Project Name : GIEM ACADEMY - INTERIOR DESIGN WORKS (@ecoSKY, Jalan Kuching)

Bill of Quantities - Section 1 (Renovation Work)

Jun, 2023
CSO MANAGEMENT (PAUL) IRONGALE MASUT
Total Cost Total Cost Total Cost
Item Description of Works Tender Qty Unit Bidder Qty Unit Cost (RM) Bidder Qty Unit Cost (RM) Bidder Qty Unit Cost (RM)
(RM) (RM) (RM)
1 - PRELIMINARIES
1.01 Site Supervision 3.00 Months 3.00 - - 3.00 - - 3.00 2,000.00 6,000.00
1.02 Contractors All-Risk Insurance - - - -
1.03 Building Permits - - - -
1.04 Electricity used during construction - - - -
1.05 Water used during construction - - - -
1.06 Transportation - - - - - -
1.07 Hoarding - - - 1.00 800.00 800.00
1.08 Protection - - - 1.00 1,500.00 1,500.00
1.09 As-built drawing & 3D Design - - - -
TOTAL PRELIMINARIES - - 8,300.00
2 - CIVIL WORKS
2.01 To lift up floor 2,035.00 SQ FT 2,035.00 3.00 6,105.00 2,035.00 2.50 5,087.50 2,035.00 5.50 11,192.50
2.02 Patching all cracks on wall surfaces 1.00 1,000.00 1,000.00 1.00 500.00 500.00 1.00 800.00 800.00
2.03 Water proofing treatment - 2.00 1,500.00 3,000.00 1.00 2,500.00 2,500.00
2.04 Providing Counter Top - Double Wash Basin 1.00 set 1.00 4,500.00 4,500.00 1.00 4,500.00 4,500.00 1.00 5,000.00 5,000.00
2.05 Construct a counter - brick work 1.00 set 1.00 2,500.00 2,500.00 1.00 2,000.00 2,000.00 1.00 3,200.00 3,200.00
2.06 To conceal GI/PVC conduit pipe - COWAY 1.00 set 1.00 1,500.00 1,500.00 1.00 500.00 500.00 1.00 1,000.00 1,000.00
2.07 To patch all wiring conceal 20.00 20.00 400.00 20.00 - -
TOTAL CIVIL WORKS 16,005.00 15,587.50 23,692.50
3 - FLOOR FINISHES
3.01 To install Porcelain tile, Matte Cement - 2'x2' 1,526.00 SQ FT 1,526.00 20.00 30,520.00 1,526.00 16.50 25,179.00 1,526.00 10.00 15,260.00
3.02 To install Porcelain tile, Mattee Wood Grain 509.00 SQ FT 509.00 21.00 10,689.00 509.00 12.50 6,362.50 509.00 10.00 5,090.00
TOTAL FLOOR FINISHES 41,209.00 31,541.50 20,350.00
4 - WALL PARTITION
4.01 Gypsum Board (10 mm thick) - Partition @RM12 & Sound Proof @RM3
4.01.1 P1 : 100 thk. H- 4515mm X L- 3835 1.00 SET 1.00 2,925.00 2,925.00 186.48 15.00 2,797.20 1.00 1,472.00 1,472.00
4.01.2 P2 : 100 thk. H: 4485mm X L: 2725 1.00 SET 1.00 2,025.00 2,025.00 130.83 15.00 1,962.45 1.00 1,048.00 1,048.00
4.01.3 P3 : 100 thk. H: 4485mm X L: 1750 1.00 SET 1.00 1,350.00 1,350.00 83.79 15.00 1,256.85 1.00 696.00 696.00
4.01.4 P4 : 100 thk. H: 4485mm X L: 1405 1.00 SET 1.00 1,125.00 1,125.00 67.62 15.00 1,014.30 1.00 544.00 544.00
4.01.5 P5 : 100 thk. H: 4485mm X L: 4388 1.00 SET 1.00 3,375.00 3,375.00 211.68 15.00 3,175.20 1.00 1,696.00 1,696.00
4.01.6 P6 : 100 thk. H: 4430mm X L: 7425 1.00 SET 1.00 5,625.00 5,625.00 353.8 15.00 5,307.00 1.00 2,800.00 2,800.00
