Академический Документы
Профессиональный Документы
Культура Документы
Page
I. Monthly Construction Activities 1-8
None
ARCHITURAL WORK
None
PRELIMINARY
1 Steel yard preparation
2 Warehouse installation
3
STRUCTURAL WORK
1 Soil excavation for pile's heads cut off
December 25, 2018
2
3
MEP WORK
None
ARCHITURAL WORK
None
PRELIMINARY
1 Steel yard preparation
2 Warehouse installation
3
STRUCTURAL WORK
1 Soil preparation for pile's heads cut off
December 26, 2018
2
3
MEP WORK
None
ARCHITURAL WORK
None
PRELIMINARY
1 Warehouse installation
2
3
STRUCTURAL WORK
1 Pile's head cutting/breaking
None
ARCHITURAL WORK
None
PRELIMINARY
1 Temporary access road setting out
2
3
STRUCTURAL WORK
1 Pile's head cutting/breaking
December 28, 2018
2
3
MEP WORK
None
ARCHITURAL WORK
None
PRELIMINARY
1
2
3
STRUCTURAL WORK
1 Pile's head cutting/breaking
December 29, 2018
2
3
MEP WORK
None
ARCHITURAL WORK
None
PRELIMINARY
1 Steel yard preparation
2
3
STRUCTURAL WORK
1 Pile's head cutting/breaking
December 31, 2018
None
ARCHITURAL WORK
None
PRELIMINARY
1 Steel yard preparation
2
3
STRUCTURAL WORK
1
January 1, 2019
2
3
MEP WORK
None
ARCHITURAL WORK
None
PRELIMINARY
1 Warehouse installation
2
3
STRUCTURAL WORK
1
January 2, 2019
2
3
MEP WORK
None
ARCHITURAL WORK
None
PRELIMINARY
1 Soil preparation for site office and parking lot
2
3
STRUCTURAL WORK
1 Levelling pile's cut off level
January 3, 2019
2
3
MEP WORK
None
ARCHITURAL WORK
None
PRELIMINARY
1 Lean concreting for site office and parking lot
2 Warehouse installation
3
STRUCTURAL WORK
1 Lean concreting for pile cap work
January 4, 2019
2
3
MEP WORK
None
ARCHITURAL WORK
None
PRELIMINARY
1
2
3
STRUCTURAL WORK
1 Pile's head cutting/breaking
January 5, 2019
2
3
MEP WORK
None
ARCHITURAL WORK
None
PRELIMINARY
1 Steel yard preparation
2
3
STRUCTURAL WORK
1
January 7, 2019
2
3
MEP WORK
None
ARCHITURAL WORK
None
PRELIMINARY
1
2
3
STRUCTURAL WORK
1 Lean concreting for pile cap work
January 8, 2019
2
3
MEP WORK
None
ARCHITURAL WORK
None
PRELIMINARY
1
2
3
STRUCTURAL WORK
1 Rebar bending/arrangment for pile cap work
January 9, 2019
None
ARCHITURAL WORK
None
PRELIMINARY
1
2
3
STRUCTURAL WORK
1 Rebar bending/arrangment for pile cap work
None
ARCHITURAL WORK
None
PRELIMINARY
1 Warehouse installation
2
3
STRUCTURAL WORK
1 Rebar bending/arrangment for pile cap work
January 11, 2019
None
ARCHITURAL WORK
None
PRELIMINARY
1
2
3
STRUCTURAL WORK
1 Preparing pile's head for PDA testing
January 12, 2019
None
ARCHITURAL WORK
None
PRELIMINARY
1
2
3
STRUCTURAL WORK
1 Pile cap setting dimension setting out
January 14, 2019
None
ARCHITURAL WORK
None
PRELIMINARY
1
2
3
STRUCTURAL WORK
1 Pile cap setting dimension setting out
None
ARCHITURAL WORK
None
PRELIMINARY
1
2
3
STRUCTURAL WORK
1 Rebar installation for pile cap work
January 16, 2019
None
ARCHITURAL WORK
None
PRELIMINARY
1
2
3
STRUCTURAL WORK
1 Pile cap concrete casting
January 17, 2019
None
ARCHITURAL WORK
None
PRELIMINARY
1 Safety barrier installation near excavated zone
2
3
STRUCTURAL WORK
1 Formwork dismantle of pile cap
January 18, 2019
None
ARCHITURAL WORK
None
PRELIMINARY
1 Safety barrier installation near excavated zone
2 Temporary access road paving
3
STRUCTURAL WORK
1 Curing concrete pile cap after casting
None
ARCHITURAL WORK
None
PRELIMINARY
1
2
3
STRUCTURAL WORK
1 Pile's heads cutting
January 20, 2019
2
3
MEP WORK
None
ARCHITURAL WORK
None
PRELIMINARY
1 Temporary access road paving
2
3
STRUCTURAL WORK
1 Pile's heads cutting
January 21, 2019
None
ARCHITURAL WORK
None
PRELIMINARY
1 Temporary access road paving
2
3
STRUCTURAL WORK
1 Pile's head cutting/breaking
January 22, 2019
None
ARCHITURAL WORK
None
PRELIMINARY
1 Temporary access road paving
2
3
STRUCTURAL WORK
1 Pile's head cutting/breaking
None
ARCHITURAL WORK
None
PRELIMINARY
1 Temporary access road paving
2
3
STRUCTURAL WORK
1 Pile's head cutting/breaking
