Bidding

MINISTRY OF EDUCATION, YOUTH AND SPORT
ENHANCING EDUCATION QUALITY PROJECT (EEQP)
ADB Grant   No  009 CAM ( SF )
ESTIMATE COST FOR LEARNING CENTER RESOURCE BLOCK
Hun Sen Chhouk U.S.S, Kampot Province
Level  :   + 1.00 m
No	Description of works	Unit	Quantity	Unit Cost US$	Total
1	Demolition and Site preparation
1-1	Sign Board for Resource  Upper Secondary School	Lumpsum	1.00	200.00	200.00
1-2	Demolish existing  building, tries, fance, and other necessaries item for site security and site preparation	Lumpsum	1.00	2,000.00	2,000.00
1-4	Notice Board for the project (40cm x 60cm)	Lumpsum	1.00	200.00	200.00
	Sub-Total (1)				2,400.00
2	Excavation, Backfill
2-1	Excavation for foundation and ground floor beams	Cu.m	236.50	4.00	946.00
2-2	Excavation for ground  beams(142mx0.45x0.3)	Cu.m	19.70	3.00	59.10
2-3	Excavation for Septic tanks, 6 m3 capacity	Cu.m	50.00	3.00	150.00
2-4	Backfilled Soil and compacting for Foundation	Cu.m	208.50	3.00	625.50
2-5	Soil backfilled for ground slab	Cu.m	627.00	4.00	2,508.00
	Sub-Total (2)				4,288.60
3	Concrete Works
3-1	Substructure & Foundations
3-1-1	Stone Bedding under Pile Capping  , 100mm thick (Stone size 4x6)	Cu.m	18.00	30.00	540.00
3-1-2	Concrete piling, size 300 mm x 300 mm	m	1,116.00	24.00	26,784.00
3-1-3	Stone Bedding under G. Floor beams, Gb (Stone size 4x6)	Cu.m	14.50	30.00	435.00
3-1-4	Stone Bedding under Septic tank, 150mm thick (Stone size 4x6)	Cu.m	3.20	30.00	96.00
3-1-5	Stone Bedding under Paving Concrete, 100mm thick (Stone size 4x6)	Cu.m	12.30	30.00	369.00
3-1-6	Stone Bedding under Slab (Stone size 4x6), 100mm thick	Cu.m	54.00	30.00	1,620.00
3-1-7	Lean Concrete under Slab, 30mm thick	Cu.m	18.00	60.00	1,080.00
3-1-8	Lean Concrete under G. Floor beams, Gbo, 30mm thick	Cu.m	1.00	60.00	60.00
3-1-9	Lean Concrete under Septic tank, 30mm thick	Cu.m	0.61	60.00	36.60
3-1-10	Lean Concrete under Paving concrete, 30mm thick	Cu.m	3.70	60.00	222.00
3-1-11	Lean Concrete Under  Pile Capping,30mm thick	Cu.m	5.50	60.00	330.00
3-1-12	R.C Footings  capping	Cu.m	55.50	250.00	13,875.00
3-1-13	R.C Short Column	Cu.m	7.30	330.00	2,409.00
3-1-14	R.C Staircase and entrance steps	Cu.m	8.00	250.00	2,000.00
	Sub-Total (3-1)				49,856.60
3-2	Ground Floor
3-2-1	Concrete for Ground Floor Beams and Slab
3-2-2	R.C Septic tank (beams, bottoms and covers )	Cu.m	2.35	180.00	423.00
3-2-3	R.Concrete GB (level -0m)	Cu.m	30.44	300.00	9,132.00
3-2-4	R.Concrete ground floor slabs,WC celling  and R.C Slopping floor slab 60mm thickness	Cu.m	42.00	180.00	7,560.00
3-2-5	R.C Columns at the ground floor level	Cu.m	15.50	300.00	4,650.00
	Sub-Total (3-2)				21,765.00
3-3	First Floor
3-3-1	Concrete First floor
3-3-2	R. Concrete Floor beams FB (250x550mm)	Cu.m	6.60	300.00	1,980.00
