Cost Plan Nov 2013

Full Estimate Summary
Job Name : VN1063 PIA COST PLAN Job Description
Client's Name: HKL/Sonkim
Trd Trade Description Trade Cost/ m2
No. %
NASSIM RESIDENTIAL PROJECT DISTRICT 2 HCMC
PROJECT INVESTMENT APPRAISAL COST PLAN
November 2013
Basis of the Estimate
Schedule of Exclusions
Site Preparation 0.47 3.64 150,000
Piling 6.06 47.28 1,950,000
Podium Carpark 12.47 97.26 4,011,675
Apartment Tower 73.06 569.59 23,494,600
Lift Services 4.66 36.37 1,500,000
External Works and Landscaping 3.27 25.52 1,052,577
Subtotal
Preliminaries (Included)
Overheads & Margin (Included)
Subtotal
Design Contingency (Excluded)
Construction Contingency (Excluded)
TOTAL CONSTRUCTION COSTS AT NOVEMBER 2013 PRICES (Excl VAT)
GFA: 41,248 m2. 100.00 779.65 32,158,852
WT PARTNERSHIP Page : 1
VIETNAM Global Estimating System (

Job Description
Sub Total Mark Trade
Up % Total
150,000
1,950,000
4,011,675
23,494,600
1,500,000
1,052,577
32,158,852
32,158,852
Excl VAT) 32,158,852
32,158,852
Final Total : $ 32,158,852
of 1 Date of Printing: 3/30/2015
Global Estimating System (32 Bit) - J

Trade Breakup
Job Name : VN1063 PIA COST PLAN Job Description
Client's Name: HKL/Sonkim
Item Item Description Quantity Unit Rate
No.
Trade : 5 Basis of the Estimate
PDF Drawings sent by AEDAS on 26/09/2012
Basis of the Estimate
Trade : 6 Schedule of Exclusions
Trade : 8 Site Preparation
Site Hoarding
1 Allow for 2400mm high site perimeter hoarding. 864.00 m2 20.00
2 Allow for guardhouse and site entry control point. 1.00 No 2,000.00
3 Allow for site signboard. 1.00 No 500.00
Demolition
4 Provisional allowance for demolition of existing structures 1.00 Item 50,000.00
Site Clearance
5 Allow for site clearance. 4,986.00 m2 2.00