January 24, 2019
None
ARCHITURAL WORK
None
II. MASTER SCHEDULE & BOQ SUMMARY
BILL OF QUANTITY AND COST ESTIMATION
PROJECT: CAMBODIA-CHINESE POLYTECNIC Project No:
SECTION: STRUCTURAL,ARCHITECTURAL & MEP WORKS Job No:
File No:
ADDRESS: PHNOM PENH,CAMBODIA
Issued Date 02-10-18
Floor Area Material Cost (USD) Labour Cost (USD) Total Cost Unit Rate
No Description of Work
(Sq.m) Total Total (USD) $/m2
Item Description of Work Unit Quantity Material Cost (USD) Labor.Cost (USD) Total Cost Actual Work Done (December) Actual Work Done (January)
Unit Rate $/m2
Unit Cost Total Unit Cost Total (USD) % (USD) % (USD)
A PRELIMINARIES
A-01 Site Clearing & Setting Out Ls 1.00 0.00 - 1000.00 1,000.00 1,000.00 50.00% 500.00
A-02 1 Tower Crane Rental for 6 Months Mth. 6.00 0.00 - 4500.00 27,000.00 27,000.00
A-03 Tower Crane Operator Mth. 6.00 0.00 - 1000.00 6,000.00 6,000.00
A-04 Foundation for Tower Crane Ls 1.00 6000.00 6,000.00 3000.00 3,000.00 9,000.00 30.00% 2,700.00 30.00% 2,700.00
A-05 Scaffoldings Ls 1.00 2000.00 2,000.00 2000.00 2,000.00 4,000.00
A-06 Hoarding Ls 1.00 0.00 - 2000.00 2,000.00 2,000.00 100.00% 2,000.00 100.00% 2,000.00
A-07 Security Services Ls 1.00 0.00 - 4000.00 4,000.00 4,000.00 5.00% 200.00 8.33% 333.33
A-08 Site Warehouse Ls 1.00 0.00 - 2000.00 2,000.00 2,000.00 50.00% 1,000.00 80.00% 1,600.00
A-09 Temporary Elevator Mth. 6.00 0.00 - 9000.00 54,000.00 54,000.00
A-10 Staff Admin & Management Ls 1.00 0.00 - 6000.00 6,000.00 6,000.00 5.00% 300.00 8.33% 500.00
A-11 Site Safety Ls 1.00 0.00 - 2000.00 2,000.00 2,000.00 5.00% 100.00 8.33% 166.67
Sub Total- A 8,000.00 109,000.00 117,000.00 5.38% 6,300.00 6.67% 7,800.00 17.22
B STRUCTURAL WORKS
B-I-PILLING WORKS
B-I-01 Pile Diametre 800mm m 1512.00 88.00 133,056.00 0.00 - 133,056.00 100.00% 133,056.00 100.00% 133,056.00
B-I-02 Pile Diametre 600mm m 1128.00 62.00 69,936.00 0.00 - 69,936.00 100.00% 69,936.00 100.00% 69,936.00
B-I-03 Breaking Head for Pilling Nos 66.00 0.00 - 100.00 6,600.00 6,600.00 75.76% 5,000.00
B-I-04 PDA Test Nos 2.00 0.00 - 2000.00 4,000.00 4,000.00
B-I-05 PIT Test Nos 66.00 0.00 - 35.00 2,310.00 2,310.00 54.55% 1,260.00
Sub Total- B-I 202,992.00 12,910.00 215,902.00 94.02% 202,992.00 96.92% 209,252.00 31.78
B-II PILECAP
B-II-01 Soil Excavation Work for Pilecap m3 1000.00 0.00 - 5.00 5,000.00 5,000.00 65.00% 3,250.00
B-II-02 Soil Filling Work for Pilecap m3 775.00 0.00 - 2.00 1,550.00 1,550.00
B-II-03 Lean Concrete for Pilecap m3 68.50 65.00 4,452.50 10.00 685.00 5,137.50 40.91% 2,101.70
B-II-04 Concrete for Pilecap m3 225.00 75.00 16,875.00 10.00 2,250.00 19,125.00 22.73% 4,346.59
B-II-05 Deformed Bar SD390 for Pilecap Ton 33.75 700.00 23,625.00 150.00 5,062.50 28,687.50 22.73% 6,519.89
B-II-06 Formworks for Pilecap m2 225.00 6.00 1,350.00 6.00 1,350.00 2,700.00 22.73% 613.64
B-II-07 Wire Tie kg 675.00 0.00 - 1.50 1,012.50 1,012.50 22.73% 230.11
Sub Total- B-II 46,302.50 16,910.00 63,212.50 26.99% 17,061.93 9.30
B-III GROUND FLOOR
B-III-01 Formwork for Ground Floor Beams m2 1025.00 6.00 6,150.00 6.00 6,150.00 12,300.00
B-III-02 Deformed Bar SD390 for Ground Floor Beams Ton 14.31 680.00 9,730.80 150.00 2,146.50 11,877.30
B-III-03 Concrete C30 for Ground Floor Beams m3 106.00 75.00 7,950.00 10.00 1,060.00 9,010.00
B-III-04 Formwork for Ground Floor Slabs m2 1250.00 6.00 7,500.00 6.00 7,500.00 15,000.00
B-III-05 Deformed Bar SD390 for Ground Floor Slabs Ton 14.25 680.00 9,690.00 150.00 2,137.50 11,827.50
B-III-06 Concrete C30 for Ground Floor Slabs m3 150.00 75.00 11,250.00 10.00 1,500.00 12,750.00
1 of 14
Item Description of Work Unit Quantity Material Cost (USD) Labor.Cost (USD) Total Cost Actual Work Done (December) Actual Work Done (January)
Unit Rate $/m2
Unit Cost Total Unit Cost Total (USD) % (USD) % (USD)
B-III-07 Formwork for Columns m2 150.00 6.00 900.00 6.00 900.00 1,800.00
