Attention :

Project :
Location :
Subject :

ITEM CODE ITEM DESCRIPTION MATERIAL COST

QTY UNIT UNIT COST

A GENERAL REQUIREMENTS
1 Mobilization/Demobilazation 1 lot 15,000.00 20,000.00
2 Delivery of Materials, Tools and Equipment 1 lot 15,000.00 15,000.00
3 Hauling of Debris 1 lot 8,000.00 8,000.00
4 Construction Bond EXCLUDED
5 Professional Fee
5.1 Architectural Interior Design Fee 20 sqm 1,500.00 30,000.00
5.2 Site Supervision 1 lot 15,000.00 15,000.00
Sub-total General Requirements 88,000.00

B ARCHITECTURAL WORKS
1 Ceiling Works
1.1 12mm Gypsum Board Ceiling on Metal Framing System 5.92 sqm 3,400.00 20,128.00
1.2 Shadow Line 19.77 ln m 550.00 10,873.50
1.3 Covelighting 5.30 ln m 2,000.00 10,600.00
2 Finishes
2.1 Wall
a. 3 Coat Flat Interior Paint Finish using Davies Paint (or approved equal) 47.95 sqm 850.00 40,757.50
b. 1x2 Wood slats natural wood stain finish (color for approval) 8.32 sqm 3,500.00 29,120.00
2.2 Ceiling
3 Coat Flat Interior Paint Finish using Davies Paint (or approved equal) 19.91 sqm 1,200.00 23,892.00
3 Cabinetry
Cabinet 1 - 2400m x 1200mm x 300mm - Bags Display Cabinet - 18mm Thk MDF with Tinted Glass
3.1 1 lot 60,000.00 60,000.00
Cabinet Doors, Interior Lighted w/ mirror including Hardware and Accessories
Cabinet 2 - 2400mm x 2400mm x 300mm - Bags Storage Cabinet - 18MM Thk MDF with Accent Wood
3.2 1 lot 68,000.00 68,000.00
Display, Interiior Lighted w/ mirror incl hardware and accessories
Cabinet 3 - 1200mm x 2400mm x 300mm TV Console - 18mm Thk MDF w/ Accent Lighting, drawers and
3.3 1 lot 35,000.00 35,000.00
shelvings incl hardware and accessories
Cabinet 4 - 1200mm x 2400 mm x 300mm - Kitchen Storage cabinet - 18mm Thk MDF textured finish
3.4 1 lot 35,000.00 35,000.00
incl hardware and accessories
Cabinet 5 - 1200mm x 2400mm x 550mm - Altar Cabinet w/ Storage, Glass Shelvings - 8MM Thk MDF
1 lot 38,500.00 38,500.00
with Accent Wood Display, Interiior Lighted w/ mirror incl hardware and accessories
4 Glazing Works -
5.1 Window Film/Tint 1 lot 8,000.00 8,000.00
5.2 Accent Mirror 1 lot 8,500.00 8,500.00
5.3 12mm Thk Frosted Glass Shower Enclosure 1 lot 18,000.00 18,000.00
Sub-total Architectural Works 406,371.00

C ELECTRICAL WORKS
1 General Wiring works and Roughing-ins 1 lot 10,500.00 10,500.00
2 Lighting System - Lighting Protection including Roughing-in, bare copper & Equipment 1 lot 45,000.00 45,000.00
3 Power Outlets and Switches 1 lot 15,000.00 15,000.00
4 Testing and Commisioning 1 lot 8,500.00 8,500.00
Sub-total Electrcal Works 68,500.00

E LABOR COST -

TOTAL LABOR & MATERIALS COST 562,871.00

3% Contingencies 16,886.13
GRAND TOTAL 579,757.13
***PRICE IS VAT EXCLUSIVE***