Bulk Earthworks
6 Allow for imported sandfill and compaction to raise site t 2,493.00 m3 15.00
De-watering
7 Allow for de-watering during construction. 1.00 Item 25,000.00
Sundries
8 Sundry allowance. 1.00 Item 7,853.00
Site Preparation
Trade : 9 Piling
Test Pile
1 Allow for test pile works. 1.00 Item 300,000.00
Mass Piling
2 Allow for 1500mm dia 70m deep bored pile solution below 51.00 No 21,000.00
3 Extra over for additional piles below core areas. 20.00 No 21,000.00
4 Allow for 1200mm dia 45m deep bored pile solution below 14.00 No 9,900.00
Sundries
5 Sundry allowance. 1.00 Item 20,400.00
Piling
Trade : 10 Podium Carpark
Substructure
1 Allow for pile cap and ground slab solution equivalent t 330.00 m2 550.00
2 Ditto but equivalent to 300mm thick to ground slab outsid 3,101.00 m2 102.50
3 Extra over for lift pits. 11.00 no 6,818.18
4 Extra over for drainage pits. 1.00 Item 50,000.00
Underground Tanks
5 Subtotal
Superstructure
6 40MPa concrete to columns. 230.00 m3 90.00
7 Reinforcement to concrete columns (assumed 350kg/m3). 80,500.00 kgs 1.05
8 Formwork to columns. 1,370.00 m2 10.00
9 300mm thick concrete core wall. 734.00 m2 27.00
10 600mm thick concrete core wall. 412.00 m2 54.00
11 300mm thick concrete shear wall. 1,313.00 m2 27.00
12 380mm thick concrete shear wall. 8.00 m2 34.20
16 Reinforcement to concrete walls (assumed 350kg/m3). 379,694.00 kgs 1.05
17 Formwork to walls. 5,706.00 m2 10.00
18 Allow for reinforced concrete upper floors (say) 225mm t 6,213.00 m2 70.00
19 Extra over for band beams. 1.00 Item 130,473.00
20 Extra over ramps including kerbs and groove finish. 1.00 Item 21,745.50
21 Provisional allowance for transfer structures to level 4 sla 1.00 Item 675,000.00
22 Allow for reinforced concrete fire stairs including handrai 72.00 m/rise 400.00
23 Subtotal
Roof
24 Allow for reinforced concrete roof slab including waterpr 1,925.00 m2 80.00
25 Allow for additional strengthening to slab areas support 494.00 m2 100.00
26 Allow for canopy including all framing, colorbond sheetin 118.00 m2 150.00
27 Subtotal
External Walls, Windows and Doors
28 300mm thick concrete shear wall including all concrete, 126.00 m2 180.00
29 Allow for 200mm thick masonry wall to external elevation 1,778.00 m2 39.00
30 Extra over stone finish to facade. 264.00 m2 80.00
31 Allow for aluminium sunshade louvres including all frami 762.00 m2 180.00
32 Allow for feature green walls. 356.00 m2 40.00
33 Allow for fixed window including all aluminium framing, 27.00 m2 150.00
34 Solid core single external door including all framing, har 3.00 No 700.00
35 Pair of external doors with steel plate cover to plant and 8.00 No 1,000.00
36 5000 x 3000mm high mechanised roller shutter including 1.00 No 5,250.00
37 6680 x 3000mm high mechanised roller shutter including 1.00 No 6,510.00
38 Subtotal
Internal Fitout
39 Allow for waterproofing to technical area floors. 359.00 m2 10.00
40 Allow for concrete sealer to car park and technical areas. 8,974.00 m2 6.00
41 Allow for local granite tiled floor finish to lobby areas (s 288.00 m2 70.00
42 Allow for local granite tiled floor finish to office and rec 52.00 m2 70.00
43 100mm thick blockwork including render and paint finish 462.00 m2 32.00
44 200mm thick blockwork including render and paint finish 1,769.00 m2 42.00
45 300mm thick cavity blockwork including render and paint f 46.00 m2 42.00
46 Extra over natural stone cladding finish to lift lobby walls 309.00 m2 120.00
47 Extra over waterproofing to technical area walls 573.00 m2 10.00
48 Allow for render and paint finish to columns. 1,370.00 m2 10.00
49 Allow for single leaf solid core fire door including framin 21.00 No 650.00
50 Allow for single leaf solid core door including framing, h 25.00 No 500.00
51 Allow for pair of equal doors including framing, hardware 4.00 No 900.00
52 Allow for pair of equal glazed doors including framing, h 15.00 No 1,300.00
53 Allow for suspended plasterboard ceiling including paint fi 340.00 m2 28.00
54 Allow for render and paint finish to soffit of concrete slab in carpark and technical areas.
55 Allowance for miscellaneous items including concrete whee 1.00 Item 100,000.00
56 Subtotal
Building Services
57 Allow for plumbing and drainage services to podium carp 9,314.00 m2 10.00
58 Allow for mechanical services to podium carpark. 9,314.00 m2 5.00
59 Allow for fire services to podium carpark. 9,314.00 m2 18.00
60 Allow for electrical services to podium carpark. 9,314.00 m2 18.00
61 Lift services measured separately. 11.00 No
62 Allow for BWIC with services. 1.00 Item 50,000.00
63 Subtotal
Podium Carpark
Trade : 11 Apartment Tower
Columns
1 Allow for 40MPa concrete to columns.
2 Allow for reinforcement to columns (say 350kg/m3)
3 Allow for formwork to columns.
Upper Floors
4 Allow for reinforced concrete upper floors 175mm thick; 30,592.00 m2 65.00
5 Allow for reinforced concrete upper floors 250mm thick; 1,230.00 m2 85.00
6 Extra over beams. 1.00 Item 620,529.00
Staircases
7 Allow for reinforced concrete fire stairs including all finis 184.00 m/rise 400.00
8 Allow for reinforced concrete fire stairs including all finis 50.00 m/rise 400.00
9 Subtotal
Roof
10 Allow for reinforced concrete flat slab (say) 200mm thic 1,223.00 m2 80.00
11 Extra over for edge beam 1.00 Item 24,460.00

