How much does Medical Clinic / Dental Practice Fit-Out cost?

The cost depends on your location, materials chosen, and project scope. Use our calculator with your specific city to get an instant estimate based on 34 verified work items from our database of 55,719 construction prices.

What work items are included in this estimate?

This BOQ includes 34 work items covering Demolition & Preparation, Partitions & Doors, Finishes, MEP — Electrical, MEP — HVAC, MEP — Plumbing. Each item is matched to unit rates from our verified pricing database spanning 9 languages and 36 locations worldwide.

How long does Medical Clinic / Dental Practice Fit-Out take?

Duration depends on project size and complexity. A typical 150 m² project takes approximately 5 weeks. Our calculator generates a detailed Gantt chart with phase-by-phase scheduling.

How accurate is this estimate?

Our estimates use verified construction pricing data with location-specific adjustments (PPP factors). The Monte Carlo simulation provides P10-P90 confidence intervals. For formal budgeting, we recommend a Class 3 AACE estimate with local contractor quotes.

What does a medical clinic / dental practice fit-out include?

Detailed fit-out estimate for a 100 m² medical clinic or dental practice. Includes clinical room partitions with lead lining where required, medical gas installations, specialized ventilation, clinical lighting, vinyl flooring, reception area, sterilization room, accessible washrooms, and IT/telecom infrastructure for medical systems.

Medical Clinic / Dental Practice Fit-Out Cost Estimate — 150 m² | 34 Work Items

Overview

iKey project metrics at a glance — total cost per m², labor and material shares, and estimated duration

Source: Text Query

C$670.26

Cost / m²

54.2%

Labor

21.0%

Materials

193 days

Est. Duration

Work Items

30 items iAdjust quantities or remove items, then recalculate. Click item name to jump to details.

Stump removal of stumps and wood debris hidden in the upper layers of peat depos6haC$858.37

Installation of partitions made of plasterboard sheets (drywall) with a double m100m2C$13,411.68

Replacing door panels: made of solid wood fiberboard6pcsC$1,239.18

Installation of a stainless steel "metro" type swing door for the entrance group1pcsC$7,020.66

Repair of polyvinyl chloride tile flooring: 200x200 mm120pcsC$297.18

Installation of cement mortar tile coverings: ceramic carpet tiles, 4-6 mm thick30m2C$2,438.55

Installation of border and frieze ceramic tiles when tiling walls on brick and c20mC$581.07

Covering walls with glass wallpaper painted with polyvinyl acetate paints in one200m2C$8,686.54

Installation of a single-level frame for a suspended ceiling in clean rooms150m2C$8,675.83

Installation of polyvinyl chloride skirting boards: on KN-3 coumarone-rubber mas60mC$311.62

Lighting panels installed on the wall: bolts on the structure, shield weight up 24pcsC$2,890.97

Stationary lamp: with emergency power supply, with adjustable lighting, six-refl8pcsC$8,129.58

Plug socket: non-recessed type with exposed wiring30pcsC$367.21

IKM-15 equipment: intermediate station for one system8pcsC$8,430.72

For each additional/excluded database out of ten recorded, add/exclude from norm15pcsC$315.25

Configuration of facility equipment for the hardware and software complex of the1setC$112.69

Ventilation system for sterile filling room1pcsC$2,523.26

Process control or protection unit for temperature, relative humidity, pressure,6unitC$3,045.20

Local exhaust or shelter during air extraction: in one place4pcsC$1,619.66

Replacement: two-compartment sinks5pcsC$1,989.48

Replacement: two-compartment sinks1pcsC$397.90

Installation of plate heat exchangers for heating and hot water supply systems w4pcsC$5,897.23

Individual tests: high and low pressure compressed air supply systems1setC$6,287.69

Suction-type fuel dispenser with vapor recovery system: for 2 types of fuel1pcsC$374.34

Flour sifter, type: P3-BRB, number of receptions 61pcsC$9,179.47

Swivel chair10pcsC$2,108.00

Chair: lightweight dental3pcsC$873.87

Reagent treatment of wells with a depth of: up to 400 m8mC$2,348.35

Road sign with internal lighting (three-dimensional light)1pcsC$42.05

Access control system with automatic locking device1pcsC$85.92

Project Context

iInput parameters, location adjustment factors, and detection confidence for this estimate

Source

Hospital

150 m² · 30 items

SourceText Query

Work Items30 items · 7 Categories

CurrencyC$ CAD

LanguageEnglish

Date05 Apr 2026

Medical Clinic / Dental Practice Fit-Out 150 m² Toronto Canada

Cost / m²

C$670.26

150 m²

Est. Duration

6 months

193 days

Overhead

15%

C$14,162.60

Direct Costs

94%

C$94,417.36

Location

Toronto, Canada

Americas

×1.07

Estimate Overview

C$100,539.52

C$670.26 / m² · 6 months (193 days)

Labor 54% Materials 21% Equipment 4% Overhead 14% Profit 11%

Contingency (P80)

+8%

C$8,445.32

Budget (P80)

C$108,984.84

recommended

Resources

49 mat · 13 lab · 21 equ

Overhead + Profit

14% + 11%

C$25,020.59

Pricing Methodology

Data Source: DDC Pricing DB — English · 55,719 items · CWICR

City Adjustment

🏛 Toronto, Canada

Your city matches the base — coefficients ×1.00

PPP Coefficients

Labor Factor

click to adjust

Material Factor

click to adjust

Equipment Factor

click to adjust

Prices from a professional construction database (55,719 items), adjusted to your city using construction-specific Purchasing Power Parity (PPP). Coefficients can be manually adjusted.

Detection Confidence

50%

Cost Breakdown

iHow the total cost is distributed: labor, materials, equipment, overhead, and profit margins

C$94,417.36Direct Cost

Labor (54%)C$54,531.26

Materials (21%)C$21,120.71

Equipment (4%)C$3,825.87

Overhead (14%)C$14,162.60

Profit (11%)C$10,857.99

Cost / m²

Labor	C$363.54
Materials	C$140.80
Equipment	C$25.51
Overhead	C$94.42
Profit	C$72.39
Grand Total	C$670.26

Materials / Labor

0.39

Direct Cost %

93.9%

30 work items across 7 categories, 83 resources

Cost Flow

7iVisual flow of the total budget through work categories, showing proportional cost distribution

Complete BOQ: 34 work items for Medical Clinic / Dental Practice Fit-Out
3 work item(s) not found in pricing DB for language 'en'.

