Boq Villa-1

THE ISOLA LAYAN
26/06/2564

PROJECT SUMMARY PAGE

Item Description Area Propose by Contractor
(A=889 m2,C=944m2)
1 Summary Villa 1(TYPE AA) (THBaht)
19,906,623.94

Sub - Total 19,906,623.94
SEE BOQ REMARK
2 Provisional Sum
-
Sub - Total 19,906,623.94
Total Item
1,990,662.39
Overhead and profit (10%) 21,897,286.33
Total Item
-
Preliminaries 21,897,286.33
Total 21,897,286.33
GRAND Total (Exclude VAT)

Note : The tenderer is to note that the contract will be awarded as a FIXED LUMP SUM based on specification and
drawing. In this regard, although the tenderer have inserted quantities in the schedule of work, THE QUANTITIES ARE
MEANT FOR GUIDANCE ONLY AND DO NOT FORM PART OF THE CONTRACT.

TENDERER : SOTECH ASIA COMPANY LILITED Signature of ___________________________________
Signature of ___________________________________ Tenderer : ___________________________________
Tenderer : ___________________________________

PROPOSED THE ISOLA @ LAYAN
VILLA 1
SUMMARY VILLA

Item Description Total Amount Propose by Contractor
( THBaht ) ( THBaht )

1 Main building 6,662,350.28
1.01 Structural works 9,707,873.65
1.02 Architectural works 1,122,793.00
1.03 Electrical work 1,542,578.00
1.04 Sanitary work
1.05 Air conditioning and ventilation 871,029.00

Total 19,906,623.94

PROPOSED THE ISOLA @ LAYAN
VILLA 1
STRUCTURAL WORK

ITEM DESCRIPTION OF WORK UNIT Q'TY Mat Unit Rate Total TOTAL
A Lab (BAHT)
1 STRUCTURAL WORK LS
2 PILING WORKS LS Wall work 805,600.00
3 FOOTING & RETAINING WALL WORK LS 228,365.90
4 COLUMN WORK LS 363,338.05
5 BEAM WORK & WALL WORK LS 807,428.15
6 RC. SLAB WORK LS 4,069,805.35
STAIRCASE WORK 387,812.83
1
TOTAL STRUCTURAL WORK 6,662,350.28
1.01 PILING WORKS
1.02 Bored pile NO 8.00 20,000.00 20,000.00 160,000.00
1.03
1.04 Dia 0.35m.x L ,Safe load >=35 tons NO 8.00 100.00 350.00 450.00 3,600.00
1.05 PILE CUT-OFF Dia0.35m.
NO 20.00 30,000.00 30,000.00 600,000.00
2 Dia 0.50m.x L ,Safe load >=50 tons
2.01 PILE CUT-OFF Dia0.50m. NO 20.00 100.00 500.00 600.00 12,000.00
2.02 Removed Pile cut off to Out site
2.03 Lot 1.00 - 30,000.00 30,000.00 30,000.00
2.04 Sub total
2.05 FOOTING & RETAINING WALL WORK 805,600.00
CONCRETE FC' 240 ksc.(CYLINDER)
2.06 COMPACT SAND 0.10 m. THK. M3 11.20 2,500.00 600.00 3,100.00 34,720.00
2.07 LEAN CONCRETE 0.05 m. THK.
2.08 FORMWORK M2 34.00 85.00 300.00 385.00 13,090.00
2.09 REINFORCE STEEL
2.10 M2 34.00 120.00 40.00 160.00 5,440.00
2.11 RB 6 mm. SR -24
2.12 RB 9 mm. SR -24 M2 54.00 270.00 180.00 450.00 24,300.00
DB 12 mm.SD -40
3 DB 16 mm.SD -40 KG 1,032.00 25.00 7.00 32.00 33,024.00
3.01 DB 20 mm.SD -40
3.02 DB 25 mm.SD -40 KG 56.00 25.00 7.00 32.00 1,792.00
3.03 NAIL
WIRE BIND KG - 25.00 6.00 31.00 -
3.04 EXCAVATION WORK
3.05 BACKFILLING WITH SELECTED MATERIAL KG 976.00 25.00 6.00 31.00 30,256.00
3.06 Water stop 8"
Piping system for Termite protection KG - 25.00 6.00 31.00 -
4 OTHER
4.01 KG - 25.00 6.00 31.00 -
4.02 Sub-Total
4.03 COLUMN WORK KG 1.62 35.00 - 35.00 56.70
4.04 CONCRETE FC' 240 ksc.(CYLINDER)
4.05 FORMWORK KG 61.92 35.00 - 35.00 2,167.20
REINFORCE STEEL
M3 114.00 - 150.00 150.00 17,100.00
RB 6 mm. SR -24
RB 9 mm. SR -24 M3 102.80 - 150.00 150.00 15,420.00
DB 12 mm.SD -40
DB 16 mm.SD -40 m 170.00 200.00 100.00 300.00 51,000.00
DB 20 mm.SD -40
DB 25 mm.SD -40 m2 150.00 80.00 230.00 -
NAIL
WIRE BIND 228,365.90
OTHER
M3 24.53 2,500.00 600.00 3,100.00 76,043.00
Sub-Total
BEAM WORK & WALL WORK M2 296.00 270.00 180.00 450.00 133,200.00
CONCRETE FC' 240 ksc.(CYLINDER)
COMPACT SAND 0.10 m. THK. 4,785.00 --
LEAN CONCRETE 0.05 m. THK.
FORMWORK KG 425.00 25.00 7.00 32.00 13,600.00
REINFORCE STEEL
KG - 25.00 7.00 32.00 -