12 Allow for timber decking finish including framing. 186.00 m2 80.00
13 Allow for concrete sealer including drainage to technical r 464.00 m2 15.00
14 Allow for 1200mm high parapet wall including all excavat 602.00 m 60.00
15 Allow for 1200mm high glass balustrade with timber hand 103.00 m 150.00
16 Extra over small feature trees. 20.00 No 500.00
17 Provisional allowance for swimming pool including all water 1.00 Item 65,000.00
18 Allow for additional strengthening to slab areas support 1.00 Item 35,000.00
19 Subtotal
External Walls, Windows and Doors
External Walls
20 100mm thick blockwork wall including render and paint fin 685.00 m2 20.00
21 200mm thick blockwork wall including render and paint fin 8,126.00 m2 31.00
22 300mm thick blockwork wall including render and paint fin 337.00 m2 31.00
23 200mm thick water tank walls including all concrete, rein 186.00 m2 130.00
24 300mm thick core wall including all concrete, reinforceme 7,179.00 m2 160.00
25 450mm thick core wall including all concrete, reinforceme 1,715.00 m2 230.00
26 1200mm high blockwork parapet wall including render and 1,813.00 m 46.80
External Windows
27 Full height glazed wall including framing and fixtures. 565.00 m2 200.00
28 Allow for fixed window system including framing and fix 4,249.00 m2 150.00
29 Allow for 2000 x 3300mm high composite glass unit includin 4.00 No 1,650.00
34 Allow for louvres including framing, finish and all necess 1,372.00 m2 150.00
External Doors
35 900mm wide solid core door including all framing, hardwa 9.00 No 500.00
36 1400mm wide pair of equal doors including all framing, h 1.00 No 1,000.00
37 1000mm wide solid core fire door including all framing, h 4.00 No 700.00
38 600mm high glass balustrade including stainless steel fra 227.00 m 150.00
39 1100mm high glass balustrade including stainless steel fra 1,566.00 m 250.00
40 Subtotal
Internal Walls, Screens and Doors
Internal walls
41 100mm thick blockwork wall. 28,317.00 m2 12.00
44 350mm thick blockwork wall. 4.00 m2 23.00
45 300mm thick core wall including all concrete, reinforce 4,715.00 m2 150.00
46 450mm thick core wall including all concrete, reinforce 2,103.00 m2 220.00
47 950mm wide plasterboard partition wall including stud fram 7.00 m2 190.00
48 1000mm wide plasterboard partition wall including stud fra 7.00 m2 190.00
Internal Screens
52 2100mm high toilet cubicle including framing, single doo 17.00 m 315.00
53 2600mm high wardroble closet partition including framin 68.00 m 600.00
54 1000 x 2400mm high tempered glass shower screen compri 20.00 No 600.00
57 1800 x 2400mm high tempered glass shower screen compri 23.00 No 1,000.00
58 2300 x 2400mm high tempered glass shower screen compri 1.00 No 1,200.00
Apartment Entry Doors
59 900mm wide single solid core fire rated door including fr 107.00 No 1,000.00
60 1400mm wide pair of unequal solid core fire doors includ 142.00 No 1,500.00
Internal Doors
61 800mm wide single solid core door including framing, har 913.00 No 450.00
62 900mm wide single solid core door including framing, har 522.00 No 500.00
63 1100mm wide pair of equal solid core doors including fra 2.00 No 700.00
64 1400mm wide pair of equal solid core doors including fra 168.00 No 900.00
65 1500mm wide pair of equal solid core doors including fra 48.00 No 1,050.00
Glazed Doors
66 800mm wide glazed door including framing, hardware and 97.00 No 700.00
69 1000mm wide glazed door including framing, hardware an 2.00 No 1,000.00
70 1200mm wide glazed door including framing, hardware an 2.00 No 1,200.00
Fire Doors
71 900mm wide single solid core fire rated door including fr 54.00 No 1,000.00
72 1000mm wide single solid core fire rated door including f 114.00 No 1,200.00
73 1200mm wide pair of equal solid core fire rated doors inc 8.00 No 1,300.00
Wall Finishes
74 Render and paint finish to concrete core walls. 13,636.00 m2 8.00
75 Plasterboard and paint finish to internal blockwork walls. 70,693.00 m2 20.00
76 Render and paint finish to inside face of external walls. 9,280.00 m2 8.00
77 Plasterboard and paint finish to inside face of external wal 6,186.00 m2 20.00
78 Allow for ceramic tile to bathroom walls including water 1,665.00 m2 49.00
79 Allow for natural stone cladding to lift lobby (supply rat 2,675.00 m2 120.00
80 Allowance for skirtings generally. 1.00 Item 130,000.00

