SUMMARY BILL OF QUANTITIES

For Water Treatment Plant

Project For The Expansion Of Water Supply System In Pursat
Date: 09 June, 2021

Amount (US
Bill No Description
DOLLARS)

1 Pump House #REF!

2 Administration Office 28,188.3

3 External Work 165,062.3

4 Septic Tank 10,610.4

5 Sedimentation Pond and Embankment work 546,191.4

TOTAL OF BILLS A= #REF!

Profit ( A*15% ) B= #REF!

OCM ( A*5% ) C= #REF!

TOTAL OF BILLS #REF!

Prepared By: Approved By:

.............................................................. ..............................................................
Mr. Vann Sophal
Managing Director
NORAK Engineering Co., Ltd. OBAYASHI Corporation
PRIMARY COST

No Description Unit Quantity Unit Price Amount Remark

USD USD
A CONTRACTOR AND CONSULTANT OFFICE 107,200.0
1 Contractor Office m2 200.0 250.0 50,000.0
2 Consultant Office m2 60.0 250.0 15,000.0
3 Conference Room m2 60.0 250.0 15,000.0
4 Toilet and Shower Room m2 42.0 300.0 12,600.0
5 Laborarory and Warehouse m2 100.0 120.0 12,000.0
6 Driver's room m2 26.0 100.0 2,600.0
B SUB-CONTRACTOR 352,830.0
1 Mobilization and Demobilization L.s 1.0 30,000.0 30,000.0
2 Temporary Fence and Gate for WTP m 394.0 35.0 13,790.0
3 Temporary Fence and Gate for Intake m 188.0 35.0 6,580.0
4 Boundary Fence and Gate for Dump Site m 850.0 20.0 17,000.0
5 Security Boxes ( 2 places ) m2 8.0 120.0 960.0
6 Sub-Contractor Office in WTP( Container ) unit 2.0 3,500.0 7,000.0
7 Sub-Contractor Office in Intake( Container ) unit 1.0 3,500.0 3,500.0
8 Work Shop for Re-bar and Form m2 400.0 65.0 26,000.0
9 Toilet for Sub-Contractor L.s 1.0 3,000.0 3,000.0
10 Rental Land with Worker Camp month 24.0 1,200.0 28,800.0
11 Worker Transportation month 24.0 1,000.0 24,000.0
12 Provide Worker Wear L.s 1.0 12,000.0 12,000.0
13 Water and Electrical Connection for Site L.s 1.0 5,000.0 5,000.0
14 Electrical & Water Consumtion month 24.0 700.0 16,800.0
15 Survey Team month 24.0 1,800.0 43,200.0
16 Shop Drawing Team month 24.0 1,500.0 36,000.0
17 National Social Security Fund month 24.0 1,500.0 36,000.0
18 Security ( 6 men ) month 24.0 1,800.0 43,200.0

TOTAL 460,030.0
Project For The Expansion Of Water Supply System In Pursat
Date: June 9, 2021
Construction Costs
Item N° Description Unit Quantity Material Cost Labor Cost Amount Remarks
Unit Rate Amount Unit Rate Amount
(US$) (US$) (US$) (US$)
INTAKE FACILITY

PUMP HOUSE #REF! #REF! #REF!

Crushed stone compacted ( 400mm Thk. ) 95.326 m3

1 Formwork for Lean Concrete 6.175 m2 1.78 14.00 24.89 12.00 21.33 46.22
2 Lean concrete (50mm thick ) 23.832 m3 4.24 86.00 364.83 28.00 118.78 483.61
3 Steel bars 18930 kg 5505.00 0.88 4,844.40 0.28 1,541.40 6,385.80
4 Formwork for Concrete Foundation 147.482 m2 20.37 14.00 285.18 12.000 244.44 529.62
5 Concrete foundation 361.564 m3 44.21 90.00 3,979.28 28.00 1,238.00 5,217.27
6 Steel Trowel Finish m2 70.18 - - 3.00 210.54 210.54
C Construction of the Pump House Wall LS 1 62,260.94 23,666.15 85,927.08
7 Concrete curing 361.564 m3 44.21 2.50 110.54 2.00 88.43 198.96
25 Steel bars Wall 1.0m thk. (W-1) 42744.6 kg 17125.00 0.88 15,070.00 0.28 4,795.00 19,865.00
26 Formwork Wall 1.0m thk. (W-1) 604.8 m2 125.82 14.00 1,761.48 12.00 1,509.84 3,271.32
27 Concrete Wall 1.0m thk. (W-1) 288 m3 39.63 90.00 3,567.00 28.00 1,109.73 4,676.73
28 Concrete curing 288 m3 39.63 2.50 99.08 2.00 79.27 178.35
29 Scaffolding 604.8 m2 125.82 1.50 188.73 2.50 314.55 503.28
30 Steel bars Wall 1.0m thk. (W-2) 54501.1 kg 17125.00 0.88 15,070.00 0.28 4,795.00 19,865.00
31 Formwork Wall 1.0m thk. (W-2) 780.326 m2 125.82 14.00 1,761.48 12.00 1,509.84 3,271.32
32 Concrete Wall 1.0m thk. (W-2) 364.339 m3 39.63 90.00 3,567.00 28.00 1,109.73 4,676.73
33 Concrete curing 364.339 m3 39.63 2.50 99.08 2.00 79.27 178.35
34 Scaffolding 780.326 m2 125.82 1.50 188.73 2.50 314.55 503.28
30 Steel bars Wall 0.5m thk. (W-3) 13297.1 kg 17125.00 0.88 15,070.00 0.28 4,795.00 19,865.00
31 Formwork Wall 0.5m thk. (W-3) 230.4 m2 125.82 14.00 1,761.48 12.00 1,509.84 3,271.32
32 Concrete Wall 0.5m thk. (W-3) 57.72 m3 39.63 90.00 3,567.00 28.00 1,109.73 4,676.73
33 Concrete curing 57.72 m3 39.63 2.50 99.08 2.00 79.27 178.35
34 Scaffolding 230.4 m2 186.84 1.50 280.26 2.50 467.10 747.36
Steel bars Wall 0.4m thk. 2573.9 kg - - -
Formwork Wall 0.4m thk. 70.421 m2 - - -
Concrete Wall 0.4m thk. 15.855 m3 - - -
Concrete curing 15.855 m3 - - -
Scaffolding 70.421 m2 - - -
D Construction of the Pump House Inlet Collecting Sump LS 1 0.00 0.00 0.00
Steel bars 9716.7 kg - - -
Formwork 274.204 m2 - - -
Concrete 73.559 m3 - - -
Concrete curing 73.559 m3 - - -
Scaffolding 274.204 m2 - - -
Support 132.766 m3 - - -
E Construction of the Pump House Stair LS 1 2,465.91 1,089.75 3,555.66
Steel bars Stair 809 kg 1275.00 0.88 1,122.00 0.28 357.00 1,479.00
Formwork Stair 69.18 m2 39.80 14.00 557.20 12.00 477.60 1,034.80
Concrete Stair 9.15 m3 8.51 90.00 765.45 28.00 238.14 1,003.59
Concrete curing 9.15 m3 8.51 2.50 21.26 2.00 17.01 38.27
Support 242.476 m3
E Construction of the Pump House Ground Floor Slab LS 1 0.00 0.00 0.00
Steel bars 4110.3 kg - - -
Formwork 328.102 m2 - - -
Concrete 95.185 m3 - - -
Concrete curing 95.185 m3 - - -
Support 1740 m3 - - -
F Construction of the Pump House Ground Floor Column LS 1 0.00 0.00 0.00
Steel bars 3152.3 kg - - -
Formwork 91 m2 - - -
Concrete 11.375 m3 - - -
Concrete curing 11.375 m3 - - -
Scaffolding 91 m2 - - -
G Construction of the Pump House Roof Floor Slab LS 1 0.00 0.00 0.00
Steel bars 5781.1 kg - - -
Formwork 269.52 m2 - - -
Concrete 78.102 m3 - - -
Concrete curing 78.102 m3 - - -
Support 745.5 m3 - - -
Roof tiles 80x80 4cm 349 pcs
Concrete slope 1%min 5cm 19 m3
Styropor 4cm thk. 213 m2
Clean sand 2cm thk. 4.26 m3
Bitumen layer 1cm thk. 213 m2
G Construction of the Pump House Diesel fuel tank Slab LS 1 0.00 0.00 0.00
Steel bars 398.3 kg - - -
Formwork 7.2 m2 - - -
Concrete 8 m3 - - -
Concrete curing 8 m3 - - -
- - -
Panel brick wall (H=3.5m, 300mm thk) 179 m2 - - -
Plaster t=25mm 662.2 m2 - - -
Emulsion Painting 662.2 m2 - - -
39 Water proofing painting 1373 m2 - - -
 Door and Window Work including Material, Manufacture and Installation
H 0.00 0.00 0.00
and all contingencies related to the Works .
1 Supply, delivery and install Single leaf steel door (1000 x 2200 ) 1 Set - - -
2 Supply, delivery and install double leaf steel window with grill (800 x 2000 ) 2 Set - - -
3 Supply, delivery and install Steel Roller Door (2700 x 2900 ) 1 Set - - -
4 Steel Stair hand-rail 43.909 m - - -
5 I-beam 14.6 m - - -
6 Gravel filling 46.8 m3
7 Steel ladder with cage 17.98 m
Construction of the Pump House Ramp slab complete and including lean
H concrete, concrete pouring, curing and all contingencies related to 0.00 0.00 0.00
construction
9 Crushed stone compacted ( 300mm Thk. ) 17.337 m3
10 Formwork for Lean Concrete 2.409 m2
11 Lean concrete (50mm thick ) 2.890 m3
Steel bars 4826.44 kg
Formwork for Concrete 279.121 m2
Concrete 36.68 m3
Concrete curing 36.68 m3 - - -
Sand filling 75 m3
Project For The Expansion Of Water Supply System In Pursat
Date: June 9, 2021
Construction Costs
Item N° Description Unit Quantity Material Cost Labor Cost Amount Remarks
Unit Rate Amount Unit Rate Amount
(US$) (US$) (US$) (US$)

