Project For Provicial Water Supply and Sanitation Project (PWSSP)

Date: June 28, 2021

Quotation
Construction Costs
Item N° Description Unit Quantity Material Cost Labor Cost
Unit Rate Amount Unit Rate Amount
(US$) (US$) (US$) (US$)
Water Treatment Facility

Drainage Tank 315,691.36 222,517.08

Earth Works of the Drainage Basin including Site clearance, Excavation, Disposal Soil,
LS 1 97,605.28 130,996.25
Compacting Soil and all contingencies related to Earth Works

Excavate and carting away of excavated material (off set 1.5m with slope 1:2 existing ground el:
m3 9,471.53 6.50 61,564.95
+13.6)
Disposal Soil m3 9,471.53 2.50 23,678.83
Sand Backfilling and Compaction EL +14.90 m3 6,100.33 16.00 97,605.28 7.50 45,752.48

Construction of the Drainage Basin Base complete and including lean concrete, concrete pouring,
LS 1 79,910.55 26,364.87
curing and all contingencies related to construction

Crushed Stone compacted m3 77.34 24.00 1,856.13 12.00 928.07

Lean Concrete (Concrete C15 Cube) m3 51.56 86.00 4,434.09 28.00 1,443.66
Formwork m2 8.92 14.00 124.88 12.00 107.04
Concrete base slab (Concrete C37 Cube) m3 509.124 95.00 48,366.78 28.00 14,255.47
Formwork m2 137.60 14.00 1,926.40 12.00 1,651.20
Reinforcement bar Kg 24,126.37 0.88 21,231.20 0.28 6,755.38
Concrete curing m3 509.12 2.50 1,272.81 2.00 1,018.25
Non Reinforce concrete t= 50~ 200 (Concrete C37 Cube) m3 7.35 95.00 698.25 28.00 205.80
CW for completion of construction of structure (External, Internal walls, Slab, and related
LS 1 116,031.74 51,879.52
structures.)
Concrete External Wall 800mm thk. (Concrete C37 Cube) m3 333.61 95.00 31,693.17 28.00 9,341.14
Formwork m2 998.47 14.00 13,978.58 12.00 11,981.64
Reinforcement bar Kg 37,669.93 0.88 33,149.54 0.28 10,547.58
Scaffold m2 998.47 1.50 1,497.71 2.50 2,496.18
Concrete curing m3 333.61 2.50 834.03 2.00 667.22
Concrete internal Wall 400mm thk. (Concrete C37 Cube) m3 105.82 95.00 10,052.81 28.00 2,962.93
Formwork m2 204.80 14.00 2,867.20 12.00 2,457.60
Reinforcement bar Kg 8,897.68 0.88 7,829.96 0.28 2,491.35
Concrete curing m3 105.82 2.50 264.55 2.00 211.64
Scaffold m2 204.80 1.50 307.20 2.50 512.00
Concrete Slab and stages strutures (Concrete C37 Cube) m3 43.39 95.00 4,122.42 28.00 1,215.03
Formwork m2 199.63 14.00 2,794.86 12.00 2,395.59
Reinforcement bar Kg 5,370.14 0.88 4,725.73 0.28 1,503.64
Support m3 1,203.68 1.50 1,805.51 2.50 3,009.19
Concrete curing m3 43.39 2.50 108.48 2.00 86.79
Civil works for Supply and installation of metal works ( ladders, Grating, handrails, manhole
LS 1 7,110.90 2,680.40
cover, etc.)
Ladder A including : Anchor Bolt M16x120, Plate 150x80x9 4400 mm set 1.00 176.00 176.00 26.00 26.00
Ladder B including : Anchor Bolt M16x120, Plate 150x80x9 2790 mm set 1.90 111.00 210.90 16.00 30.40
Ladder C including : Anchor Bolt M16x120, Plate 150x80x9 4000 mm pcs 2.00 160.00 320.00 23.00 46.00
Ladder D including : Anchor Bolt M16x120, Plate 150x80x9 4100 mm pcs 2.00 164.00 328.00 24.00 48.00
Grating 666 x 666 x40 0.44 set 1.00 190.00 190.00 58.00 58.00
Grating 1100 x 1700 x32 1.87 set 3.00 810.00 2,430.00 248.00 744.00
Handrail H 1.1.m Pipe DN32, Pipe DN20 m 72.00 48.00 3,456.00 24.00 1,728.00
Other LS 1.00 15,032.90 10,596.05
Other miscellaneous items that are specified or shown on the drawings or that the Contractor may deem
LS 1.00 15,032.90 15,032.90 10,596.05 10,596.05
necessary to complete the works in Bill 5-6
Amount Remarks