81 Allowance for feature wall finishes. 1.00 Item 150,000.00
Floor Finishes
82 Allow for waterproofing and homogenous tiled finish to b 1,749.00 m2 49.00
83 Allow for waterproofing and homogenous tiled finish to 1,935.00 m2 49.00
84 Allow for waterproofing and homogenous tiled finish to l 1,126.00 m2 42.00
85 Allow for engineered timber floor finish to bedrooms. 6,155.00 m2 75.00
86 Allow for homogenous tiled finish to maids room (supply 324.00 m2 32.00
87 Allow for homogenous tiled finish to kitchens (supply rat 2,247.00 m2 35.00
88 Allow for homogenous tiled finish to dining and living ar 7,203.00 m2 35.00
89 Allow for homogenous tiled finish to corridors and public 1,569.00 m2 35.00
90 Allow for natural stone tiled finish to lift lobbies (supply 1,029.00 m2 120.00
91 Allow for carpet finish including underlay to card room, 93.00 m2 60.00
92 Allow for waterproofing and homogenous tiled finish to c 471.00 m2 49.00
93 Allow for floor finish to gym, multi function and kids play 228.00 m2 80.00
94 Allow for screed finish to store room. 80.00 m2 6.00
95 Allow for waterproofing and screed finish to MEP rooms. 329.00 m2 19.00
96 Allow for waterproofing system to water tanks. 37.00 m2 14.00
Ceiling Finishes
97 Render and paint finish to soffit of balconies. 1,749.00 m2 10.00
98 Moisture resistant plasterboard including framing, coving 1,935.00 m2 27.00
99 Plasterboard including framing, coving and paint finish ge 19,746.00 m2 24.90
100 Moisture resistant plasterboard including framing, coving 227.00 m2 36.00
101 Allow for render and paint finish to recreational faciliti 881.00 m2 10.00
102 Allow for feature finishes to ceilings 1.00 item 100,000.00
103 Subtotal
Joinery
104 Allow for built in robes including all framing, shelving a 1,180.00 m 150.00
105 Allow for local stone kitchen benchtop unit and overhead 1,051.00 m 550.00
106 Allow for local stone kitchen benchtop and all underbench 369.00 m 350.00
107 Allow for island kitchen cabinets to penthouses 12.00 m 450.00
108 Allow for bathroom vanity unit including framing, shelvi 755.00 m 230.00
109 Allow for reception counter to entrance lobby. 1.00 Item 1,500.00
110 Allow for lockers to changing rooms 1.00 Item 12,000.00
Bathroom Fixtures
111 Allow for WC. 565.00 No 600.00
112 Allow for bathroom sink including tapware. 662.00 No 350.00
113 Allow for bath including tapware. 238.00 No 900.00
114 Allow for shower head and tapware. 184.00 No 250.00
115 Allow for shower enclosure and shower head and tapware 24.00 No 700.00
116 Allow for toilet roll holder. 565.00 No 40.00
117 Allow for soap holder. 565.00 No 30.00
118 Allow for towel rail. 565.00 No 25.00
119 Allow for hand towel ring. 565.00 No 20.00
120 Allow for robe hooks. 565.00 No 15.00