4.01.7 P7 : 100 thk. H: 4485mm X L: 2610 1.00 SET 1.00 2,025.00 2,025.00 126.42 15.00 1,896.30 1.00 112.00 112.00
4.01.8 P8 : 100 thk. H: 4485mm X L: 2800 1.00 SET 1.00 2,137.00 2,137.00 138.18 15.00 2,072.70 1.00 1,088.00 1,088.00
4.01.9 P9 : 100 thk. H: 4430mm X L: 5883 1.00 SET 1.00 4,387.00 4,387.00 279.85 15.00 4,197.75 1.00 2,240.00 2,240.00
4.01.10 P10: 100 thk. H: 4430mm X L: 6705 1.00 SET 1.00 5,062.00 5,062.00 319 15.00 4,785.00 1.00 2,560.00 2,560.00
4.01.11 P11: 100 thk. H: 4430mm X L: 4766 1.00 SET 1.00 3,600.00 3,600.00 226.2 15.00 3,393.00 1.00 1,840.00 1,840.00
4.01.12 P12: 100 thk. H: 4295mm X L: 4480 1.00 SET 1.00 3,262.00 3,262.00 207.27 15.00 3,109.05 1.00 1,680.00 1,680.00
4.02 glass partition and glass door
4.02.1 W : 4690mm X H : 2800mm - GW & GD 1.00 SET 1.00 9,280.00 9,280.00 141.68 48.50 6,871.48 1.00 8,700.00 8,700.00
4.02.2 W : 4690mm X H : 2800mm - GW & GD 1.00 SET 1.00 9,280.00 9,280.00 141.68 48.50 6,871.48 1.00 8,700.00 8,700.00
4.02.3 W : 3450mm X H : 2800mm - GW & GD 1.00 SET 1.00 6,336.00 6,336.00 103.96 48.50 5,042.06 1.00 6,360.00 6,360.00
4.02.4 W : 2535mm X H : 2800mm - GW & GD 1.00 SET 1.00 4,683.00 4,683.00 76.36 48.50 3,703.46 1.00 4,800.00 4,800.00
4.02.5 W : 2325mm X H : 2800mm - GW & GD 1.00 SET 1.00 3,944.00 3,944.00 69.92 48.50 3,391.12 1.00 4,200.00 4,200.00
4.02.6 W : 2325mm X H : 2800mm - GW 2.00 SET 1.00 3,944.00 3,944.00 12.4 48.50 601.40 2.00 4,200.00 8,400.00
4.02.7 W : 900mm X H : 2800mm - GD 1.00 SET 1.00 1,479.00 1,479.00 27.6 60.00 1,656.00 1.00 1,800.00 1,800.00
Folding Doors Partition Acoustic Interior Room
4.03 1.00 SET 1.00 - - 273.24 140 38,253.60 1.00 30,140.00 30,140.00
Dividers'
TOTAL WALL PARTITION 75,844.00 101,357.40 90,876.00
5 - CEILING FINISHES
5.01 To install Plaster Ceiling Board 1,236.00 SQ FT 1,236.00 4.00 4,944.00 1,236.00 9.50 11,742.00 1,236.00 8.00 9,888.00
5.02 Maintenance and repair of toilet Plaster Ceiling Board 1.00 500.00 500.00 1.00 500.00 500.00 1.00 700.00 700.00
5.03 To install Main Hole (Big) 6.00 100.00 600.00 6.00 - -
5.04 To install Main Hole (Small) 3.00 80.00 240.00 3.00 - -
5.05 To apply White Painting 1,236.00 2.00 2,472.00 1,236.00 - -
TOTAL CEILING FINISHES 8,756.00 12,242.00 10,588.00
6 - ELECTRICAL WORKS
6.01 Main incomming for fibre network cable - -
6.02 Main incomming for telephone cable - -
6.03 Main incomming for network cable - -
6.04 Fitting and accessory - -
DB Board
7.01 To Check existing MDB 1.00 3,000.00 3,000.00 1.00 1,000.00 1,000.00
7.02 Modify Exiting DB by add breaker etc accessories 2.00 200.00 400.00 1.00 4,000.00 4,000.00