Category	Cost	Cost / m²	Share
Finishes	C$20,990.79	C$139.94	20.9%
MEP — HVAC	C$7,188.12	C$47.92	7.1%
MEP — Plumbing	C$33,845.13	C$225.63	33.7%
MEP — Electrical	C$20,246.42	C$134.98	20.1%
Partitions & Doors	C$21,671.52	C$144.48	21.6%
Reception & Furniture	C$14,637.66	C$97.58	14.6%
Demolition & Preparation	C$858.37	C$5.72	0.9%

Top Items

Description	Total
Installation of partitions made of plasterboard sheets …	C$13,411.68
Flour sifter, type: P3-BRB, number of receptions 6	C$9,179.47
Covering walls with glass wallpaper painted with polyvi…	C$8,686.54
Installation of a single-level frame for a suspended ce…	C$8,675.83
IKM-15 equipment: intermediate station for one system	C$8,430.72

What-If Scenarios

iExplore how changes in material, labor, or equipment costs affect the total project budget

Optimistic (-10%)

C$90,485.57

↓ C$10,053.95 savings

Labor -10% · Materials -10% · Equipment -10%

Base Estimate

C$100,539.52

Deterministic

Labor ×1.00 · Materials ×1.00 · Equipment ×1.00

Pessimistic (+15%)

C$115,620.45

↑ C$15,080.93 increase

Labor +15% · Materials +15% · Equipment +15%

Custom Scenario: Adjust cost components

Labor 0%

Materials 0%

Equipment 0%

Custom Scenario Total Cost

C$100,539.52

Project Schedule

≈6 monthsiProject timeline with critical path method (CPM), Gantt chart, and resource allocation

Construction PhasesAI

Site PreparationSite clearing, survey, temporary facilities, utilities disconnection73d

Earthwork and ExcavationBulk excavation, grading, soil stabilization, utility trenches8d

Foundation and UndergroundFoundation excavation, formwork, reinforcement, concrete pouring, basement construction8d

Structural FrameworkConcrete frame, steel structure, floor slabs, structural elements8d

Roofing SystemRoof structure, waterproofing, insulation, drainage systems8d

External Walls and FacadeExterior walls, cladding, insulation, weather barriers8d

Windows and External DoorsWindow installation, external door frames, glazing, sealing8d

MEP Rough-in InstallationElectrical rough-in, plumbing rough-in, HVAC ductwork, medical gas systems8d

Medical InfrastructureMedical gas systems, nurse call systems, emergency power, specialized equipment prep8d

Interior PartitionsNon-load bearing walls, door frames, interior wall construction8d

Insulation and DrywallThermal insulation, sound insulation, drywall installation, taping8d

Ceiling SystemsSuspended ceilings, acoustic panels, ceiling-mounted fixtures prep8d

Interior DoorsInterior door installation, hardware, access control prep8d

Flooring InstallationMedical-grade flooring, vinyl, ceramic tiles, specialty hospital flooring8d

MEP Trim-out and FixturesElectrical fixtures, plumbing fixtures, HVAC grilles, medical equipment connections8d

Painting and Wall FinishesPrime and paint walls, specialty hospital finishes, wall protection8d

Medical Equipment InstallationMedical equipment installation, testing, calibration, specialized systems8d

Commissioning and TestingSystem commissioning, performance testing, safety systems verification, inspections8d

Final Cleanup and HandoverDeep cleaning, final inspections, documentation handover, occupancy permit8d

months

193

days

phases

Critical Path

Peak workers

1,939

Labor Hours

Site PreparationEarthwork and ExcavationFoundation and UndergroundStructural FrameworkRoofing SystemExternal Walls and FacadeWindows and External DoorsMEP Rough-in InstallationMedical InfrastructureInterior PartitionsInsulation and DrywallCeiling SystemsInterior DoorsFlooring InstallationMEP Trim-out and FixturesPainting and Wall FinishesMedical Equipment InstallationCommissioning and TestingFinal Cleanup and HandoverCumulative Cost

Labor Hours by Phase

Site Preparation

1,939 hours

Earthwork and Excava

50 hours

Foundation and Under

50 hours

Structural Framework

50 hours

Roofing System

50 hours

External Walls and F

50 hours

Windows and External

50 hours

MEP Rough-in Install

50 hours

Medical Infrastructu

50 hours

Interior Partitions

50 hours

Insulation and Drywa

50 hours

Ceiling Systems

50 hours

Interior Doors

50 hours

Flooring Installatio

50 hours

MEP Trim-out and Fix

50 hours

Painting and Wall Fi

50 hours

Medical Equipment In

50 hours

Commissioning and Te

50 hours

Final Cleanup and Ha

50 hours

Monthly Cash Flow

3 monthsiMonthly cost distribution and cumulative S-curve showing how project spending builds over time

41%

82%

100%

Month	days	Monthly Cost	%	Cumulative	%
M1	1–30	C$41,317.61	41.1%	C$41,317.61	41%
M2	31–60	C$41,317.61	41.1%	C$82,635.22	82%
M3	61–90	C$17,904.30	17.8%	C$100,539.52	100%

Daily Cash Flow

11 weeks

11%

21%

D15

30%

D22

40%

D29

49%

D36

59%

D43

68%

D50

78%

D57

88%

D64

97%

D71

100%

D73

Week	days	Weekly Cost	%	Cumulative	%
W1	D1–D7	C$9,640.78	9.6%	C$9,640.78	10%
W2	D8–D14	C$9,640.78	9.6%	C$19,281.55	19%
W3	D15–D21	C$9,640.78	9.6%	C$28,922.33	29%
W4	D22–D28	C$9,640.78	9.6%	C$38,563.10	38%
W5	D29–D35	C$9,640.78	9.6%	C$48,203.88	48%
W6	D36–D42	C$9,640.78	9.6%	C$57,844.66	58%
W7	D43–D49	C$9,640.78	9.6%	C$67,485.43	67%
W8	D50–D56	C$9,640.78	9.6%	C$77,126.21	77%
W9	D57–D63	C$9,640.78	9.6%	C$86,766.98	86%
W10	D64–D70	C$9,640.78	9.6%	C$96,407.76	96%
W11	D71–D73	C$4,131.76	4.1%	C$100,539.52	100%

Line Items

30 itemsiDetailed work items grouped by category with quantities, unit prices, and resource breakdown

▼Demolition & Preparation 1 items C$858.37

# Code Description Qty Unit Unit Price Total

KAME_KARI_MEKADX_KAME

Stump removal of stumps and wood debris hidden in the upper layers of peat deposits using rotary stump grinders on a 59

6.0

6 m³(Demolition & Preparation)

C$113.09

C$858.37

C$678.56 +15% C$101.78 +10% C$78.03

Labor Materials Equipment

Resource	Qty	Unit	Unit Price	Cost
Bulldozers, power 59 kW (80 hp)	11.88	Machine hours	C$37.65	C$447.25
Personnel: 1 person-hour/machine-hour	11.88	Machine hours	C$12.74	C$151.31
Rotary harvesters (without tractor)	11.88	Machine hours	C$6.73	C$80.00

▼Partitions & Doors 3 items C$21,671.52

# Code Description Qty Unit Unit Price Total

MEKA_KASA_KAKAPU_KAME

Installation of partitions made of plasterboard sheets (drywall) with a double metal frame and two-layer cladding on bot

100.0

100 m²(Partitions & Doors)