SEDIMENTATION POND 341,838.66 194,965.70 546,191.35

Piling Works of the Sedimentation Pond including Site clearance, Compacting
A Soil, Access to site, Steel Plate, Coffer Damp and all contingencies related to Ls 1 51,576.00 35,783.00 87,359.00
Earth Works
1 Temporary Cofferdamp m3 1,680.00 6.50 10,920.00 7.50 12,600.00 23,520.00
2 Mobilize & Dem. Equip. for Piling Work Ls 1.00 - - 5,000.00 5,000.00 5,000.00
3 Mobilize & Dem. for Pile m 561.00 - - 6.00 3,366.00 3,366.00
4 Driving Pile 400 * 400 m 561.00 66.00 37,026.00 22.00 12,342.00 49,368.00
5 Pile Connection Welding ea 33.00 110.00 3,630.00 40.00 1,320.00 4,950.00
6 Pile Head Treatment ea 33.00 - - 35.00 1,155.00 1,155.00
Slope Protection Works of the Intake including Site clearance, Excavation,
B Disposal Soil, Compacting Soil, Gabion Matress and all contingencies related LS 1 75,048.55 60,912.75 145,348.30
to Works

1 Excavation for construction of foundation m3 1,043 6.50 6,779.50 6,779.50

2 Transportation to dump site m3 1,043 2.50 2,607.50 2,607.50

3 Embankment for slope Protection m3 6,386.00 6.50 41,509.00 7.50 47,895.00 89,404.00

4 m2 540.80 0.00 1.50

Slope Shapping - 811.20 811.20

5 Preparation base for the Gabion Mat m2 540.80

- - 2.00 1,081.60 1,081.60

6 m2 540.80
Retaining Sheet 11.00 5,948.80 2.50 1,352.00 7,300.80

7 pcs 270.00
Gabion Works 75.00 20,250.00 25.00 6,750.00 27,000.00

8 m
Boundary Curb W=0.2m,H=0.25m 44.30 8.50 376.55 3.50 155.05 531.60

9 m
Retaining Wall H=0.6m 21.80 57.00 1,242.60 32.00 697.60 1,940.20

10 m
Steel Fence H=1.8m 58.90 60.00 3,534.00 15.00 883.50 4,417.50

11 set
Steel Gate W=3.0m,H=1.8m 1.00 860.00 860.00 300.00 300.00 1,160.00

12 m2
Crushed Stone Pavement t=0.2m 129.20 10.00 1,292.00 7.50 969.00 2,261.00

13 m2
Sodding 8.90 4.00 35.60 2.00 17.80 53.40

Earth Works of the Sedimentation Pond including Excavation, Disposal Soil,

C LS 1 7,351.50 22,504.50 29,856.00
Compacting Soil and all contingencies related to Earth Works

1 Excavation for construction of foundation m3 1558.00 - 6.50 10,127.00 10,127.00

2 Transportation to dump site m3 1558.00 - 2.50 3,895.00 3,895.00
3 Soil backfilling and compacting m3 1131.00 6.50 7,351.50 7.50 8,482.50 15,834.00
Construction of the Sedimentation Pond Foundation Base complete including
D lean concrete, concrete pouring, curing and all contingencies related to LS 1 18,971.46 6,682.36 25,653.82
construction
1 Formwork for Lean Concrete m2 10.00 14.00 140.00 12.00 120.00 260.00
2 Lean concrete (200mm thick ) m3 22.33 86.00 1,920.38 28.00 625.24 2,545.62
3 Formwork for Concrete Foundation m2 28.30 14.00 396.20 12.00 339.60 735.80
4 Concrete foundation m3 93.78 90.00 8,440.43 28.00 2,625.91 11,066.35
5 Steel bars kg 8909.08 0.88 7,839.99 0.28 2,494.54 10,334.53
6 Concrete curing m3 93.78 2.50 234.46 2.00 187.57 422.02
7 Steel Trowel Finish m3 96.50 - 3.00 289.50 289.50
Construction of Sedimentation Wall Structure including concrete pouring,
D LS 1 88,178.79 39,050.11 127,228.90
curing and all contingencies related to construction .
1 Steel bars Wall kg 38923.62 0.88 34,252.79 0.28 10,898.61 45,151.40
2 Formwork Wall m2 1114.50 14.00 15,603.00 12.00 13,374.00 28,977.00
3 Concrete Wall m3 360.90 90.00 32,481.00 28.00 10,105.20 42,586.20
4 Concrete curing m3 360.90 2.50 902.25 2.00 721.80 1,624.05
5 Rectifier Wall PVC Pipe Dia. 150 x (L)=200 ea 108.00 6.00 648.00 2.00 216.00 864.00
6 Waterproofing m3 215.90 12.50 2,698.75 5.00 1,079.50 3,778.25
7 Scaffold m2 1062.00 1.50 1,593.00 2.50 2,655.00 4,248.00

Construction of Sedimentation Pond Walkway Slab Structue including

E LS 1 8,294.17 3,540.73 11,834.91
concrete pouring, curing and all contingencies related to construction .

1 Steel bars Slab kg 5777.98 0.88 5,084.62 0.28 1,617.83 6,702.46

2 Formwork Slab m2 60.20 14.00 842.80 12.00 722.40 1,565.20
3 Concrete Slab m3 22.10 90.00 1,989.00 28.00 618.80 2,607.80
4 Concrete curing m3 22.10 2.50 55.25 2.00 44.20 99.45
5 Supporting m3 215.00 1.50 322.50 2.50 537.50 860.00

Geared Trolley 5kH Installation Work including Material, Manufacturure and

F 36,662.19 11,103.44 47,765.63
Installation and all contingencies related to the Works .

