cost estimate

14
BOQ Date: 8/27/2022 NO. 14 ST. 306, Boeung Keng Kang I Khan Chamkarmon, Phnom Penh, Cambodia. Tel: (855) 12 930 332 (855) 23 987 840 CIVIL WORKS Item Description Unit Qty 1.00 DEMOLITION WORKS 1.01 unit 1.00 1.02 Sq.m 49.34 1.03 Sq.m 8.40 1.04 unit 1.00 1.05 unit 1.00 1.06 unit 1.00 1.07 unit 1.00 1.08 Sq.m 225.00 1.09 unit 1.00 1.10 Cu.m 3.92 1.11 Cu.m 1.12 Project: BPR - Riverside Unit Price in USD Total Amount USD Façade Ground Floor - steel structure - Glass - Sign - Smartboard and structure under the outdoor projecting roof DW.01 - Brick Single Layer DW.02 - Brick Double Layer Stairs wood wall finish - THK 10mm - Railing Counter - Demolish counter - Glass Tiles - Remove old water and drain pipes Electrical cabinet - Move the MDB to the opposite wall - Demolish cabinet Glass Façade 1st Floor - Remove Glass - Remove UV film - Store in safe place Floor Tiles - Ceramic and concrete tiles - Clean until the mortar Ground Floor Counter - Raised floor Ground Floor - Concrete Mortar THK 80mm 1st Floor - Concret Slab demolition - Concrete Slab THK 80mm

Upload: soly-ngor

Post on 16-Jan-2016

4 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: Cost Estimate

BOQ

Date: 4/21/2023

NO. 14 ST. 306, Boeung Keng Kang I

Khan Chamkarmon, Phnom Penh,

Cambodia.

Tel: (855) 12 930 332

(855) 23 987 840

CIVIL WORKS

Item Description Unit Qty

1.00 DEMOLITION WORKS

1.01 unit 1.00

1.02 Sq.m 49.34

1.03 Sq.m 8.40

1.04 unit 1.00

1.05 unit 1.00

1.06 unit 1.00

1.07 unit 1.00

1.08 Sq.m 225.00

1.09 unit 1.00

1.10 Cu.m 3.92

1.11 Cu.m 1.12

Project: BPR - Riverside

Unit Price

in USD

Total AmountUSD

Façade Ground Floor- steel structure- Glass- Sign- Smartboard and structure under the outdoor projecting roof

DW.01- Brick Single Layer

DW.02- Brick Double Layer

Stairs wood wall finish - THK 10mm- Railing

Counter- Demolish counter- Glass Tiles- Remove old water and drain pipes

Electrical cabinet- Move the MDB to the opposite wall- Demolish cabinet

Glass Façade 1st Floor- Remove Glass- Remove UV film- Store in safe place

Floor Tiles- Ceramic and concrete tiles- Clean until the mortar

Ground Floor Counter- Raised floor

Ground Floor- Concrete Mortar THK 80mm

1st Floor - Concret Slab demolition- Concrete Slab THK 80mm

Page 2: Cost Estimate

1.12 Cu.m 2.42

1.13 Sq.m 194.40

1.14 unit 2.00

2.00 CONSTRUCTION WORKS

2.01 Sq.m 75.42

2.02 Sq.m 2.34

2.03 Sq.m 78.39

2.04 Sq.m 2.97

2.05 Sq.m 393.54

2.06 Sq.m 143.48

2.07 Sq.m

2.08 Sq.m 9.72

2.09 Sq.m 10.26

2.10 Sq.m 3.65

2.11 Sq.m 24.96

3.00 JOINERY

3.01 unit 1.00

1st Floor - Mortar- Mortar THK 80mm

Ceiling- Gypsum Board- Steel structure- Light elements

Big Signs- Façade signs

W2 - Drywall both sides (Ar-D-03.02)- Galvanized steel section for Drywall 75mm- Plywood 8mm both sides- Plaster Board/Smart Board 9mm both side

W3 - Drywall one side (Ar-D-03.02)- Galvanized steel section for Drywall 75mm- Plywood 8mm- Plaster Board/Smart Board 9mm

W4 - Brick Wall 1layer (Ar-D-03.01)- Perforated Brick 70x70x165mm- Plaster both sides 20mm

W5 - Brick Wall double layer (Ar-D-03.01)- Perforated Brick 70x70x165mm- Plaster both sides 20mm

ST.01 - White Plaster- Armourcoat, mod. Armuralia, white color

ST.01 - Blue paint- Armourcoat, mod. Armuralia, blue color

PT.01 - White Outdoor paint- White paint

WF.01 - Glass Wall finish - Tempered Glass; THK 6mm- Back-painted in Blue color

WF.02 - Glass Wall finish- Tempered Glass; THK 6mm- Back-painted in Orange color

WF.01 - Glass Wall finish- Tempered Glass; THK 6mm- Back-painted in White color

MEP Metal Net- Steel profile 50x50mm- Perforated Steel Sheet; round holes diam. 25mm; distance 30mm; open area 62.85%- Painted in Blue coloro