538,208.45

228,601.53

61,564.95 earth
23,678.83 earth
143,357.76 earth

106,275.41

2,784.20 gravel
5,877.75 lean
231.92 lean form
62,622.25 con
3,577.60 form
27,986.59 rebar
2,291.06 curing
904.05 con
167,911.26

41,034.31 con
25,960.22 form
43,697.12 rebar
3,993.88 scaff
1,501.26 curing
13,015.74 con
5,324.80 form
10,321.31 rebar
 476.19 curing
819.20 scaff
5,337.45 con
5,190.45 form
6,229.37 rebar
4,814.71 support
195.27 curing
9,791.30

202.00 sus
241.30 sus
366.00 sus
376.00 sus
248.00 sus
3,174.00 sus
5,184.00 sus
25,628.95

25,628.95
 ICB No.: MISTI-CW-1, Battambang Water Supply System: Lot 1 – Water BILL 5 - CIVIL WORKS FOR WATER
Treatment Plant and Intake Works TREATMENT PLANT

ITEM ITEM DESCRIPTION- Lot 1 UNIT QUANTITY

Norak

Bill 5-6 – Drainage Basin

Construction of Drainage Basin including supply of materials, general

preparation, formwork, re-bar arrangement, concrete, interior and exterior
BF5. 72 finishing for all floors, walls, columns, bases, step irons, ladders as specified ls 1 1
and
shown in the Drawings
BF5. 73 Base Gravel Basecourse, t=15cm m³ 81 77

BF5. 74 Concrete, 15MPa Blinding layer - 10cm thick m³ 56 52

BF5. 75 Re-bar work t 143 76

BF5. 76 Structural Concrete m³ 1,065 999

BF5. 77 Handrail H=1.10m m 72 72

BF5. 78 Supply and Install lifting beam for travelling trolley hoist for a capacity of nr 1 1
1500kg including all embedding and securing to structure.

Other miscellaneous items that are specified or shown on the drawings or ls

that the Contractor may deem necessary to complete the works in Bill 5-6
BF5. 79 1 1

Sub-total for Bill 5-6 – Drainage Basin, CARRIED TO PART SUMMARY

WORKS FOR WATER
PLANT
BILL - 5

Total
RATE Amoun
(USD) t
(USD)

-
 Drainage Tank
B L Thk

Gravel bedding 19.8 24.8 0.15

Lean concrete 19.8 24.8 0.1
area m2 thk 0.05~0.2
Blinding concrete 2 100 0.035

Drainage Tank
Concrete No. B L Thk

Base 7 19.6 1
17.6 19.6 1
0.5 3.2 0.8
0.5 1.8 0.8
0.5 1.8 0.8

External Wall
left 6.6 18 0.8
0.85 18 0.6
front 6.6 5.4 0.8
0.85 5.4 0.6
6.4 16 0.8
0.85 16 0.6
rear 6.6 5.4 0.8
0.85 5.4 0.6
6.4 16 0.8
0.85 16 0.6
right 6.4 18 0.8
0.85 18 0.6