B-III-08 Deformed Bar SD390 for Columns Ton 3.40 680.00 2,312.00 150.00 510.00 2,822.00
B-III-09 Concrete C30 for Columns m3 17.00 75.00 1,275.00 10.00 170.00 1,445.00
B-III-10 Formwork for Core Walls m2 20.00 6.00 120.00 6.00 120.00 240.00
B-III-11 Deformed Bar SD390 for Core Walls Ton 0.72 680.00 489.60 150.00 108.00 597.60
B-III-12 Concrete C30 for Core Walls m3 6.00 75.00 450.00 10.00 60.00 510.00
B-III-13 Formwork for Ramp m2 100.00 6.00 600.00 6.00 600.00 1,200.00
B-III-14 Deformed Bar SD390 for Ramp Ton 3.60 680.00 2,448.00 150.00 540.00 2,988.00
B-III-15 Concrete C30 for Ramp m3 30.00 75.00 2,250.00 10.00 300.00 2,550.00
B-III-16 Wire Tie kg 725.60 0.00 - 1.50 1,088.40 1,088.40
Sub Total- B-III 63,115.40 24,890.40 88,005.80 68.86
B-IV 1ST FLOOR
B-IV-01 Formwork for First Floor Beams m2 955.00 6.00 5,730.00 6.00 5,730.00 11,460.00
B-IV-02 Deformed Bar SD390 for First Floor Beams Ton 13.50 680.00 9,180.00 150.00 2,025.00 11,205.00
B-IV-03 Concrete C30 for First Floor Beams m3 100.00 75.00 7,500.00 10.00 1,000.00 8,500.00
B-IV-04 Formwork for First Floor Slabs m2 1041.67 6.00 6,250.00 6.00 6,250.00 12,500.00
B-IV-05 Deformed Bar SD390 for First Floor Slabs Ton 13.75 680.00 9,350.00 150.00 2,062.50 11,412.50
B-IV-06 Concrete C30 for First Floor Slabs m3 125.00 75.00 9,375.00 10.00 1,250.00 10,625.00
B-IV-07 Formwork for Columns m2 430.00 6.00 2,580.00 6.00 2,580.00 5,160.00
B-IV-08 Deformed Bar SD390 for Columns Ton 10.00 680.00 6,800.00 150.00 1,500.00 8,300.00
B-IV-09 Concrete C30 for Columns m3 50.00 75.00 3,750.00 10.00 500.00 4,250.00
B-IV-10 Formwork for Core Walls m2 40.00 6.00 240.00 6.00 240.00 480.00
B-IV-11 Deformed Bar SD390 for Core Walls Ton 2.04 680.00 1,387.20 150.00 306.00 1,693.20
B-IV-12 Concrete C30 for Core Walls m3 17.00 75.00 1,275.00 10.00 170.00 1,445.00
B-IV-13 Formwork for Staircases m2 40.00 6.00 240.00 6.00 240.00 480.00
B-IV-14 Deformed Bar SD390 for Staircases Ton 2.03 680.00 1,377.00 150.00 303.75 1,680.75
B-IV-15 Concrete C30 for Staircases m3 15.00 75.00 1,125.00 10.00 150.00 1,275.00
B-IV-16 Wire Tie kg 826.30 0.00 - 1.50 1,239.45 1,239.45
Sub Total- B-IV 66,159.20 25,546.70 91,705.90 83.14
B-V 2ND FLOOR
B-V-01 Formwork for Second Floor Beams m2 1000.00 6.00 6,000.00 6.00 6,000.00 12,000.00
B-V-02 Deformed Bar SD390 for Second Floor Beams Ton 14.18 680.00 9,639.00 150.00 2,126.25 11,765.25
B-V-03 Concrete C30 for Second Floor Beams m3 105.00 75.00 7,875.00 10.00 1,050.00 8,925.00
B-V-04 Formwork for Second Floor Slabs m2 1208.33 6.00 7,250.00 6.00 7,250.00 14,500.00
B-V-05 Deformed Bar SD390 for Second Floor Slabs Ton 15.95 680.00 10,846.00 150.00 2,392.50 13,238.50
B-V-06 Concrete C30 for Second Floor Slabs m3 145.00 75.00 10,875.00 10.00 1,450.00 12,325.00
B-V-07 Formwork for Columns m2 430.00 6.00 2,580.00 6.00 2,580.00 5,160.00
B-V-08 Deformed Bar SD390 for Columns Ton 10.00 680.00 6,800.00 150.00 1,500.00 8,300.00
B-V-09 Concrete C30 for Columns m3 50.00 75.00 3,750.00 10.00 500.00 4,250.00
B-V-10 Formwork for Core Walls m2 40.00 6.00 240.00 6.00 240.00 480.00
B-V-11 Deformed Bar SD390 for Core Walls Ton 2.04 680.00 1,387.20 150.00 306.00 1,693.20
B-V-12 Concrete C30 for Core Walls m3 17.00 75.00 1,275.00 10.00 170.00 1,445.00
B-V-13 Formwork for Staircases m2 40.00 6.00 240.00 6.00 240.00 480.00
B-V-14 Deformed Bar SD390 for Staircases Ton 2.03 680.00 1,377.00 150.00 303.75 1,680.75
2 of 14
Item Description of Work Unit Quantity Material Cost (USD) Labor.Cost (USD) Total Cost Actual Work Done (December) Actual Work Done (January)
Unit Rate $/m2
Unit Cost Total Unit Cost Total (USD) % (USD) % (USD)
B-V-15 Concrete C30 for Staircases m3 15.00 75.00 1,125.00 10.00 150.00 1,275.00
B-V-16 Wire Tie kg 883.80 0.00 - 1.50 1,325.70 1,325.70
Sub Total- B-V 71,259.20 27,584.20 98,843.40 76.98
B-VI 3RD FLOOR