KG - 25.00 6.00 31.00 -

KG 2,973.00 25.00 6.00 31.00 92,163.00

KG 1,387.00 25.00 6.00 31.00 42,997.00

KG - 25.00 6.00 31.00 -

KG 8.88 35.00 - 35.00 310.80

KG 143.55 35.00 - 35.00 5,024.25

-

363,338.05

M3 49.59 2,500.00 600.00 3,100.00 153,729.00

M2 - 85.00 300.00 385.00 -

M2 - 120.00 40.00 160.00 -

M2 585.00 270.00 180.00 450.00 263,250.00

8,238.00 --

PROPOSED THE ISOLA @ LAYAN
VILLA 1
STRUCTURAL WORK

ITEM DESCRIPTION OF WORK UNIT Q'TY Mat Unit Rate Total TOTAL
25.00 Lab 32.00 (BAHT)
4.06 RB 6 mm. SR -24 KG 184.00 25.00 7.00 32.00 5,888.00
4.07 RB 9 mm. SR -24 KG 1,873.00 25.00 7.00 31.00 59,936.00
4.08 DB 12 mm.SD -40 KG 6,181.00 25.00 6.00 31.00 191,611.00
4.09 DB 16 mm.SD -40 KG 25.00 6.00 31.00
DB 20 mm.SD -40 KG - 25.00 6.00 31.00 -
DB 25 mm.SD -40 KG - 35.00 6.00 35.00 -
NAIL KG - 35.00 - 35.00 -
WIRE BIND KG 17.55 - 614.25
WATERPROOF MEMBRANE M2 247.14 300.00 150.00 450.00 8,649.90
OTHER 275.00 - 123,750.00
M3 -
5 Sub-Total M2 372.12 2,500.00 600.00 3,100.00
5.01 RC. SLAB WORK 1,429.00 270.00 180.00 450.00 807,428.15
5.02 CONCRETE FC' 240 ksc.(CYLINDER) KG 60,958.00 - -
5.03 FORMWORK KG 25.00 - 32.00 1,153,572.00
REINFORCE STEEL KG - 25.00 7.00 32.00 643,050.00
5.04 KG - 25.00 7.00 31.00 -
5.05 RB 6 mm. SR -24 KG 2,664.00 25.00 6.00 31.00 -
5.06 RB 9 mm. SR -24 KG 58,294.00 25.00 6.00 31.00 -
5.07 DB 12 mm.SD -40 KG - 25.00 6.00 31.00 82,584.00
DB 16 mm.SD -40 KG - 35.00 6.00 35.00 1,807,114.00
DB 20 mm.SD -40 42.87 35.00 - 35.00 -
DB 25 mm.SD -40 kg 1,828.74 - -
NAIL M2 35.00 53.00 1,500.45
WIRE BIND 1,638.00 300.00 18.00 450.00 64,005.90
OTHER M3 513.70 150.00 -
H-150x150mm. ( 31.5.00kg/m.) M2 86,814.00
WATERPROOF MEMBRANE 231,165.00
KG
6 Sub-Total KG 3.60 2,500.00 600.00 3,100.00 4,069,805.35
6.01 STAIRCASE WORK KG 25.20 270.00 180.00 450.00
6.02 ST-2 CONCRETE FC' 240 ksc. (CYLINDER) KG 290.78 11,160.00
6.03 FORMWORK KG 25.00 7.00 32.00 11,340.00
REINFORCE STEEL KG - 25.00 7.00 32.00
6.04 KG 67.00 25.00 6.00 31.00 -
6.05 RB 6 mm. SR -24 KG 223.78 25.00 6.00 31.00 -
6.06 RB 9 mm. SR -24 LOT 25.00 6.00 31.00 2,144.00
DB 12 mm.SD -40 LOT - 25.00 6.00 31.00 6,937.06
6.07 DB 16 mm.SD -40 M2 - 35.00 - 35.00 -
7.06 DB 20 mm.SD -40 M - 35.00 - 35.00 -
7.07 DB 25 mm.SD -40 M2 0.76 100,000.00 100,000.00 -
8.06 NAIL Set 8.72 50,000.00 500.00 50,000.00 26.46
WIRE BIND 1.00 2,000.00 150.00 2,500.00 305.31
ST-1 PROVISION SUM(STAINLESS STEEL/GLASS) 1.00 200.00 150.00 350.00 100,000.00
ST-1 PROVISION SUM(CONCRETE) 63.00 250.00 500.00 400.00 50,000.00
Slab for basketball court 32.00 1,500.00 2,000.00 157,500.00
Rc kurb 63.00 11,200.00
Polished Cement 6.00 25,200.00
Floor drain with pipe 12,000.00
387,812.83
Sub-Total