7.03 Modify Exiting DB by add breaker airconditioning 1.00 200.00 200.00 1.00 3,000.00 3,000.00
7.04 Support and accessory 1.00 - 1.00 1,500.00 1,500.00
Sub Total - Incomming Power Supply, Internet, Telephone & DB 3,600.00 9,500.00
6.2 - Lighting Fixture
8.01 LED Mounted Downlight 34.00 pcs 34.00 80.00 2,720.00 34.00 40.00 1,360.00
8.02 LED Ceiling Pendant Light - Off. 8 paxt 3.00 pcs 3.00 200.00 600.00 3.00 700.00 2,100.00
8.03 LED Ceiling Pendant Light -eLibrary 1.00 set 1.00 200.00 200.00 1.00 650.00 650.00
8.04 LED Linear Pendant Light 7.00 set 7.00 200.00 1,400.00 7.00 400.00 2,800.00
Modern LED Light Long Black Wall Light
8.05 18.00 set 18.00 300.00 5,400.00 18.00 400.00 7,200.00
Flexible Soft LED Neon Strip Light - Logo
8.06 2.00 set 2.00 200.00 400.00 2.00 850.00 1,700.00
3 pcs Spotlight Black Led Track Light + Track light
8.07 1.00 set 1.00 300.00 300.00 1.00 450.00 450.00
rail - Lobby
COB LED Strip Light + installation with U Style
8.08 9.00 set 9.00 400.00 3,600.00 9.00 400.00 3,600.00
Aluminium Channel Holder Led Strip Cover
Black Rounded Rectangle LED Linear Pendant Light -
8.09 1.00 set 1.00 600.00 600.00 1.00 650.00 650.00
Lobby
 10 pcs Spotlight Black Led Track Light + Track light
8.10 1.00 set 1.00 1,900.00 1,900.00 1.00 1,200.00 1,200.00
rail - Off. 8 pax
Sub Total - Lighting Fixture 17,120.00 21,710.00
6.3 - Electrical Accessories
9.01 Simon E6 Series 4 Gang 1 Way Switch 4.00 SET 4.00 70.00 280.00 4.00 80.00 320.00
9.01 Simon E6 Series 3 Gang 1 Way Switch 3.00 SET 3.00 60.00 180.00 3.00 70.00 210.00
9.03 Simon E6 Series 2 Gang 1 Way Switch 7.00 SET 7.00 50.00 350.00 7.00 60.00 420.00
9.02 Simon E6 Series 1 Gang 1 Way Switch 4.00 PCS 4.00 30.00 120.00 4.00 50.00 200.00
9.04 20AMP Aircond Switch 10.00 PCS 10.00 80.00 800.00 10.00 80.00 800.00
9.05 20AMP Water Heater Switch 1.00 PCS 1.00 80.00 80.00 1.00 80.00 80.00
9.06 Simon E6 Series 13A Switch Socket 22.00 PCS 22.00 40.00 880.00 22.00 30.00 660.00
9.07 Simon E6 Series 13A Switch Socket 7.00 PCS 7.00 40.00 280.00 7.00 30.00 210.00
9.08 [SIRIM] LMX 13A Switch Socket 7.00 PCS 7.00 20.00 140.00 7.00 30.00 210.00
9.09 [SIRIM] LMX 20A Switch Socket - Water Heater 1.00 PCS 1.00 30.00 30.00 1.00 80.00 80.00
Sub Total - Electrical Accessories 3,140.00 3,190.00
6.4 - Electrical A/C System
10.01 New 2.5HP cassette Air-cond 8.00 Unit 8.00 3,900.00 31,200.00 8.00 4,000.00 32,000.00
10.02 New 1.5HP cassette Air-cond 2.00 Unit 2.00 2,900.00 5,800.00 2.00 3,500.00 7,000.00
10.03 Intallation & Commisioning - 2.5HP 8.00 600.00 4,800.00 -
10.04 Intallation & Commisioning - 1.5HP 2.00 550.00 1,100.00 -
10.05 Support and accessories - Cooper & Others 2.5HP 377.00 Feet 377.00 20.00 7,540.00 -