B-VI-01 Formwork for Third Floor Beams m2 1000.00 6.00 6,000.00 6.00 6,000.00 12,000.00
B-VI-02 Deformed Bar SD390 for Third Floor Beams Ton 14.18 680.00 9,639.00 150.00 2,126.25 11,765.25
B-VI-03 Concrete C30 for Third Floor Beams m3 105.00 75.00 7,875.00 10.00 1,050.00 8,925.00
B-VI-04 Formwork for Third Floor Slabs m2 1208.33 6.00 7,250.00 6.00 7,250.00 14,500.00
B-VI-05 Deformed Bar SD390 for Third Floor Slabs Ton 15.95 680.00 10,846.00 150.00 2,392.50 13,238.50
B-VI-06 Concrete C30 for Third Floor Slabs m3 145.00 75.00 10,875.00 10.00 1,450.00 12,325.00
B-VI-07 Formwork for Columns m2 430.00 6.00 2,580.00 6.00 2,580.00 5,160.00
B-VI-08 Deformed Bar SD390 for Columns Ton 10.00 680.00 6,800.00 150.00 1,500.00 8,300.00
B-VI-09 Concrete C30 for Columns m3 50.00 75.00 3,750.00 10.00 500.00 4,250.00
B-VI-10 Formwork for Core Walls m2 40.00 6.00 240.00 6.00 240.00 480.00
B-VI-11 Deformed Bar SD390 for Core Walls Ton 2.04 680.00 1,387.20 150.00 306.00 1,693.20
B-VI-12 Concrete C30 for Core Walls m3 17.00 75.00 1,275.00 10.00 170.00 1,445.00
B-VI-13 Formwork for Staircases m2 40.00 6.00 240.00 6.00 240.00 480.00
B-VI-14 Deformed Bar SD390 for Saircases Ton 2.03 680.00 1,377.00 150.00 303.75 1,680.75
B-VI-15 Concrete C30 for Staircases m3 15.00 75.00 1,125.00 10.00 150.00 1,275.00
B-VI-16 Wire Tie kg 883.80 0.00 - 1.50 1,325.70 1,325.70
Sub Total- B-VI 71,259.20 27,584.20 98,843.40 76.98
B-VII 4TH FLOOR
B-VII-01 Formwork for Fourth Floor Beams m2 1000.00 6.00 6,000.00 6.00 6,000.00 12,000.00
B-VII-02 Deformed Bar SD390 for Fourth Floor Beams Ton 14.18 680.00 9,639.00 150.00 2,126.25 11,765.25
B-VII-03 Concrete C30 for Fourth Floor Beams m3 105.00 75.00 7,875.00 10.00 1,050.00 8,925.00
B-VII-04 Formwork for Fourth Floor Slabs m2 1365.00 6.00 8,190.00 6.00 8,190.00 16,380.00
B-VII-05 Deformed Bar SD390 for Fourth Floor Slabs Ton 18.018 680.00 12,252.24 150.00 2,702.70 14,954.94
B-VII-06 Concrete C30 for Fourth Floor Slabs m3 163.80 75.00 12,285.00 10.00 1,638.00 13,923.00
B-VII-07 Formwork for Columns m2 430.00 6.00 2,580.00 6.00 2,580.00 5,160.00
B-VII-08 Deformed Bar SD390 for Columns Ton 10.00 680.00 6,800.00 150.00 1,500.00 8,300.00
B-VII-09 Concrete C30 for Columns m3 50.00 75.00 3,750.00 10.00 500.00 4,250.00
B-VII-10 Formwork for Core Walls m2 40.00 6.00 240.00 6.00 240.00 480.00
B-VII-11 Deformed Bar SD390 for Core Walls Ton 2.04 680.00 1,387.20 150.00 306.00 1,693.20
B-VII-12 Concrete C30 for Core Walls m3 17.00 75.00 1,275.00 10.00 170.00 1,445.00
B-VII-13 Formwork for Staircases m2 40.00 6.00 240.00 6.00 240.00 480.00
B-VII-14 Deformed Bar SD390 for Saircases Ton 2.03 680.00 1,377.00 150.00 303.75 1,680.75
B-VII-15 Concrete C30 for Staircases m3 15.00 75.00 1,125.00 10.00 150.00 1,275.00
B-VII-16 Wire Tie kg 925.16 0.00 - 1.50 1,387.74 1,387.74
Sub Total- B-VII 75,015.44 29,084.44 104,099.88 76.26
B-VIII ROOF FLOOR
B-VIII-01 Formwork for Roof Floor Beams m2 700.00 6.00 4,200.00 6.00 4,200.00 8,400.00
B-VIII-02 Deformed Bar SD390 for Roof Floor Beams Ton 10.13 680.00 6,885.00 150.00 1,518.75 8,403.75
B-VIII-03 Concrete C30 for Roof Floor Beams m3 75.00 75.00 5,625.00 10.00 750.00 6,375.00
B-VIII-04 Formwork for Roof Floor Slabs m2 373.40 6.00 2,240.40 6.00 2,240.40 4,480.80
3 of 14
Item Description of Work Unit Quantity Material Cost (USD) Labor.Cost (USD) Total Cost Actual Work Done (December) Actual Work Done (January)
Unit Rate $/m2
Unit Cost Total Unit Cost Total (USD) % (USD) % (USD)
B-VIII-05 Deformed Bar SD390 for Roof Floor Slabs Ton 4.93 680.00 3,351.64 150.00 739.33 4,090.97
B-VIII-06 Concrete C30 for Roof Floor Slabs m3 44.81 75.00 3,360.60 10.00 448.08 3,808.68
B-VIII-07 Formwork for Columns m2 200.00 6.00 1,200.00 6.00 1,200.00 2,400.00
B-VIII-08 Deformed Bar SD390 for Columns Ton 3.00 680.00 2,040.00 150.00 450.00 2,490.00