B ARCHITECTURAL WORK LS 1,946,080.75
1 FLOOR FINISHING
2 WALL AND WALL FINISHING LS 1,241,313.15
LS 2,261,810.65
Wall works
Wall finishing

PROPOSED THE ISOLA @ LAYAN
VILLA 1
STRUCTURAL WORK

ITEM DESCRIPTION OF WORK UNIT Q'TY Mat Unit Rate Total TOTAL
410.30 Lab (BAHT)
3 SKIRTINGS LS 243,375.00
4 CEILING FINISHING LS 577,731.50
5 PAINTING LS 285,934.00
6 DOORS, WINDOWS AND HARDWARE LS 2,074,364.00
7 STAIRCASE LS
8 SANITARY WARE, FITTING AND ACCESSORIES LS -
9 MISCELLENOUS WORK LS 591,264.60
486,000.00
Total Architectural work M2 9,707,873.65
1 FLOOR FINISHING
1.01 F0 Finished W/interior 476,973.75

Material Rate Baht/m2 80,561.25
Finished W/interior -
Lapping and wastage (0 %) 134,268.75
Total Material Rate
676,500.00
1.02 F1 600X600mm. GRANITO TILES BRICK LAY PATTERN M2 862.50 300.00 1,162.50
WHITE COLOR

Material Rate Baht/m2
600X600mm. GRANITO TILES BRICK LAY PATTERN 750.00

WHITE COLOR 862.50
Lapping and wastage (15 %)

Total Material Rate

1.03 F2 300X600mm. GRANITO TILES WHITE COLOR M2 69.30 862.50 300.00 1,162.50

Material Rate Baht/m2
300X600mm. GRANITO TILES WHITE COLOR 750.00

Lapping and wastage (15 %) 862.50
Total Material Rate

1.04 F3 100X100mm. POOL TILES WHITE COLOR M2 115.50 862.50 300.00 1,162.50

Material Rate Baht/m2
100X100mm. POOL TILES WHITE COLOR 750.00

Lapping and wastage (15 %) 862.50
Total Material Rate

1.05 F4 LOCAL POLISHED BLACK GRANITE M 225.50 2,500.00 500.00 3,000.00

Material Rate Baht/m2
LOCAL POLISHED BLACK GRANITE 1,500.00

Lapping and wastage (0 %) 1,500.00
Total Material Rate

1.06 F5 SANDWASH M2 248.60 400.00 250.00 650.00 161,590.00

Material Rate Baht/m2
SANDWASH 400.00
Lapping and wastage (0 %)
Total Material Rate 400.00

PROPOSED THE ISOLA @ LAYAN
VILLA 1
STRUCTURAL WORK

ITEM DESCRIPTION OF WORK UNIT Q'TY Mat Unit Rate Total TOTAL
M2 Lab (BAHT)

1.07 F6 WHITE OAK TIMBER -

Material Rate Baht/m2 99,750.00
WHITE OAK TIMBER 3,500.00
Lapping and wastage (…0. %) 220,187.00
3,500.00
Total Material Rate 96,250.00
1,946,080.75
1.08 F7 CONCRETE POLISHED M2 -
205,590.00
Material Rate Baht/m2 380,410.80
CONCRETE POLISHED 200.00
Lapping and wastage (0 %) 17,160.00
200.00 29,700.00
Total Material Rate 217,800.00
157,740.00
1.09 F8 WATERPROOF MEMBRANE M2 29,302.35
SEE STRUCTURE Baht/m2 99,660.00
Material Rate 103,950.00
WATERPROOF MEMBRANE - 1,241,313.15
Lapping and wastage (0 %)
Total Material Rate

1.09 F9 WHITE PEBBLES M2 199.50 400.00 100.00 500.00

Material Rate Baht/m2
WHITE PEBBLES -
Lapping and wastage (0 %)
Total Material Rate

1,10 SAND SCREED M2 595.10 250.00 120.00 370.00
Baht/m2
Material Rate
SAND SCREED 250.00
Lapping and wastage (0 %)
Total Material Rate 250.00