Mirror
121 Allow for mirrors to bathrooms (700 wide x 750mm high) 348.00 m2 35.00
Signage
122 Allow for staturory, directional and architectural signage. 1.00 Item 50,000.00
123 Subtotal
Plumbing and Drainage
124 Allow for plumbing and drainage services. 31,905.00 m2 27.00
Mechanical Services
125 Allow for mechanical services. 31,905.00 m2 50.00
Fire Services
126 Allow for wet fire services. 31,905.00 m2 15.00
127 Allow for dry fire services. 31,905.00 m2 10.00
Electrical Services
128 Allow for electrical services. 31,905.00 m2 70.00
129 Subtotal
Sundries
130 Allow for fitout to sauna. 1.00 Item 25,000.00
131 Allow for fitout to gym. 47.00 m2 450.00
132 Allow for fitout to kids play rooms. 146.00 m2 250.00
133 Allow for fitout to library/indoor multi function/card ro 128.00 m2 400.00
134 Allowance for enhancements to ground floor lift lobbies. 3.00 No 50,000.00
135 Additional allowance for penthouse apartment features. 2.00 No 25,000.00
136 Allow for design development and features not yet shown 1.00 Item 10,000.00
137 Subtotal
Kitchen Equipment (PROVISIONAL)
138 Allow for single kitchen sinks 292.00 No 200.00
139 Allow for gas cookers 292.00 No 400.00
140 Allow for hoods 292.00 No 450.00
141 Allow for ovens 238.00 No 700.00
142 Subtotal
Apartment Tower
Trade : 12 Lift Services
Lift Services
1 Provisonal allowance for lift services. 1.00 Item ###
Lift Services
Trade : 13 External Works and Landscaping
LEVEL 1
External Works
1 Allow for 300mm thick ground slab; including detailed ex 1,497.00 m2 180.00
2 Allow for linemarking to external ringroad and external c 1,497.00 m2 5.00
3 Allow for pavement including excavation, blinding layers 226.00 m2 60.00
Perimeter Wall
4 Allow for 2400mm high perimeter wall including all excavat 267.00 m 110.00
5 Extra over 2400 x 2400mm high entry gate. 1.00 No 1,000.00
Outbuildings
8 Allow for guardhouse building including all structural ele 1.00 Item 15,000.00
9 Allow for vaporizer and regulator valve room including all 1.00 Item 10,000.00
Underground Tanks
10 Allow for below ground fuel transfer pump room including a 11.00 m2 200.00
11 Allow for below ground fuel tank including all piling, exc 15.00 m2 200.00
12 Allow for below ground LPG bulk chamber including all pil 21.00 m2 400.00
13 Allow for column bumper and fence to LPG bulk chamber 14.00 m 50.00
14 Allow for 1.5m deep underground tank including all piling 180.00 m2 250.00
15 Allow for 3m deep underground transfer water tank includi 150.00 m2 300.00
16 Subtotal
Softscape
17 Allow for landscaped areas including grassed areas, plant 134.00 m2 40.00
18 Extra over small/medium feature trees. 54.00 No 750.00
19 Extra over large feature trees. 4.00 No 1,000.00
20 500 x 500mm planter box. 4.00 No 400.00

