ITEM PARTICULARS

B. STRUCTURAL WORKS
1.0 Excavation
1.1 Footing
2.0 Backfill and Compaction
3.0 Gravel Bedding
4.0 Concrete Works
4.1 Footing
4.2 Wall Footing
4.3 Slab on Fill
4.4 Suspended Slabs
4.5 Beams
4.6 Columns
4.7 Stairs
4.8 CHB
Cement (mortar and plastering)
Sand (mortar and plastering)
5.0 Rebars Works
5.1 Footing
Grade 60
Grade 40
5.2 Wall Footing
5.3 Slab on Fill
5.4 Suspended Slabs
5.5 Beams
Grade 60
Grade 40
5.6 Columns
Grade 60
Grade 40
5.7 Stairs
5.8 CHB
6.0 Form Work
6.1 Suspended Slabs
6.2 Beams
6.3 Columns
6.4 Stairs
7.0 Roofing Works including roof framing

B. Sub-Total Stauctural Works

C. EXTERIOR FINISHES
1.0 Cement Plaster in Smooth Paint Finish
 2.0 Cement Plaster with 19mm x 10mm Grooved in textured paint finish
3.0 Supply and Installation of Spanish Clay Roof Tile With Unfersheating
4.0 Supply and Installation of Precast Concrete Molding in Painty Finish
5.0 Supply and Installation of Precast Concrete Relief
6.0 Tent Fabric
7.0 Cyclone Wire

C. Sub-Total Exterior Finishes Works

D. Fit - Out Works

1.0 Floor Finishes
1.1 Supply and Installation of 600mm x 600mm x 19mm Polished Granite Slab
1.2 Supply and Installation of 600mm x 600mm x 19mm Flamed Granite Slab
1.3 Supply and Installation of 400mm x 400mm Homogenous Floor Tiles
1.4 Supply and Installation of Braodloom Carpet
1.5 Concrete Screeding over Membrane Waterproofing

Sub-Total Floor Finishing Works

2.0 Wall Finishes

2.1 Supply and Installation of 6'' CHB Partition in Plastered Finished
2.2 Textured Paint Finished
2.3 Special Paint Finished
2.4 Supply and Installation of 400mm x 400mm Granite Wall Tiles
2.5 Supply and Installation of 300mm x 300mm Hmogenous Wall Tiles
2.6 Supply and Installation of 19mm thick Phenolic Board in Wood Laminate
Finished toilet partition
2.7 Shower Enclosure

Sub-Total Wall Finishes Works

3.0 Doors and Windows

3.1 Operable Folding Door
3.2 Operable Wall
3.3 Panel Door
3.4 Clear Glass Window on Powder Coated Aluminum Frame

Sub-Total Doors and Windows Works

4.0 Ceiling Works

4.1 Supply and Installation of 12mm Gypsum Board Ceiling on
Metal Furring Ceiling Frame with Solid Wood Cornice Moulding
4.2 Supply and Installation of 12mm MR Gypsum Board Ceiling on
Metal Ceiling Frame
 4.3 Supply and Installation of 6mm Ficemboard on Metal Furring
Ceiling Frame

Sub-Total Ceiling Works

5.0 Painting Works

5.1 Supply and application of three (3) coats of semi-gloss paint on
partition and specified areas.
5.2 Supply and application of three (3) coats of paint on all Ficem
and Gypsum board ceiling and specified ares.

Sub-Total Painting Works

6.0 Joinery
6.1 Toilet Countertop
6.2 Cabinetry Works

Sub-Total Joinery Works

7.0 Equipment and Furnitures

7.1 Supply and Installation of Kitchen Equipments
7.2 Gym Equipment

Sub-Total Kitchen Equipment

D. Sub-Total FIT-OUT Works

 MATERIALS LABOR
QTY UNIT TOTAL AMOUNT
COST TOTAL COST TOTAL

6,000 cum. - 260.00 1,560,000.00 1,560,000.00

3,900 cum. - 350.00 1,365,000.00 1,365,000.00
1,601 cum. 800.00 1,280,800.00 300.00 480,300.00 1,761,100.00

411 cum. 3,900.00 1,602,900.00 350.00 143,850.00 1,746,750.00

61 cum. 3,900.00 237,900.00 350.00 21,350.00 259,250.00
2,279 cum. 3,600.00 8,204,400.00 350.00 797,650.00 9,002,050.00
575 cum. 3,900.00 2,242,500.00 350.00 201,250.00 2,443,750.00
217 cum. 3,900.00 846,300.00 350.00 75,950.00 922,250.00
432 cum. 3,900.00 1,684,800.00 350.00 151,200.00 1,836,000.00
44 cum. 3,900.00 171,600.00 350.00 15,400.00 187,000.00
255,440 pcs. 19.95 5,096,028.00 4.99 1,274,645.60 6,370,673.60
13,028 bags 231.00 3,009,468.00 92.40 1,203,787.20 4,213,255.20
2,172 cum. 1,417.50 3,078,810.00 567.00 1,231,524.00 4,310,334.00