10.06 Support and accessories - Cooper & Others 1.5HP Feet 54.00 18.00 972.00 -

Sub Total - Electrical A/C System 51,412.00 39,000.00

6.5 - Electrical Accessories - Emergency Light
11.01 Recessed Mounted Round Emergency Light 7.00 pcs 7.00 160.00 1,120.00 7.00 180.00 1,260.00
11.02 Mounted Surface Emergency Light 5.00 pcs 5.00 170.00 850.00 5.00 150.00 750.00
Sub Total - Electrical Accessories / Emergency Light 1,970.00 2,010.00
Electrical - Security System (CCTV, Alarm System & Door Access)
6.6 - CCTV - inclusive of Real Time Motion Detection Alarm
12.01 Network Video recorder 8 Chanel 2.00 set 2.00 - - -
OUTDOOR - TV-IP314PI 4 MP PoE Day / Night
12.02 3.00 pcs 3.00 - - -
Network Camera
INDOOR - TV-IP321PI 1.3 MP HD PoE Dome IR
12.03 9.00 pcs 9.00 - - -
Network Camera
12.04 INDOOR - Security Wi-Fi Camera Counter Top 1.00 pcs 1.00 - - -
12.05 CCTV Cat 6 Cable 15.00 pcs 15.00 - - -
12.06 HDMI output 2.00 pcs 2.00 - - -
12.07 Wall Mount Server Cabinet 1.00 set 1.00 - - -
12.08 Accessory - - -
Sub Total - Electrical CCTV - -
6.7 - CCTV - Access Control System and Calling Door Bell (inclusive of software, electro-magnetic lock, door/window sensors & intercom)
13.01 Access control main controller ( for 3 doors) 3.00 3.00 - - -
13.02 Supply and install IP Video Intercom Package 2.00 2.00 - - -
13.03 Supply and install magnetic door lock 3.00 3.00 - - -
13.04 Supply and install Finger Print reader 1.00 1.00 - - -
13.05 Supply and install Card reader 1.00 1.00 - - -
13.06 Supply and install Access Control Door 1.00 1.00 - - -
13.07 Supply and intall Door sensors 3.00 3.00 - - -
13.08 Supply and intall Motion Sensors 2.00 2.00 - - -
13.09 Accessory - - -
Sub Total - Electrical/ Access Control System and Calling Door Bell - -
6.8 - Data Cable, Power Cable and Telephone

14.01 Cat 6 Data cable - ceiling network plug in socket 11.00 11.00 - -
14.02 Cat 6 Data cable - plug in data socket on wall 4.00 4.00 - -
14.03 Power Cable for power A/C 1Cx3x4 mm2 10.00 10.00 300.00 3,000.00 10.00 250.00 2,500.00
14.04 Power Cable for power Showe Water Heater 10.00 1.00 230.00 230.00 -
14.05 Power Cable for power Socket 13Amp 10.00 7.00 200.00 1,400.00 -
14.06 Power Cable for power Light 10.00 9.00 180.00 1,620.00 -
14.07 Main Telephone PABX 1.00 1.00 - 1.00 1,000.00 1,000.00
14.08 Sub Telephone TS-500 Telephone PABX 2.00 2.00 - 2.00 1,000.00 2,000.00
Sub Total - Electrical/ Data Cable, Power Cable and Telephone 6,250.00 5,500.00
6.9 - Cable Containment - Exposed ceiling surface areas must be painted with Matte Black finish
Metal Cable Tray & Accessories
15.01 Material : Steel 21.00 280.00 35.00 9,800.00 21.00 130.00 2,730.00
Size: 8" x *ft
15.02 PVC conduit dia 20 mm - 1.00 750.00 750.00
15.03 PVC conduit dia 25 mm - 1.00 850.00 850.00
15.04 Cable trunking dia 100x50 mm - 1.00 1,050.00 1,050.00
15.05 PVC flexible conduit dia 20 mm - 1.00 500.00 500.00
15.06 Fitting - 1.00 300.00 300.00
15.07 Accessory - 1.00 300.00 300.00
Sub Total - Electrical/ Cable Containment 9,800.00 6,480.00
6.10 - PA System - to supply and install complete set of medium high range of quality audio system, to manuf. detail
16.01 PA System Flepcher & Mixer Amplifier 3.00 set - -
16.02 Professional 2-WaySurround Speaker 4.00 pcs - -
16.03 Wireless Surround Speakers 4.00 pcs - -
16.04 2 units Wireless Microphone 1.00 set - -
16.05 Gooseneck Condenser Microphone 1.00 set - -
Instrument Direct Box (DI-100 / DI 100) / RCA Audio
16.06 1.00 set - -
Jack Wall Plate
16.07 Multifunction HDMI VGA 3RCA Combo 1.00 set - -
16.08 Other Accessories 1.00 set - -
Sub Total - Electrical/ PA System - -
TOTAL ELECTRICAL WORKS 93,292.00 87,390.00
7 - PAINTING