21 1040 x 1040mm planter box. 16.00 No 850.00
22 1500 x 5250mm planter box. 1.00 No 1,750.00
LEVEL 4
External Works
23 Allow for rubber mat flooring including all underlay and a 385.00 m2 50.00
24 Allow for timber decking to outdoor areas including all fr 782.00 m2 140.00
25 Allow for artificial grass finish. 195.00 m2 50.00
Perimeter Wall
26 600mm high blockwork parapet wall including render and p 227.00 m 23.40
27 600mm high glass balustrade including stainless steel fra 227.00 m 150.00
Pools
28 Provisional allowance for swimming pool including all water 495.00 m2 550.00
29 Provisional allowance for jacuzzi including all fittings and 1.00 No 15,000.00
30 Provisional allowance for water cascade feature including 1.00 No 30,000.00
31 Provisional allowance for cabana. 2.00 No 10,000.00
32 Provisional allowance for BBQ area. 1.00 Item 10,000.00
External Works and Landscaping
WT PARTNERSHIP Page : 1 of
VIETNAM
Job Description
Mark Amount
Up %
Total :
Total :
17,280.00
2,000.00
500.00
50,000.00
9,972.00
37,395.00
25,000.00
7,853.00
Total : 150,000.00
300,000.00
###
420,000.00
138,600.00
20,400.00
Total : ###
181,500.00
317,852.50
75,000.00
50,000.00
624,352.50
20,700.00
84,525.00
13,700.00
19,818.00
22,248.00
35,451.00
273.60
3,078.00
16,200.00
567.00
398,678.70
57,060.00
434,910.00
130,473.00
21,745.50
675,000.00
28,800.00
###
154,000.00
49,400.00
17,700.00
221,100.00
22,680.00
69,342.00
21,120.00
137,160.00
14,240.00
4,050.00
2,100.00
8,000.00
5,250.00
6,510.00
290,452.00
3,590.00
53,844.00
20,160.00
3,640.00
14,784.00
74,298.00
1,932.00
37,080.00
5,730.00
13,700.00
13,650.00
12,500.00
3,600.00
19,500.00
9,520.00
EXCL
100,000.00
387,528.00
93,140.00
46,570.00
167,652.00
167,652.00
EXCL
50,000.00
525,014.00
Total : ###
N/A
N/A
N/A
###
104,550.00
620,529.00
73,600.00
20,000.00
###
97,840.00
24,460.00
14,880.00
6,960.00
36,120.00
15,450.00
10,000.00
65,000.00
35,000.00
305,710.00
13,700.00
251,906.00
10,447.00
24,180.00
###
394,450.00
84,848.40
113,000.00
637,350.00
6,600.00
94,875.00
4,950.00
12,000.00
602,250.00
205,800.00
4,500.00
1,000.00
2,800.00
34,050.00
391,500.00
###
339,804.00
154,146.00
201,158.00
92.00
707,250.00
462,660.00
1,330.00
1,330.00
1,520.00
1,140.00
48,070.00
5,355.00
40,800.00
12,000.00
78,400.00
76,260.00
23,000.00
1,200.00
107,000.00
213,000.00
410,850.00
261,000.00
1,400.00
151,200.00
50,400.00
67,900.00
1,600.00
7,650.00
2,000.00
2,400.00
54,000.00
136,800.00
10,400.00
109,088.00
###
74,240.00
123,720.00
81,585.00
321,000.00
130,000.00
150,000.00
85,701.00
94,815.00
47,292.00
461,625.00
10,368.00
78,645.00
252,105.00
54,915.00
123,480.00
5,580.00
23,079.00
18,240.00
480.00
6,251.00
518.00
17,490.00
52,245.00
491,675.40
8,172.00
8,810.00
100,000.00
###
177,000.00
578,050.00
129,150.00
5,400.00
173,650.00
1,500.00
12,000.00
339,000.00
231,700.00
214,200.00
46,000.00
16,800.00
22,600.00
16,950.00
14,125.00
11,300.00
8,475.00
12,180.00
50,000.00
###
861,435.00
###
478,575.00
319,050.00
###
###
25,000.00
21,150.00
36,500.00
51,200.00
150,000.00
50,000.00
10,000.00
343,850.00
58,400.00
116,800.00
131,400.00
166,600.00
473,200.00
Total : ###
###
Total : ###
269,460.00
7,485.00
13,560.00
29,370.00
1,000.00
4,500.00
6,000.00
15,000.00
10,000.00
2,200.00
3,000.00
8,400.00
700.00
45,000.00
45,000.00
129,300.00
5,360.00
40,500.00
4,000.00
1,600.00
13,600.00
1,750.00
19,250.00
109,480.00
9,750.00
5,311.80
34,050.00
272,250.00
15,000.00
30,000.00
20,000.00
10,000.00
Total : ###
1 3/30/2015
Date of Printing:
Global Estimating System (32 Bit) - J