C$106.02

C$13,411.68

C$10,602.11 +15% C$1,590.32 +10% C$1,219.24

Labor Materials Equipment

Resource	Qty	Unit	Unit Price	Cost
Worker Category 1	182.00	hrs	C$34.89	C$6,349.88
Water	0.13	m3	C$2.57	C$0.33
Electricity	3.95	kWh	C$0.42	C$1.66
Elastic self-adhesive tapes for guide profiles 50x30000 mm	267.00	m	C$0.46	C$124.03
Perforated paper reinforcement tapes for increasing the crack resistance of joints, width 52 mm	152.00	m	C$0.15	C$23.54
Paper tapes for creating artificial cracks between frame structures and adjacent surfaces, with an adhesive layer on one side and an anti-adhesive coating on the other, white, width 65 mm	1.77	100 m	C$184.51	C$326.58
Plastic dowels with screws, diameter 6 mm, length 35 mm, screw diameter TO.SA mm, screw length 50 mm	3.38	100 pcs	C$4.29	C$14.51
Self-tapping steel screws, oxidized, with countersunk head and cross-shaped slot, pointed, diameter TO.SA mm, length 25 mm	13.53	100 pcs	C$1.68	C$22.75
Self-tapping steel screws, oxidized, with countersunk head and cross-shaped slot, pointed, diameter TO.SA mm, length 35 mm	35.33	100 pcs	C$2.19	C$77.37
Galvanized steel guide profile for installing gypsum partitions and suspended ceilings, dimensions 50x40 mm, steel thickness KA.NE mm	151.00	m	C$3.85	C$581.20
Galvanized steel rack profile, dimensions 50x50 mm, thickness KA.NE mm	407.00	m	C$6.08	C$2,475.88
Deep-penetrating, quick-drying, vapor-permeable strengthening primer	20.00	kg	C$6.57	C$131.40
Dry putty mixes based on high-strength gypsum with polymer additives, aggregate size no more than KA.MESA mm, flexural strength RI.LI MPa	21.00	kg	C$5.77	C$121.24
Universal dry putty mixtures based on gypsum with polymer additives, aggregate size not exceeding KA.RI mm, flexural strength not less than ME.KA MPa	149.00	kg	C$1.50	C$224.13
Mobile cranes, lifting capacity 16 t	0.91	Machine hours	C$91.44	C$83.22
Personnel: 1 person-hour/machine-hour	0.91	Machine hours	C$26.34	C$23.96
Flatbed trucks, load capacity up to 5 tons	0.37	Machine hours	C$35.51	C$13.14
Personnel: 1 person-hour/machine-hour	0.37	Machine hours	C$19.60	C$7.25
Electric shears	0.21	Machine hours	C$0.20	C$0.04

SANE_KAME_KARIVO_KATO

Replacing door panels: made of solid wood fiberboard

6.0

6 pcs(Partitions & Doors)

pcs

C$163.26

C$1,239.18

C$979.59 +15% C$146.94 +10% C$112.65

Labor Materials Equipment

Resource	Qty	Unit	Unit Price	Cost
Worker Category 1	38.46	hrs	C$25.37	C$975.88
Self-tapping steel screws with a semi-circular head and a straight slot, pointed, diameter TO.SA mm, length 30-35 mm	0.07	kg	C$6.05	C$0.44
Dry wood glue	0.60	kg	C$5.45	C$3.27

RIDX_KARI_KALIME_KAME

Installation of a stainless steel "metro" type swing door for the entrance group with a floor closer for doors weighing

1.0

1 pcs(Partitions & Doors)

pcs

C$5,549.93

C$7,020.66

C$5,549.93 +15% C$832.49 +10% C$638.24

Labor Materials Equipment

Resource	Qty	Unit	Unit Price	Cost
Worker Category 1	9.56	hrs	C$25.07	C$239.71
Floor door closer with spindle for swing doors up to 1400 mm wide, door weight up to 300 kg	1.00	pcs	C$1,347.18	C$1,347.18
Single-leaf swing (pendulum) door for the metro with accessories, stainless steel profile, filled with VO.PU mm thick tempered laminated glass, dimensions 2195x933x55 mm	1.00	set	C$3,959.29	C$3,959.29
Mobile cranes, lifting capacity 16 t	0.02	Machine hours	C$66.10	C$1.33
Personnel: 1 person-hour/machine-hour	0.02	Machine hours	C$19.16	C$0.38
Flatbed trucks, load capacity up to 10 tons	0.04	Machine hours	C$36.85	C$1.47
Personnel: 1 person-hour/machine-hour	0.04	Machine hours	C$14.26	C$0.57

▼Finishes 6 items C$20,990.79

# Code Description Qty Unit Unit Price Total

SALI_KAME_KAKADX_KAME

Repair of polyvinyl chloride tile flooring: 200x200 mm

120.0

120 m²(Finishes)

pcs

C$1.96

C$297.18

C$234.92 +15% C$35.24 +10% C$27.02

Labor Materials Equipment

Resource	Qty	Unit	Unit Price	Cost
Worker Category 1	5.42	hrs	C$24.44	C$132.57
PVC floor tiles, thickness ME.RI mm	4.80	m2	C$16.23	C$77.91
KN-2 rubber adhesive mastic	2.17	kg	C$8.26	C$17.93
Single-mast hoists, load capacity up to 500 kg, lifting height 45 m	0.12	Machine hours	C$2.34	C$0.28
Personnel: 1 person-hour/machine-hour	0.12	Machine hours	C$12.50	C$1.50
Flatbed trucks, load capacity up to 5 tons	0.12	Machine hours	C$25.37	C$3.04
Personnel: 1 person-hour/machine-hour	0.12	Machine hours	C$14.06	C$1.69

MEME_KAME_KARILI_KAPU

Installation of cement mortar tile coverings: ceramic carpet tiles, 4-6 mm thick

30.0

30 m²(Finishes)

C$64.26

C$2,438.55

C$1,927.70 +15% C$289.16 +10% C$221.69

Labor Materials Equipment

Resource	Qty	Unit	Unit Price	Cost
Worker Category 1	26.51	hrs	C$23.33	C$618.45
Water	1.16	m3	C$1.81	C$2.09
Wood shavings	0.92	m3	C$73.73	C$67.68
Ready-mixed masonry mortar, cement, M200	0.66	m3	C$220.92	C$145.80
Carpets made of unglazed ceramic tiles for flooring, smooth, colored, thickness 4-6 mm	30.30	m2	C$35.34	C$1,070.89
Universal front-end pneumatic wheeled single-bucket loaders, nominal capacity of main bucket RI.NE m3, load capacity 5 t	0.11	Machine hours	C$68.22	C$7.37
Personnel: 1 person-hour/machine-hour	0.11	Machine hours	C$16.29	C$1.76
Single-mast hoists, load capacity up to 500 kg, lifting height 45 m	0.75	Machine hours	C$2.36	C$1.76
Personnel: 1 person-hour/machine-hour	0.75	Machine hours	C$12.59	C$9.41
Flatbed trucks, load capacity up to 5 tons	0.06	Machine hours	C$25.53	C$1.61
Personnel: 1 person-hour/machine-hour	0.06	Machine hours	C$14.17	C$0.89

MESA_KAME_KAMEDX_KADX

Installation of border and frieze ceramic tiles when tiling walls on brick and concrete: on mortar

20.0

20 m²(Finishes)

C$22.97

C$581.07

C$459.35 +15% C$68.90 +10% C$52.82

Labor Materials Equipment

Resource	Qty	Unit	Unit Price	Cost
2nd grade worker	0.16	hrs	C$21.89	C$3.59
Grade 3 worker	0.24	hrs	C$23.90	C$5.74
Grade 4 worker	3.45	hrs	C$26.92	C$92.88
Electricity	0.08	kWh	C$2,272.96	C$213.62
Colored cotton rags	0.00	kg	C$28,594.00	C$142.42
Single-mast hoists, load capacity up to 500 kg, lifting height 45 m	0.00	Machine hours	C$2.36	C$0.01
Personnel: 1 person-hour/machine-hour	0.00	Machine hours	C$12.69	C$0.05
Flatbed trucks, load capacity up to 5 tons	0.03	Machine hours	C$25.62	C$0.67
Personnel: 1 person-hour/machine-hour	0.03	Machine hours	C$14.28	C$0.37

