Project : SHOP HOUSE

Location : ANGSNOUL, KANDAL

Client : MR. SAMBATH VIBOL

QUOTATION

Amount
Description Unit Quantity Unit Rate
（US$)
Summary
1 Structure m2 $ -
2 Architecture m 2
###
3 Suppliment work m2 $ 3,225

Grand Total amount: ###

I Structural work
# Pilling
# Excavation + Footing - 1.5m x 1.5m x 0. set 135 $ -
# Stump column - 0.3m x 0.3m x 1m ht 28 $ -
# Solid brick 20cm under GB set 25 $ -
# Ground Beam 0.20 x 0.4 ht m 28 $ -
# Backfill - sand 0.6m thk m3 6.5 $ -
# 4x6 Stone 0.2m thk m3 7.5 $ -
# Lean concrete 0.05m thk m3 55 $ -
# Ground column 0.3m x 0.3m x 3m m 28 $ -
# Lintel of door and window m 12 $ -
# Hang over window m2 18 $ -
# Upper beam m 32 $ -
# Slab - 10cm + beam 0.25m x 0.4m ht + m2 85 $ -
# Steel Roof + Roof tile m2 42 $ -
# Stair + tile set 1320 $ -
# Stair + tile
Total structural work : $ -
II Achitectural work
 # Brick 20cm + plastering m2 336 28 $ 9,408
# Painting inside - Campaint m2 336 6 $ 2,016
# Painting outside - Campaint m2 336 6 $ 2,016
# Floor tile m2 66 12 $ 792
# Wall tile m2 93 12 $ 1,116
# Marble table - mini bar set 1 350 $ 350
# Counter set 1 200 $ 200
# Ceiling m2 45 15 $ 675
# Hang over infront of house set 1 450 $ 450
# Hang over infront of house
Total architectural work : $ 17,023
III Suppliment work
# Septic Ls 1 600 $ 600
# Plumbing work Ls 1 350 $ 350
# Toilet + accesaries Ls 2 950 $ 1,900
# Garage slab m2 15 25 $ 375
Total : $ 3,225
បសកកគគគ កតកកកលកគគគ

កយដដ ចកកជជជងតង

ចកកសរសរជតត

ជររបឥដដតនក 20 ជកកមធធធមបត

ធធធមបត

ចកកខខចកបតជកកម

ថថ កតក សសស
ដ បតជកកម

ជបតសង ឡបកឡឡ ខងជកកម

 Rate Rate
ID Description Unit Qty
Mater. Labor

VIBOL's VILLA

I SITE PREPARATION
A- Back Fill
1- Soil backfill m3 28.88 8.50 1.50
2- 4x6 Stone m3 11.55 8.50 1.50
3- M30 m3 17.33 8.50 1.50
4- River sand m3 17.33 4.50 1.50
5- Implantation m2 57.76 0.00 2.00

Total preparation work

II FOUNDATION WORK
A- Footing work
1- Concrete for footing m3 5.4 65.00 80.00
2- Rebars for footing kg 648 0.60 0.00
3- Formwork for footing m2 57.6 8.00 0.00
3- Excavation for footing pcs 8 30.00

B- Stump column work

1- Concrete for SC m3 0.75 65.00 80.00
2- Rebars for SC kg 112.5 0.60 0.00
3- Formwork for SC m2 51.2 8.00 0.00

C- Ground Beam work

1- Concrete for GB m3 2.28 65 80
2- Rebars for GB. kg 410.4 0.6 0
3- Formwork for GB m2 41.8 8 0

D- Ground slab work

1- Concrete for GS m3 4.9 50 0
2- Rebars for GS kg 0 0.6 0
3- Formwork for GS m2 49 0 2.5

Total foundation work

III GROUND FLOOR WORK

A- Column work
1- Concrete for C-1 m3 1.92 65 80
2- Rebars for C-1 kg 288 0.6 0
3- Formwork for C-1 m2 48 8 0

B- Lintel work
1- Concrete for L-1 m3 1 65 80
 2- Rebars for L-1 kg 120 0.6 0
3- Formwork for L-1 m2 10 8 0

C- Wall beam work

1- Concrete for WB m3 2.28 65 80
2- Rebars for WB kg 410.4 0.6 0
3- Formwork for WB m2 41.8 8 0

D- Top beam work

1- Concrete for TB m3 0 65 80
2- Rebars for TB kg 0 0.6 0
3- Formwork for TB m2 0 8 0

Total foundation work

IV Mezzanine work
A- Mezzanine beam work
1- Concrete for MB m3 1.56 65 80
2- Rebars for MB kg 280.8 0.6 0
3- Formwork for MB m2 28.6 8 0