Internal wall 6.4 16 0.4

0.85 16 0.6
0.85 16 0.6
6.6 16.4 0.4
0.85 16.4 0.6
0.85 16.4 0.6

Slab stage 1 1.35 1.35 0.3

1.1 1.35 0.15
1.1 1.2 0.15

Slab stage 2 1.2 8 0.3

1.2 8 0.3
Area
Top slab 173 0.2

Grand Tota
Handrail 68.8 m
Ladder A w 400 x 4400 d32 4.4 m
Ladder B w 400 x 4400 d32 2.79 m
Ladder C w 400 x 4400 d32 4 m
Ladder D w 400 x 4400 d32 4.1 m
Grating 666 x 666 0.44 m2
Grating 1100 x 1700 1.87 m2
 Form
Volume m3
1.05
73.656 77.34 Lean concrete No. L thk Area m2
49.104 51.56 2 19.8 0.1 3.96
thk 0.05~0.2 2 24.8 0.1 4.96
7 7.35 8.92

Form
Volume m3 1.05 No. L thk Area m2

137.2 144.06 Base 2 7 1 14

344.96 362.208 2 19.6 1 39.2
1.28 1.344 2 17.6 1 35.2
0.72 0.756 2 19.6 1 39.2
0.72 0.756 1 3.2 1.5 4.8
484.88 509.124 1 3.2 0.5 1.6
1 1.8 1.5 2.7
95.04 99.792 1 1.8 0.5 0.9
4.59 4.8195 137.6
14.26 14.9688 Ext. Wall 1 18 6.6 118.8
1.38 1.44585 1 18 6.8 122.4
40.96 43.008 1 5.4 6.8 36.72
4.08 4.284 1 5.4 0.85 4.59
14.26 14.9688 2 16 6.4 204.8
1.38 1.44585 1 5.4 6.8 36.72
40.96 43.008 1 5.4 6.6 35.64
4.08 4.284 2 16 6.4 204.8
92.16 96.768 1 18 6.6 118.8
4.59 4.8195 1 18 6.4 115.2
317.726 333.6123 998.47
40.96 43.008 Inter wall 2 16 6.4 204.8
4.08 4.284
4.08 4.284 slab stage 1 1 1.35 1.35 1.82
43.30 45.4608 2 1.35 1.1 2.97
4.182 4.3911 2 1.2 1.1 2.64
4.182 4.3911 slab stage 2 1 8 1.2 9.60
100.78 105.819 1 8 1.2 9.60
0.55 0.574088 Top slab 173.00
0.22 0.233888 199.63
0.20 0.2079 Grtand total 1540.50
0.97 1.015875
2.88 3.024
2.88 3.024 Support area m2 h V m3
5.76 6.048 Top slab 173.00 6.6 1141.8
34.6 36.33 1.82 3.4 6.1965
34.6 36.33 9.60 2.9 27.84
9.60 2.9 27.84
1203.677
944.71 991.9492
no.
1
1
1
2
2
1 set
3 set
Slab
 Rebar

Rebar dia weight kg/ amount Length Weight

Base Longi 16 1.579 37 19.6 1,145.09
16 1.579 37 19.6 1,145.09
12 0.888 2 19.6 34.81
16 1.579 98 9.04 1,398.87
16 1.579 98 9.04 1,398.87
16 1.579 98 5.1 789.18
manhole 16 1.579 16 10.639 268.78
16 1.579 16 10.639 268.78
12 0.888 6 3.2 17.05
12 0.888 6 3.2 17.05
chair bar 12 0.888 214 2.47 470.20
2 16 1.579 98 2.8 866.56
2 16 1.579 16 2.8 141.48

Base Longi 16 1.579 88 19.6 2,723.46

16 1.579 88 19.6 2,723.46
12 0.888 2 19.6 34.81
16 1.579 98 9.41 1,456.12
16 1.579 98 9.41 1,456.12
16 1.579 98 10.84 1,677.40
16 1.579 98 10.84 1,677.40
16 1.579 98 5.1 789.18
chair bar 12 0.888 490 2.47 1,074.75
12 0.888 98 4.12 358.54
21,933.06

