No 10, St 618, Sangkat Boeung Kak2, Khan Toul Ref No: MH1510/003

Kork, Phnom Penh, Cambodia Date: 4/1/2016

Tel: 012 556630
Mail: nuonsara@gmail.com

BILL OF QUANTITY

CHURCH AT PONG RO VILLAGE, SANGKAT PONHEA PON, KHAN PREK PNOV, PHNOM PENH

UNIT PRICE IN $US TOTAL $US

NO DESCRIPTION UNIT QUANTITY
MATERIAL LABOR MATERIAL LABOR TOTAL

I SITE PREPARATION

1.1 TEMPORARY SITE OFFICE LOT 0.00 500.00 100.00 - - -

1.2 SITE UTILITY LOT 0.00 3,000.00 500.00 - - -

SUB-TOTAL SITE PREPARATION WORKS (1) - - -

2 UNDERGROUND WORK

2.1 FOUNDATION WORKS

2.1.1 Footing excavation m3 - $ - $ - $ -

2.1.2 Lean concrete m3 - $ - $ - $ -

2.1.3 Formwork m2 - $ - $ - $ -

2.1.4 Rebar SD390 kg - $ - $ - $ -

2.1.5 Footing Concreting m3 - $ - $ - $ -

2.2 STUMPS

2.2.1 formwork m2 - $ - $ - $ -

2.2.2 Rebar SD390 kg - $ - $ - $ -

2.2.3 Stirrup kg - $ - $ - $ -
2.2.4 Stump concreting m3 - $ - $ - $ -

2.3 FOOTING BACKFILLING m3 - $ - $ - $ -

2.4 LAND BACKFILLING m3 $ - $ - $ -

Sub total UNDERGROUND WORK (2) $ - $ - $ -

3 STRUCTURES

3.1 1ST FLOOR

3.1.1 TIED BEAM LEVEL +1.0m

3.1.1.1 Lean concrete m3 9.19 $ 67.00 $ 15.00 $ 615.98 $ 137.91 $ 753.89

3.1.1.2 Rebar SD390 kg 7,136.49 $ 0.58 $ 0.14 $ 4,139.16 $ 999.11 $ 5,138.27

3.1.1.3 Stirrup kg 2,117.20 $ 0.60 $ 0.14 $ 1,270.32 $ 296.41 $ 1,566.73

3.1.1.4 Formwork m2 421.80 $ 8.00 $ 4.00 $ 3,374.40 $ 1,687.20 $ 5,061.60

3.1.1.5 Tied beam concreting works m3 55.16 $ 67.00 $ 15.00 $ 3,695.89 $ 827.44 $ 4,523.33

3.1.2 COLUMNS

3.1.2.1 Rebar SD390 kg 3,937.48 $ 0.58 $ 0.14 $ 2,283.74 $ 551.25 $ 2,834.99

3.1.2.2 Stirrup kg 1,107.42 $ 0.60 $ 0.14 $ 664.45 $ 155.04 $ 819.49

3.1.2.3 Formwork m2 408.00 $ 8.00 $ 4.00 $ 3,264.00 $ 1,632.00 $ 4,896.00

3.1.2.4 Columns concreting m3 21.25 $ 68.00 $ 15.00 $ 1,445.00 $ 318.75 $ 1,763.75

3.1.3 SLAB LEVEL +1.0m

3.1.3.1 Compact granulat 4x6 thk 150mm m3 190.58 $ 20.00 $ 5.00 $ 3,811.50 $ 952.88 $ 4,764.38

3.1.3.2 Rebar SD390 kg 10,969.82 $ 0.58 $ 0.14 $ 6,362.50 $ 1,535.78 $ 7,898.27

3.1.3.3 Formwork m2 - $ - $ - $ - $ - $ -

3.1.3.4 Slab concreting m3 127.05 $ 67.00 $ 15.00 $ 8,512.35 $ 1,905.75 $ 10,418.10

3.1.4 STAIRCASE

3.1.4.1 Rebar SD390 kg 819.77 $ 0.58 $ 0.14 $ 475.47 $ 114.77 $ 590.23

3.1.4.2 Formwork m2 42.66 $ 8.00 $ 4.00 $ 341.28 $ 170.64 $ 511.92

3.1.4.3 Staircase concreting m3 8.61 $ 67.00 $ 15.00 $ 576.87 $ 129.15 $ 706.02

3.2 2ND FLOOR

3.2.1 TIED BEAM AT LEVEL +5.0m

3.2.1.1 Rebar SD390 kg 6,608.60 $ 0.58 $ 0.14 $ 3,832.99 $ 925.20 $ 4,758.19

3.2.1.2 Stirrup kg 1,852.01 $ 0.60 $ 0.14 $ 1,111.20 $ 259.28 $ 1,370.49

3.2.1.3 Formwork m2 364.84 $ 4.00 $ 4.00 $ 1,459.36 $ 1,459.36 $ 2,918.72

3.2.1.4 Tied beam concreting works m3 45.61 $ 67.00 $ 15.00 $ 3,055.54 $ 684.08 $ 3,739.61