B-VIII-09 Concrete C30 for Columns m3 20.00 75.00 1,500.00 10.00 200.00 1,700.00
B-VIII-10 Structural Steel Roof m2 965.00 35.00 33,775.00 15.00 14,475.00 48,250.00
Sub Total- B-VIII 64,177.64 26,221.56 90,399.20 70.40
B-IX STRUCTURAL WORKS FOR MAIN GATE
B-IX-01 Excavation for Footings & Ground Beams m3 36.00 0.00 - 5.00 180.00 180.00
B-IX-02 Stone 4-6 under Footings m3 10.80 20.00 216.00 4.00 43.20 259.20
B-IX-03 Lean Concrete under Footings m3 1.80 65.00 117.00 10.00 18.00 135.00
B-IX-04 Formwork for Footings m2 64.00 6.00 384.00 6.00 384.00 768.00
B-IX-05 Deformed Bar SD390 for Footings ton 4.80 680.00 3,264.00 150.00 720.00 3,984.00
B-IX-06 Concrete C30 for Footings m3 24.00 75.00 1,800.00 10.00 240.00 2,040.00
B-IX-07 Soil Backfill and Compaction for Footings m3 12.00 0.00 - 4.00 48.00 48.00
B-IX-08 Stone 4-6 under Ground Beams m3 0.64 25.00 16.00 4.00 2.56 18.56
B-IX-09 Lean Concrete under Ground Beams m3 1.20 65.00 78.00 10.00 12.00 90.00
B-IX-10 Formwork for Ground Beams m2 80.00 6.00 480.00 6.00 480.00 960.00
B-IX-11 Deformed Bar SD390 for Ground Beams ton 0.86 680.00 587.52 150.00 129.60 717.12
B-IX-12 Concrete C30 for Ground Beams m3 6.40 75.00 480.00 20.00 128.00 608.00
B-IX-13 Ground Compaction under Ground Slabs m2 225.00 0.00 - 1.00 225.00 225.00
B-IX-14 Deformed Bar SD390 for Ground Slabs ton 2.25 680.00 1,530.00 150.00 337.50 1,867.50
B-IX-15 Concrete C30 for Ground Slab m3 22.50 75.00 1,687.50 10.00 225.00 1,912.50
B-IX-16 Wire Tie kg 158.28 1.00 158.28 0.00 - 158.28
B-IX-17 Structural Steel Roof m2 265.00 35.00 9,275.00 15.00 3,975.00 13,250.00
Sub Total- B-IX 20,073.30 7,147.86 27,221.16
C ARCHITECTURAL WORKS
C-I GROUND FLOOR
C-I-01 Column Plastering Work m2 459.00 1.50 688.50 3.25 1,491.75 2,180.25
C-I-02 Column Painting Work m2 459.00 2.50 1,147.50 2.00 918.00 2,065.50
C-I-03 Exterior Plastering Work m2 775.00 1.50 1,162.50 3.25 2,518.75 3,681.25
C-I-04 Interior Plastering Work m2 1,955.00 1.50 2,932.50 2.75 5,376.25 8,308.75
C-I-05 Brick Wall 10cm thk m2 35.00 6.00 210.00 3.75 131.25 341.25
C-I-06 Brick Wall 20cm thk m2 1,335.00 11.50 15,352.50 5.50 7,342.50 22,695.00
C-I-07 Moulding Decoration Around m 110.00 2.50 275.00 2.50 275.00 550.00
C-I-08 Painting for Moulding Decoration Around m2 110.00 2.50 275.00 2.50 275.00 550.00
C-I-09 Floor Hardener m2 315.00 3.00 945.00 2.50 787.50 1,732.50
C-I-10 External Column and Wall Groving Ls 1.00 - - 5,000.00 5,000.00 5,000.00
C-I-11 Interior Painting Work m2 1,955.00 2.50 4,887.50 2.00 3,910.00 8,797.50
C-I-12 Exterior Painting Work m2 775.00 2.50 1,937.50 2.50 1,937.50 3,875.00
C-I-13 Floor Tile (60x60)mm m2 1,147.00 12.00 13,764.00 4.50 5,161.50 18,925.50
C-I-14 Bathroom Floor Tile m2 58.00 15.00 870.00 5.00 290.00 1,160.00
C-I-15 Waterproof for Bathroom m2 58.00 3.50 203.00 1.50 87.00 290.00
C-I-16 Ceiling for Bathroom (Moisture Resistant) m2 58.00 9.50 551.00 5.00 290.00 841.00
4 of 14
Item Description of Work Unit Quantity Material Cost (USD) Labor.Cost (USD) Total Cost Actual Work Done (December) Actual Work Done (January)
Unit Rate $/m2
Unit Cost Total Unit Cost Total (USD) % (USD) % (USD)
C-I-17 Natural Granite for Stair m2 68.00 30.00 2,040.00 15.00 1,020.00 3,060.00
C-I-18 Ceiling m2 1,147.00 7.50 8,602.50 2.50 2,867.50 11,470.00
C-I-19 Glass Handrail m2 20.00 180.00 3,600.00 20.00 400.00 4,000.00
C-I-20 Glass Window m2 261.00 70.00 18,270.00 10.00 2,610.00 20,880.00
C-I-21 Glass Door for Entrance Ls 4.00 470.00 1,880.00 40.00 160.00 2,040.00
C-I-22 Wooden Door 1500x2200mm Ls 10.00 330.00 3,300.00 20.00 200.00 3,500.00
C-I-23 Wooden Door 1000x2200mm Ls 4.00 220.00 880.00 20.00 80.00 960.00
C-I-24 Partition for Toilet Ls 8.00 250.00 2,000.00 50.00 400.00 2,400.00
Sub Total- C-I 85,774.00 43,529.50 129,303.50
C-II 1ST FLOOR
C-II-01 Column Plastering Work m2 459.00 1.50 688.50 3.25 1,491.75 2,180.25