Cost Plan Nov 2013

Hochgeladen von

Dokumentinformationen

Originalbeschreibung:

Copyright

Verfügbare Formate

Dieses Dokument teilen

Dokument teilen oder einbetten

Freigabeoptionen

Stufen Sie dieses Dokument als nützlich ein?

Sind diese Inhalte unangemessen?

Copyright:

Verfügbare Formate

Cost Plan Nov 2013

Hochgeladen von

Copyright:

Verfügbare Formate

Full Estimate Summary

Job Name : VN1063 PIA COST PLAN Job Description

Client's Name: HKL/Sonkim

Trd Trade Description Trade Cost/ m2

NASSIM RESIDENTIAL PROJECT DISTRICT 2 HCMC

PROJECT INVESTMENT APPRAISAL COST PLAN

Basis of the Estimate

Site Preparation 0.47 3.64 150,000

Piling 6.06 47.28 1,950,000

Podium Carpark 12.47 97.26 4,011,675

Apartment Tower 73.06 569.59 23,494,600

Lift Services 4.66 36.37 1,500,000

External Works and Landscaping 3.27 25.52 1,052,577

Overheads & Margin (Included)

Construction Contingency (Excluded)

TOTAL CONSTRUCTION COSTS AT NOVEMBER 2013 PRICES (Excl VAT)

GFA: 41,248 m2. 100.00 779.65 32,158,852

VIETNAM Global Estimating System (

Sub Total Mark Trade

Final Total : $ 32,158,852

of 1 Date of Printing: 3/30/2015

Global Estimating System (32 Bit) - J

Job Name : VN1063 PIA COST PLAN Job Description

Client's Name: HKL/Sonkim

Item Item Description Quantity Unit Rate

Trade : 5 Basis of the Estimate

PDF Drawings sent by AEDAS on 26/09/2012

Basis of the Estimate

Trade : 6 Schedule of Exclusions

Trade : 8 Site Preparation

1 Allow for 2400mm high site perimeter hoarding. 864.00 m2 20.00

3 Allow for site signboard. 1.00 No 500.00

4 Provisional allowance for demolition of existing structures 1.00 Item 50,000.00

5 Allow for site clearance. 4,986.00 m2 2.00

7 Allow for de-watering during construction. 1.00 Item 25,000.00

8 Sundry allowance. 1.00 Item 7,853.00

1 Allow for test pile works. 1.00 Item 300,000.00

5 Sundry allowance. 1.00 Item 20,400.00

Trade : 10 Podium Carpark

3 Extra over for lift pits. 11.00 no 6,818.18

4 Extra over for drainage pits. 1.00 Item 50,000.00

6 40MPa concrete to columns. 230.00 m3 90.00

7 Reinforcement to concrete columns (assumed 350kg/m3). 80,500.00 kgs 1.05

8 Formwork to columns. 1,370.00 m2 10.00

9 300mm thick concrete core wall. 734.00 m2 27.00

10 600mm thick concrete core wall. 412.00 m2 54.00

11 300mm thick concrete shear wall. 1,313.00 m2 27.00

12 380mm thick concrete shear wall. 8.00 m2 34.20

13 450mm thick concrete shear wall. 76.00 m2 40.50

14 600mm thick concrete shear wall. 300.00 m2 54.00

15 630mm thick concrete shear wall. 10.00 m2 56.70

16 Reinforcement to concrete walls (assumed 350kg/m3). 379,694.00 kgs 1.05

17 Formwork to walls. 5,706.00 m2 10.00

19 Extra over for band beams. 1.00 Item 130,473.00

25 Allow for additional strengthening to slab areas support 494.00 m2 100.00

External Walls, Windows and Doors

32 Allow for feature green walls. 356.00 m2 40.00

36 5000 x 3000mm high mechanised roller shutter including 1.00 No 5,250.00

37 6680 x 3000mm high mechanised roller shutter including 1.00 No 6,510.00

39 Allow for waterproofing to technical area floors. 359.00 m2 10.00

47 Extra over waterproofing to technical area walls 573.00 m2 10.00

48 Allow for render and paint finish to columns. 1,370.00 m2 10.00

53 Allow for suspended plasterboard ceiling including paint fi 340.00 m2 28.00