B- Mezzanine slab work

1- Concrete for MS m3 2.73 65 0
2- Rebars for MS kg 273 0.6 0
3- Formwork for MS m2 27.3 20 12

Total foundation work

V ROOF WORK
1- Roof m2 100 30

TOTAL AMOUNT WITHOUT VAT

15.2
15.2
 4.5
2.9
37.8
 Amount Formwork Input Costing
（US$) Ply-wood 1.2x2.4 22 19
Pipe 49x1.5mmx6m 10 7
28

$ 289
$ 116
$ 173
$ 104
$ 116

$ 797

$ 783
$ 389
$ 461
$ 240

$ 109
$ 68
$ 410

$ 331
$ 246
$ 334

$ 245
$ -
$ 123

$ 3,737

$ 278
$ 173
$ 384

$ 145
$ 72
$ 80

$ 331
$ 246
$ 334

$ -
$ -
$ -

$ 2,043

$ 226
$ 168
$ 229

$ 177
$ 164
$ 874

$ 1,838

$ 3,000

$ 11,416
 Rate
ID Description Unit Qty
Mater.

Residential House New construction

III ARCHITECTURAL WORKS

A- Ground Floor works
A-1. Masonry work
1- Hollow brick wall Thk. 10 cm m² 143.84 6.00
2- Hollow brick wall Thk. 20 cm m² 332.94 18.00
3- Plastering m² 953.56 1.60
4- Plastering column m 240.00 2.50
5- Painting m² 1,183.56 3.00
6- Floor Tiling work m² 168.00 6.50
Total Masonry works
A-2. Equipment Installation
1- window set 10.00 150.00
2- Door set 20.00 250.00
Total Equipment Installation works
A-3. Stair works
1- Painting m² 20.00 3.00
2- Floor Tiling m² 25.00 8.00
3- Handrail m 8.00 35.00
Total Stair works
B- First Floor works
A-1. Masonry work
1- Hollow brick wall Thk. 10 cm m² 143.84 6.00
2- Hollow brick wall Thk. 20 cm m² 332.94 18.00
3- Plastering m² 953.56 1.60
4- Plastering column m 240.00 2.50
5- Painting m² 1,183.56 3.00
6- Floor Tiling work m² 298.00 6.50
Total Masonry works
A-2. Equipment Installation
1- window set 10.00 150.00
2- Door set 20.00 250.00
3- Handrail steel outside m 49.50 18.00
Total Equipment Installation works
A-3. Stair works
1- Painting m² 20.00 3.00
2- Floor Tiling m² 25.00 8.00
3- Handrail m 8.00 35.00
Total Stair works
C- Second Floor works
A-1. Masonry work
1- Hollow brick wall Thk. 10 cm m² 143.84 6.00
2- Hollow brick wall Thk. 20 cm m² 332.94 18.00
 3- Plastering m² 953.56 1.60
4- Plastering column m 240.00 2.50
5- Painting m² 1,183.56 3.00
6- Floor Tiling work m² 298.00 6.50
Total Masonry works
A-2. Equipment Installation
1- window set 10.00 150.00
2- Door set 20.00 250.00
3- Handrail steel outside m 49.50 18.00
Total Equipment Installation works
A-3 Stair works
1- Painting m² 20.00 3.00
2- Floor Tiling m² 25.00 8.00
3- Handrail m 8.00 35.00
Total Stair works
D- Third Floor works
1- Hollow brick wall Thk. 20 cm m² 62.40 18.00
2- Plastering m² 124.80 1.60
3- Painting m² 124.80 4.00
4- Floor Tiling work m² 368.00 8.00
5- Waterproofing m² 368.00 3.50
6- Handrail steel m 102.00 18.00
7- Door set 1.00 250.00
Total Masonry works
E- Toilet works per room
A-1. Masonry work
1- Hollow brick wall Thk. 10 cm m² 16.59 6.00
2- Plastering m² 33.17 1.60
3- Painting m² 33.17 3.00
4- Floor Tiling work m² 6.00 8.00
5- Wall Tiling work m² 21.00 6.50
A-2. Equipment installation work
1- Water closet Pcs 1.00 50.00
3- Basin counter set set 1.00 80.00
4- Showerhead & faucet set 1.00 15.00
5- Drain hole Pcs 1.00 8.00
6- Door set 1.00 80.00
7- Mirror set 1.00 9.50
8- Fix glass wall (shower area) set 1.00 200.00
9- Waterproofing set 1.00 80.00

Total toilet works per room

Total W.C works for 30 rooms unit 30

TOTAL AMOUNT WITHOUT VAT

 Rate Amount
Labor （US$)

