Project: INTERIOR FIT OUT PROJECT

Location: Existing Structures

CONSTRUCTION COST / UNIT
Work Description: General Construction
Date: July 13,2015
UNIT RATE
ITEM DESCRIPTION
UNIT MATERIAL LABOR

GENERAL REQUIREMENTS - BASE ON TOTAL FLOOR AREA

A ) Applicable only 500 sq & Up - Areas Below 500 sq will
be higher
1 Mobilization / Demobilization sq m 54.17
2 Temporary Facilities sq m 70.83
3 C.A.R.I. ( Contractors All Risk Insurance ) sq m 235.07
4 Surety Bond sq m 44.08
5 Guaranty Bond sq m 23.51
6 Construction Boands sq m Always by owner for Existing & Ope
7 Municipal Permits / Occupancy permit sq m 425.00
8 As-built plans ( Small & Large Scale ) lot 30,000.00
9 Safety Requirements PPE'S sq m 150.00
10 Temporary Power & Water Always by owner for Existing & Ope
11 Desing & Working Drawings sq m 5% of Total Project Cost ( Negotiable
B WALLS - BASE ON REQUIRED PARTITION WALL
Single Wall Partitions ( Perimeter Walls Most
1 Establishement Always Require Secondary Wall )

Drywall Wall - Gypsum board on metal Framing - For

1.1 Walls sq m 432.58 240.00
in Paint finishes
Drywall Wall - 3/4 Plyboard on metal Framing - For walls
1.2 w/ attachement such as cabinets, modules, laminated sq m 795.84 200.00
finsh walls, glass coat and etc )
2 Partition Walls
Drywall Wall - Both Face Gypsum board on metal
2.1 Framing sq m 579.51 280.00
- For Walls in Paint finishes

Drywall Wall -Both Face 3/4 Plyboard on metal Framing -

2.2 For walls w/ attachement such as cabinets, modules, sq m 1,306.04 260.00
laminated finsh walls, glass coat and etc )

3 CHB Wall Partitions

3.1 CHB Laying sq m 671.56 180.00
3.2 Plastering sq m 245.50 180.00
4 Water Proofing
Membrain type - Torch Application sq m 560.00 300.00
C CEILING - BASE ON REQUIRED CEILING AREA
Gypsum board on metal Framing - Flat sq m 421.88 220.00
Gypsum board on metal Framing - w/ Cove Lighting sq m 411.49 273.02
Accoustical board Ceiling sq m 485.16 220.00
3/4 Plyboard on metal Framing - For ceiling w/ special sq m 915.22 220.00
treament or attachements
D FLOOR
Floor topping - Most establishment requires floor topping sq m 245.50 180.00
in preparation to Floor Fnishes
E FINISHES
1 WALLS BASE ON WALLS REQUIRED FINISHES
1.1 Frosik Sticker sq m 1,700.00 395.00
1.2 Laminates sq m 1,357.00 395.00
1.3 Veneer ( Varies Depending on Materials ) sq m 2,994.79 395.00
1.4 Glass Coat sq m 3,228.00 395.00
 1.5 Engineered Wood sq m 5,140.00 500.00
1.6 ACP sq m 2,100.00 500.00
1.7 Tiles ( Porcelain Tiles ) sq m 1,200.00 500.00
1.8 Base boards 4"
ACP - 4" lm 450.00 202.50
Stainless lm 708.00 318.60
Aluminum lm 390.63 175.78
Wooden lm 250.00 112.50
2 CEILING - BASE ON CEILING REQUIRED FINISHES
1.1 Frosik Sticker sq m 1,700.00 395.00
1.2 Laminates sq m 1,357.00 395.00
1.3 Veneer ( Varies Depending on Materials ) sq m 2,994.79 395.00
1.4 Trilles sq m 3,605.77 850.00
1.5 ACP sq m 2,100.00 500.00
3 FLOOR - BASE ON FLOOR REQUIRED FINISHES
1.1 Tiles ( Porcelain Tiles ) sq m 1,200.00 500.00
1.2 Engineered Wood sq m 5,140.00 500.00
1.3 Laminated Flooring sq m 750.00 200.00
1.4 Carpet Tiles sq m 1,800.00 150.00
1.5 Vinyl Tiles - 1.3 mm sq m 272.55 150.00
4 PAINTING - BASE ON REQUIRED PAINTED AREA
Walls - Boysen / Davies Paint sq m 160.00 216.00
Ceiling - B0ysen / Davies Paint sq m 160.00 216.00
Wood Stain / Varnish sq m 200.00 270.00
Paint finishes in lacquer paint sq m 250.00 337.50
F DOORS & WINDOWS
Door - 2.40 m Hieght w/ Standard door Accesories
( Hinges, Door Closer, lockset )
1 leaf swing Wooden Doors in Laminate Finish set 16,150.00 2,500.00
1- Leaf Wooden Doors in Frostik Stiker Finihes set 16,150.00 2,500.00
1- Leaf Wooden Doors in paint Finishes set 14,150.00 2,500.00
1- Leaf Metal Doors in paint Finishes set 16,400.00 2,500.00
1- Leaf Fire Exit Doors in paint Finishes set 20,900.00 2,500.00
1- Leaf Swing Glass Door Frameless Tempered 12 mm set 48,750.00 4,875.00