External Wall lleft 16 1.579 90 2.39 339.64

16 1.579 90 6.86 974.87
16 1.579 90 2.39 339.64
16 1.579 90 6.86 974.87
16 1.579 90 2.8 397.91
20 2.466 90 4.2 932.15
3 16 1.579 45 1.088 231.92
9 10 0.616 101 1.088 608.01
horiz 16 1.579 34 8.76 470.29
16 1.579 34 8.76 470.29
16 1.579 34 12 644.23
16 1.579 34 12 644.23
chamfer bar 12 0.888 98 4.12 358.54
addition 16 1.579 34 7.6 408.01

front 16 1.579 31 2.39 116.99

16 1.579 31 6.86 335.79
16 1.579 31 2.39 116.99
16 1.579 31 6.86 335.79
16 1.579 31 2.8 137.06
20 2.466 31 4.2 321.07
3 16 1.579 6 1.088 31.95
9 10 0.616 35 1.088 209.43
12 0.888 31 4.12 113.42
16 1.579 31 7.56 370.05
16 1.579 31 7.56 370.05

16 1.579 80 2.39 301.90

16 1.579 80 6.36 803.40
16 1.579 80 2.39 301.90
16 1.579 80 6.36 803.40
20 2.466 80 4.2 828.58
3 16 1.579 40 1.088 206.15
9 10 0.616 82 1.088 492.20
12 0.888 80 4.12 292.68
16 1.579 32 12 606.34
16 1.579 32 6 303.17
16 1.579 32 8.18 413.32
16 1.579 32 12 606.34
16 1.579 32 6 303.17
16 1.579 32 8.18 413.32
addition 16 1.579 32 7.6 384.01

Rear 16 1.579 31 2.39 116.99

16 1.579 31 6.86 335.79
16 1.579 31 2.39 116.99
16 1.579 31 6.86 335.79
16 1.579 31 2.8 137.06
20 2.466 31 4.2 321.07
3 16 1.579 6 1.088 31.95
9 10 0.616 35 1.088 209.43
12 0.888 31 4.12 113.42
16 1.579 31 7.56 370.05
16 1.579 31 7.56 370.05

16 1.579 80 2.39 301.90

16 1.579 80 6.36 803.40
16 1.579 80 2.39 301.90
16 1.579 80 6.36 803.40
20 2.466 80 4.2 828.58
3 16 1.579 40 1.088 206.15
9 10 0.616 82 1.088 492.20
12 0.888 80 4.12 292.68
16 1.579 32 12 606.34
 16 1.579 32 6 303.17
16 1.579 32 8.18 413.32
16 1.579 32 12 606.34
16 1.579 32 6 303.17
16 1.579 32 8.18 413.32
addition 16 1.579 32 7.6 384.01

Right 16 1.579 90 2.39 339.64

16 1.579 90 6.36 903.82
16 1.579 90 2.39 339.64
16 1.579 90 6.36 903.82
20 2.466 90 4.2 932.15
16 1.579 90 2.8 397.91
3 16 1.579 45 1.088 231.92
9 10 0.616 92 1.088 553.73
12 0.888 90 4.12 329.27
16 1.579 32 12 606.34
16 1.579 32 8.76 442.63
16 1.579 32 12 606.34
16 1.579 32 8.76 442.63
addition 16 1.579 32 7.6 384.01

34,245.39

Internal 1 12 0.888 82 1.79 130.34

12 0.888 82 6.86 499.52
12 0.888 82 1.79 130.34
12 0.888 82 6.86 499.52
12 0.888 82 2.41 175.49
9 10 0.616 108 0.68 408.06
12 0.888 38 7.74 261.18
12 0.888 38 12 404.93
12 0.888 38 7.74 261.18
12 0.888 38 12 404.93