C-II-02 Column Painting Work m2 459.00 2.50 1,147.50 2.00 918.00 2,065.50
C-II-03 Exterior Plastering Work m2 784.70 1.50 1,177.05 3.25 2,550.28 3,727.33
C-II-04 Interior Plastering Work m2 2,016.00 1.50 3,024.00 2.75 5,544.00 8,568.00
C-II-05 Brick Wall 10cm thk m2 56.00 6.00 336.00 3.75 210.00 546.00
C-II-06 Brick Wall 20cm thk m2 1,335.00 11.50 15,352.50 5.50 7,342.50 22,695.00
C-II-07 Moulding Decoration Around m 110.00 2.50 275.00 2.50 275.00 550.00
C-II-08 Painting for Moulding Decoration Around m2 110.00 2.50 275.00 2.50 275.00 550.00
C-II-09 External Column and Wall Groving Ls 1.00 - - 5,000.00 5,000.00 5,000.00
C-II-10 Interior Painting Work m2 2,016.00 2.50 5,040.00 2.00 4,032.00 9,072.00
C-II-11 Exterior Painting Work m2 784.70 2.50 1,961.75 2.50 1,961.75 3,923.50
C-II-12 Floor Tile (60x60)mm m2 989.00 12.00 11,868.00 4.50 4,450.50 16,318.50
C-II-13 Bathroom Floor Tile m2 58.00 15.00 870.00 5.00 290.00 1,160.00
C-II-14 Waterproof for Bathroom m2 58.00 3.50 203.00 1.50 87.00 290.00
C-II-15 Ceiling for Bathroom (Moisture Resistant) m2 58.00 9.50 551.00 5.00 290.00 841.00
C-II-16 Natural Granite for Stair m2 68.00 30.00 2,040.00 15.00 1,020.00 3,060.00
C-II-17 Ceiling m2 989.00 7.50 7,417.50 2.50 2,472.50 9,890.00
C-II-18 Glass Window m2 261.00 70.00 18,270.00 10.00 2,610.00 20,880.00
C-II-19 Wooden Door 1500x2200mm Ls 11.00 330.00 3,630.00 20.00 220.00 3,850.00
C-II-20 Glass Handrail m2 44.00 180.00 7,920.00 20.00 880.00 8,800.00
C-II-21 Wooden Door 1000x2200mm Ls 4.00 220.00 880.00 20.00 80.00 960.00
C-II-22 Partition for Toilet Ls 8.00 250.00 2,000.00 50.00 400.00 2,400.00
Sub Total- C-II 84,926.80 42,400.28 127,327.08
C-III 2ND & 3RD FLOOR
C-III-01 Column Plastering Work m2 459.00 1.50 688.50 3.25 1,491.75 2,180.25
C-III-02 Column Painting Work m2 459.00 2.50 1,147.50 2.00 918.00 2,065.50
C-III-03 Exterior Plastering Work m2 784.70 1.50 1,177.05 3.25 2,550.28 3,727.33
C-III-04 Interior Plastering Work m2 2,434.00 1.50 3,651.00 2.75 6,693.50 10,344.50
C-III-05 Brick Wall 10cm thk m2 56.00 6.00 336.00 3.75 210.00 546.00
C-III-06 Brick Wall 20cm thk m2 1,552.70 11.50 17,856.05 5.50 8,539.85 26,395.90
C-III-07 Moulding Decoration Around m 110.00 2.50 275.00 2.50 275.00 550.00
C-III-08 Painting for Moulding Decoration Around m2 110.00 2.50 275.00 2.50 275.00 550.00
C-III-09 External Column and Wall Groving Ls 1.00 - - 5,000.00 5,000.00 5,000.00
C-III-10 Interior Painting Work m2 2,434.00 2.50 6,085.00 2.00 4,868.00 10,953.00
5 of 14
Item Description of Work Unit Quantity Material Cost (USD) Labor.Cost (USD) Total Cost Actual Work Done (December) Actual Work Done (January)
Unit Rate $/m2
Unit Cost Total Unit Cost Total (USD) % (USD) % (USD)
C-III-11 Exterior Painting Work m2 784.70 2.50 1,961.75 2.50 1,961.75 3,923.50
C-III-12 Floor Tile (60x60)mm m2 1,147.00 12.00 13,764.00 4.50 5,161.50 18,925.50
C-III-13 Bathroom Floor Tile m2 58.00 15.00 870.00 5.00 290.00 1,160.00
C-III-14 Waterproof for Bathroom m2 58.00 3.50 203.00 1.50 87.00 290.00
C-III-15 Ceiling for Bathroom (Moisture Resistant) m2 58.00 9.50 551.00 5.00 290.00 841.00
C-III-16 Ceiling m2 1,147.00 7.50 8,602.50 2.50 2,867.50 11,470.00
C-III-17 Natural Granite for Stair m2 68.00 30.00 2,040.00 15.00 1,020.00 3,060.00
C-III-18 Glass Window m2 327.00 70.00 22,890.00 10.00 3,270.00 26,160.00
C-III-19 Wooden Door 1500x2200mm Ls 14.00 330.00 4,620.00 20.00 280.00 4,900.00
C-III-20 Wooden Door 1000x2200mm Ls 4.00 220.00 880.00 20.00 80.00 960.00
C-III-21 Glass Handrail m2 20.00 180.00 3,600.00 20.00 400.00 4,000.00
C-III-22 Partition for Toilet Ls 8.00 250.00 2,000.00 50.00 400.00 2,400.00
Sub Total- C-III 186,946.70 93,858.25 280,804.95
C-IV 4TH FLOOR
C-IV-01 Column Plastering Work m2 459.00 1.50 688.50 3.25 1,491.75 2,180.25
C-IV-02 Column Painting Work m2 459.00 2.50 1,147.50 2.00 918.00 2,065.50