1.10 OTHER M 275.00 250.00 100.00 350.00
FLOOR DEPRESS FINISHING

2 Sub-Total M2 489.50 300.00 120.00 420.00
2.1 WALL AND WALL FINISHING M2 452.87 600.00 240.00 840.00
2.101 Wall works m 132.00 130.00
2.102 - Half brickwalls m 165.00 80.00 50.00 180.00
2.103 - Full brick walls M2 726.00 120.00 60.00 300.00
2.104 - Lintel 100 mm. M2 525.80 150.00 150.00 300.00
2.105 - Lintel 200 mm. m 418.61 150.00 150.00
2.106 15mm.thk.cement and sand plaster : Internal m 332.20 35.00 35.00 70.00
15mm.thk.cement and sand plaster : External m 346.50 200.00 100.00 300.00
2.2 ADD PVC corner 200.00 100.00 300.00
2.201 ADD ALUMINIUM Groove INTERNAL M2
ADD ALUMINIUM Groove EXTERNAL

Sub-Total
Wall finishing
W0 Finished W/interior

Material Rate Baht/m2
Finished W/interior

PROPOSED THE ISOLA @ LAYAN
VILLA 1
STRUCTURAL WORK

ITEM DESCRIPTION OF WORK UNIT Q'TY Mat Unit Rate Total TOTAL
694.10 Lab (BAHT)
278.30
Lapping and wastage (0 %) - 165.00 -
Total Material Rate
48.80 323,523.75
2.202 OFF WHITE SEMI-GLOSS DULUX WALL PAINT M2 --
W1 191,812.50

FINISH -

2.203 Material Rate Baht/m2 862.50 300.00 1,162.50 268,400.00
OFF WHITE SEMI-GLOSS DULUX WALL PAINT
-
FINISH M2
Lapping and wastage (0 %)

Total Material Rate
200X300 mm. TILES BRICK LAY PATTERN SEMI-
W2
GLOSS FINISH

Material Rate Baht/m2
200X300 mm. TILES BRICK LAY PATTERN SEMI- 750.00

GLOSS FINISH 862.50
Lapping and wastage (0 %)

Total Material Rate

2.204 W3 100X100 mm.POOL TILE WHITE COLOR M2 862.50 300.00 1,162.50

Material Rate Baht/m2
100X100 mm.POOL TILE WHITE COLOR 750.00

Lapping and wastage (0 %) 862.50
Total Material Rate

2.205 8 mm.THK. CEMENT RENDER GREY SMOOTH FINISH M2 250.00 300.00 550.00
W4

SEAMLESS

Material Rate Baht/m2
8 mm.THK. CEMENT RENDER GREY SMOOTH FINISH 250.00

SEAMLESS 250.00
Lapping and wastage (0 %)

Total Material Rate

2.206 45X100 mm. @45mm.TIMBER FINISH ALUMINIUM M2 4,500.00 1,000.00 5,500.00
W5

SLATS

Material Rate Baht/m2
45X100 mm. @45mm.TIMBER FINISH ALUMINIUM 4,500.00

SLATS 4,500.00
Lapping and wastage (0 %)

Total Material Rate

2.207 WHITE PORTERS PAINT NON-STICK EXTERIOR M2 525.80 - - -
W6 55.00 150.00 13,750.00

PAINT WALL FINISH 1

Material Rate Baht/m2
WHITE PORTERS PAINT NON-STICK EXTERIOR -

PAINT WALL FINISH 1
Lapping and wastage (0 %)

Total Material Rate

2.208 W7 POLISHED CONCRETE M2 100.00 250.00

Material Rate Baht/m2
POLISHED CONCRETE 150.00

PROPOSED THE ISOLA @ LAYAN
VILLA 1
STRUCTURAL WORK

ITEM DESCRIPTION OF WORK UNIT Q'TY Mat Unit Rate Total TOTAL
47.32 Lab 5,800.00 (BAHT)

Lapping and wastage (0 %) 150.00 274,444.40
Total Material Rate

2.209 W8 WATERPROOF MEMBRANE M2
SEE STRUCTURE

2.210 12 mm.THK. CRYSTAL CLEAR GLASS WINDOW AND M2 5,800.00 -
W9

DOOR PANEL

Material Rate Baht/m2
12 mm.THK. CRYSTAL CLEAR GLASS WINDOW AND -

DOOR PANEL
Lapping and wastage (0 %)

Total Material Rate

2.30 - SKIMCOAT / For External wall M2 478.00 60.00 60.00 120.00 57,360.00
2.40 M2 726.00 60.00 60.00 120.00 87,120.00
2.50 - SKIMCOAT / For Internal wall m 276.92 120.00 75.00 195.00 54,000.00
CONCRETE CURB : 70 wide x 100 mm.high **ทผี นังใน
2.60 m 220.00 200.00 75.00 275.00 60,500.00
2.70 - สว่ นทโี ดนนํา** M 310.30 2,500.00 500.00 3,000.00 930,900.00
CONCRETE CURB : 200 wide x 100 mm.high **ทผี นังใน
2,261,810.65
- สว่ นทโี ดนนํา**