MESA_KANE_KAKALI_KAME

Covering walls with glass wallpaper painted with polyvinyl acetate paints in one go: with preparation

200.0

200 m²(Finishes)

C$34.33

C$8,686.54

C$6,866.83 +15% C$1,030.02 +10% C$789.69

Labor Materials Equipment

Resource	Qty	Unit	Unit Price	Cost
Worker Category 1	213.78	hrs	C$27.17	C$5,808.44
Water	0.06	m3	C$23.37	C$1.44
Electricity	0.24	kWh	C$3.83	C$0.96
Sanding paper	0.80	m2	C$159.55	C$127.69
Colored cotton rags	0.02	kg	C$48.15	C$0.96
Deep penetration primer composition	20.00	kg	C$45.53	C$910.59
Single-mast hoists, load capacity up to 500 kg, lifting height 45 m	0.04	Machine hours	C$2.40	C$0.09
Personnel: 1 person-hour/machine-hour	0.04	Machine hours	C$12.81	C$0.51
Flatbed trucks, load capacity up to 5 tons	0.40	Machine hours	C$25.99	C$10.40
Personnel: 1 person-hour/machine-hour	0.40	Machine hours	C$14.41	C$5.76

MESA_KAME_KASADX_KAME

Installation of a single-level frame for a suspended ceiling in clean rooms

150.0

150 m²(Finishes)

C$45.72

C$8,675.83

C$6,858.36 +15% C$1,028.75 +10% C$788.71

Labor Materials Equipment

Resource	Qty	Unit	Unit Price	Cost
Grade 1 worker	0.01	hrs	C$33.56	C$0.50
2nd grade worker	0.12	hrs	C$36.58	C$4.40
Grade 5 worker	20.93	hrs	C$51.69	C$1,081.71
Grade 6 worker	20.93	hrs	C$60.42	C$1,264.29
Electricity	7.00	kWh	C$0.49	C$3.42
Polypropylene anchor dowel nails with flange, diameter 6 mm, length 40 mm	1.51	100 pcs	C$15.36	C$23.26
Galvanized steel ceiling profile suspension comb (stringer), steel thickness KA.NE mm	216.00	m	C$20.70	C$4,470.97
Mobile cranes, lifting capacity 16 t	0.03	Machine hours	C$111.00	C$3.32
Personnel: 1 person-hour/machine-hour	0.03	Machine hours	C$32.06	C$0.95
Single-mast hoists, load capacity up to 500 kg, lifting height 45 m	0.01	Machine hours	C$3.98	C$0.06
Personnel: 1 person-hour/machine-hour	0.01	Machine hours	C$21.21	C$0.31
Flatbed trucks, load capacity up to 10 tons	0.06	Machine hours	C$61.89	C$3.71
Personnel: 1 person-hour/machine-hour	0.06	Machine hours	C$23.86	C$1.44

MEME_KAME_KAPUKA_KARI

Installation of polyvinyl chloride skirting boards: on KN-3 coumarone-rubber mastic

60.0

60 m(Finishes)

C$4.11

C$311.62

C$246.34 +15% C$36.95 +10% C$28.33

Labor Materials Equipment

Resource	Qty	Unit	Unit Price	Cost
Worker Category 1	5.41	hrs	C$28.83	C$155.85
KN-3 rubber adhesive mastic	0.01	t	C$14,955.41	C$89.72
Flatbed trucks, load capacity up to 5 tons	0.02	Machine hours	C$27.51	C$0.50
Personnel: 1 person-hour/machine-hour	0.02	Machine hours	C$15.07	C$0.27

▼MEP — Electrical 6 items C$20,246.42

# Code Description Qty Unit Unit Price Total

KAVO_KATO_SADXDX_MERIm

Lighting panels installed on the wall: bolts on the structure, shield weight up to 6 kg

24.0

24 pcs(MEP — Electrical)

pcs

C$95.22

C$2,890.97

C$2,285.35 +15% C$342.80 +10% C$262.82

Labor Materials Equipment

Resource	Qty	Unit	Unit Price	Cost
Worker Category 1	65.52	hrs	C$27.53	C$1,803.98
Rubberized cotton insulating tape for electrical installation and repair work, black, width 20 mm, thickness KA.TOSA mm	46.08	m	C$0.25	C$11.52
Polypropylene expansion anchors	0.96	100 pcs	C$2.19	C$2.10
MA-0115 oil paint, mummy, iron minium	4.80	kg	C$5.12	C$24.59
Flexible jumpers, type PGS-50	2.40	10 pcs	C$53.38	C$128.11
Insulating bushings, dimensions 65x50x18 mm	0.48	1000 pcs	C$206.74	C$99.24
U731M type clamps for main and branch wires and cables	0.96	100 pcs	C$102.47	C$98.37
Polyvinyl chloride electrical conduit, wall thickness KA.NE mm	3.36	kg	C$10.68	C$35.90
Mobile cranes, lifting capacity 16 t	0.72	Machine hours	C$65.83	C$47.39
Personnel: 1 person-hour/machine-hour	0.72	Machine hours	C$19.05	C$13.72
Flatbed trucks, load capacity up to 5 tons	0.48	Machine hours	C$25.57	C$12.27
Personnel: 1 person-hour/machine-hour	0.48	Machine hours	C$14.18	C$6.80
Welding machines for manual arc welding, welding current up to 350 A	0.96	Machine hours	C$1.42	C$1.37

TOPU_KAME_KALIME_KAMEm

Stationary lamp: with emergency power supply, with adjustable lighting, six-reflector

8.0

8 pcs(MEP — Electrical)

pcs

C$803.32

C$8,129.58

C$6,426.55 +15% C$963.98 +10% C$739.05

Labor Materials Equipment

Type	Resource	Qty	Unit	Unit Price	Cost
	Worker Category 1	247.20	hrs	C$25.98	C$6,421.30
	Electricity	17.60	kWh	C$0.30	C$5.25

KAVO_KATO_SADXME_KAVOm

Plug socket: non-recessed type with exposed wiring

30.0

30 pcs(MEP — Electrical)

pcs

C$9.68

C$367.21

C$290.29 +15% C$43.54 +10% C$33.38

Labor Materials Equipment

Resource	Qty	Unit	Unit Price	Cost
Worker Category 1	10.37	hrs	C$27.75	C$287.72
Electricity	0.64	kWh	C$0.30	C$0.19
Rubberized cotton insulating tape for electrical installation and repair work, black, width 20 mm, thickness KA.TOSA mm	2.75	m	C$0.25	C$0.70
Polypropylene expansion anchors	0.31	100 pcs	C$2.21	C$0.68
Mobile cranes, lifting capacity 16 t	0.01	Machine hours	C$66.45	C$0.60
Personnel: 1 person-hour/machine-hour	0.01	Machine hours	C$19.20	C$0.17
Flatbed trucks, load capacity up to 5 tons	0.01	Machine hours	C$25.81	C$0.16
Personnel: 1 person-hour/machine-hour	0.01	Machine hours	C$14.29	C$0.08