Providing & painting the walls

17.01 1.00 3,000.00 3,000.00 6.00 800.00 4,800.00 1.00 3,500.00 3,500.00
- Dulux Easy Clean Eloquent Ivory 45YY 75/110
Providing & painting the walls
17.02 2.00 800.00 1,600.00 2.00 900.00 1,800.00 1.00 2,800.00 2,800.00
- Jotun Majestic Dark Magnolia 0254
Providing & spray painting the exposed ceiling slab
17.03 1.00 1,500.00 1,500.00 4.00 700.00 2,800.00 1.00 3,000.00 3,000.00
- Dulux Maxilite Plus Black - 10222
Providing & painting the toilet walls
17.04 1.00 500.00 500.00 1.00 600.00 600.00 1.00 400.00 400.00
- Dulux Maxilite Plus White
Providing & painting 2 units of door & door frame
17.05 2.00 100.00 200.00 2.00 400.00 800.00 1.00 500.00 500.00
- Dulux Noble Grey 30BB 10/019 Semi Gloss

Providing & applying texture paint (cement effect)

17.06 - - -
- Vasari V51 Royal Blue to product detail

Providing & applying texture paint (cement effect)

17.07 - - -
- Vasari LG40 Brick Red to product detail

Providing & applying texture paint (cement effect)

17.08 - - -
- Suzuka-SCT-305 Iron Grey to product detail

17.09 Diskaun 10% From Supplier - - -

Installation of decorative panel with Brick Veneer

17.10 - - -
- Suzuka Kastone Lite BL 6101
17.11 Installation of Fluted Wall Panel (PWC) 144.00 SQFT - 144.00 20.00 2,880.00 1.00 1,500.00 1,500.00
TOTAL PAINTING 6,800.00 13,680.00 11,700.00
8 - FINISHING WORK
8.1 - Signage & Advertising Company

Installation of double layer Acrylic Poster Frame

18.01 8.00 pcs - 8.00 250.00 2,000.00
- A4 Size with Stainless Steel Spacer Screw

Installation of double layer Acrylic Poster Frame

18.02 4.00 pcs - 4.00 250.00 1,000.00
- A1 Size with Stainless Steel Spacer Screw
Installation of OEM Decorative Expanded Metal Mesh
18.03 and Steel Frame 5.00 pcs - 5.00 200.00 1,000.00
- A1 Size with Black Matte Finish
Installation of Decorative Frosted Privacy Film
18.04 204.00 SQFT 204.00 10.00 2,040.00 4.00 800.00 3,200.00
- Pattern cutting (GIEM Logo)
18.05 Installation of Reflective UV Film 272.00 SQFT 272.00 7.00 1,904.00 3.00 750.00 2,250.00
Installation of CUSTOM 3D LOGO SIGNS
18.06 2.00 set - 2.00 2,500.00 5,000.00
- Gold Brushed Metal Logo
Installation of 3D FONT LOGO
18.07 2.00 set - 2.00 2,000.00 4,000.00
- Acrylic Font Cutting
Sub Total - Finishing Work/ Signage & Advertising Company 3,944.00 18,450.00
8.2 - Curtain & Blinds

