Project : Residential House

Location : Kompong Speu

Client : Shui Yat (Cambodia) Co, Ltd

报价单

Amount
Description Unit Quantity Unit Rate
（US$)
Summary
1 Structure m2 ###
2 Architecture m2 ###
3 MEP m2 $ 22,000

Grand Total amount: ###

Total Area: m2 1,454
Costing per area: $ 180

I Structural work
# Ground floor work m2 274 163.3 $ 44,758
# First floor work m 2
393 69.12 $ 26,129
# Second floor work m2 393 69.12 $ 26,129
# Third floor work m 2
393 60.85 $ 21,938
# Roof floor work m2 35 51 $ 1,783

Total structural work : $ 120,737

Total area : m 2
1,489
Cost per area : $ 81
II Achitectural work
# Ground floor work m2 274 ### $ 34,798
# First floor work m 2
393 $ 94.00 $ 36,978
# Second floor work m2 393 $ 94.00 $ 36,978
# Third floor work m 2
393 $ 26.50 $ 10,425

Total architectural work : $ 119,178

Total area : m2 1,454
Cost per area : $ 81.96
III MEP
# Mechanical and Electrical work Ls 1 12000 $ 12,000
# Plumbing work Ls 1 10000 $ 10,000

Total MEP work : $ 22,000

 528

34.32

$ 241,474.80

1179 14148
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 41.37 m3 125.00 $ 5,171.25
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 $ 26,129.25
$ 66.49
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 41.37 m3 125.00 $ 5,171.25
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 $ 26,129.25
$ 66.49
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 41.37 m3 125.00 $ 5,171.25

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 4,964.40 kg 0.76 $ 3,772.95
Total 393.00 $ 21,938.42
$ 55.82
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 $ 118,955

Total Building Area 1,489 $/m2 $ 79.9

 Rate Rate
ID Description Unit Qty
Mater. Labor

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 2.00
2- Hollow brick wall Thk. 10 cm m² 332.94 6.00 2.00
3- Plastering m² 953.56 1.60 2.00
4- Plastering column m 240.00 2.50 3.00
5- Painting m² 1,183.56 3.00 2.00
6- Floor Tiling work m² 168.00 6.50 4.00
Total Masonry works
A-2. Equipment Installation
1- window set 10.00 150.00 0.00
2- Door set 20.00 170.00 0.00
Total Equipment Installation works
A-3. Stair works
1- Painting m² 20.00 3.00 2.00
2- Floor Tiling m² 25.00 8.00 10.00
3- Handrail m 8.00 35.00 0.00
Total Stair works
B- First Floor works
A-1. Masonry work
1- Hollow brick wall Thk. 10 cm m² 143.84 6.00 2.00
2- Hollow brick wall Thk. 10 cm m² 332.94 6.00 2.00
3- Plastering m² 953.56 1.60 2.00
4- Plastering column m 240.00 2.50 3.00
5- Painting m² 1,183.56 3.00 2.00
6- Floor Tiling work m² 298.00 6.50 4.00
Total Masonry works
A-2. Equipment Installation
1- window set 10.00 150.00 0.00
2- Door set 20.00 170.00 0.00
3- Handrail steel outside m 49.50 18.00 0.00
Total Equipment Installation works
A-3. Stair works
1- Painting m² 20.00 3.00 2.00
2- Floor Tiling m² 25.00 8.00 10.00
3- Handrail m 8.00 35.00 0.00
Total Stair works
C- Second Floor works
A-1. Masonry work
1- Hollow brick wall Thk. 10 cm m² 143.84 6.00 2.00
2- Hollow brick wall Thk. 10 cm m² 332.94 6.00 2.00
 3- Plastering m² 953.56 1.60 2.00
4- Plastering column m 240.00 2.50 3.00
5- Painting m² 1,183.56 3.00 2.00
6- Floor Tiling work m² 298.00 6.50 4.00
Total Masonry works
A-2. Equipment Installation
1- window set 10.00 150.00 0.00
2- Door set 20.00 170.00 0.00
3- Handrail steel outside m 49.50 18.00 0.00
Total Equipment Installation works
A-3 Stair works
1- Painting m² 20.00 3.00 2.00
2- Floor Tiling m² 25.00 8.00 10.00
3- Handrail m 8.00 35.00 0.00
Total Stair works
D- Third Floor works
1- Hollow brick wall Thk. 10 cm m² 62.40 6.00 2.00
2- Plastering m² 124.80 1.60 2.00
3- Painting m² 124.80 4.00 2.00
4- Floor Tiling work m² 368.00 8.00 5.00
5- Waterproofing m² 368.00 3.50 1.50
6- Handrail steel m 102.00 18.00 0.00
7- Door set 1.00 180.00 0.00
Total Masonry works
E- Toilet works per room
A-1. Masonry work
1- Hollow brick wall Thk. 10 cm m² 16.59 6.00 2.00
2- Plastering m² 33.17 1.60 2.00
3- Painting m² 33.17 3.00 2.00
4- Floor Tiling work m² 6.00 8.00 5.00
5- Wall Tiling work m² 21.00 6.50 5.00
A-2. Equipment installation work
1- Water closet Pcs 1.00 50.00 0.00
3- Basin counter set set 1.00 80.00 0.00
4- Showerhead & faucet set 1.00 15.00 0.00
5- Drain hole Pcs 1.00 8.00 0.00
6- Door set 1.00 80.00 0.00
7- Mirror set 1.00 9.50 0.00
8- Fix glass wall (shower area) set 1.00 200.00 0.00
9- Waterproofing set 1.00 80.00 0.00

Total toilet works per room

Total W.C works for 30 rooms unit 30

TOTAL AMOUNT WITHOUT VAT

 Amount
（US$)

$ 1,151
$ 2,664
$ 3,433 Painting
$ 1,320
$ 5,918 $ 5,918
$ 1,764
$ 16,249

$ 1,500
$ 3,400
$ 4,900

$ 100 $ 100
$ 450
$ 280
$ 830

$ 1,151
$ 2,664
$ 3,433
$ 1,320
$ 5,918 $ 5,918
$ 3,129
$ 17,614

$ 1,500
$ 3,400
$ 891
$ 5,791

$ 100 $ 100
$ 450
$ 280
$ 830

$ 1,151
$ 2,664
$ 3,433
$ 1,320
$ 5,918 $ 5,918
$ 3,129
$ 17,614

$ 1,500
$ 3,400
$ 891
$ 5,791

$ 100 $ 100
$ 450
$ 280
$ 830

$ 499
$ 449
$ 749 $ 749
$ 4,784
$ 1,840
$ 1,836
$ 180
$ 10,337

$ 133
$ 119
$ 166 $ 4,976
$ 78
$ 242

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

$ 1,260
$ 37,798

$ 118,584 $ 23,778
 3 4
7 7

21 28
 QUOTATION
Electricity & Electronics Service Provider
ELECTRICITY of Building, CCTV Camera, Door Access Control, Alarm System

BILL TO:

Address : N°109.St 261 Sangkat Toek Lok III Khan Toul Kork Phnom Penh
Nyly Development Ltd. Tel : (+855) 097566 33 44 / 012 23 88 84 / 010 238884
E-mail : buntha515499@gmail.com / bunthadang@yahoo.com
Mr. Lov Vanthin
Tel: 098 816518
Phnom Pehn, Cambodia
SUBJECT : ELETRICAL 60 ROOM

ID Description Brand Unit

Sub Total
Deposit

1- Main Box 100x120 pcs

2- Distribution Board 40x50 pcs
4- Electricity Meter 100A/3Ph pcs
5- AMP Meter 250A/3Ph pcs
6- Volt Meter 250A/3Ph pcs
7- Circuit Breaker 250A/3P LS pcs
8- Circuit Breaker 63A/3P Hager pcs
9- Circuit Breaker 25A/1P Hager pcs
10- Circuit Breaker 20A/1P Hager pcs
11- Emergency Light pcs
12-Exit light pcs
13- Lamp 1.2m / 36w liper pcs
14- Lamp 0.6m / 28w liper pcs
15- Switch 1~4way Prim pcs
16- Plug Outlet Prim pcs
17- Plug Outlet TV Prim pcs
18- Cable Coaxial Tv City Line roll
19- Cable 2Cx16sqmm Cu/PVC Number 1 roll
20- Cable 1Cx4sqmm Cu/PVC Keystone roll
21- Cable 1Cx2.5sqmm Cu/PVC Keystone roll
22- Cable 1Cx1.5sqmm Cu/PVC Keystone roll
23- PVC Conduit Ø 20 mm Singapore roll
14- Flexible conduit Ø 20 mm roll
24-Accessories set
25- Labor Fee
TOTAL
Note :
ul Kork Phnom Penh
/ 010 238884
ng@yahoo.com

Amount
Qty Rate
（US$)

Sub Total 19,296

Deposit
Total Amount 19,296.00
1.00 150.00 150.00
6.00 60.00 360.00
2.00 75.00 150.00
1.00 50.00 50.00
1.00 50.00 50.00
2.00 150.00 300.00
12.00 35.00 420.00
60.00 4.00 240.00
6.00 4.00 24.00
15.00 17.00 255.00
10.00 8.50 85.00
96.00 7.50 720.00
240.00 4.50 1,080.00
192.00 3.00 576.00
360.00 3.00 1,080.00
60.00 3.00 180.00
6.00 55.00 330.00
2.00 185.00 370.00
36.00 39.50 1,422.00
48.00 28.00 1,344.00
45.00 15.00 675.00
10.00 60.00 600.00
15.00 9.00 135.00 19,296.00
1.00 200.00 200.00 10,796.00
8,500.00
19,296.00
Dang Buntha 28/6/2017
Electrical Engineer
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