Façade Blue Frame- Steel profile 40x40mm- linear dimension: 31500 x 800/500 x 50mm- Metal Steel Sheet; THK 2mm- Plaster Armourcoat, mod. Armuralia, blue color- Fixing point to wall- LED strip light; 26m

Page 3: Cost Estimate

3.02 unit 1.00

3.03 unit 1.00

3.04 unit 1.00

3.05 unit 1.00

3.06 unit 1.00

3.07 unit 1.00

3.08 m 5.90

3.09 m 18.80

Arrow- Galvanized steel section for Drywall 75mm- Plywood 8mm both sides- Plaster Board/Smart Board 9mm both side- Plaster Armourcoat, mod. Armuralia, blue color

Front Counter- dimensions: 9600 x 50/800 x 700/900- MDF and Steel structure 50x50mm- White Marble front and Top; THK 20mm- Srolao wood THK 20mm- Front element movable for equipment maintanance- Tempered Glass THK 12mm- #5 Ventilation fans- LED strip light; 10m

Back Counter- dimensions: 9600 x 670/820 x 900- Doors and shelves in Srolao wood 20mm- White Marble on Top; THK 20mm- With steel hinges, fittings and lock, Häfele or equal

Shelves Counter- dimensions: 9500 x 450 x 1550/1750mm- hanging steel structure under the ceiling- Structure in wooden Batten 40x20mm; painted in white color; - Round holes diam. 20mm for nogs- Movable shelves in Srolao wood 600/800 x 450 x 20mm

Electrical Cabinet- dimensions: 2000 x 620 x 2500mm- MDF/Plywood structure 20 mm- Plaster Armourcoat, mod. Armuralia, White color- With steel hinges, fittings and lock, Häfele or equal

STAIR- #16 Tread in Srolao wood 900 x 330/900 x 40mm- #2 Tread in Srolao wood 900 x 900 x 40mm- #19 Riser in MDF 15mm and concrete tiles 200x125mm

Stair Handrail- Tread in Srolao wood H 200mm; THK 40mm- Steel element to fix on the wall; diam. 20mm- LED strip lights

Glass Handrail- Transparent Layer Glass 8+8mm; H1300mm- Steel glass clamp diam 45mm- Wood batten on Top of the glass; diam. 50mm with U steel profile 20mm and rubber for glass

Page 4: Cost Estimate

3.10 unit 1.00

3.11 unit 2.00

3.12 unit 4.00

4.00 FLOORING (Ar-D-4.01)

4.01 Sqm 9.50

4.02 Sqm 9.50

4.03 Sqm 91.57

4.04 Sqm 87.04

4.05 Sqm 9.80

4.06 m 80.20

ELEVATOR DECORATION- dimension 2*1850x7000 / 2*1550/7000- Adesive image on the existing Glass- Wood elements in Srolao wood 40x20mm on the glass with nails glue- LED light inside the elevator- #2 Door frame in Srolao wood 100x20mm

Bathroom Cabinet- dimensions: 1850 x 620 x 2700mm- MDF/Plywood structure 20 mm- Tempered Glass Back painted in white; THK 6mm- With steel hinges, fittings and lock, Häfele or equal

Flags- PVC dimensions: 2200 x 480mm- Fixing with Metal wire diam. 8mm; round metal profile- Steel hinges and fittings

GROUND FLOOR NEW MORTAR- Waterproofing multiple layers- 80mm Mortar with trace for darin pipes

1ST FlOOR NEW MORTAR- 80mm Mortar with trace for darin pipes

FL.01- Concrete Tiles 200x200mm - Dark Grey

FL.02- Concrete Tiles 200x200mm - Light Grey

FL.03 Bathroom- Ceramic Tiles 300x600mm - Dark grey Grey

SK.01- Srolao wood batten 30x30mm

Page 5: Cost Estimate

5.00 CEILING

5.01 Sq.m 136.60

5.02 Sq.m 42.90

5.03 Sq.m 9.80

6.00 DOOR AND GLASS PARTITION

6.01 unit 1.00

6.02 unit 1.00

6.03 unit 1.00

6.04 unit 1.00

6.05 unit 2.00

6.06 unit 1.00

CL.01 - New Ceiling- 9mm plasterboard sheet, joint tape, gypsum plaster & sealer monolithic finish ceiling

CL.02 - Wood elements- 9mm plasterboard sheet, joint tape, gypsum plaster & sealer monolithic finish ceiling- Wood elements in Srolao wood THK 20mm; 2900 x 150/250mm- Painted in transparent and white color

CL.03 - BathroomSupply & Install Ceiling panels 600X600mm as required for alterations to the acoustic wall & light relocation.