3.2.2 COLUMNS

3.2.2.1 Rebar SD390 kg 3,937.48 $ 0.58 $ 0.14 $ 2,283.74 $ 551.25 $ 2,834.99

3.2.2.2 Stirrup kg 1,107.42 $ 0.60 $ 0.14 $ 664.45 $ 155.04 $ 819.49

3.2.2.3 Formwork m2 408.00 $ - $ 4.00 $ - $ 1,632.00 $ 1,632.00

3.2.2.4 Concreting works m3 21.25 $ 67.00 $ 15.00 $ 1,423.75 $ 318.75 $ 1,742.50

3.2.3 SLAB AT LEVEL +5.0m, 0.12m THK

3.2.3.1 Rebar SD390 kg 18,746.85 $ 0.58 $ 0.14 $ 10,873.17 $ 2,624.56 $ 13,497.73

3.2.3.2 Formwork m2 910.27 $ 8.00 $ 4.00 $ 7,282.18 $ 3,641.09 $ 10,923.26

3.2.3.3 Slab Concreting works m3 106.13 $ 67.00 $ 15.00 $ 7,110.58 $ 1,591.92 $ 8,702.50

3.3 ROOF FLOOR

3.3.1 TIED BEAM AT LEVEL +9.0m

3.3.1.1 Rebar SD390 kg 5,001.37 $ 0.58 $ 0.14 $ 2,900.80 $ 700.19 $ 3,600.99

3.3.1.2 Stirrup kg 667.71 $ 0.60 $ 0.14 $ 400.62 $ 93.48 $ 494.10

3.3.1.3 Formwork m2 246.00 $ - $ 4.00 $ - $ 984.00 $ 984.00

3.3.1.4 Beam concreting works m3 24.60 $ 67.00 $ 15.00 $ 1,648.20 $ 369.00 $ 2,017.20

3.3.2 SLAB AT LEVEL +9.0m

3.3.2.1 Rebar SD390 kg 961.25 $ 0.58 $ 0.14 $ 557.52 $ 134.57 $ 692.10

3.3.2.2 Formwork m2 43.78 $ - $ 4.00 $ - $ 175.12 $ 175.12

3.3.2.3 Slab Concreting works m3 4.62 $ 67.00 $ 15.00 $ 309.54 $ 69.30 $ 378.84

3.3.3 ROOFING STUCTURE

3.3.3.1 Rebar SD390 kg 1,218.70 $ 0.58 $ 0.14 $ 706.85 $ 170.62 $ 877.46

3.3.3.2 Stirrup kg 187.28 $ 0.60 $ 0.14 $ 112.37 $ 26.22 $ 138.59

3.3.3.3 Formwork m2 165.60 $ - $ 4.00 $ - $ 662.40 $ 662.40

3.3.3.4 Concreting works m3 8.28 $ 67.00 $ 15.00 $ 554.76 $ 124.20 $ 678.96

SUB-TOTAL STRUCTURE WORKS (3) $ 87,120.52 $ 28,765.68 $ 115,886.20

4 FINISHING WORKS

4.1 1ST FLOOR

4.1.1 Brick and Plastering works

4.1.1.1 Single brick work thk 100mm m2 617.35 $ 3.80 $ 2.00 $ 2,345.91 $ 1,234.69 $ 3,580.60

4.1.1.2 Double brick works thk 200mm m2 1,073.88 $ 7.60 $ 4.00 $ 8,161.45 $ 4,295.50 $ 12,456.95

4.1.1.3 Plastering works m2 3811.20 $ 1.80 $ 2.00 $ 6,860.16 $ 7,622.40 $ 14,482.56

4.1.2 Tiling Works

4.1.2.1 Floor tiles m2 1270.50 $ 9.00 $ 3.00 $ 11,434.50 $ 3,811.50 $ 15,246.00

4.1.2.2 Wall tiles 2000mm high m2 559.00 $ 8.50 $ 3.00 $ 4,751.50 $ 1,677.00 $ 6,428.50

4.1.2.3 Wall Skirting 120mm high m 495.00 $ 2.00 $ 1.00 $ 990.00 $ 495.00 $ 1,485.00

4.1.2.4 Granite Tile for staircase m2 52.50 $ 12.00 $ 6.00 $ 630.00 $ 315.00 $ 945.00
4.1.3 Ceiling works

4.1.3.1 Concealled ceiling c/w decorative stripe m2 186.00 $ 7.00 $ 2.50 $ 1,302.00 $ 465.00 $ 1,767.00

4.1.4 Painting works

4.1.4.1 Wall painting works m2 4452.43 $ 2.00 $ 1.50 $ 8,904.86 $ 6,678.65 $ 15,583.51

4.2 2nd FLOOR

4.2.1 Brick and Plastering works

4.2.1.1 Single brick work thk 100mm m2 464.60 $ 3.80 $ 2.00 $ 1,765.48 $ 929.20 $ 2,694.68