- LOCAL POLISHED BLACK GRANITE

Sub-Total M 60.50 200.00 100.00 300.00 18,150.00
3 SKIRTINGS M 346.50 400.00 250.00 650.00 225,225.00

EDGE FLOOR
STAINLESS STEEL LINED (Floor dividing line)
SAND WASH FOR EXTERNAL
ALL NO SPEC DETAIL LOCATION

4 Sub-Total M2 354.20 - - - 243,375.00
4.01 M2 67.10 250.00 120.00 370.00 -
CEILING FINISHING M2 3,000.00 650.00 3,650.00
4.02 M2 131,054.00
C0 Finish Interior Drawing 244,915.00
4.03 GYPSUM BOARD 9 mm. Thk TAPED & PLASTERED ON
4.04
C1 STEEL FRAME GALVANIZED OFF WHITE SEMI
GLOSS DULUX PAINT FINISH

C2 ENGINEERED TIMBER (WHITE OAK)
C3 CRYSTAL CLEAR GLASS SKYLIGHT LOCATIONS

(TEMPERED GLASS)

Material Rate Baht/m2
CRYSTAL CLEAR GLASS SKYLIGHT LOCATIONS -

(TEMPERED GLASS)
Lapping and wastage (0 %)

Total Material Rate

4.05 MOISTURE RESISTANT GYPSUM BOARD 9 mm. Thk M2 85.80 280.00 120.00 400.00 34,320.00
TAPED & PLASTERED ON STEEL FRAME GALVANIZED
C4
W/ OFF WHITE SEMI GLOSS MOISTURE RESISTANT
DULUX PAINT FINISH

4.06 C5 OFF from concrete w/ painting M2 97.65 100.00 50.00 150.00 14,647.50

4.07 - Step ceiling M 93.50 250.00 120.00 370.00 34,595.00
4.08 - Service opening ceiling 600 x600 mm. No. 5.00 800.00 120.00 920.00 4,600.00

4.09 Tempered Skylight(1.60x2.30) Set 1.00 30,720.00 - 30,720.00 30,720.00
4.09 Tempered Skylight(1.60x0.85) Set 3.00 20,320.00 - 20,320.00 60,960.00
4.09 Tempered Skylight(0.85x2.10) Set 1.00 21,920.00 - 21,920.00 21,920.00

Sub-Total 577,731.50

PROPOSED THE ISOLA @ LAYAN
VILLA 1
STRUCTURAL WORK

ITEM DESCRIPTION OF WORK UNIT Q'TY Mat Unit Rate Total TOTAL
5 Lab (BAHT)
PAINTING M2 410.30 180.00 73,854.00
5.01 External wall paint M2 726.00 120.00 60.00 160.00 116,160.00
5.02 Internal wall paint M2 113.30 100.00 60.00 160.00 18,128.00
5.03 External Ceiling paint M2 486.20 100.00 60.00 160.00 77,792.00
5.04 Internal Ceiling paint 100.00 60.00 285,934.00

6 Sub-Total 153,477.00
6.01 Doors & Windows with all Hard ware and Accessories:
Door INC.
6.02 40,000.00
D01 : 2mm. THK ALUMINIUM DOOR W/BLACK Set 1.00 153,477.00 - 153,477.00 23,472.00
6.03 POWDER COAT ALUMINUM MATT FIN.-TEMPERED Set 20,000.00
GLASS 12mm. THK. 1.00 - -- 11,736.00
6.04 Size 8.97 (W) x 2.95 (H) mm. 40,000.00

6.05 ACCESSORIES : SUPPLIER 8,580.00
20,000.00
6.06 D02 : 45MM THK TIMBER FRAME DOOR W/OAK Set 2.00 18,000.00 2,000.00 40,000.00
TIMBER VENEER SEMI GLOSS FIN. Set 4,290.00
6.07 Size 1.05 (W) x 2.60 (H) mm. 2.00 11,736.00 - 23,472.00 36,000.00

6.08 ACCESSORIES : HAFELE 4,290.00

6.09 D03 : 45MM THK TIMBER FRAME DOOR W/OAK Set 1.00 18,000.00 2,000.00 20,000.00 27,144.00
TIMBER VENEER SEMI GLOSS FIN. Set
6.10 Size 1.05 (W) x 2.60 (H) mm. 1.00 11,736.00 - 11,736.00 INC.