2 12 0.888 80 1.79 127.16

12 0.888 80 6.38 453.24
12 0.888 80 1.79 127.16
12 0.888 80 6.38 453.24
12 0.888 80 2.41 171.21
12 0.888 80 3.592 255.18
12 0.888 80 3.592 255.18
9 10 0.616 100 0.68 377.14
12 0.888 80 12 852.48
12 0.888 80 6.96 494.44
12 0.888 80 12 852.48
12 0.888 80 6.96 494.44
8,088.80

no. Rebar dia weight kg/ amount Length Weight

Stage 1 12 0.888 7 1.66 9.95
12 0.888 7 1.66 9.95
12 0.888 7 2.51 15.60
12 0.888 7 2.51 15.60

Stage 2 12 0.888 80 2.358 167.51

12 0.888 80 2.358 167.51
12 0.888 82 6.92 503.52
12 0.888 82 12 873.79
12 0.888 82 6.92 503.52

Top slab 12 0.888 84 0.92 68.62

12 0.888 84 0.92 68.62
12 0.888 4 16.8 59.67

12 0.888 84 0.92 68.62

12 0.888 84 0.92 68.62
12 0.888 4 16.8 59.67

12 0.888 90 1.92 153.45

12 0.888 90 1.92 153.45
12 0.888 16 18 255.74

12 0.888 90 6.51 520.28

12 0.888 90 6.51 520.28
12 0.888 31 7.56 208.11
12 0.888 31 12 330.34
12 0.888 5 3.32 14.74
12 0.888 5 3.32 14.74
12 0.888 16 1.76 25.01
12 0.888 16 1.76 25.01
4,881.95

Grand total 69,149.20

 1.10
1,259.60
1,259.60
38.29
1,538.75
1,538.75
868.10
295.66
295.66
18.75
18.75
517.22
953.21
155.63

2,995.81
2,995.81
38.29
1,601.73
1,601.73
1,845.14
1,845.14
868.10
1,182.22
394.39
24,126.37

373.61
1,072.36
373.61
1,072.36
437.70
1,025.36
255.12
668.81
517.32
517.32
708.66
708.66
394.39
448.81

128.69
369.37
128.69
369.37
150.76
353.18
35.15
230.37
124.76
407.06
407.06

332.10
883.73
332.10
883.73
911.43
226.77
541.42
321.95
666.97
333.48
454.65
666.97
333.48
454.65
422.41

128.69
369.37
128.69
369.37
150.76
353.18
35.15
230.37
124.76
407.06
407.06

332.10
883.73
332.10
883.73
911.43
226.77
541.42
321.95
666.97
 333.48
454.65
666.97
333.48
454.65
422.41

373.61
994.20
373.61
994.20
1,025.36
437.70
255.12
609.10
362.20
666.97
486.89
666.97
486.89
422.41

37,669.93

143.37
549.47
143.37
549.47
193.04
448.86
287.30
445.42
287.30
445.42

139.88
498.56
139.88
498.56
188.33
280.69
280.69
414.86
937.73
543.88
937.73
543.88
8,897.68

1.10
 10.95
10.95
17.16
17.16

184.26
184.26
553.87
961.17
553.87

75.49
75.49
65.64

75.49
75.49
65.64

168.79
168.79
281.32

572.31
572.31
228.92
363.37
16.21
16.21
27.51
27.51
5,370.14

76,064.12
 Drainage Basin
Item Ground EL Bottom Excavation Depth width length
Excavation 13.6
m2
50.4 21
46.3 33
46.3 21.7
46.3 21.7
110.7 20.2
42.1 31
42.1 31.7
42.1 31.7

extract Building 172 -19.6

9471.53 0 -3371.2
Volume

1058.4
1527.9
1004.71
1004.71
2236.14
1305.1
1334.57
1334.57
9471.53

-3371.2

-3371.2

6100.33