2.00 $ 1,151
3.50 $ 7,158
2.00 $ 3,433
3.00 $ 1,320
2.00 $ 5,918
4.00 $ 1,764
$ 20,744

0.00 $ 1,500
0.00 $ 5,000
$ 6,500

2.00 $ 100
10.00 $ 450
0.00 $ 280
$ 830

2.00 $ 1,151
3.50 $ 7,158
2.00 $ 3,433
3.00 $ 1,320
2.00 $ 5,918
4.00 $ 3,129
$ 22,109

0.00 $ 1,500
0.00 $ 5,000
0.00 $ 891
$ 7,391

2.00 $ 100
10.00 $ 450
0.00 $ 280
$ 830

2.00 $ 1,151
3.50 $ 7,158
 2.00 $ 3,433
3.00 $ 1,320
2.00 $ 5,918
4.00 $ 3,129
$ 22,109

0.00 $ 1,500
0.00 $ 5,000
0.00 $ 891
$ 7,391

2.00 $ 100
10.00 $ 450
0.00 $ 280
$ 830

3.50 $ 1,342
2.00 $ 449
2.00 $ 749
5.00 $ 4,784
1.50 $ 1,840
0.00 $ 1,836
0.00 $ 250
$ 11,250

2.00 $ 133
2.00 $ 119
2.00 $ 166
5.00 $ 78
5.00 $ 242

0.00 $ 50
0.00 $ 80
0.00 $ 15
0.00 $ 8
0.00 $ 80
0.00 $ 10
0.00 $ 200
0.00 $ 80

$ 1,260
$ 37,798

$ 137,781
BILL OF QUANTITIES Bill No. 1
PROJECT : RESIDENTIAL HOUSE CONCRETE AND CIVIL WORKS

Rate Amount
Item Description Quantity Unit
(USD) (USD)

I. Earth works

1 Site clearance and Grubbing 1.00 Ls 1000.00 $ 1,000.00

2 Temporary site and office 1.00 Ls 1000.00 $ 1,000.00
3 Excavation for pile caps, ground floor beam 80.64 m3 5.00 $ 403.20

4 Soil backfilling for pile caps, ground beam, and leveling to ground floor level 203.70 m3 8.00 $ 1,629.60

5 Main Hole, Septic 2.00 set 1500 $ 3,000.00

$ 7,032.80
II. Piling Works

The Contractor's rates for piling shall including all plant, machinery, piling rigs,
moving of piling frame into position and around the site, temporary access,
mobilisation, setting out, surveys, checking excentricity, wastage, jointing
piles and removing debris.

6 Precast Pile 30x30cm with a penetration 8m 756.00 m 16.00 $ 12,096.00

7 Cutting off Precast Pile 30x30cm, removing 90.00 Pcs 8.00 $ 720.00
$ 12,816.00
III. Concrete Works

Steel bars : deformed bar grade 390MPa

Steel bars : round bar grade 215MPa
Concrete and Steel Test are included in price

Under ground Floor works

Lean concrete grade 10Mpa, thickness of 50mm, under basement slabs,

8 25.84 m3 100.00 $ 2,584.47
beam and pilecap
9 Concrete for pile caps, grade 30Mpa cylinder 22.68 m3 130.00 $ 2,948.40
10 Concrete for stump column, grade 30Mpa cylinder 3.09 m3 130.00 $ 401.31

11 Formwork for pile caps 72.58 m2 12.00 $ 870.92

12 Formwork for stump column 35.28 m2 12.00 $ 423.36

13 Rebars for pile caps 2,721.60 kg 0.76 $ 2,068.42

13 Rebars for stump column 370.44 kg 0.76 $ 281.54
$ 9,578.42

Ground Floor works

14 Concrete for RC ground beams, grade 25MPa cylinder 13.44 m3 125.00 $ 1,680.00
15 Concrete for RC ground slabs, grade 25MPa cylinder 29.30 m3 125.00 $ 3,663.06
16 Concrete for RC columns, grade 25Mpa cylinder 7.03 m3 125.00 $ 878.85
17 Concrete for RC Stair, grade 25Mpa cylinder 3.68 m4 125.00 $ 459.38

18 Formwork for RC ground beams 134.40 m2 12.00 $ 1,612.80

19 Formwork for RC columns 93.74 m2 12.00 $ 1,124.93
20 Formwork for RC Stair 26.99 m2 12.00 $ 323.82

21 Rebars for RC ground beams 2,956.80 kg 0.76 $ 2,247.17

22 Rebars for RC slabs 2,217.60 kg 0.76 $ 1,685.38
23 Rebars for RC columns 1,406.16 kg 0.76 $ 1,068.69
24 Rebars for RC stair 771.75 kg 0.76 $ 586.53
Total 274.00 $ 15,330.61
BILL OF QUANTITIES Bill No. 1
PROJECT : RESIDENTIAL HOUSE CONCRETE AND CIVIL WORKS

