2020

Mekong River Bank

Protection construction
63
64
65
66
68
Photos of site Verification
Photos of site Verification
Photos of site Verification
Photos of site Verification
 PICTURE COLLAPSE OF
RIVER BANK AT AKA KONG

AND

KORM SAMNOR
RIVER BAND PROTECTIONOF
CONSTRUCTION METHOD

AND

CONSTRUCTION COMPLETED
PROJECT INFORMATIONS
1. PROJECT INFORMATIONS

2. PROPOSED FACILITIES IN DEVELOPMENT ZONE

 Residential Building 15%

 Commercial Building 15%
 Entertainment Building, Super Market 5%
 Educational Center, Sport Center and Health Center 5%
 Port 10%
 Twin Bridge

3. INFRASTRUCTURE 50%

 Access road in the development zone

 Garden with sidewalk
 Riverbank slop protection
 Drainage system

4. OTHER
Project Location
In the Kingdom of Cambodia
MEKONG RIVER BANK PROTECTION
PROJECT DEVELOPMENT PLAN
AT MEKONG RIVER

BUILDING RIVER-PORT
Development plan at River side
Master Plan of Project
 I. About The Investor
Investor: SDCT ENGINEERING
Business registration number: Co.0433KH/2011
Legal representative: Mr. THEAM MOLYDEN
Address: #211, Street 590, Sangkat Toul Sangke, Khan
Russey Keo, Phnom Penh, Cambodia
II. Preliminary Description of the Project
Project name: MEKONG RIVER BANK PROTECTION CONSTRUCTION
Project location: Mekong river, Kingdom of Cambodia
Management: Investor will directly manage the construction of the project
Total investment per 1000m: 8,677,611 USD
III. The Need for The Project
Being a young river located in the delta that has been forming for a few thousand years now and
developing during the several hundred years in the recent past under the pressure of socio-economic
development, the impact of climate changes, rise in the sea level, and the Mekong upstream
development, the riverbeds, and coasts in the Mekong Delta have currently transformed the erosion
from an acceptable “chronic” and “essential” situation to a complicated, unpredictable, and alarming
one. This is the cause behind the serious damages to local people and the infrastructures along the
river banks and coastlines.
The above situation indicates that the construction of Mekong riverbank protection is extremely
necessary and urgent. Understanding this, the Cambodian government has called on the business
community to join hands. SDCT ENGINEERING, being a company that values sustainability, we
have committed resources to research and study and found the project “MEKONG RIVER BANK
PROTECTION CONSTRUCTION” feasible, thus determined to implement.
IV. Content
The followings are Project Estimates, including general project estimate for 1000m length of the
Mekong river, detailed estimates, and contingencies. The Project Construction Plan is also attached
to this document as a separate file.
 PROJECT ESTIMATES
(For 1000m length of Mekong riverbank protection construction)

No . Cost items Total cost (USD)

Construction of 1000m length of Mekong riverbank protection
I Site Preparation 96,000
Necessary consumables, equipment, and
II 5,209,732
machines for construction
III Other costs related to construction 3,371,879
Total 8,677,611

In words: Eight Million, six hundred seventy seven thousand, six hundred eleven USD
 DETAILED ESTIMATES
Unit: USD
Unit
No. Works Unit Quantity Amount
price
I Site Preparation
1 Transportation of equipment and machinery to the site 1 33,000 33,000
Taansportation and labor preparation (workers,
2 2 5,000 10,000
staff,…)
3 Renting warehouse space Month 12 1,000 12,000
Preparing to build temporary accommodation for
4 3 4,000 12,000
workers
5 Preparing to build office for staff 1 5,000 5,000
6 Electricity cost Month 12 1,000 12,000
7 Clean water 4,000
8 Water purification cost, after completion of the site 1 8,000 8,000
Total (I) 96,000