MEKA_KAME_KARISA_KATOm

IKM-15 equipment: intermediate station for one system

8.0

8 pcs(MEP — Electrical)

pcs

C$833.08

C$8,430.72

C$6,664.60 +15% C$999.69 +10% C$766.43

Labor Materials Equipment

Resource	Qty	Unit	Unit Price	Cost
Worker Category 1	224.00	hrs	C$26.25	C$5,879.91
Electric winches with a pulling force of up to SA.LIDX kN (KA.SADX t)	97.60	Machine hours	C$0.41	C$39.82
Universal front-end pneumatic wheeled single-bucket loaders, nominal capacity of main bucket RI.NE m3, load capacity 5 t	8.80	Machine hours	C$68.64	C$604.00
Personnel: 1 person-hour/machine-hour	8.80	Machine hours	C$16.01	C$140.87

KARI_KATO_KAKAME_KASA

For each additional/excluded database out of ten recorded, add/exclude from norm KARI-KATO-KAKAME-KAME

15.0

15 pcs(MEP — Electrical)

pcs

C$16.61

C$315.25

C$249.20 +15% C$37.38 +10% C$28.66

Labor Materials Equipment

Resource	Qty	Unit	Unit Price	Cost
Lead engineer	5.25	person-hour	C$18.99	C$99.68
For each additional/excluded database out of ten recorded, add/exclude from norm	15.00	pcs	C$7.48	C$112.14
For each additional/excluded database out of ten recorded, add/exclude from norm	15.00	pcs	C$2.49	C$37.38

MEKA_MEKA_KAMEKA_KARIm

Configuration of facility equipment for the hardware and software complex of the notification transmission system for jo

1.0

1 set(MEP — Electrical)

set

C$89.08

C$112.69

C$89.08 +15% C$13.36 +10% C$10.24

Labor Materials Equipment

Type	Resource	Qty	Unit	Unit Price	Cost
	Grade 5 worker	0.46	hrs	C$31.19	C$14.34
	Grade 6 worker	2.05	hrs	C$36.46	C$74.74

▼MEP — HVAC 3 items C$7,188.12

# Code Description Qty Unit Unit Price Total

TOPU_KARI_KAKAPU_RIRIm

Ventilation system for sterile filling room

1.0

1 set(MEP — HVAC)

pcs

C$1,994.67

C$2,523.26

C$1,994.67 +15% C$299.20 +10% C$229.39

Labor Materials Equipment

Resource	Qty	Unit	Unit Price	Cost
Worker Category 1	44.90	hrs	C$30.92	C$1,388.24
Electricity	1,164.00	kWh	C$0.29	C$336.19
Mobile cranes, lifting capacity 16 t	2.46	Machine hours	C$64.07	C$157.62
Personnel: 1 person-hour/machine-hour	2.46	Machine hours	C$18.55	C$45.62
General-purpose electric hoists, load capacity 1 t	1.45	Machine hours	C$0.32	C$0.46
Flatbed trucks, load capacity up to 5 tons	1.72	Machine hours	C$24.88	C$42.80
Personnel: 1 person-hour/machine-hour	1.72	Machine hours	C$13.80	C$23.74

KATO_KAME_KANESA_KAME

Process control or protection unit for temperature, relative humidity, pressure, or flow rate parameters

6.0

6 pcs(MEP — HVAC)

unit

C$401.21

C$3,045.20

C$2,407.27 +15% C$361.09 +10% C$276.84

Labor Materials Equipment

Resource	Qty	Unit	Unit Price	Cost
Grade 6 worker	18.96	hrs	C$36.43	C$690.64
Category I technician	12.66	person-hour	C$28.74	C$363.87
Category I engineer	12.66	person-hour	C$43.51	C$550.82
Category II Engineer	12.66	person-hour	C$39.67	C$502.28
Lead engineer	6.30	person-hour	C$47.56	C$299.66

KATO_KARI_KAKADX_KAMECOM

Local exhaust or shelter during air extraction: in one place

4.0

4 pcs(MEP — HVAC)

pcs

C$320.09

C$1,619.66

C$1,280.36 +15% C$192.05 +10% C$147.24

Labor Materials Equipment

Resource	Qty	Unit	Unit Price	Cost
Category I technician	13.84	person-hour	C$7.04	C$97.41
Category I engineer	8.64	person-hour	C$10.65	C$92.06
Category II Engineer	8.64	person-hour	C$9.72	C$83.94
Lead engineer	3.44	person-hour	C$11.65	C$40.07
Local exhaust or shelter during air extraction: in one place	4.00	pcs	C$241.72	C$966.88

▼MEP — Plumbing 5 items C$14,946.64

# Code Description Qty Unit Unit Price Total

NESA_KAME_KAKANE_MENE

Replacement: two-compartment sinks

5.0

5 pcs(MEP — Plumbing)

pcs

C$314.54

C$1,989.48

C$1,572.71 +15% C$235.91 +10% C$180.86

Labor Materials Equipment

Resource	Qty	Unit	Unit Price	Cost
Worker Category 1	16.75	hrs	C$26.14	C$437.80
Cable	0.00	t	C$205,661.92	C$102.92
Dowels	0.00	t	C$183,883.42	C$91.95
Self-tapping steel screws, oxidized, with countersunk head and cross-shaped slot, pointed, diameter 8 mm, length 100 mm	0.00	t	C$117,592.44	C$58.84
Expanding gypsum-clay cement	0.00	t	C$38,448.44	C$19.15
Polyvinyl chloride bushings	0.20	100 pcs	C$4,297.18	C$859.48
Single-mast hoists, load capacity up to 500 kg, lifting height 45 m	0.04	Machine hours	C$2.46	C$0.11
Personnel: 1 person-hour/machine-hour	0.04	Machine hours	C$13.05	C$0.59
Flatbed trucks, load capacity up to 5 tons	0.04	Machine hours	C$26.69	C$1.20
Personnel: 1 person-hour/machine-hour	0.04	Machine hours	C$14.69	C$0.66

NESA_KAME_KAKANE_MENE

Replacement: two-compartment sinks

1.0

1 pcs(MEP — Plumbing)

pcs

C$314.54

C$397.90

C$314.54 +15% C$47.18 +10% C$36.17

Labor Materials Equipment

Resource	Qty	Unit	Unit Price	Cost
Worker Category 1	3.35	hrs	C$26.14	C$87.56
Cable	0.00	t	C$205,734.40	C$20.55
Dowels	0.00	t	C$183,948.23	C$18.36
Self-tapping steel screws, oxidized, with countersunk head and cross-shaped slot, pointed, diameter 8 mm, length 100 mm	0.00	t	C$117,633.88	C$11.77
Expanding gypsum-clay cement	0.00	t	C$38,461.99	C$3.79
Polyvinyl chloride bushings	0.04	100 pcs	C$4,298.70	C$172.00
Single-mast hoists, load capacity up to 500 kg, lifting height 45 m	0.01	Machine hours	C$2.44	C$0.02
Personnel: 1 person-hour/machine-hour	0.01	Machine hours	C$13.05	C$0.12
Flatbed trucks, load capacity up to 5 tons	0.01	Machine hours	C$26.49	C$0.24
Personnel: 1 person-hour/machine-hour	0.01	Machine hours	C$14.69	C$0.13

MEVO_KARI_KAKANE_KAPU

Installation of plate heat exchangers for heating and hot water supply systems with a mass of: over 200 to 300 kg

4.0

4 pcs(MEP — Plumbing)

pcs

C$1,165.46

C$5,897.23

C$4,661.84 +15% C$699.28 +10% C$536.11

Labor Materials Equipment

Resource	Qty	Unit	Unit Price	Cost
Worker Category 1	116.52	hrs	C$27.07	C$3,154.48
Water	6.40	m3	C$76.99	C$492.56
Electricity	0.36	kWh	C$12.61	C$4.34
Plastic dowels, diameter 14 mm, length 70 mm	0.16	100 pcs	C$378.96	C$60.83
Rubber gaskets (pressed technical plate)	2.00	kg	C$404.18	C$808.56
Colored cotton rags	0.16	kg	C$158.62	C$25.28
Mobile cranes, lifting capacity 16 t	0.52	Machine hours	C$67.11	C$34.90
Personnel: 1 person-hour/machine-hour	0.52	Machine hours	C$19.29	C$10.03
Electric winches with a pulling force of up to SA.LIDX kN (KA.SADX t)	7.20	Machine hours	C$0.41	C$2.98
Filling and pressure testing units, flow rate up to 70 m3/h	0.56	Machine hours	C$75.50	C$42.28
Personnel: 1 person-hour/machine-hour	0.56	Machine hours	C$14.36	C$8.04
Flatbed trucks, load capacity up to 5 tons	0.40	Machine hours	C$26.06	C$10.42
Personnel: 1 person-hour/machine-hour	0.40	Machine hours	C$14.36	C$5.74
Welding machines for manual arc welding, welding current up to 350 A	0.96	Machine hours	C$1.45	C$1.39

METO_KAME_KATOKA_MEDXm

Individual tests: high and low pressure compressed air supply systems

1.0

1 set(MEP — Plumbing)

set

C$4,970.50

C$6,287.69

C$4,970.50 +15% C$745.58 +10% C$571.61

Labor Materials Equipment

Type	Resource	Qty	Unit	Unit Price	Cost
	Worker Category 1	177.00	hrs	C$28.08	C$4,970.50

MEVO_KAME_MEMEME_KARIm

Suction-type fuel dispenser with vapor recovery system: for 2 types of fuel

1.0

1 set(MEP — Plumbing)

pcs

C$295.92

C$374.34

C$295.92 +15% C$44.39 +10% C$34.03

Labor Materials Equipment

Resource	Qty	Unit	Unit Price	Cost
Average workload TO.KA	4.01	hrs	C$22.48	C$90.12
Universal detachable connections with cap nut, straight, with internal and external thread, size 1 1/2"	0.20	10 pcs	C$706.63	C$141.33
Mobile cranes, lifting capacity 16 t	0.54	Machine hours	C$62.33	C$33.66
Personnel: 1 person-hour/machine-hour	0.54	Machine hours	C$18.04	C$9.74
Flatbed trucks, load capacity up to 5 tons	0.56	Machine hours	C$24.21	C$13.55
Personnel: 1 person-hour/machine-hour	0.56	Machine hours	C$13.43	C$7.52

▼Reception & Furniture 6 items C$14,637.66

# Code Description Qty Unit Unit Price Total

TOKA_KAME_KARINE_KAPUm

Flour sifter, type: P3-BRB, number of receptions 6

1.0

1 pcs(Reception & Furniture)

pcs

C$7,256.50

C$9,179.47

C$7,256.50 +15% C$1,088.47 +10% C$834.50

Labor Materials Equipment

Resource	Qty	Unit	Unit Price	Cost
Worker Category 1	239.00	hrs	C$28.62	C$6,840.38
Industrial oil I-20A	1.12	l	C$4.17	C$4.67
Electricity	84.30	kWh	C$0.30	C$24.93
Bolts with nuts and washers for construction	2.85	kg	C$8.53	C$24.30
Galvanized steel threaded studs, thread diameter M10, length 700-1050 mm	0.03	t	C$4,198.24	C$125.94
Rubber gaskets (pressed technical plate)	0.20	kg	C$9.48	C$1.90
Mobile cranes, lifting capacity 16 t	1.42	Machine hours	C$65.60	C$93.16
Personnel: 1 person-hour/machine-hour	1.42	Machine hours	C$18.99	C$26.96
Electric winches with pulling force up to TOME.TODX kN (TO.RI t)	1.74	Machine hours	C$0.81	C$1.41
Flatbed trucks, load capacity up to 5 tons	1.42	Machine hours	C$25.48	C$36.18
Personnel: 1 person-hour/machine-hour	1.42	Machine hours	C$14.13	C$20.06
Electric diamond drilling rigs for reinforced concrete, drilling diameter up to 250 mm	3.18	Machine hours	C$1.56	C$4.95
Personnel: 1 person-hour/machine-hour	3.18	Machine hours	C$16.25	C$51.67

TOPU_KAME_KATONE_KAMEm

Swivel chair

10.0

10 pcs(Reception & Furniture)

pcs

C$166.64

C$2,108.00

C$1,666.40 +15% C$249.96 +10% C$191.64

Labor Materials Equipment

Type	Resource	Qty	Unit	Unit Price	Cost
	Worker Category 1	62.00	hrs	C$26.88	C$1,666.40

TOPU_KAME_KASANE_KAMEm

Chair: lightweight dental

3.0

3 set(Reception & Furniture)

pcs

C$230.27

C$873.87

C$690.81 +15% C$103.62 +10% C$79.44

Labor Materials Equipment

Type	Resource	Qty	Unit	Unit Price	Cost
	Worker Category 1	24.60	hrs	C$28.08	C$690.81

KAPU_KANE_KAKARI_KARI

Reagent treatment of wells with a depth of: up to 400 m

8.0

8 m(Reception & Furniture)

C$232.05

C$2,348.35

C$1,856.40 +15% C$278.46 +10% C$213.49

Labor Materials Equipment

Resource	Qty	Unit	Unit Price	Cost
Worker Category 1	18.44	hrs	C$19.17	C$353.52
Water	0.75	m3	C$512.97	C$386.88
Mobile drilling rigs for rotary drilling of wells, drilling depth up to 500 m, winch lifting capacity up to MERI.SA t	5.61	Machine hours	C$116.67	C$654.66
Personnel: 1 person-hour/machine-hour	5.61	Machine hours	C$14.58	C$81.81
Mobile cranes, lifting capacity 16 t	0.37	Machine hours	C$66.24	C$24.43
Personnel: 1 person-hour/machine-hour	0.37	Machine hours	C$13.66	C$5.04
Automated cementing units, capacity 15 m3/h	0.68	Machine hours	C$23.56	C$16.02
Personnel: 1 person-hour/machine-hour	0.68	Machine hours	C$9.04	C$6.15
Tank trucks, volume 8 m3	4.32	Machine hours	C$60.74	C$262.34
Personnel: 1 person-hour/machine-hour	4.32	Machine hours	C$10.17	C$43.92
Flatbed trucks, load capacity up to 5 tons	0.54	Machine hours	C$25.73	C$14.01
Personnel: 1 person-hour/machine-hour	0.54	Machine hours	C$10.17	C$5.54
Pumps, capacity 150 m3/h, head 100 m, power 75 kW	0.16	Machine hours	C$12.98	C$2.08

KAVO_KATO_SAPUTO_KADXm

Road sign with internal lighting (three-dimensional light)