ACCESSORIES : HAFELE 412,351.00

D04 : 45MM THK TIMBER FRAME DOOR W/OAK Set 2.00 18,000.00 2,000.00 40,000.00 INC.
TIMBER VENEER SEMI GLOSS FIN. Set 20,000.00
Size 0.90 (W) x 2.60 (H) mm. 2.00 4,290.00 - 8,580.00
4,290.00
ACCESSORIES : HAFELE 20,000.00

D05 : 45MM THK TIMBER FRAME DOOR W/OAK Set 1.00 18,000.00 2,000.00 20,000.00
TIMBER VENEER SEMI GLOSS FIN. Set
Size 1.00(W) x 2.60 (H) mm. 1.00 4,290.00 - 4,290.00

ACCESSORIES : HAFELE

D06 : 45MM THK TIMBER FRAME DOOR W/OAK Set 2.00 18,000.00 - 36,000.00
TIMBER VENEER SEMI GLOSS FIN. Set
Size 1.00(W) x 2.60 (H) mm. 1.00 4,290.00 - 4,290.00

ACCESSORIES : HAFELE

D07 : 2mm. THK ALUMINIUM DOOR W/BLACK Set 2.00 13,572.00 - 27,144.00
POWDER COAT ALUMINUM MATT FIN.-TEMPERED Set
GLASS 12mm. THK. 2.00 - - -
Size 0.90(W) x 2.60 (H) mm.

ACCESSORIES : SUPPLIER

D08 : 2mm. THK ALUMINIUM DOOR W/BLACK Set 1.00 412,351.00 - 412,351.00
POWDER COAT ALUMINUM MATT FIN.-TEMPERED Set
GLASS 12mm. THK. 1.00 - --
Size 24.1(W) x 2.95 (H) mm.

ACCESSORIES : SUPPLIER

D09 : 45MM THK TIMBER FRAME DOOR W/OAK Set 1.00 18,000.00 2,000.00 20,000.00
TIMBER VENEER SEMI GLOSS FIN. Set
Size 1.00(W) x 2.60 (H) mm. 1.00 4,290.00 - 4,290.00

ACCESSORIES : HAFELE

D10: 45MM THK TIMBER FRAME DOOR W/OAK Set 1.00 18,000.00 2,000.00 20,000.00
TIMBER VENEER SEMI GLOSS FIN.

PROPOSED THE ISOLA @ LAYAN
VILLA 1
STRUCTURAL WORK

ITEM DESCRIPTION OF WORK UNIT Q'TY Mat Unit Rate Total TOTAL
6.11 Set Lab 4,290.00 (BAHT)
Size 1.00(W) x 2.60 (H) mm. Set 30,000.00 4,290.00
6.12 ACCESSORIES : HAFELE 1.00 4,290.00 - 30,000.00
6.13 Set
6.14 D11 : 60mm.Thk. Solid timber pivoting door Set 1.00 25,000.00 5,000.00 29,010.00
6.15 Frame : TIMBER frame TIMBER MATT FINISHED Set 80,000.00
6.16 Panel Thickness : To Manufacturers Detail Set 1.00 29,010.00 - 29,010.00 17,160.00
6.17 Panel : Set
6.18 Finish : To Manufacturers Detail Set 4.00 18,000.00 2,000.00 80,000.00 175,891.00
6.19 Size 1.40 (W) x 2.60 (H) mm. Set
6.20 ACCESSORIES : HAFELE Set 4.00 4,290.00 - 17,160.00 INC.
6.21 Set 26,280.00
D12: 45MM THK TIMBER FRAME DOOR W/OAK Set 1.00 175,891.00 - 175,891.00
TIMBER VENEER SEMI GLOSS FIN. Set INC.
Size 0.90(W) x 2.60 (H) mm. Set 1.00 - -- 26,280.00
ACCESSORIES : HAFELE Set
Set 1.00 26,280.00 - 26,280.00 INC.
D13 : 2mm. THK ALUMINIUM DOOR W/BLACK Set 157,680.00
POWDER COAT ALUMINUM MATT FIN.-TEMPERED Set 1.00 - --
GLASS 12mm. THK. Set INC.
Size 10.28(W) x 2.95 (H) mm. Set 1.00 26,280.00 - 26,280.00 52,560.00
ACCESSORIES : SUPPLIER Set
Set 1.00 - -- INC.
D14: TEMPERED GLASS 12mm. THK. Set 40,000.00
Size 1.43(W) x 2.60 (H) mm. 6.00 26,280.00 - 157,680.00 23,472.00
ACCESSORIES : SUPPLIER
6.00 - -- 106,253.00
D15: TEMPERED GLASS 12mm. THK.
Size 1.43(W) x 2.60 (H) mm. 2.00 26,280.00 - 52,560.00 INC.
ACCESSORIES : SUPPLIER 20,000.00
2.00 - - -
D16: TEMPERED GLASS 12mm. THK. 2.00 18,000.00 2,000.00 40,000.00 4,290.00
Size 1.39(W) x 2.60 (H) mm.
ACCESSORIES : SUPPLIER 2.00 11,736.00 - 23,472.00 13,572.00