C-IV-03 Exterior Plastering Work m2 650.00 1.50 975.00 3.25 2,112.50 3,087.50
C-IV-04 Interior Plastering Work m2 1,314.00 1.50 1,971.00 2.75 3,613.50 5,584.50
C-IV-05 Brick Wall 10cm thk m2 46.00 6.00 276.00 3.75 172.50 448.50
C-IV-06 Brick Wall 20cm thk m2 1,142.00 11.50 13,133.00 5.50 6,281.00 19,414.00
C-IV-07 Moulding Decoration Around m 110.00 2.50 275.00 2.50 275.00 550.00
C-IV-08 Painting for Moulding Decoration Around m2 110.00 2.50 275.00 2.50 275.00 550.00
C-IV-09 External Column and Wall Groving Ls 1.00 - - 5,000.00 5,000.00 5,000.00
C-IV-10 Interior Painting Work m2 1,314.00 2.50 3,285.00 2.00 2,628.00 5,913.00
C-IV-11 Exterior Painting Work m2 650.00 2.50 1,625.00 2.50 1,625.00 3,250.00
C-IV-12 Floor Tile (60x60)mm m2 1,149.00 12.00 13,788.00 4.50 5,170.50 18,958.50
C-IV-13 Bathroom Floor Tile m2 58.00 15.00 870.00 5.00 290.00 1,160.00
C-IV-14 Waterproof for Bathroom m2 58.00 3.50 203.00 1.50 87.00 290.00
C-IV-15 Natural Granite for Stair m2 68.00 30.00 2,040.00 15.00 1,020.00 3,060.00
C-IV-16 Ceiling for Bathroom (Moisture Resistant) m2 58.00 9.50 551.00 5.00 290.00 841.00
C-IV-17 Ceiling m2 1,149.00 7.50 8,617.50 2.50 2,872.50 11,490.00
C-IV-18 Glass Window m2 400.00 70.00 28,000.00 10.00 4,000.00 32,000.00
C-IV-19 Wooden Door 1500x2200mm Ls 9.00 330.00 2,970.00 20.00 180.00 3,150.00
C-IV-20 Wooden Door 1000x2200mm Ls 5.00 220.00 1,100.00 20.00 100.00 1,200.00
C-IV-21 Glass Handrail m2 20.00 180.00 3,600.00 20.00 400.00 4,000.00
C-IV-22 Partition for Toilet Ls 8.00 250.00 2,000.00 50.00 400.00 2,400.00
Sub Total- C-IV 87,390.50 39,202.25 126,592.75
C-V ROOF FLOOR
C-V-01 Waterproof for Rooftop m2 590.00 3.50 2,065.00 1.50 885.00 2,950.00
C-V-02 Moulding for Roof m3 79.72 200.00 15,944.00 100.00 7,972.00 23,916.00
C-V-03 Painting for Roof Moulding m2 335.00 2.50 837.50 2.50 837.50 1,675.00
C-V-04 Roof Tiles m2 2,000.00 18.00 36,000.00 7.00 14,000.00 50,000.00
C-V-05 Glass Window m2 195.50 70.00 13,685.00 10.00 1,955.00 15,640.00
C-V-06 Exterior Plastering Work m2 54.00 1.50 81.00 3.25 175.50 256.50
6 of 14
Item Description of Work Unit Quantity Material Cost (USD) Labor.Cost (USD) Total Cost Actual Work Done (December) Actual Work Done (January)
Unit Rate $/m2
Unit Cost Total Unit Cost Total (USD) % (USD) % (USD)
C-V-07 Interior Plastering Work m2 54.00 1.50 81.00 2.75 148.50 229.50
C-V-08 Brick Wall 20cm thk. m2 54.00 11.50 621.00 5.50 297.00 918.00
C-V-09 Exterior Painting Work m2 54.00 2.50 135.00 2.50 135.00 270.00
C-V-10 Interior Painting Work m2 54.00 2.50 135.00 2.00 108.00 243.00
Sub Total- C-V 69,584.50 26,513.50 96,098.00
D MAIN GATE
D-01 Column Decoration Ls 16.00 180.00 2,880.00 20.00 320.00 3,200.00
D-02 Glass Window m2 95.00 70.00 6,650.00 10.00 950.00 7,600.00
D-03 Glass Door 1000x2200mm Ls 2.00 280.00 560.00 80.00 160.00 720.00
D-04 Floor Tile m2 23.00 15.00 345.00 5.00 115.00 460.00
D-05 Roof Tiles m2 290.40 18.00 5,227.20 7.00 2,032.80 7,260.00
Sub Total- D 15,662.20 3,577.80 19,240.00
E LANDSCAPE
E-1 Hard Scape Ls 1.00 0.00 - 0.00 - - BY OWNER
E-2 Soft Scape Ls 1.00 0.00 - 0.00 - - BY OWNER
Sub Total- E - - -
F MEP WORKS
F-0 GENERAL REQUIREMENTS
F-0-1 Water and Electrical Consumption Cost Item 1.00 0.00 - 0.00 - - BY OWNER
F-1 ELECTRICAL WORKS
Lighting, Power, Sockets, Lightning, Earthing System,MDB, Power Cable for LV MV Cable is
F-1-1 Lot 1.00 72,397.56 72,397.56 12,776.04 12,776.04 85,173.60
System Only, Conduits Cable Tray, Fitting & Accessories Excluded
F-1-2 Transformer 1600KVA, MV & LV DB Lot 1.00 62,400.00 62,400.00 15,600.00 15,600.00 78,000.00
F-1-3 Generator 1600KVA Lot 1.00 68,000.00 68,000.00 17,000.00 17,000.00 85,000.00 OPTION
F-1-4 Fire Alarm & CCTV System Lot 1.00 61,015.04 61,015.04 10,767.36 10,767.36 71,782.40 OPTION
F-2 AC SYSTEM
Copper Pipe with Insulation, Drain Pipe, Power Cable, Cable Tray,
