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 )
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