G Windows - 2.40 m Hieght BASE ON GLASS WALL

REQUIREMENT - INTERIOR
12 mm Frameless Tempered Fixed Glass Partitions sq m 6,500.00 650.00

ELECTRICAL REQUIREMENT - (FEEDER LINE & LIGHTING

H sq m 1,977.71 889.97
FIXTURES EXCLUDED ) BASE ON TOTAL FLOOR AREA

MECHANICAL - REQUIREMENTS BASE ON TOTAL FLOOR

I sq m 7,910.78 837.06
AREA

RELOCATION ADDITIONAL AFSS BASE ON TOTAL FLOOR

G sq m 413.68 186.15
AREA

RELOCATION ADDITIONAL SMOKE DETECTOR BASE ON

K sq m 105.02 47.26
TOTAL FLOOR AREA
eral Construction

UNIT RATE
TOTAL COST
MARK UP for L Cont & Finders VAT ( 12% of L, Mark UNIT COST
& M 15% Fee 5% up & Cont.

8.13 2.71 7.80 72.80

10.63 3.54 10.20 95.20
35.26 11.75 33.85 315.94
6.61 2.20 6.35 59.24
3.53 1.18 3.39 31.59
Always by owner for Existing & Operational Bulding
63.75 21.25 61.20 571.20
4,500.00 1,500.00 4,320.00 40,320.00
22.50 7.50 21.60 201.60
Always by owner for Existing & Operational Bulding
5% of Total Project Cost ( Negotiable )

100.89 33.63 44.94 852.03

149.38 49.79 47.90 1,242.91

128.93 42.98 54.23 1,085.65

234.91 78.30 68.79 1,948.04

127.73 42.58 42.04 1,063.90

63.83 21.28 31.81 542.41

129.00 43.00 56.64 1,088.64

96.28 32.09 41.81 812.06

102.68 34.23 49.19 870.60
105.77 35.26 43.32 889.52
170.28 56.76 53.65 1,415.91

63.83 21.28 31.81 542.41

314.25 104.75 97.68 2,611.68

262.80 87.60 89.45 2,191.85
508.47 169.49 128.76 4,196.51
543.45 181.15 134.35 4,481.95
 846.00 282.00 195.36 6,963.36
390.00 130.00 122.40 3,242.40
255.00 85.00 100.80 2,140.80

97.88 32.63 39.96 822.96

153.99 51.33 62.87 1,294.79
84.96 28.32 34.69 714.38
54.38 18.13 22.20 457.20

314.25 104.75 97.68 2,611.68

262.80 87.60 89.45 2,191.85
508.47 169.49 128.76 4,196.51
668.37 222.79 208.94 5,555.86
390.00 130.00 122.40 3,242.40

255.00 85.00 100.80 2,140.80

846.00 282.00 195.36 6,963.36
142.50 47.50 46.80 1,186.80
292.50 97.50 64.80 2,404.80
63.38 21.13 28.14 535.20