19.01 Installation of Vertical Blackout Blinds Venetian Blinds 4.00 set 160.00 25.00 4,000.00 4.00 1,200.00 4,800.00
19.02 Installation of Roller Blinds & Window Blinds 4.00 set 115.00 25.00 2,875.00 4.00 850.00 3,400.00
Sub Total - Finishing Work/ Curtain & Blinds 6,875.00 8,200.00
8.3 - Glass & Mirror
20.01 Installation of Bathroom Mirror 1.00 set - 1.00 1,500.00 1,500.00
20.02 Installation of Wall Mirror 1.00 set - 1.00 2,800.00 2,800.00
20.03 Installation of Cabinet Mirror 1.00 set - 1.00 1,800.00 1,800.00
Custome Installation for Bronze Stainless Steel Plate
20.04 1.00 set 1.00 2,000.00 2,000.00 1.00 1,400.00 1,400.00
Mirror Finish
To supply and install Glass Whiteboard with Stainless
20.05 1.00 set - 1.00 1,800.00 1,800.00
Steel Spacer Screw
Sub Total - Finishing Work/ Glass & Mirror 2,000.00 9,300.00
8.5 - Wood Slab

21.01 To supply and install Raintree Wood Slab Counter Top 1.00 set 1.00 3,500.00 3,500.00 1.00 2,700.00 2,700.00

Sub Total - Finishing Work/ Wood Slab 3,500.00 2,700.00

TOTAL FINISHING WORK 16,319.00 38,650.00

$ 148,614.00 $ 284,019.40 $ 291,546.50

50% Up Front & Balance Upon Completion 50% Up Front & Balance Upon Completion 50% Up Front & Balance Upon Completion
 6,000.00
-
-
-
-
-
800.00
1,500.00
-
8,300.00
-
6,105.00
300.00
(500.00)
500.00
1,200.00
500.00
-
8,105.00
-
(9,919.00)
(1,272.50)
(11,191.50)
 -
-
(1,325.20)
(914.45)
(560.85)
(470.30)
(1,479.20)
(2,507.00)
(1,784.30)
(984.70)
(1,957.75)
(2,225.00)
(1,553.00)
(1,429.05)
-
1,828.52
1,828.52
1,317.94
1,096.54
808.88
7,798.60
144.00
(8,113.60)

(10,481.40)
-
(1,854.00)
200.00
-
-
-
(1,654.00)
-
-
-
-
-
-
(2,000.00)
3,600.00

2,800.00
1,500.00
5,900.00
-
(1,360.00)
1,500.00
450.00
1,400.00
1,800.00

1,300.00

150.00

50.00
 (700.00)

4,590.00
-
40.00
30.00
70.00
80.00
-
-
(220.00)
(70.00)
70.00
50.00
50.00
-
800.00
1,200.00
(4,800.00)
(1,100.00)
(7,540.00)

(972.00)

(12,412.00)
-
140.00
(100.00)
40.00
-
-
-
-

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-

-
-
(500.00)
 (230.00)
(1,400.00)
(1,620.00)
1,000.00
2,000.00
(750.00)
-

(7,070.00)

750.00
850.00
1,050.00
500.00
300.00
300.00
(3,320.00)
-
-
-
-
-
-
-
-
-
-
(5,902.00)
-

(1,300.00)

1,000.00

200.00

(200.00)

(300.00)

(1,380.00)
(1,980.00)
-
 -

2,000.00

1,000.00

1,000.00

1,160.00
346.00
5,000.00

4,000.00

14,506.00
-

800.00
525.00
1,325.00
-
1,500.00
2,800.00
1,800.00
(600.00)

1,800.00

7,300.00
-

(800.00)

(800.00)
22,331.00