F-2-1 Lot 1.00 43,368.19 43,368.19 7,653.21 7,653.21 51,021.40
Conduite,Support, Fitting & Accessories
F-2-2 AC Split, Support & DB Lot 1.00 141,255.00 141,255.00 15,695.00 15,695.00 156,950.00 OPTION
F-3 PLUMBING SYSTEM
Outside Main
PPR, PVC Pipe, Water Storage Tank, Septic Tank, Transfer Pump, Rain Water
F-3-1 Lot 1.00 43,785.98 43,785.98 7,726.94 7,726.94 51,512.92 Drain System is
Pump & Booster Pump System
Excluded
F-3-2 Fire Fighting System Lot 1.00 112,592.52 112,592.52 19,869.27 19,869.27 132,461.78 OPTION
F-4 LIFT SYSTEM Lot 1.00 98,448.00 98,448.00 14,767.20 14,767.20 113,215.20 OPTION
Lift, Power cable & Cable Tray, Conduite,Support, Fitting & Accessories
CCVP-1 PRELIMINARIES Ls 1.00 8,000.00 109,000.00 $ 117,000.00 $ 6,300.00 6.67% $ 7,800.00 $ 17.22
CCVP-2 STRUCTURAL WORKS FOR BUILDING Ls 1.00 680,353.88 197,879.36 $ 878,233.24 23.11% $ 202,992.00 25.77% $ 226,313.93 $ 129.27
CCVP-3 ARCHITECTURAL WORKS FOR BUILDING Ls 1.00 530,284.70 249,081.58 $ 779,366.28 $ 114.71
CCVP-4 MEP WORKS FOR BUILDING Ls 1.00 221,951.73 43,756.19 $ 265,707.92 $ 39.11
CCVP-5 TOTAL COST OF BUILDING Ls 1.00 1,440,590.31 599,717.12 $ 2,040,307.43 10.26% $ 209,292.00 11.47% $ 234,113.93 $ 300.31
CCVP-6 PROFIT+WASTAGE 15% Ls 1.00 216,088.55 89,957.57 $ 306,046.11 10.26% $ 31,393.80 11.47% $ 35,117.09 $ 45.05
CCVP-7 GRAND TOTAL COST OF BUILDING Ls 1.00 1,656,678.85 689,674.69 $ 2,346,353.55 10.26% $ 240,685.80 11.47% $ 269,231.02 $ 345.36
7 of 14
COMPARISION of TOTAL ESTIMATED COST and WORK DONE COMPLETED COST
PROJECT: CAMBODIA CHINA POLYTECHNICH UNIVERSITY
by 24th January 2019
Actual Work
% of Completed by
N Description Evaluation Cost
January
I-0 Preliminaries $ 7,800.00
6.67%
I-0 Preliminaries Wastage and Profit $ 1,170.00
I-1 Total: Structural Work for Building $ 226,313.93
25.77%
I-2 Structural Wastage and Profit $ 33,947.09
II-1 Total: Architectural Work for Building
II-2 Architectural Wastage and Profit
III-1 Total: MEP Work for Building
III-2 MEP Wastage and Profit
GRAND TOTAL OF COMPLETED WORK 11.47% $ 269,231.02
Project Summary
% of Completed by Previous Month (December) % of Completed by This Month (January) % Increase
Sunday
Sunday Sunday
Sunday
Sunday
Sunday
………………………..
9 15 Name : Chhem Sophea
Date : 24, December 2018
Position: Independent Inspector
18
MONTHLY WEATHER RECORD
PROJECT : Cambodia China Polytechnic University
CONTRACTOR : KPCC
MONTH : January 2019
WEATHER : Sunny Cloudy Rainy Heavy Rain
Sunday
Sunday
Sunday
Sunday
………………………..
9 15 Name :: Nhoek Ren
Date : 24, January 2019
Position: Independent Inspector
18
V. SITE PROGRESS PHOTOS REPORT
Site Progress Photos from 25th December to 24th January 2019
1 Soil excavation for pile cap work
25-Dec-18
26-Dec-18
27-Dec-18
4 Pile's head breaking
28-Dec-18
29-Dec-18
31-Dec-18
7 Installation of steel yard
1-Jan-19
2-Jan-19
3-Jan-19
10 Soil preparation and lean concreting for site office and parking lot
4-Jan-19
5-Jan-19
7-Jan-19
13 Lean concreting for pile cap
8-Jan-19
9-Jan-19
10-Jan-19
16 Warehouse's shelf installation
11-Jan-19
12-Jan-19
14-Jan-19
19 Pile cap rebar and starter bar for column installation
15-Jan-19
16-Jan-19
17-Jan-19
22 Pile cap concrete casting
18-Jan-19
19-Jan-19
21-Jan-19
25 Pile cap concrete casting
22-Jan-19
23-Jan-19
24-Jan-19
VI. SUMMARY OF MONTHLY CPM RECORD
MONTHLY INSPECTION RECORD
STRUCTURE WORK
PILING WORK INSPECTION
INSPECTION
No PILE CODE DESCRIPTION STATUS
DATE
1 P12E 23-Oct-18 No inspection form submission Disapproved
12 P5A 06-Nov-18 Over time casting & removing tremie error Disapproved
5
VII. ZONING & SCHEDULE PLAN
1. STRUCTUAL WORK
2. ARCHITECTURAL WORK
Mega Asset Management Co., Ltd.
Canadia Tower, 10F, No.315, Ang Duong Street
(corner of Monivong Blvd), Phnom Penh, Cambodia
1. STRUCTURAL WORK
1.1. Piling Work
TOTAL
TOTAL
ARCHITECTURAL WORK
1.11. Basement Floor Work