Rate Amount
Item Description Quantity Unit
(USD) (USD)
$ 163.35
1st Floor Works

25 Concrete for RC beams, grade 25Mpa cylinder 19.74 m3 125.00 $ 2,467.50

26 Concrete for RC slabs, grade 25Mpa cylinder 49.64 m3 125.00 $ 6,205.50
27 Concrete for RC columns, grade 25Mpa cylinder 7.03 m3 125.00 $ 878.85
28 Concrete for RC stair, grade 25MPa cylinder 3.68 m3 125.00 $ 459.38

29 Formwork for RC beams 213.49 m2 12.00 $ 2,561.84

30 Formwork for RC slabs 413.70 m2 12.00 $ 4,964.40
31 Formwork for RC columns 93.74 m2 12.00 $ 1,124.93
32 Formwork for RC stair 26.99 m2 12.00 $ 323.82

33 Rebars for RC beams 3,948.00 kg 0.76 $ 3,000.48

34 Rebars for RC slabs 4,964.40 kg 0.76 $ 3,772.95
35 Rebars for RC columns 1,406.16 kg 0.76 $ 1,068.69
36 Rebars for RC stair 441.00 kg 0.76 $ 335.16
Total 393.00 $ 27,163.50
$ 69.12
2nd Floor Works

37 Concrete for RC beams, grade 25Mpa cylinder 19.74 m3 125.00 $ 2,467.50

38 Concrete for RC slabs, grade 25Mpa cylinder 49.64 m3 125.00 $ 6,205.50
39 Concrete for RC columns, grade 25Mpa cylinder 7.03 m3 125.00 $ 878.85
40 Concrete for RC stair, grade 25MPa cylinder 3.68 m3 125.00 $ 459.38

41 Formwork for RC beams 213.49 m2 12.00 $ 2,561.84

42 Formwork for RC slabs 413.70 m2 12.00 $ 4,964.40
43 Formwork for RC columns 93.74 m2 12.00 $ 1,124.93
44 Formwork for RC stair 26.99 m2 12.00 $ 323.82

45 Rebars for RC beams 3,948.00 kg 0.76 $ 3,000.48

46 Rebars for RC slabs 4,964.40 kg 0.76 $ 3,772.95
47 Rebars for RC columns 1,406.16 kg 0.76 $ 1,068.69
48 Rebars for RC stair 441.00 kg 0.76 $ 335.16
Total 393.00 $ 27,163.50
$ 69.12
Third Floor Works

49 Concrete for RC beams, grade 25Mpa cylinder 19.74 m3 125.00 $ 2,467.50

50 Concrete for RC slabs, grade 25Mpa cylinder 49.64 m3 125.00 $ 6,205.50

51 Formwork for RC beams 213.49 m2 12.00 $ 2,561.84

52 Formwork for RC slabs 413.70 m2 12.00 $ 4,964.40

53 Rebars for RC beams 3,948.00 kg 0.76 $ 3,000.48

54 Rebars for RC slabs 6,205.50 kg 0.76 $ 4,716.18
Total 393.00 $ 23,915.90
$ 60.85
Roof Floor Works
BILL OF QUANTITIES Bill No. 1
PROJECT : RESIDENTIAL HOUSE CONCRETE AND CIVIL WORKS

Rate Amount
Item Description Quantity Unit
(USD) (USD)
55 Concrete for RC beams, grade 25Mpa cylinder 0.84 m3 125.00 $ 105.00
56 Concrete for RC slabs, grade 25Mpa cylinder 2.94 m3 125.00 $ 367.50
57 Concrete for RC columns, grade 25Mpa cylinder 0.50 m3 125.00 $ 63.00

58 Formwork for RC beams 16.80 m2 12.00 $ 201.60

59 Formwork for RC slabs 36.75 m2 12.00 $ 441.00
60 Formwork for RC columns 10.08 m2 12.00 $ 120.96

61 Rebars for RC beams 168.00 kg 0.76 $ 127.68

62 Rebars for RC slabs 367.50 kg 0.76 $ 279.30
63 Rebars for RC columns 100.80 kg 0.76 $ 76.61
Total 35.00 $ 1,782.65
$ 50.93

Other works

TOTAL AMOUNT WITHOUT VAT $ 123,001

Total Building Area 1,489 $/m2 $ 82.6