1.0

1 set(Reception & Furniture)

pcs

C$33.24

C$42.05

C$33.24 +15% C$4.99 +10% C$3.82

Labor Materials Equipment

Resource	Qty	Unit	Unit Price	Cost
Worker Category 1	0.95	hrs	C$21.64	C$20.56
Galvanized steel bolts with hexagonal head and galvanized hexagonal nut, bolt and nut thread diameter M8, bolt length 16-100 mm	0.15	kg	C$6.66	C$1.00
Steel clamps	0.89	kg	C$2.29	C$2.04
Auto hydraulic lifts, lifting height 12 m	0.28	Machine hours	C$19.27	C$5.39
Personnel: 1 person-hour/machine-hour	0.28	Machine hours	C$12.61	C$3.53
Flatbed trucks, load capacity up to 5 tons	0.02	Machine hours	C$22.76	C$0.46
Personnel: 1 person-hour/machine-hour	0.02	Machine hours	C$12.61	C$0.26

MEKA_MEKA_KAKANE_KAMEm

Access control system with automatic locking device

1.0

1 set(Reception & Furniture)

pcs

C$67.92

C$85.92

C$67.92 +15% C$10.19 +10% C$7.81

Labor Materials Equipment

Type	Resource	Qty	Unit	Unit Price	Cost
	Worker Category 1	2.28	hrs	C$29.69	C$67.70
	Electricity	0.76	kWh	C$0.29	C$0.22

Cost Summary

Direct Cost	94%	C$94,417.36
Overhead	+15%	C$14,162.60
Profit	+10%	C$10,857.99
Grand Total		C$100,539.52

Resource Summary

83 resourcesiAggregated materials, labor, and equipment needed for the entire project

Materials to Order (49)

Resource	Unit	Qty	Unit Price	Cost
Galvanized steel ceiling profile suspension comb (stringer), steel thi	m	216.00	C$20.70	C$4,470.97
Single-leaf swing (pendulum) door for the metro with accessories, stai	set	1.00	C$3,959.29	C$3,959.29
Galvanized steel rack profile, dimensions 50x50 mm, thickness KA.NE mm	m	407.00	C$6.08	C$2,475.88
Floor door closer with spindle for swing doors up to 1400 mm wide, doo	pcs	1.00	C$1,347.18	C$1,347.18
Carpets made of unglazed ceramic tiles for flooring, smooth, colored,	m2	30.30	C$35.34	C$1,070.89
Polyvinyl chloride bushings	100 pcs	0.24	C$4,297.83	C$1,031.48
Deep penetration primer composition	kg	20.00	C$45.53	C$910.59
Water	m3	8.50	C$103.93	C$883.30
Rubber gaskets (pressed technical plate)	kg	2.20	C$368.39	C$810.46
Electricity	kWh	1,278.94	C$0.46	C$590.78
Galvanized steel guide profile for installing gypsum partitions and su	m	151.00	C$3.85	C$581.20
Paper tapes for creating artificial cracks between frame structures an	100 m	1.77	C$184.51	C$326.58
Universal dry putty mixtures based on gypsum with polymer additives, a	kg	149.00	C$1.50	C$224.13
Colored cotton rags	kg	0.18	C$916.63	C$168.66
Ready-mixed masonry mortar, cement, M200	m3	0.66	C$220.91	C$145.80
Universal detachable connections with cap nut, straight, with internal	10 pcs	0.20	C$706.65	C$141.33
Deep-penetrating, quick-drying, vapor-permeable strengthening primer	kg	20.00	C$6.57	C$131.40
Flexible jumpers, type PGS-50	10 pcs	2.40	C$53.38	C$128.11
Sanding paper	m2	0.80	C$159.61	C$127.69
Galvanized steel threaded studs, thread diameter M10, length 700-1050	t	0.03	C$4,198.00	C$125.94
Elastic self-adhesive tapes for guide profiles 50x30000 mm	m	267.00	C$0.46	C$124.03
Cable	t	0.00	C$205,783.33	C$123.47
Dry putty mixes based on high-strength gypsum with polymer additives,	kg	21.00	C$5.77	C$121.24
For each additional/excluded database out of ten recorded, add/exclude	pcs	15.00	C$7.48	C$112.14
Dowels	t	0.00	C$183,850.00	C$110.31
Insulating bushings, dimensions 65x50x18 mm	1000 pcs	0.48	C$206.75	C$99.24
U731M type clamps for main and branch wires and cables	100 pcs	0.96	C$102.47	C$98.37
KN-3 rubber adhesive mastic	t	0.01	C$14,953.33	C$89.72
PVC floor tiles, thickness ME.RI mm	m2	4.80	C$16.23	C$77.91
Self-tapping steel screws, oxidized, with countersunk head and cross-s	100 pcs	35.33	C$2.19	C$77.37
Grand Total				C$21,120.72

Labor Requirements (13)

Resource	Unit	Qty	Unit Price	Cost
Worker Category 1	hrs	1,734.02	C$27.88	C$48,351.64
Grade 6 worker	hrs	41.94	C$48.40	C$2,029.67
Grade 5 worker	hrs	21.39	C$51.25	C$1,096.05
Personnel: 1 person-hour/machine-hour	Machine hours	49.70	C$14.63	C$726.89
Category I engineer	person-hour	21.30	C$30.18	C$642.88
Category II Engineer	person-hour	21.30	C$27.52	C$586.22
Category I technician	person-hour	26.50	C$17.41	C$461.28
Lead engineer	person-hour	14.99	C$29.31	C$439.41
Grade 4 worker	hrs	3.45	C$26.92	C$92.88
Average workload TO.KA	hrs	4.01	C$22.47	C$90.12
2nd grade worker	hrs	0.28	C$28.13	C$7.99
Grade 3 worker	hrs	0.24	C$23.92	C$5.74
Grade 1 worker	hrs	0.01	C$33.33	C$0.50
Grand Total				C$54,531.27

Equipment Requirements (21)

Resource	Unit	Qty	Unit Price	Cost
Local exhaust or shelter during air extraction: in one place	pcs	4.00	C$241.72	C$966.88
Mobile drilling rigs for rotary drilling of wells, drilling depth up t	Machine hours	5.61	C$116.67	C$654.66
Universal front-end pneumatic wheeled single-bucket loaders, nominal c	Machine hours	8.91	C$68.63	C$611.37
Mobile cranes, lifting capacity 16 t	Machine hours	7.00	C$68.54	C$479.63
Bulldozers, power 59 kW (80 hp)	Machine hours	11.88	C$37.65	C$447.25
Tank trucks, volume 8 m3	Machine hours	4.32	C$60.74	C$262.34
Flatbed trucks, load capacity up to 5 tons	Machine hours	6.20	C$25.90	C$160.65
Rotary harvesters (without tractor)	Machine hours	11.88	C$6.73	C$80.00
Electric winches with a pulling force of up to SA.LIDX kN (KA.SADX t)	Machine hours	104.80	C$0.41	C$42.80
Filling and pressure testing units, flow rate up to 70 m3/h	Machine hours	0.56	C$75.50	C$42.28
For each additional/excluded database out of ten recorded, add/exclude	pcs	15.00	C$2.49	C$37.38
Automated cementing units, capacity 15 m3/h	Machine hours	0.68	C$23.56	C$16.02
Auto hydraulic lifts, lifting height 12 m	Machine hours	0.28	C$19.25	C$5.39
Flatbed trucks, load capacity up to 10 tons	Machine hours	0.10	C$51.80	C$5.18
Electric diamond drilling rigs for reinforced concrete, drilling diame	Machine hours	3.18	C$1.56	C$4.95
Welding machines for manual arc welding, welding current up to 350 A	Machine hours	1.92	C$1.44	C$2.76
Single-mast hoists, load capacity up to 500 kg, lifting height 45 m	Machine hours	0.98	C$2.38	C$2.33
Pumps, capacity 150 m3/h, head 100 m, power 75 kW	Machine hours	0.16	C$13.00	C$2.08
Electric winches with pulling force up to TOME.TODX kN (TO.RI t)	Machine hours	1.74	C$0.81	C$1.41
General-purpose electric hoists, load capacity 1 t	Machine hours	1.45	C$0.32	C$0.46
Grand Total				C$3,825.86

Material Alternatives

iAlternative materials with approximate price difference. Percentages show material cost change relative to the current specification.