56.40 18.80 34.94 486.14

56.40 18.80 34.94 486.14
70.50 23.50 43.68 607.68
88.13 29.38 54.60 759.60

2,797.50 932.50 747.60 23,127.60

2,797.50 932.50 747.60 23,127.60
2,497.50 832.50 699.60 20,679.60
2,835.00 945.00 753.60 23,433.60
3,510.00 1,170.00 861.60 28,941.60
8,043.75 2,681.25 1,872.00 66,222.00

1,072.50 357.50 249.60 8,829.60

430.15 143.38 175.62 3,616.84

1,312.18 437.39 310.40 10,807.81

89.97 29.99 36.73 756.53

22.84 7.61 9.33 192.06

 Project: INTERIOR FIT OUT PROJECT
Location: Existing Structures
CONSTRUCTION COST / UNIT
Work Description: General Construction
Date: July 13,2015
UNIT RATE TOTAL COST UNIT
ITEM DESCRIPTION UNIT
MATERIAL LABOR VALUE ADDED TAX COST
GENERAL REQUIREMENTS - BASE ON TOTAL FLOOR AREA
A ) Applicable only 500 sq & Up - Areas Below 500 sq will
be higher
1 Mobilization / Demobilization sq m - 65.00 7.80 72.80
2 Temporary Facilities sq m - 85.00 10.20 95.20
3 C.A.R.I. ( Contractors All Risk Insurance ) sq m - 282.09 33.85 315.94
4 Surety Bond sq m - 52.89 6.35 59.24
5 Guaranty Bond sq m - 28.21 3.39 31.59
6 Construction Boands sq m - Always by owner for Existing & Operational Bulding
7 Municipal Permits / Occupancy permit sq m - 510.00 61.20 571.20
8 As-built plans ( Small & Large Scale ) lot - 36,000.00 4,320.00 40,320.00
9 Safety Requirements PPE'S sq m - 180.00 21.60 201.60
10 Temporary Power & Water Always by owner for Existing & Operational Bulding
11 Desing & Working Drawings sq m - 5% of Total Project Cost ( Negotiable )
B WALLS - BASE ON REQUIRED PARTITION WALL
1 Single Wall Partitions ( Perimeter Walls Most
Establishement Always Require Secondary Wall )
Drywall Wall - Gypsum board on metal Framing - For
1.1 Walls in Paint finishes sq m 519.09 288.00 44.94 852.03

Drywall Wall - 3/4 Plyboard on metal Framing - For walls

1.2 w/ attachement such as cabinets, modules, laminated sq m 955.01 240.00 47.90 1,242.91
finsh walls, glass coat and etc )
2 Partition Walls - - -
Drywall Wall - Both Face Gypsum board on metal
2.1 Framing - For Walls in Paint finishes sq m 695.42 336.00 54.23 1,085.65

Drywall Wall -Both Face 3/4 Plyboard on metal Framing -

2.2 For walls w/ attachement such as cabinets, modules, sq m 1,567.25 312.00 68.79 1,948.04
laminated finsh walls, glass coat and etc )