4.2.1.2 Double brick works thk 200mm m2 979.15 $ 7.60 $ 4.00 $ 7,441.54 $ 3,916.60 $ 11,358.14

4.2.1.3 Plastering works m2 3339.00 $ 1.80 $ 2.00 $ 6,010.20 $ 6,678.00 $ 12,688.20

4.2.2 Tiling Works

4.2.2.1 Floor tiles m2 884.40 $ 9.00 $ 3.00 $ 7,959.60 $ 2,653.20 $ 10,612.80

4.2.2.2 Wall tiles 2000mm high m2 112.00 $ 8.50 $ 3.00 $ 952.00 $ 336.00 $ 1,288.00

4.2.2.3 Wall Skirting 120mm high m 515.00 $ 2.00 $ 1.00 $ 1,030.00 $ 515.00 $ 1,545.00

4.2.3 Ceiling works

4.2.3.1 Concealled ceiling c/w decorative stripe m2 1270.50 $ 7.00 $ 2.50 $ 8,893.50 $ 3,176.25 $ 12,069.75

4.2.4 Painting works

4.2.4.1 Wall and floor painting m2 3339.00 $ 2.00 $ 1.50 $ 6,678.00 $ 5,008.50 $ 11,686.50

SUB TOTAL FINISHING WORKS (4) $ 86,110.71 $ 49,807.49 $ 135,918.19

5 WINDOW, DOORS, RAILING

5.1 1ST FLOOR

5.1.1 Stair case railing m 14.00 $ 25.00 $ 5.00 $ 350.00 $ 70.00 $ 420.00

5.1.2 Glass window with aluminum frame (Glass 5mm thk) m2 50.40 $ 28.00 $ 3.00 $ 1,411.20 $ 151.20 $ 1,562.40

5.1.3 Toilet Steel door pcs 35.00 $ 80.00 $ 15.00 $ 2,800.00 $ 525.00 $ 3,325.00
5.1.4 Room Steel door pcs 14.00 $ 115.00 $ 5.00 $ 1,610.00 $ 70.00 $ 1,680.00

5.1.5 Roller Shutter (Main entrance) m2 72.00 $ 36.00 $ 1.00 $ 2,592.00 $ 72.00 $ 2,664.00

5.1.6 Sliding door pcs 2.00 $ 500.00 $ 200.00 $ 1,000.00 $ 400.00 $ 1,400.00

5.2 2nd FLOOR

5.2.1 Handrail-concrete block m 92.60 $ 25.00 $ 10.00 $ 2,315.00 $ 926.00 $ 3,241.00

5.2.2 Glass window with aluminum frame (Glass 5mm thk) m2 55.20 $ 28.00 $ 3.00 $ 1,545.60 $ 165.60 $ 1,711.20

5.2.3 Toilet Steel door pcs 17.00 $ 80.00 $ 15.00 $ 1,360.00 $ 255.00 $ 1,615.00

5.2.4 Room Steel door pcs 20.00 $ 115.00 $ 5.00 $ 2,300.00 $ 100.00 $ 2,400.00

SUB-TOTAL DOOR AND WINDOW WORKS (5) $ 17,283.80 $ 2,734.80 $ 20,018.60

6 ROOFING WORK

6.1 Steel structure for roofing work m2 1823.32 $ 13.00 $ 3.50 $ 23,703.16 $ 6,381.62 $ 30,084.78

6.2 Insulation sheet (Aluminum foil double sides) m2 0.00 $ 3.00 $ 1.00 $ - $ - $ -

6.3 Roofing tiles installation m2 1823.32 $ 8.00 $ 2.50 $ 14,586.56 $ 4,558.30 $ 19,144.86

6.4 Concrete gutter m 170.00 $ 20.00 $ 7.00 $ 3,400.00 $ 1,190.00 $ 4,590.00

6.5 Zinc gutter m 54.00 $ 14.00 $ 2.00 $ 756.00 $ 108.00 $ 864.00

6.6 Window awning (roof tile) pcs 32.00 $ 27.00 $ 5.00 $ 864.00 $ 160.00 $ 1,024.00

SUB-TOTAL ROOFING WORKS (6) $ 43,309.72 $ 12,397.92 $ 55,707.64

7 PLUMBING WORKS

7.1 CLEAN WATER SYSTEM

7.1.1 PVC φ21 thk13.5mm m 242.20 $ 0.85 $ 1.20 $ 205.87 $ 290.64 $ 496.51

7.1.2 PVC φ27 thk13.5mm m 120.40 $ 1.00 $ 1.20 $ 120.40 $ 144.48 $ 264.88

7.1.3 Valve pcs 19.00 $ 9.50 $ 3.00 $ 180.50 $ 57.00 $ 237.50

7.1.4 Tee 27-21 pcs 19.00 $ 0.35 $ 1.50 $ 6.65 $ 28.50 $ 35.15
7.1.5 Tee 21 pcs 151.00 $ 0.35 $ 1.20 $ 52.85 $ 181.20 $ 234.05