3-3-3	R. Concrete Floor beams FB (200x350mm)	Cu.m	23.69	300.00	7,107.00
3-3-4	R. Concrete Floor beams FB (200x550mm)	Cu.m	3.96	300.00	1,188.00
3-3-5	R.Concrete First slab, 100mm thick (level + 4.0m) and WC Celling	Cu.m	51.17	220.00	11,257.40
3-3-6	Lintels, Sill beams under above Windows, doors Beam supporting Ventilation-200x200mm	Cu.m	9.36	200.00	1,872.00
3-3-7	Lintels, Sill beams under above Windows, doors Beam supporting Ventilation-200x100mm	Cu.m	1.76	200.00	352.00
3-3-8	R.C Columns at the above first Floor Slab	Cu.m	9.64	300.00	2,892.00
	Sub-Total (3-3)				26,648.40
4	Roof structure
4-1	Concrete structure
4-1-1	R. Concrete Roof Floor,60mm thick	Cu.m	32.00	220.00	7,040.00
4-1-2	R. Concrete Roof  Floor ,100mm thick   2000x32x100mm	Cu.m	6.40	220.00	1,408.00
4-1-3	R. Concrete Over beams  RB-(200x500mm )	Cu.m	21.08	300.00	6,324.00
4-1-4	R. Concrete Over beams  RB-(200x300mm )	Cu.m	8.46	300.00	2,538.00
4-1-5	R. Concrete Roof beams  RB-(200x250mm )x7000 x2	Cu.m	0.70	250.00	175.00
4-1-6	R. Concrete Roof beams  RB-(200x250mm)x8500x2	Cu.m	0.43	250.00	107.50
4-1-7	R. Concrete Roof beams  RB-(200x250mm)x41mx2	Cu.m	4.10	250.00	1,025.00
4-1-8	R. Concrete Roof beams  RB-(200x250mm)x12m	Cu.m	0.60	250.00	150.00
4-1-9	R. Concrete Roof beams  RB-(200x250mm)x25mx3	Cu.m	3.75	250.00	937.50
4-1-10	R.C Kingpost Columns	Cu.m	3.61	250.00	902.50
	Sub-Total (4-1)				20,607.50
4-2	Steel structure
4-2-1	Steel Battens for roof with red oxide against  Corrosion &  Oil Painting and CPAC Rafters or equivalent	Sq.m	796.80	15.00	11,952.00
	Sub-Total (4-2)				11,952.00
4-3	Roof tiles
4-3-1	Roof tiles, first quality   CPAC	Sq.m	796.80	8.50	6,772.80
4-3-2	R.Concrete to cover  of  roof	m	125.00	5.00	625.00
4-2-5	R.concrete gutter of  roof	Cu.m	14.00	220.00	3,080.00
4-2-6	Decoration roof gutter	m	142.00	10.00	1,420.00
4-2-7	Decoration of Khmer style	Lumpsum	5.00	25.00	125.00
	Sub-Total (4-3)				12,022.80
5	Masonry Work
5-1	Retaining Wall  ( Solid Bricks  20 Cm)	Sq.m	150.00	18.00	2,700.00
5-2	Wall  Cladding Hollow Bricks   20 Cm	Sq.m	984.62	12.00	11,815.44
5-3	Wall  Cladding Hollow Bricks  10 Cm	Sq.m	472.84	6.00	2,837.04
5-4	Ventilation Louver Block (z)	Sq.m	115.16	18.00	2,072.88
5-5	Ventilation Louver Block	Sq.m	30.80	8.00	246.40
5-6	Sun shade	Cu.m	2.68	180.00	482.40
	Sub-Total (5)				20,154.16
6	Water proofing and down spouts
6-1	Waterproofing at toilet block and sub-floor above entrance , (Flan coats), 2coats	Sq.m	35.00	4.00	140.00
6-2	Galvanized down spouts, Ø 10 cm	Lumpsum	9.00	8.00	72.00
6-3	PVC down spouts Ø 114 mm	m	124.00	2.50	310.00
	Sub-Total (6)				522.00
7	Steel Doors, Windows and Steel Hand Rails
7-1	Steel and aluminum Doors
7-1-1	Steel Doors with glass panel,  (1600 mm  x 2200 mm) included necessaries door's hardware and Decoration Frame	Set	10	230.00	2,300.00
7-1-2	Steel Doors with glass panel,  (2900 mm  x 2500 mm) included necessaries door's hardware and Decoration Frame	Set	2.00	500.00	1,000.00
7-1-3	Steel Doors with glass panel,  (900 x 2200 mm) included necessaries door's hardware   and Decoration Frame	Set	8.00	150.00	1,200.00
	Sub-Total (7-1)				4,500.00
7-2	Aluminum Windows and Curtain rails
7-2-1	Aluminum windows, glass panels with steel grill, W ( 1300 mm x 1600mm ) and Decoration Frame	Set	28.00	114.00	3,192.00
7-2-2	Aluminum windows, glass panels with steel grill, W (1300mm x 2800mm )and Decoration Frame	Set	2.00	200.00	400.00
7-2-3	Curtain rail and material for windows  ,W (1300mm x 1600mm)	Set	28.00	10.00	280.00
7-2-4	Curtain rail and material for windows  ,W (1300mm x 2800mm)	Set	2.00	12.00	24.00
7-2-5	Sliding Door or Steel Doors with glass panel,  (1600 mm  x 2200 mm) included necessaries	Set	2.00	230.00	460.00
	Sub-Total (7-2)				4,356.00
7-3	Glass panel with aluminum frame
7-3-1	White Glass panel with aluminum frame	Sq.m	30.00	25.00	750.00
	Sub-Total (7-3)				750.00
7-4	Steel Hand Rails at Staircase and Veranda
7-4-1	Steel hand rails,  With Red oxide against Corrosion &  Oil Painting in Veranda	m	22.50	25.00	562.50
7-4-2	Steel hand rails, steel plate 60 x 6mm thick and good quality timber on tops (With Red oxide against Corrosion &  Oil Painting, timber with varnish) in Staircase	m	33.60	30.00	1,008.00
7-4-3	Steel door including locks for cheking Water Tank	Piece	1.00	250.00	250.00
	Sub-Total (7-4)				1,820.50
8	Finishing
8-1	Plastering
8-1-1	Cement Plastering for the walls	Sq.m	2,986.52	3.00	8,959.56
8-1-2	Cement Plastering for the ceiling	Sq.m	1,354.88	3.00	4,064.64
8-1-3	Cement plastering for retaining walls & Decoration Rim	Sq.m	144.00	4.00	576.00
	Sub-Total (8-1)				13,600.20
8-2	Ceramic floor tiles
8-2-1	Special Glass floor tiles for  entrance  (with patterns color)	Sq.m	8.00	15.00	120.00
8-2-2	Ceramic floor tiles, 50 x 50 cm, regular quality	Sq.m	1,099.70	8.00	8,797.60
8-2-3	Ceramic skirting floor tiles, 15 x 40 cm, regular quality	m	512.58	4.00	2,050.32
8-2-4	Terrazzo for staircase and entrance steps (with patterns color)	Sq.m	136.00	5.50	748.00
8-2-5	Concrete Pavement around Building and main entrance step, 100mm thick	Cu.m	7.00	110.00	770.00
	Sub-Total (8-2)				12,485.92
8-3	Painting
8-3-1	Oil painting  steel grill  for windows and doors	Sq.m	125.00	6.00	750.00
8-3-2	Oil painting for hand rails and staircase grills	Sq.m	26.54	6.00	159.24
8-3-3	Primer coat for masonry walls	Sq.m	4,341.40	1.70	7,380.38
8-3-4	Emulsion paint use internal and external walls and ceilings , two coats with good quality paints	Sq.m	4,341.40	2.00	8,682.80