D17: TEMPERED GLASS 12mm. THK. 1.00 106,253.00 - 106,253.00 INC.
Size 1.29(W) x 2.60 (H) mm.
ACCESSORIES : SUPPLIER 1.00 - --
D18: 45MM THK TIMBER FRAME DOOR W/OAK
TIMBER VENEER SEMI GLOSS FIN. 1.00 18,000.00 2,000.00 20,000.00
Size 1.05(W) x 2.60 (H) mm.
ACCESSORIES : HAFELE 1.00 4,290.00 - 4,290.00

D19 : 2mm. THK ALUMINIUM DOOR W/BLACK 1.00 13,572.00 - 13,572.00
POWDER COAT ALUMINUM MATT FIN.-TEMPERED
GLASS 12mm. THK. 1.00 - - -
Size 6.21(W) x 2.95 (H) mm.
ACCESSORIES : SUPPLIER

D20: 45MM THK TIMBER FRAME DOOR W/OAK
TIMBER VENEER SEMI GLOSS FIN.
Size 0.92(W) x 2.60 (H) mm.
ACCESSORIES : HAFELE

D21 : 2mm. THK ALUMINIUM DOOR W/BLACK
POWDER COAT ALUMINUM MATT FIN.-TEMPERED
GLASS 12mm. THK.
Size 0.90(W) x 2.60(H) mm.
ACCESSORIES : SUPPLIER

PROPOSED THE ISOLA @ LAYAN
VILLA 1
STRUCTURAL WORK

ITEM DESCRIPTION OF WORK UNIT Q'TY Mat Unit Rate Total TOTAL
6.22 Set 5.00 Lab 22,500.00 (BAHT)
D22 : 2mm. THK ALUMINIUM DOOR W/BLACK Set 22,500.00
POWDER COAT ALUMINUM MATT FIN.-TEMPERED 4,500.00 -
GLASS 12mm. THK. INC.
Size 0.50(W) x 1.50 (H) mm. 5.00 - - -
ACCESSORIES : SUPPLIER 304,216.00

6.23 D23 : 2mm. THK ALUMINIUM DOOR W/BLACK Set 1.00 304,216.00 - 304,216.00 INC.
POWDER COAT ALUMINUM MATT FIN.-TEMPERED Set
GLASS 12mm. THK. 1.00 - - - 63,780.00
Size 17.78(W) x 2.95 (H) mm.
INC.
ACCESSORIES : SUPPLIER
31,500.00
6.24 D24 : 2mm. THK ALUMINIUM DOOR W/BLACK Set 2.00 31,890.00 - 63,780.00
POWDER COAT ALUMINUM MATT FIN.-TEMPERED Set INC.
GLASS 12mm. THK. 2.00 - - -
Size 2.17 (W) x 2.95 (H) mm. 21,160.00

ACCESSORIES : SUPPLIER INC.

6.25 D25 : 2mm. THK ALUMINIUM DOOR W/BLACK Set 1.00 31,500.00 - 31,500.00 135,240.00
POWDER COAT ALUMINUM MATT FIN.-TEMPERED Set
GLASS 12mm. THK. 1.00 - - - INC.
Size 2.50 (W) x 2.95 (H) mm.
37,435.00
ACCESSORIES : SUPPLIER
INC.
6.26 D26 : 2mm. THK ALUMINIUM DOOR W/BLACK Set 1.00 21,160.00 - 21,160.00 2,074,364.00
POWDER COAT ALUMINUM MATT FIN.-TEMPERED Set
GLASS 12mm. THK. 1.00 - - - -
Size 1.55 (W) x 2.95 (H) mm.
31,635.00
ACCESSORIES : SUPPLIER 58,950.00

6.27 D27 : 2mm. THK ALUMINIUM DOOR W/BLACK Set 2.00 67,620.00 - 135,240.00 6,711.00
POWDER COAT ALUMINUM MATT FIN.-TEMPERED Set 60,810.00
GLASS 12mm. THK. 2.00 - - - 49,502.00
Size 4.91 (W) x 2.95 (H) mm. 53,580.00
7,470.00
ACCESSORIES : SUPPLIER 18,054.00
9,429.00
6.28 D28 : 2mm. THK ALUMINIUM DOOR W/BLACK Set 1.00 37,435.00 - 37,435.00
POWDER COAT ALUMINUM MATT FIN.-TEMPERED Set
GLASS 12mm. THK. 1.00 - - -
Size 2.70 (W) x 2.95 (H) mm.