1 745.75 274.75 1,020.50

Base Plate 10mm*500*500 kg 78.50 9.50 3.50

2 480.00 160.00 640.00

Anchor Bolt M20*800 pcs 16.00 30.00 10.00

3 8,160.00 2,640.00 10,800.00

SUS304 Column H250*250*9*14 m 12.00 680.00 220.00

4 12,960.00 4,200.00 17,160.00

SUS 304Beam I 250*125*10*19 m 24.00 540.00 175.00
5 8,160.00 2,640.00 10,800.00
SUS 304Beam H 250*250*10*14 m 12.00 680.00 220.00

6 1,200.00 420.00 1,620.00

SUS 304Beam I 200*100*7*10 m 6.00 200.00 70.00

7 186.44 68.69 255.13

Top Plate 10mm*250*250 Kg 19.63 9.50 3.50

8 1,770.00 600.00 2,370.00

SUS 304 Brace H150*150*7*10 m 6.00 295.00 100.00

9 3,000.00 100.00 3,100.00

Geared Trolley 5 kN ea 2.00 1500.00 50.00
Civil works for Supply and installation of metal works ( ladders, Grating,
G LS 1 55,756.00 15,388.80 71,144.80
handrails, manhole cover, etc.)
1 SUS304 Stair w1300 set 1.00 4,560.00 4,560.00 1,200.00 1,200.00 5,760.00
2 Handrail ( Gavanized Paint ) m 101.80 48.00 4,886.40 24.00 2,443.20 7,329.60
3 Chain Handrail (H)1100mm ea 2.00 150.00 300.00 35.00 70.00 370.00
4 SUS304 Step ea 38.00 18.00 684.00 5.00 190.00 874.00
5 SUS304 Ladder w400 L=3.2m ea 2.00 128.00 256.00 19.00 38.00 294.00
6 SUS Ladder with Cage L=6.55m set 6.00 1,130.00 6,780.00 280.00 1,680.00 8,460.00
7 Galvanizing Grating 860*860*50h ea 2.00 350.00 700.00 130.00 260.00 960.00
8 Galvanizing Grating 860*500*50h ea 2.00 195.00 390.00 60.00 120.00 510.00
9 SUS304 Bar Screen 100*9t inter space 15mm m2 15.08 1,870.00 28,199.60 470.00 7,087.60 35,287.20
10 Sluice gate 600*600 ea 2.00 4,500.00 9,000.00 1,150.00 2,300.00 11,300.00

I Piping Work including Installation and all contingencies related to the Works . LS 1 0.00 0.00 0.00
Project For The Expansion Of Water Supply System In Pursat
Date: June 9, 2021
Construction Costs
Item N° Description Unit Quantity Material Cost Labor Cost Amount Remarks
Unit Rate Amount Unit Rate Amount
(US$) (US$) (US$) (US$)
INTAKE FACILITY
Administration Office 18,539.79 9,648.55 28,188.34

Earth Works of the Pump House including Site clearance, Excavation,

A LS 1.00 212.72 434.96 647.68
Disposal Soil, Compacting Soil and all contingencies related to Earth Works