3 CHB Wall Partitions - -

3.1 CHB Laying sq m 805.87 216.00 42.04 1,063.90
3.2 Plastering sq m 294.60 216.00 31.81 542.41
4 Water Proofing - - -
Membrain type - Torch Application sq m 672.00 360.00 56.64 1,088.64
C CEILING - BASE ON REQUIRED CEILING AREA
Gypsum board on metal Framing - Flat sq m 506.25 264.00 41.81 812.06
Gypsum board on metal Framing - w/ Cove Lighting sq m 493.79 327.63 49.19 870.60
Accoustical board Ceiling sq m 582.19 264.00 43.32 889.52
3/4 Plyboard on metal Framing - For ceiling w/ special
treament or attachements sq m 1,098.26 264.00 53.65 1,415.91
D FLOOR
Floor topping - Most establishment requires floor topping sq m 294.60 216.00 31.81 542.41
in preparation to Floor Fnishes
E FINISHES
1 WALLS BASE ON WALLS REQUIRED FINISHES
1.1 Frosik Sticker sq m 2,040.00 474.00 97.68 2,611.68
1.2 Laminates sq m 1,628.40 474.00 89.45 2,191.85
1.3 Veneer ( Varies Depending on Materials ) sq m 3,593.75 474.00 128.76 4,196.51
1.4 Glass Coat sq m 3,873.60 474.00 134.35 4,481.95
1.5 Engineered Wood sq m 6,168.00 600.00 195.36 6,963.36
1.6 ACP sq m 2,520.00 600.00 122.40 3,242.40
1.7 Tiles ( Porcelain Tiles ) sq m 1,440.00 600.00 100.80 2,140.80
1.8 Base boards 4" - -
ACP - 4" lm 540.00 243.00 39.96 822.96
Stainless lm 849.60 382.32 62.87 1,294.79
Aluminum lm 468.75 210.94 34.69 714.38
Wooden lm 300.00 135.00 22.20 457.20
2 CEILING - BASE ON CEILING REQUIRED FINISHES
1.1 Frosik Sticker sq m 2,040.00 474.00 97.68 2,611.68
1.2 Laminates sq m 1,628.40 474.00 89.45 2,191.85
1.3 Veneer ( Varies Depending on Materials ) sq m 3,593.75 474.00 128.76 4,196.51
 1.4 Trilles sq m 4,326.92 1,020.00 208.94 5,555.86
1.5 ACP sq m 2,520.00 600.00 122.40 3,242.40
3 FLOOR - BASE ON FLOOR REQUIRED FINISHES
1.1 Tiles ( Porcelain Tiles ) sq m 1,440.00 600.00 100.80 2,140.80
1.2 Engineered Wood sq m 6,168.00 600.00 195.36 6,963.36
1.3 Laminated Flooring sq m 900.00 240.00 46.80 1,186.80
1.4 Carpet Tiles sq m 2,160.00 180.00 64.80 2,404.80
1.5 Vinyl Tiles - 1.3 mm sq m 327.06 180.00 28.14 535.20
4 PAINTING - BASE ON REQUIRED PAINTED AREA
Walls - Boysen / Davies Paint sq m 192.00 259.20 34.94 486.14
Ceiling - B0ysen / Davies Paint sq m 192.00 259.20 34.94 486.14
Wood Stain / Varnish sq m 240.00 324.00 43.68 607.68
Paint finishes in lacquer paint sq m 300.00 405.00 54.60 759.60
F DOORS & WINDOWS
Door - 2.40 m Hieght w/ Standard door Accesories
( Hinges, Door Closer, lockset )
1 leaf swing Wooden Doors in Laminate Finish set 19,380.00 3,000.00 747.60 23,127.60
1- Leaf Wooden Doors in Frostik Stiker Finihes set 19,380.00 3,000.00 747.60 23,127.60
1- Leaf Wooden Doors in paint Finishes set 16,980.00 3,000.00 699.60 20,679.60
1- Leaf Metal Doors in paint Finishes set 19,680.00 3,000.00 753.60 23,433.60
1- Leaf Fire Exit Doors in paint Finishes set 25,080.00 3,000.00 861.60 28,941.60
1- Leaf Swing Glass Door Frameless Tempered 12 mm set 58,500.00 5,850.00 1,872.00 66,222.00

Windows - 2.40 m Hieght BASE ON GLASS WALL

G REQUIREMENT - INTERIOR
12 mm Frameless Tempered Fixed Glass Partitions sq m 7,800.00 780.00 249.60 8,829.60

ELECTRICAL REQUIREMENT - (FEEDER LINE & LIGHTING

H FIXTURES EXCLUDED ) BASE ON TOTAL FLOOR AREA sq m 2,373.26 1,067.97 175.62 3,616.84

MECHANICAL - REQUIREMENTS BASE ON TOTAL FLOOR

I AREA sq m 9,492.94 1,004.48 310.40 10,807.81

RELOCATION ADDITIONAL AFSS BASE ON TOTAL FLOOR

G AREA sq m 496.41 223.38 36.73 756.53

RELOCATION ADDITIONAL SMOKE DETECTOR BASE ON

K TOTAL FLOOR AREA sq m 126.02 56.71 9.33 192.06