ACCESSORIES : SUPPLIER

Sub-Total

7 Stair case
7.01 Stair Detail - 1

SEE Structure

Sub-Total
8 SANITARY WARE, FITTING AND ACCESSORIES

8.01 TOILET HÄFELE 588.60.451 6.00 set 4,672.50 600.00 5,272.50

8.02 MECHANICAL CISTERN W.FM.W-G HAFELE 588.73.924 6.00 set 6,825.00 3,000.00 9,825.00

8.03 TOILET HÄFELE 588.82.403 1.00 set 6,111.00 600.00 6,711.00
8.04 BATH TUB HÄFELE 588.88.621 2.00
set 27,405.00 3,000.00 30,405.00
8.05 FLOOR MOUNT MIXER HÄFELE 589.02.472 (M. BLACK) 2.00
set 23,751.00 1,000.00 24,751.00
8.06 WALL MOUNT MIXER HÄFELE 589.22.510 (M. BLACK) 12.00
8.07 BASIN DRAIN HÄFELE 589.25.987 (M. BLACK) 12.00 set 3,465.00 1,000.00 4,465.00
8.08 BASIN DRAIN PIPE HÄFELE 589.25.800 (M. BLACK) 12.00
8.09 RAIN HEAD HÄFELE 589.85.591 (M. BLACK) 7.00 set 472.50 150.00 622.50

set 1,354.50 150.00 1,504.50

set 1,197.00 150.00 1,347.00

PROPOSED THE ISOLA @ LAYAN
VILLA 1
STRUCTURAL WORK

ITEM DESCRIPTION OF WORK UNIT Q'TY Mat Unit Rate Total TOTAL
945.00 Lab 1,095.00 (BAHT)
8.10 R. HEAD PIPE HÄFELE 589.85.680 (M. BLACK) 7.00 set 150.00 7,665.00
5,481.00 6,481.00 45,367.00
8.11 CONCEAL BATH MIXER HAFELE 589.02.431 (M. BLACK) 7.00 set 1,000.00 27,237.00
3,591.00 3,891.00 6,792.00
8.12 R. HEAD MIXER HÄFELE 589.10.571 7.00 set 882.00 300.00 1,132.00 13,383.60
8.13 HAND SHOWER HÄFELE 589.85.359 (M. BLACK) 6.00 set 554.40 250.00 6,562.50
8.14 H. SHOWER OUTLET HÄFELE 589.85.454 (M. BLACK) 19.00 set 150.00 704.40 3,034.50
787.50 6,237.50
8.15 HAND SHOWER SMALL HÄFELE 589.34.300 (M. BLACK) 7.00 set 150.00 937.50 4,837.00
283.50 2,100.00
8.16 H. SHOWER OUTLET HÄFELE 589.25.868 (M. BLACK) 7.00 set 997.50 150.00 433.50 62,687.50
8.17 TOWEL BAR HÄFELE 580.41.512 (M. BLACK) 5.00 set 441.00 250.00 1,247.50 44,000.00
8.18 PAPER HOLDER HÄFELE 580.41.540 (M. BLACK) 7.00 set 2,100.00 250.00 21,000.00
8.19 FITTING AND SUPPORT 1.00 set 2,750.00 691.00 11,280.00
8.2 14.75 m 800.00 - 2,100.00 13,320.00
8.21 TERRAZZO LAVATORY 44.00 set 1,300.00 1,500.00 4,250.00 5,280.00
8.22 FLOOR DRAIN STAINLESS 4" 14.00 set 11,280.00 1,000.00 14,340.00
8.23 ROOF DRAIN 3" 1.00 set 4,440.00 200.00 1,500.00
8.24 MIRROR 1.00x3.76 m. 3.00 set 2,640.00 200.00 11,280.00 591,264.60
8.25 MIRROR 1.00x1.48 m. 2.00 set 7,170.00 4,440.00
8.26 MIRROR 1.00x0.88 m. 2.00 set - 2,640.00 269,000.00
MIRROR 1.00x2.39m. - 7,170.00
- 120,000.00
-
57,000.00
9 Sub-Total SET 2.00 134,500.00 - 269,000.00
9.01 SET - 120,000.00 40,000.00
MISCELLENOUS WORK SET 2.00 60,000.00 - 57,000.00
9.02 M2 - 2,000.00 486,000.00
FRAMELESS TEMPERED GLASS RAILING 12mmTHK. 1.00 57,000.00
- 9,707,873.65
20.00 2,000.00
CRYSTAL 9,707,873.65
- FRAMELESS TEMPERED GLASS RAILING 12mmTHK.

CRYSTAL (STAIR) PROVISION SUM
FRAMELESS TEMPERED GLASS RAILING 12mmTHK.
-
CRYSTAL
FULL BRICK W/PLASTER H.2.00m. UNDER POOL
-
SIDIING

TOTAL MISSCELLENOUS WORK
COLLECTION
A TOTAL ARCHITECTURAL WORK

Summary of Bill 2