1
Excavation for construction of foundation m3 44.80 - - 6.50 291.20 291.20

2
Soil backfilling and compacting m3 8.80 6.50 57.20 7.50 66.00 123.20

3
Crushed stone compacted ( C-30 , 150mm Thk. ) m3 1.08 24.00 25.92 12.00 12.96 38.88

4
Crushed Stone t=150 for Ground Slab m3 5.40 24.00 129.60 12.00 64.80 194.40
Construction of the Pump House Foundation slab complete and including
B lean concrete, concrete pouring, curing and all contingencies related to LS 1.00 15,262.75 7,433.03 22,695.78
construction
1 Formwork for Lean Concrete m2 1.78 14.00 24.89 12.00 21.33 46.22
2 Lean concrete (50mm thick ) m3 4.24 86.00 364.83 28.00 118.78 483.61
3 Steel bars Beam FG2 kg 1,498.00 0.88 1,318.24 0.28 419.44 1,737.68
4 Formwork Beam FG2 m2 27.00 14.00 378.00 12.00 324.00 702.00
5 Concrete Beam FG2 (600 x 1200) m3 5.40 90.00 486.00 28.00 151.20 637.20
6 Concrete curing m3 5.40 2.50 13.50 2.00 10.80 24.30
7 Steel bars Beam FG1 kg 214.00 0.88 188.32 0.28 59.92 248.24
8 Formwork Beam FG1 m2 18.00 14.00 252.00 12.00 216.00 468.00
9 Concrete Beam FG1 m3 2.70 90.00 243.00 28.00 75.60 318.60
10 Concrete curing m3 2.70 2.50 6.75 2.00 5.40 12.15
11 Steel bars Beam FB1 kg 91.00 0.88 80.08 0.28 25.48 105.56
12 Formwork Beam FB1 m2 6.00 14.00 84.00 12.00 72.00 156.00
13 Concrete Beam FB1 m3 0.75 90.00 67.50 28.00 21.00 88.50
14 Concrete curing m3 0.75 2.50 1.88 2.00 1.50 3.38
15 Lean Concrete for Ground Slab m3 9.00 86.00 774.00 28.00 252.00 1,026.00
16 Steel Bar for Ground Slab kg 937.80 0.88 825.26 0.28 262.58 1,087.85
17 Pour Concrete for Ground Slab m3 9.00 90.00 810.00 28.00 252.00 1,062.00
18 Curing Concrete for Ground Slab m3 9.00 2.50 22.50 2.00 18.00 40.50
19 Concrete Steel Trowel finish m2 36.00 - - 3.00 108.00 108.00
20 Steel bars Column kg 131.81 0.88 116.00 0.28 36.91 152.90
21 Formwork Column m2 11.52 14.00 161.28 12.00 138.24 299.52
22 Concrete Column m3 1.17 90.00 105.30 28.00 32.76 138.06
23 Concrete curing m3 1.17 2.50 2.93 2.00 2.34 5.27
24 Steel Bar for Concrete Wall kg 222.24 0.88 195.57 0.28 62.23 257.80
25 Formwork for concrete wall m2 16.80 14.00 235.20 12.00 201.60 436.80
26 Pour Concrete for wall m3 1.44 90.00 129.60 28.00 40.32 169.92
27 Curing concrete for wall m3 1.44 2.50 3.60 2.00 2.88 6.48
28 Steel bars Beam Roof Beam kg 1,012.65 0.88 891.13 0.28 283.54 1,174.68
29 Formwork Roof Beam m2 57.40 14.00 803.60 12.00 688.80 1,492.40
30 Concrete Roof Beam m3 7.20 90.00 648.00 28.00 201.60 849.60
31 Concrete curing m3 7.20 2.50 18.00 2.00 14.40 32.40
32 Support m3 23.52 1.50 35.28 2.50 58.80 94.08
33 Scaffolding m2 81.60 1.50 122.40 2.50 204.00 326.40
34 Steel bar for Gutter kg 286.40 0.88 252.03 0.28 80.19 332.22
35 Formwork for Gutter m2 33.60 14.00 470.40 12.00 403.20 873.60
36 Pour Concrete for Gutter m3 4.32 90.00 388.80 28.00 120.96 509.76
37 Curing concrete for Gutter m3 4.32 2.50 10.80 2.00 8.64 19.44
38 Support m2 68.40 1.50 102.60 2.50 171.00 273.60
39 Cement waterproof mortar for gutter m2 40.80 12.50 510.00 5.00 204.00 714.00
40 Steel bar roof slab kg 871.20 0.88 766.66 0.28 243.94 1,010.59
41 formwork roof slab m2 62.40 14.00 873.60 12.00 748.80 1,622.40
42 pour concrete roof slab m3 6.84 90.00 615.60 28.00 191.52 807.12
43 curing concrete roof slab m3 6.84 2.50 17.10 2.00 13.68 30.78
44 Support m3 125.00 1.50 187.50 2.50 312.50 500.00
45 Monier Roft tiles m2 56.23 17.50 984.03 5.00 281.15 1,265.18
46 Asphalts Waterproof for Roof m2 54.00 12.50 675.00 5.00 270.00 945.00
C Masonery Work 2,452.32 1,612.56 4,064.88
1 Concrete Block t=150 m3 55.92 18.00 1,006.56 7.00 391.44 1,398.00
2 Plaster t25 on CB m3 111.84 4.50 503.28 5.00 559.20 1,062.48
3 Plaster t25 on Concrete m2 16.80 4.50 75.60 5.00 84.00 159.60
4 Ceiling m2 24.00 12.00 288.00 8.00 192.00 480.00
5 Painting m3 128.64 4.50 578.88 3.00 385.92 964.80
D Door and Window Work 612.00 168.00 780.00
1 Aluminium Door (Size 2m x 0.7m) ea 1.00 200.00 200.00 50.00 50.00 250.00
2 Aluminium Door (Size 2m x 0.9m) ea 1.00 252.00 252.00 63.00 63.00 315.00
3 Aluminium Window (Size 0.6m x 0.9m) ea 1.00 50.00 50.00 15.00 15.00 65.00
4 Aluminium Window (Size 1.5m x 0.9m) ea 1.00 110.00 110.00 40.00 40.00 150.00
Project For The Expansion Of Water Supply System In Pursat
Date: June 9, 2021
Construction Costs
Item N° Description Unit Quantity Material Cost Labor Cost Amount Remarks
Unit Rate Amount Unit Rate Amount
(US$) (US$) (US$) (US$)
INTAKE FACILITY
External Work 102,099.25 62,963.05 165,062.30