	Sub-Total (8-3)				16,972.42
	TOTAL1 (Civil Work)				224,702.10
9	Toilet blocks and drainage systems
9-1	Timber Doors with varnish & necessaries hardwire, DB (700 mm  x 2000mm)	Set	8.00	150.00	1,200.00
9-2	Timber Doors with varnish & necessaries hardwire, DB (700 mm  x 1200mm)	Set	4.00	50.00	200.00
9-3	Non-slip ceramic floor tiles in toilet blocks	Sq.m	35.00	10.00	350.00
9-4	Ceramic wall tiles, 2.5 m high	Sq.m	169.00	10.00	1,690.00
9-5	Vitreous  flashing pans KARAT or equivalence	Unit	8.00	150.00	1,200.00
9-6	Vitreous  wash basins with tape marbles & mirror	Unit	5.00	80.00	400.00
9-7	Floor trap	Unit	12.00	5.00	60.00
9-8	Stainless steel water tank, 2000 L, horizontal position, with steel support and automatic plotting	Unit	2.00	350.00	700.00
9-9	Septic tank, with 6 Cu.m capacity	Unit	2.00	1,500.00	3,000.00
9-10	Main hole	Unit	10.00	80.00	800.00
9-11	Water supply system  to toilet block (PVC pipes including other necessary work)	Lumpsum	4.00	400.00	1,600.00
9-12	Water disposal from toilet to septic tank (PVC pipes including other necessary work)	Lumpsum	4.00	300.00	1,200.00
9-13	False ceiling to cover,  disposal lines system	Sq.m	80.00	15.00	1,200.00
9-14	Water disposal from septic tank to City drainage system Ø350mm	m	120.00	15.00	1,800.00
	TOTAL 2 (Toilet) (9)				15,400.00
10	Science and computer lab
10-1	Solid brick for wall with thickness 10 cm	Sq.m	50.85	10.00	508.50
10-2	Reinforcement concrete slab (table) with thickness 8cm	Cu.m	4.53	200.00	906.00
10-3	Plastering brick wall internal and external	Sq.m	102	2.50	255.00
10-4	Plastering on concrete slab	Sq.m	51.58	2.50	128.95
10-5	Epoxy 3mm thickness cover on reinforcement concrete slab (table) as shown in the technical drawings	Sq.m	67.38	120.00	8,085.60
10-6	Black plastic sing including other ancillary accessories  (need to see the sample before install )	Set	7	350.00	2,450.00
10-7	Planel board including hinge glass as shown in the technical drawings	Lumpsum	1	150.00	150.00
10-8	Socket	Set	36	3.00	108.00
10-9	Supply and install electrical cable 2x2.5mm² Cu/Cover (KTC or Equivalence)	Lumpsum	1	100.00	100.00
10-10	White door glass with alimium frame, support including key as shown in the technical drawings	Sq.m	33.95	25.00	848.75
10-11	Glass drawer ( including  Steel support 0.3-0.4m )	Set	38	15.00	570.00
10-12	Painting internal external of walls and tables	Sq.m	153.58	2.50	383.95
10-13	Waste water drainage system including septic tank as shown in the technical drawings (PVC110 ; 8.5 )	Lumpsum	1	600.00	600.00
10-14	Cold water system including installation	Lumpsum	1	500.00	500.00
10-15	Wooden chair with good quality including varnish painting as shown in the technical drawings	Set	60	30.00	1,800.00