1,988 kgs. 48.00 95,424.00 12.00 23,856.00 119,280.00

5,594 kgs. 45.00 251,730.00 12.00 67,128.00 318,858.00
2,265 kgs. 45.00 101,925.00 12.00 27,180.00 129,105.00
113,950 kgs. 45.00 5,127,750.00 12.00 1,367,400.00 6,495,150.00
81,696 kgs. 45.00 3,676,320.00 12.00 980,352.00 4,656,672.00
-
67,312 kgs. 48.00 3,230,976.00 12.00 807,744.00 4,038,720.00
11,480 kgs. 45.00 516,600.00 12.00 137,760.00 654,360.00

21,510 kgs. 48.00 1,032,480.00 12.00 258,120.00 1,290,600.00

19,557 kgs. 45.00 880,065.00 12.00 234,684.00 1,114,749.00
7,257 kgs. 45.00 326,565.00 12.00 87,084.00 413,649.00
114,336 kgs. 45.00 5,145,120.00 12.00 1,372,032.00 6,517,152.00

4,600 sqm. 1,500.00 6,900,000.00 330.00 1,518,000.00 8,418,000.00

5,980 sqm. 1,500.00 8,970,000.00 330.00 1,973,400.00 10,943,400.00
4,320 sqm. 1,500.00 6,480,000.00 330.00 1,425,600.00 7,905,600.00
641 sqm. 1,500.00 961,500.00 330.00 211,530.00 1,173,030.00
3,000 sqm. 3,800.00 11,400,000.00 1,050.00 3,150,000.00 14,550,000.00

104,715,737.80

4,095 sqm. 550.00 2,252,250.00 350.00 1,433,250.00 3,685,500.00

2,047 sqm. 750.00 1,535,250.00 420.00 859,740.00 2,394,990.00
3,000 sqm. 2,500.00 7,500,000.00 1,200.00 3,600,000.00 11,100,000.00
1,080 sqm. 575.00 621,000.00 350.00 378,000.00 999,000.00
725 sqm. 950.00 688,750.00 400.00 290,000.00 978,750.00
2,500 sqm. 4,300.00 10,750,000.00 1,800.00 4,500,000.00 15,250,000.00
684 sqm. 2,000.00 1,368,000.00 700.00 478,800.00 1,846,800.00

36,255,040.00

3,525 sqm. 3,075.00 10,839,375.00 922.50 3,251,812.50 14,091,187.50

120 sqm. 3,075.00 369,000.00 799.50 95,940.00 464,940.00
1,250 sqm. 3,075.00 3,843,750.00 553.50 691,875.00 4,535,625.00
120 sqm. 2,829.00 339,480.00 1,045.50 125,460.00 464,940.00
375 sqm. 2,214.00 830,250.00 676.50 253,687.50 1,083,937.50

20,640,630.00

8,580 sqm. 922.50 7,915,050.00 369.00 3,166,020.00 11,081,070.00

4,290 sqm. 258.30 1,108,107.00 430.50 1,846,845.00 2,954,952.00
2,145 sqm. 777.36 1,667,437.20 553.50 1,187,257.50 2,854,694.70
350 sqm. 3,075.00 1,076,250.00 676.50 236,775.00 1,313,025.00
1,072 sqm. 3,075.00 3,296,400.00 553.50 593,352.00 3,889,752.00
25 cubicle 12,915.00 322,875.00 4,305.00 107,625.00 430,500.00

20 sets 22,755.00 455,100.00 5,535.00 110,700.00 565,800.00

23,089,793.70

14 sets 177,120.00 2,479,680.00 2,214.00 30,996.00 2,510,676.00

48 sqm 5,904.00 283,392.00 1,845.00 88,560.00 371,952.00
45 sets 22,140.00 996,300.00 2,214.00 99,630.00 1,095,930.00
42 sets 6,765.00 284,130.00 1,845.00 77,490.00 361,620.00

4,340,178.00

3,066 sqm 1,353.00 4,148,298.00 1,353.00 4,148,298.00 8,296,596.00

1,533 sqm 873.30 1,338,768.90 1,353.00 2,074,149.00 3,412,917.90

 1,435 sqm 553.50 794,272.50 1,353.00 1,941,555.00 2,735,827.50

14,445,341.40

12,885 sqm 922.50 11,886,412.50 1,845.00 23,772,825.00 35,659,237.50

6,034 sqm 381.30 2,300,764.20 1,845.00 11,132,730.00 13,433,494.20

49,092,731.70

1 lot
1 lot

1 lot
1 lot

111,608,674.80