Earth Works including Site clearance, Excavation, Disposal Soil,

A LS 1 10,478.00 16,010.00 26,488.00
Compacting Soil and all contingencies related to Earth Works

1 Site Clearance m2 4,900.00 - 0.80 3,920.00 3,920.00

2 Soil backfilling and compacting m3 ### 6.50 10,478.00 7.50 12,090.00 22,568.00
Construction of the External Work in Pumproom Area and all
B LS 1 91,621.25 46,953.05 138,574.30
contingencies related to construction
1 Asphalt Pavement t=40+40+200 m2 591.50 35.00 20,702.50 10.00 5,915.00 26,617.50
2 Parking Paint m 15.00 15.00 225.00 5.00 75.00 300.00
3 Boundary Curb W=0.2m,H=0.25m m 223.10 8.50 1,896.35 3.50 780.85 2,677.20
4 Drainage Box Culvert 600*600 m 49.10 182.00 8,936.20 110.00 5,401.00 14,337.20
5 Catch Basin 1000*1000 ea 4.00 1,460.00 5,840.00 785.00 3,140.00 8,980.00
6 Catch Basin 700*700 ea 6.00 420.00 2,520.00 215.00 1,290.00 3,810.00
7 Gutter U-300*240 m 163.40 27.00 4,411.80 20.00 3,268.00 7,679.80
8 Brick Wall H=2.25m with three row Babed Wire m 187.90 129.00 24,239.10 81.00 15,219.90 39,459.00
9 Boundary Retaining Wall W=0.2m,H=0.6m m 217.30 57.00 12,386.10 32.00 6,953.60 19,339.70
10 Steel Gate W=4.0m ea 1.00 1,700.00 1,700.00 700.00 700.00 2,400.00
11 Sodding m2 550.30 4.00 2,201.20 2.00 1,100.60 3,301.80
12 Floor Concrete t=250, A=22.3m2 m2 22.30 49.00 1,092.70 18.00 401.40 1,494.10
13 Crushed Stone around Pump House t=150 m2 40.70 5.00 203.50 2.00 81.40 284.90
14 Crushed Stone at Boundary t=150 m2 210.00 5.00 1,050.00 2.00 420.00 1,470.00
15 Crushed Stone pavement t=250 m2 402.10 8.00 3,216.80 3.00 1,206.30 4,423.10
16 Clean l.s 1.00 1,000.00 1,000.00 1,000.00 1,000.00 2,000.00
Project For The Expansion Of Water Supply System In Pursat
Date: June 9, 2021
Construction Costs
Item N° Description Unit Quantity Material Cost Labor Cost Amount Remarks
Unit Rate Amount Unit Rate Amount
(US$) (US$) (US$) (US$)