7.1.6 Elbow 21 pcs 145.00 $ 0.40 $ 1.20 $ 58.00 $ 174.00 $ 232.00

7.2 WASTE WATER AND WASTE WATER COLLECTION

7.2.1 PVC φ125 thk13.5mm m 144.00 $ 10.50 $ 1.60 $ 1,512.00 $ 230.40 $ 1,742.40

7.2.2 PVC φ100 thk13.5mm m 144.00 $ 8.50 $ 1.60 $ 1,224.00 $ 230.40 $ 1,454.40

7.2.3 PVC φ80 thk13.5mm m 48.00 $ 4.20 $ 1.50 $ 201.60 $ 72.00 $ 273.60

7.2.4 PVC φ60 thk13.5mm m 72.00 $ 3.50 $ 1.50 $ 252.00 $ 108.00 $ 360.00

7.2.5 PVC φ34 thk13.5mm m 156.00 $ 1.50 $ 1.40 $ 234.00 $ 218.40 $ 452.40

7.2.6 Tee125-80 pcs 51.00 $ 12.00 $ 1.50 $ 612.00 $ 76.50 $ 688.50

7.2.7 Tee100-80 pcs 45.00 $ 8.50 $ 1.50 $ 382.50 $ 67.50 $ 450.00

7.2.8 Tee80-34 pcs 63.00 $ 5.00 $ 1.30 $ 315.00 $ 81.90 $ 396.90

7.2.9 Elbow 80 pcs 80.00 $ 4.50 $ 1.20 $ 360.00 $ 96.00 $ 456.00

7.2.10 Elbow34 pcs 110.00 $ 1.00 $ 1.20 $ 110.00 $ 132.00 $ 242.00

7.2.11 Floor drain pcs 44.00 $ 5.50 $ 1.00 $ 242.00 $ 44.00 $ 286.00

7.2.12 Septics (waste water collection and filtration system) lot 2.00 $ 500.00 $ 200.00 $ 1,000.00 $ 400.00 $ 1,400.00

7.2.13 Perimeter Drain m 143.00 $ 20.00 $ 8.00 $ 2,860.00 $ 1,144.00 $ 4,004.00

7.3 RAIN WATER

7.3.1 PVC φ100 thk13.5mm m 147.00 $ 8.50 $ 1.60 $ 1,249.50 $ 235.20 $ 1,484.70

7.3.2 45 ELBOW pcs 28.00 $ 8.00 $ 1.20 $ 224.00 $ 33.60 $ 257.60

7.4 TOILET FACILITY

7.4.1 Toilet Bowl c/w accessory pcs 39.00 $ 110.00 $ 10.00 $ 4,290.00 $ 390.00 $ 4,680.00

7.4.2 Lavatory c/w accessroy pcs 50.00 $ 70.00 $ 10.00 $ 3,500.00 $ 500.00 $ 4,000.00

7.4.3 Urinal c/w accessory pcs 2.00 $ 80.00 $ 10.00 $ 160.00 $ 20.00 $ 180.00
7.4.4 Shower pcs 30.00 $ 18.00 $ 5.00 $ 540.00 $ 150.00 $ 690.00

7.4.5 Mirror pcs 17.00 $ 18.00 $ 5.00 $ 306.00 $ 85.00 $ 391.00

SUB-TOTAL PLUMBING WORKS (7) $ 20,198.87 $ 5,190.72 $ 25,389.59

8 ELECTRICAL WORKS

Installation for socket, lighting set 1.00 15000.00 4000.00 $ 15,000.00 $ 4,000.00 $ 19,000.00

GRAND TOTAL $ 107,319.39 $ 33,956.40 $ 371,920.22

TERM AND CONDITIONS

1) THE PRICE ABOVE DOES NOT INCLUDE VAT 10%

2) DOWNPAYMENT 30% WHEN STARTING THE WORK, AND PROGRESS CLAIM ACCORDING TO THE CONTRACT

3) THIS QUOTATION IS BASED ON THE APPROVED DRAWING. ANY CHANGE MADE AFTER THE APPROVAL OF THIS CONTRACT IS SUJECT TO ADDITIONAL

CLAIM.

DATE:

ISSUED BY: APPROVED BY: