's Chair 11.00 set - - 8% - - - - 0.00
14.1.4 Pantry Chair 2.00 set - - 8% - - - - 0.00
14.2 Modular Furniture Tables
14.2.1 Modular workstation / table (see booklet)
a. For Branch Head 1.00 set - - 8% - - - - 0.00
b. For Cashier and BDO 2.00 set - - 8% - - - - 0.00
c. For staff / rank and file 4.00 set - - 8% - - - - 0.00
14.1.1 Receiving area round table 1.00 set - - 8% - - - - 0.00
14.1.1 Mobile pedestal 14.00 set - - 8% - - - - 0.00
- sub-total -
15 UNINTERRUPTIBLE POWER SUPPLY (inclusive of delivery/freight costs)
15.1 a. 1KVA, 1Ф, 230V, 60Hz (for CCTV, FACP & BACP) 3.00 unit/s - - 8% - - - - -
b. 6KVA, 1Ф, 230V, 60Hz 1.00 unit/s - - 8% - - - - -
Note: Scope of contractor is up to convenience outlet only, supply and installation of UPSis by others
- sub-total -
16 GENERATOR
16.1 16.1.1 37KVA, 1Ф, 60HZ Generator unit 1.00 unit/s - - 8% - - - - -
16.1.2 150AT/250AF, 2P, 230V, 65KAIC Automatic Transfer Switch (ATS) 1.00 unit/s - - 8% - - - - -

Date prepared : 4 01 2021 9

 PROPOSED RELOCATION / FIT-OUT CONSTRUCTION OF DBP SUBIC BRANCH
Project Name
G/F WOW World Building, Rizal Highway, Subic Bay Freeport Zone
Project Location

QTY. UNIT LABOR & MAT'LS MARK-UP TOTAL MARK-UP VAT TOTAL TOTAL UNIT
DIV. DESCRIPTION
DIRECT COST OCM PROFIT % VALUE INDIRECT COST COST COST
- sub-total -
- TOTAL COST = 0.00

Date prepared : 4 01 2021 10