10-16	White board	Set	2	45.00	90.00
10-17	Chemical clearing tank with accessories including installation	Set	1	750.00	750.00
10-18	Man hole	Lumpsum	2	100.00	200.00
	TOTAL 3 (Science  &Computer Lab) (10)				18,434.75
11	Electrical works
11-1	EDC power connection fee (Tree Phase)	Lumpsum	1.00	1,000.00	1,000.00
11-2	Main Board 28 lines  (Tree Phase)	Piece	1.00	80.00	80.00
11-3	Main Board (0.4 x 0.6m)	Piece	2.00	60.00	120.00
11-4	Cable 1 x 1.5mm2	Lot	42.00	25.00	1,050.00
11-5	Cable 1 x 2.5mm2	Lot	29.00	30.00	870.00
11-6	Cable 1 x 4mm2	Lot	2.00	35.00	70.00
11-7	Cable 1 x 16mm2	Lot	2.40	40.00	96.00
11-8	Cable 4 x 35mm2	m	50.00	22.00	1,100.00
11-9	Cable 4 x 50mm2    including Steel Pole	m	200.00	30.00	6,000.00
11-10	Cable Audio	Lot	2.00	100.00	200.00
11-11	Flexible Num.20	Lot	34.00	5.00	170.00
11-12	Flexible Num.25	Lot	28.00	7.00	196.00
11-13	Flexible Num.34	Lot	6.00	10.00	60.00
11-14	PVC no.5	m	48.00	2.00	96.00
11-15	Circuit Breaker 4P 100A	Set	1.00	100.00	100.00
11-16	Circuit Breaker 4P 63A	Set	4.00	80.00	320.00
11-17	Circuit Breaker 4P 250	Set	1.00	70.00	70.00
11-18	Circuit Breaker 4P 10A	Set	27.00	20.00	540.00
11-19	Circuit Breaker 4P 15A	Set	10.00	23.00	230.00
11-20	Circuit Breaker 4P 20A	Set	90.00	15.00	1,350.00
11-21	Double Fluorescent 1.2m in ceiling	Set	65.00	30.00	1,950.00
11-22	Single Fluorescent 1.2m in ceiling	Set	6.00	20.00	120.00
11-23	Single Fluorescent 0.6m in ceiling	Set	6.00	15.00	90.00
11-24	Circuit Breaker Box for each room	Set	18.00	12.00	216.00
11-25	Fluorescent Disc 1.2 m	Set	16.00	15.00	240.00
11-26	Speaker 400w With Support	Set	6.00	20.00	120.00
11-27	Socket	Set	65.00	3.50	227.50
11-28	Switch 1 way 1 pole	Set	24.00	4.00	96.00
11-29	Switch 1 way 2 pole	Set	15.00	6.00	90.00
11-30	Switch 1 way 3 pole	Set	4.00	7.00	28.00
11-31	Switch 1 way 4 pole	Set	4.00	8.00	32.00
11-32	Switch 1 way 5 pole	Set	9.00	10.00	90.00
11-33	Switch 2 way 1 pole	Set	12.00	8.00	96.00
11-34	Switch 2 way 2 pole	Set	4.00	8.00	32.00
11-35	Demer Switch	Set	12.00	15.00	180.00
11-36	Exhaust Fans	Set	15.00	15.00	225.00
11-37	Ceiling Fans	Set	30.00	50.00	1,500.00
11-38	Wall Fans	Set	8.00	30.00	240.00
11-39	Wall split Air condition 24000 BTU in meeting room , (Panasonic or equivalent)	Set	4.00	800.00	3,200.00
11-40	Wall split Air condition 24000 BTU in meeting room , (Panasonic or equivalent)	Set	4.00	800.00	3,200.00
11-41	Amplifier 300W(Power out put), 2 microphones with Support and DVD player &Cable Audio including installation	Lumpsum	1	800.00	800.00
11-42	Earthling System	Lumpsum	1.00	1,500.00	1,500.00
	TOTAL 4 (Electrical) (11)				27,990.50
	Grand total				286,527.35
				Prepared by:
	Approved by Director of DOC.			Signature
				Name: Kea Sokkheang
				Date:
	Suong Yen