Installation of partitions made of plasterboard sheets C$4,124.62

Moisture-resistant+25%Fire-rated+35%Acoustic board+50%

Covering walls with glass wallpaper painted with polyviC$1,041.63

Premium paint+40%Ceramic coating+80%Eco-friendly paint+20%

Installation of border and frieze ceramic tiles when tiC$356.04

High-strength concrete+20%Lightweight concrete+15%Recycled aggregate-10%

Repair of polyvinyl chloride tile flooring: 200x200 mmC$95.84

Vinyl/LVT-35%Natural stone+100%Polished concrete-30%

Risk Analysis

Monte Carlo · 10KiMonte Carlo simulation (10,000 iterations) showing completion probability at different confidence levels

210days

P50

50% probability the project finishes within this timeframe. Median scenario based on Monte Carlo simulation.

223days

P80

80% probability — recommended planning basis. Accounts for common delays and uncertainties.

235days

P95

95% probability — conservative estimate. Covers nearly all risk scenarios including severe delays.

+30days

Buffer

Recommended time buffer to add to the deterministic schedule. Covers typical construction uncertainties.

Base Cost (P50)

C$100,539.52

Budget (P80)

C$106,490.63

Maximum (P95)

C$112,193.77

Contingency

+5.9%

Recommended cost reserve based on schedule risk analysis — C$5,951.11
Recommended Budget: C$106,490.63

Deterministic 193 days

P50 210 days

P80 223 days

P95 235 days

P50 P80 P95

Based on Monte Carlo simulation with 10,000 iterations using PERT distribution for each phase duration.

Peak: 6

1,939 man-hours

16 crit. phases

Cost Risk Analysis

Monte Carlo · 10,000 iterations

Monte Carlo simulation of construction cost uncertainty

Cost Percentiles

C$150,105.02

P10

C$151,762.46

P25

C$153,772.57

P50

C$156,372.69

P80

C$157,770.24

P90

Cumulative Probability (S-Curve)

+1.7%

Recommended Contingency (P80 − P50)

Reserve to cover likely cost overruns with 80% confidence — C$2,600.12

Top Risk Drivers

Category	Work Item	Risk Share
MEP — Plumbing	Installation of giant arrays on river transport fa	43.3%
Partitions & Doors	Installation of partitions made of plasterboard sh	11.3%
MEP — Electrical	IKM-15 equipment: intermediate station for one sys	8.8%
MEP — Electrical	Stationary lamp: with emergency power supply, with	8.2%
Reception & Furniture	Flour sifter, type: P3-BRB, number of receptions 6	5.4%
MEP — Plumbing	Individual tests: high and low pressure compressed	4.8%
MEP — Plumbing	Installation of plate heat exchangers for heating	4.2%
Partitions & Doors	Installation of a stainless steel "metro" type swi	3.1%

Sensitivity Analysis

±10%iImpact of ±10% change in each cost component on the total project cost

This tornado chart shows how a ±10% change in each cost category affects the total estimate. The wider the bar, the greater the cost impact — helping identify which cost drivers carry the most risk and where tighter cost control may be needed.

Decrease ← → IncreaseImpact

Labor

±C$5,453.13±5.4%

Materials

±C$2,112.07±2.1%

Overhead

±C$1,416.26±1.4%

Profit

±C$1,085.80±1.1%

Equipment

±C$382.59±0.4%

Cost Summary

iFinal cost breakdown with direct costs, overhead, profit, and grand total

Labor	C$54,531.26	54%
Materials	C$21,120.71	21%
Equipment	C$3,825.87	4%
Direct Cost	C$94,417.36
Overhead	C$14,162.60	14%
Profit	C$10,857.99	11%
Grand Total	C$100,539.52	100%

EUR equivalent	€62.719,60
USD equivalent	$72,284.34
GBP equivalent	£54,724.73

Estimate Classification

AACE 18R-97

AACE International Recommended Practice 18R-97

ClassClass 2

Typical PurposeCost Control

Expected Accuracy Range: -15% / +20%

Project Definition Level: 30–75%

Cost Benchmark

Hospital · North America

Comparison of estimated cost/m² against market reference ranges

Low
3,000

▲ Typical
4,500

High
7,000

▼ Your Estimate
507 EUR/m²

Significantly below range · 0.11x ratio to typical

Methodology & Assumptions

iCalculation methodology, data sources, and key assumptions underlying this estimate

Data Source	DDC Pricing DB — English
Confidence Level	50%
Overhead Rate	15%
Profit Rate	10%
Items Matched	30

Assumptions

Costs adjusted by location-specific labor, material, and equipment factors
Exchange rates are offline reference rates and may differ from market rates
All amounts exclude VAT / sales tax
This estimate is for preliminary budgeting only — not a binding quotation

Included in Estimate

All labor, materials, and equipment per defined scope
Overhead and profit margins as specified
Location-adjusted pricing factors applied

Excluded from Estimate

VAT / sales tax
Permits, licenses, and legal fees
Temporary works and site facilities
Design and engineering fees

Prices current as of 2026-03-16 · No cost escalation or inflation adjustment applied

Medical Clinic / Dental Practice Fit-Out Cost Estimate — 150 m²

About This Project

Scope of Works

Get a Personalized Estimate for Your Project

Overview

Work Items

Project Context

Cost Breakdown

Cost Flow

Categories

Top Items

What-If Scenarios

Project Schedule

Monthly Cash Flow

Daily Cash Flow

Line Items

Resource Summary

Material Alternatives

Risk Analysis

Cost Risk Analysis

Cost Percentiles

Cumulative Probability (S-Curve)

Top Risk Drivers

Sensitivity Analysis

Cost Summary

Estimate Classification

Cost Benchmark

Methodology & Assumptions

Frequently Asked Questions

Get a Personalized Estimate for Your Project

Medical Clinic / Dental Practice Fit-Out Cost Estimate — 150 m²

About This Project

Scope of Works

Get a Personalized Estimate for Your Project

Overview

Work Items

Project Context

Cost Breakdown

Cost Flow

Categories

Top Items

What-If Scenarios

Project Schedule

Monthly Cash Flow

Daily Cash Flow

Line Items

Resource Summary

Material Alternatives

Risk Analysis

Cost Risk Analysis

Cost Percentiles

Cumulative Probability (S-Curve)

Top Risk Drivers

Sensitivity Analysis

Cost Summary

Estimate Classification

Cost Benchmark

Methodology & Assumptions

Frequently Asked Questions

Related Cost Guides

Office Fit-Out

Retail Shop Fit-Out

Restaurant / Café Renovation

Small Warehouse Construction

Parking Lot Construction

Workshop / Small Factory

Get a Personalized Estimate for Your Project