II Consumables and equipment

1 Cut-off stone (type 0.5m x 0.8m) m3 3,500 15 52,500
2 Gabion stone (type 0.1m x 0.25m) m3 6,000 17 102,000
4m RC pile (main ribbed bar 14, stirrup 6, mac 200
3 Bar 930 35 32,550
concrete)
4 Cut-off stone RC sheet pile SW300 6m (0.3 x 0.996 x 6) Bar 1,100 391.3 430,430
5 Ribbed iron for strutting beam 12 Bar 1,200 5.2 6,240
6 Ribbed iron for longitudinal beam 12 Bar 320 5.2 1,664
7 Stirrup 6 Kg 19,130 0.8 15,304
8 Iron mesh 8 Kg 97,826 0.8 78,261
9 Welding rod 2.8m Kg 500 1.5 750
10 Zinc wire Kg 1,200 0.87 1,044
11 Mac 250 concrete strutting beam (0.3m x 0.3m) m3 270 65.2 17,604
12 Mac 250 concrete longitudinal beam (0.2m x 0.3m) m3 36 65.2 2,347
13 Mac 150 concrete for gabion foundation (0.1m) m3 2,000 56.5 113,000
14 Shuttering plywood Type 20mm x 1220mm x 2440mm Plate 445 17.4 7,743
15 Geotextile fabric Type Tencate Polyfelt TS 50 m2 28,000 6.5 182,000
Galvanized V-shape iron 25x25 (25mm thick) basket
16 Bar 7,200 5.2 37,440
type 5m x2m x0.3m
Galvanized V-shape iron 25x25 (25mm thick) basket
17 Bar 4,000 5.2 20,800
type 4m x2m x0.3m
Ribbed iron for gabion basket 12 Basket type 5m x 2m x
18 Bar 2,031 5.2 10,561
0.3m
Ribbed iron for gabion basket 12 Basket type 4m x 2m x
19 Bar 1,521 5.2 7,909
0.3m
Galvanized B40 mesh 2.4m high (3mm) Basket type 5m
20 m 12,720 3.4 43,248
x 2m x 0.3m
Galvanized B40 mesh 2.4m high (3mm) Basket type 4m
21 m 8,600 3.4 29,240
x 2m x 0.3m
 DETAILED ESTIMATES (cont.)
Unit: USD
Unit
No. Works Unit Quantity Amount
price
II Consumables and equipment
22 Pipe filter (for embankment pipe) m 3,600 7.0 25,200
Backfill sand volume (exploitation +
23 m3 60,000 1.5 90,000
transportation)
24 Digged sand volume (digging + transportation) m3 45,000 5.0 225,000
14m Sheet pile (installing 1000m each time,
25 Bar 2,750 186.3 512,325
expected duration of 6 months)
26 Installing =removing sheet pile Bar 11,000 65.2 717,200
27 Installing RC sheet pile m 6,600 34.8 229,680
28 Sheet pile transportation to the site Shipment 4 4000.0 16,000
29 Jule coated with coal tar Piece 20 26.3 526
30 Metal cutting machine (expected 6 month) Piece 3 782.6 2,348
31 Concrete mixer (expected 6 month) Piece 3 913 2,739
32 Dredging crane type 70 (expected 6 month) Unit 2 28696.0 57,392
33 Backhoe type 07 (expected 6 month) Unit 3 20870 62,610
34 Road roller type 6-8T (expected 6 month) Xe 1 7826.0 7,826
35 Transporting barge (expected 6 month) Unit 1 46957 46,957
36 Bulldozer (expected 3 month) Unit 1 5217.0 5,217
37 Water pump (expected 3 month) Unit 3 783 2,349
38 Welding machine (expected 3 month) Unit 4 1957.0 7,828
Electricity for welding machine (expected 3
39 KWh 3,000 1.3 3,900
month)
40 Diesel for water pump 2,000
Total (II) 5,209,732
Total (I+II) 5,209,732

Total
III Construction related costs
(I+II)
1 Management cost equal to 2% of total (I + II) 2% 2,017,097 40,342
Project research and design cost equal to 2% of total
2 2% 2,017,097 40,342
(I + II)
3 Contingency cost equal to 5% of total (I + II) 5% 2,017,097 100,855
4 Labor cost equal to 30% of total (I + II) 30% 2,017,097 605,129
5 Other cost equal to 2.5% of total (I + II) 2.5% 2,017,097 50,427
Total (III) 3,371,879
Total (I + II + III) 8,677,611
In words: Eight Million, six hundred seventy seven thousand, six hundred eleven USD
 Above prices do not include tax
 Prices of construction materials are considered on January 16th, 2020. If, during the construction
process, prices change, construction agency will report to the investor to adjust accordingly, ensuring
construction works.
 Investor’s backfill sand, construction agency is only responsible for exploiting and transporting
 Above prices do not include tax
 Prices of construction materials are considered on January 16th, 2020. If, during the
construction process, prices change, construction agency will report to the investor to adjust
accordingly, ensuring construction works.
 Investor’s backfill sand, construction agency is only responsible for exploiting and
transporting
SDCT ENGINEERING