D.01 - Main Entrance- Laminated Glass door, 1100x2400mm, THK2x6 mm, with acrylic frosted film- Door floor Spring, Dorma or Häfele- Door handle in Srolao wood; 2000mm x diam.50mm - With steel hinges, fittings and lock, Häfele or equal- Security access control

D.02 - Back Office- Laminated Glass door, 900x2500mm, THK2x6 mm, with acrylic frosted film- Door floor Spring, Dorma or Häfele- Frame Door in Srolao wood 40x20mm- Door handle in brushed stainless steel- With steel hinges, fittings and lock, Häfele or equal

D.03 - Storage- Existing Wooden door; 900x2200mm- Polish and clean

D.04 - Kitchen- Hallow core in MDF door painted in white color; 900x2200mm- Door handle in brushed stainless steel- Folding trail and Opening 600x400mm- With steel hinges, fittings and lock, Häfele or equal

D.06 - Bathroom- Hallow core in MDF door painted in white color; 800x2200mm- Door handle in brushed stainless steel- With steel hinges, fittings and lock, Häfele or equal

D.07 - MEP Terrace- Hallow core in MDF door painted in white color; 800x2200mm- Door handle in brushed stainless steel- With steel hinges, fittings and lock, Häfele or equal

Page 6: Cost Estimate

6.07 unit 1.00

6.08 unit 1.00

6.09 unit 1.00

6.10 unit 1.00

6.11 unit 10.00

7.00 SIGN

7.01 unit 1.00

7.02 unit 2.00

7.03 unit 2.00

TOTAL: $0.00

D.08 - Terrace- Existing Double Glass door 2000x2200mm- Polish and clean

GP.01 - Façade Ground Floor (Ar-D-07.16)- Tempered glass 2150 x 3400mm, THK 10mm- Tempered glass 950 x 1050mm, THK 10mm- Steel "U"profile 20x20mm on floor- With steel fittings and lock, Häfele or equal

GP.02 - Replace Façade 1st Floor- Replace same Glass panels- Steel "U"profile 20x20mm on floor- With steel fittings and lock, Häfele or equal

GP.03 - New Façade 1st Floor (Ar-D-07.16)- Tempered glass 2660x2640mm, THK 10mm- Steel "U"profile 20x20mm on floor- With steel fittings and lock, Häfele or equal

Roller BLIND- Roller Blind 1100x3500mm

Sign Entrance- Dimension: 2000x400mm- Blue Acrylic, THK 5mm- Transparent Acrylic, THK 30mm- Led light behind

Sign Entrance Logos- Dimension: diam 600mm- Blue Acrylic, THK 5mm- Transparent Acrylic, THK 30mm- Led light behind

Sign Façade- Dimension: 4500 x 1300/500mm- Blue Acrylic, THK 5mm- Transparent Acrylic, THK 30mm- Led light behind

Page 7: Cost Estimate

BOQ

Date: 4/21/2023

NO. 14 ST. 306, Boeung Keng Kang I

Khan Chamkarmon, Phnom Penh,

Cambodia.

Tel: (855) 12 930 332

(855) 23 987 840

MEP

Item Description Unit Qty

1.00 ELECTRICAL $ 29,398.48 2.00 AIR CONDITION & VENTILATION SYSTEM $ 10,233.86 3.00 PLUMBING $ 5,574.90

TOTAL: $ 45,207.24

_____________________

B & B INDUSTRY

Client Signature Representative Signature

Project: BPR - Riverside

Unit Pricein USD

Total AmountUSD

Page 8: Cost Estimate
Page 9: Cost Estimate

CONSTRUCTION DENOLITION

w2 75.42 Dwall 1 49.335w3 2.34 Dwall 2 8.4w4 78.39 tiles 225w5 2.97 gf mortar 80 3.92w6 51.2 slab 1.12st1 393.54 1f mortar 80 2.416pt1 143.48 ceiling 194.4pt1fl1 91.57fl2 87.04archive 9.5skirting 66.2metal mep 24.96glass wall blue 9.72glass wall orange 10.26glass wall white 3.645railing w 5.9railing g 18.8bathroom tile 9.8skirt w 80.2bathroom ceiling 9.8w ceiling 42.9ceiling 136.6gp gf 8.3

Page 10: Cost Estimate

1.00

1.00

2.00

3.00

4.00

Page 11: Cost Estimate
Page 12: Cost Estimate

Cold water Pipe PVC PIPE CLASS 13.5Dia 1"Dia 1/2''-Allow for pipe fittings-Allow for support and accessoriesHot water Pipe PP-R Pipe PN20Dia 1/2''-Allow for pipe fittings-Allow for support and accessoriesValves Pump and auxiliaries equipmentDia 1'' Gate valve,hose bibb dia 15 mmDia 1/2'' Angle valve,Water heater 30LAccessorySewage piping and fittingsPVC pipe dia 4'' Class 8.5''PVC pipe dia 2''1/2 Class 8.5''PVC pipe dia 2'' Class 8.5''PVC pipe dia 1'' 1/2 Class 8.5''-Allow for pipe fittings-Allow for support and accessoriesAncillaries including joints to pipe workFloor drain pipe size: Dia 2'' 1/2 Clean out : size: Dia 2''1/2Gully trap for pipe dia 2''1/2Air Vent Cap: size: Dia 50mmSeepage dia 1000mm

Page 13: Cost Estimate

septic tanks 1200LGrease Trap under sink 30 LAccessory