SEPTIC TANK 7,456.59 3,153.81 10,610.40

Earth Works of the Sedimentation Pond including Excavation, Disposal

A LS 1 244.87 692.31 937.18
Soil, Compacting Soil and all contingencies related to Earth Works

1 Excavation for construction of foundation m3 47.50 - 6.50 308.75 308.75

2 Transportation to dump site m3 47.50 - 2.50 118.75 118.75
Crushed Stone Compacted m3 1.13 24.00 27.12 12.00 13.56 40.68
3 Soil backfilling and compacting m3 33.50 6.50 217.75 7.50 251.25 469.00

Construction of the Septic Tank Base complete including lean concrete,

B LS 1 396.04 156.92 552.96
concrete pouring, curing and all contingencies related to construction

1 Formwork for Lean Concrete m2 0.60 14.00 8.40 12.00 7.20 15.60
2 Lean concrete (200mm thick ) m3 0.38 86.00 32.68 28.00 10.64 43.32
3 Formwork for Septic Tank Base m2 3.36 14.00 47.04 12.00 40.32 87.36
4 Concrete m3 1.92 90.00 172.80 28.00 53.76 226.56
5 Steel bars kg 147.00 0.88 129.36 0.28 41.16 170.52
6 Concrete curing m3 1.92 3.00 5.76 2.00 3.84 9.60

Construction of Septic Tank Wall Structure including concrete pouring,

C LS 1 2,354.92 1,054.52 3,409.44
curing and all contingencies related to construction .

1 Steel bars Wall kg 1409.00 0.88 1,239.92 0.28 394.52 1,634.44

2 Formwork Wall m2 40.00 14.00 560.00 12.00 480.00 1,040.00
3 Concrete Wall m3 6.00 90.00 540.00 28.00 168.00 708.00
4 Concrete curing m3 6.00 2.50 15.00 2.00 12.00 27.00
Construction of Septic Tank Slab Structue including concrete pouring,
D LS 1 313.51 143.81 457.32
curing and all contingencies related to construction .
1 Steel bars Slab kg 147.00 0.88 129.36 0.28 41.16 170.52
2 Formwork Slab m2 4.00 14.00 56.00 12.00 48.00 104.00
3 Concrete Slab m3 1.28 90.00 115.20 28.00 35.84 151.04
4 Concrete curing m3 1.28 2.50 3.20 2.00 2.56 5.76
5 Supporting m3 6.50 1.50 9.75 2.50 16.25 26.00
Manhole ea 1.00 420.00 420.00 215.00 215.00 635.00
Civil works for Supply and installation of metal works ( ladders, manhole
E LS 1 2,454.00 490.00 2,944.00
cover, etc.)
4 SUS304 Step ea 28.00 18.00 504.00 5.00 140.00 644.00
5 Cast Iron Manhole Cover Dia.600 ( Air Tight) ea 4.00 450.00 1,800.00 75.00 300.00 2,100.00
6 UPVC Pipe Dia.150 set 1.00 150.00 150.00 50.00 50.00 200.00

Earth Works of the Drainage Trench including Excavation, Disposal Soil,

F LS 1 1,693.25 616.25 2,309.50
Gravel Layer and all contingencies related to Earth Works

1 Excavation for construction of foundation m3 12.75 - 6.50 82.88 82.88

2 Transportation to dump site m3 12.75 - 2.50 31.88 31.88
3 Perforated Pipe Dia.100 m 40.00 20.00 800.00 5.00 200.00 1,000.00
4 Filter Sheet m 30.00 22.00 660.00 7.00 210.00 870.00
5 Sand Layer m3 2.25 16.00 36.00 7.00 15.75 51.75
6 Gravel Layer m3 6.00 28.00 168.00 7.00 42.00 210.00
7 Soil Cover m3 4.50 6.50 29.25 7.50 33.75 63.00