Professional Documents
Culture Documents
Transport Infrastructure Development in Hanoi, Phase 1 Kim Lien Intersection Summary Bill of Quantities
Transport Infrastructure Development in Hanoi, Phase 1 Kim Lien Intersection Summary Bill of Quantities
Exchange Rate in accordance with Minutes of Contract Negotiation No.6 dated Jun 20,2006 issued by MPMU
Noboru Nakagawa
Manager of Marketing & Development Department
TAISEI CORPORATION
Page 3 of 35
I. Tunnel & Approach Tunnel
SUMMARY
UNIT COST TOTAL COST COMBINED
ITEM DESCRIPTION UNIT QUANTITY TOTAL COST
NO FOREIGN LOCAL FOREIGN LOCAL LOCAL
CURRENCY CURRENCY CURRENCY CURRENCY CURRENCY
(J.YEN) (VND) (J.YEN) (VND) (VND)
DIVISION 2 - Site Works
S-02100 SITE CLEARING
02100-1 Site Clearing sq.m 86,656 65 10,630 5,632,640 921,153,280 1,679,757,235
02100-2 Topsoil Stripping sq.m 6,446 50 14,780 322,300 95,271,880 138,679,244
02100-3 Demolition of Box Culvert B x H = 1.8m x 1.2m lin.m 110 1,026 302,980 112,860 33,327,800 48,527,785
02100-3 Demolition of Culvert D 400mm lin.m 19 39 11,630 741 220,970 320,768
02100-3 Demolition of Culvert D 600mm lin.m 528 122 35,940 64,416 18,976,320 27,651,867
02100-3 Demolition of Culvert D 800mm lin.m 386 158 46,510 60,988 17,952,860 26,166,724
02100-3 Demolition of Culvert D 1000mm lin.m 100 246 72,670 24,600 7,267,000 10,580,128
02100-3 Demolition of Culvert D 1500mm lin.m 94 554 163,510 52,076 15,369,940 22,383,536
02100-4 Demolition of U-Ditch 0.6m x 0.6m lin.m 369 314 92,580 115,866 34,162,020 49,766,853
02100-5 Removal of Curbs lin.m 4,989 35 9,850 174,615 49,141,650 72,658,798
02100-6 Demolition of Culvert with Gutter lin.m 3,117 594 175,470 1,851,498 546,939,990 796,299,741
02100-7 Removal of Concrete Block Paving sq.m 15,650 80 22,700 1,252,000 355,255,000 523,874,360
02100-8 Removal of Existing Street Lighting Lot 1 146,014 29,506,350 146,014 29,506,350 49,171,516
02100-9 Removal of Existing High Masts Lot 1 15,233 2,683,700 15,233 2,683,700 4,735,280
02100-10 Removal of Fence lin.m 338 124 30,760 41,912 10,396,880 16,041,588
14100-1 Soil Improvement using Jet Grouting and betonite m3 11,810 7,221 1,170,760 85,280,010 13,826,675,600 25,312,187,347
14100-2 Deep well each 8 478,115 48,499,430 3,824,920 387,995,440 903,135,666
Page 4 of 35
I. Tunnel & Approach Tunnel
SUMMARY
UNIT COST TOTAL COST COMBINED
ITEM DESCRIPTION UNIT QUANTITY TOTAL COST
NO FOREIGN LOCAL FOREIGN LOCAL LOCAL
CURRENCY CURRENCY CURRENCY CURRENCY CURRENCY
(J.YEN) (VND) (J.YEN) (VND) (VND)
DIVISION 3 - Earthworks
S-03100 COMMON EXCAVATION
03100 Common Excavation cu.m 14,439 115 28,740 1,660,485 414,976,860 638,610,980
S-03200 STRUCTURE EXCAVATION
03200-1 Structure Excavation Class 1C cu.m 127,750 136 18,370 17,374,000 2,346,767,500 4,686,697,820
03200-2 Blinding Stone
S-03300 BORROW MATERIAL
03300 Excavation and Hauling of Borrow cu.m 32,299 162 47,790 5,232,438 1,543,569,210 2,248,273,960
S-03400 EMBANKMENT CONSTRUCTION
03400 Embankment construction cu.m 32,299 110 32,620 3,552,890 1,053,593,380 1,532,096,605
S-03410 SUBGRADE PREARATION
Subgrade preparation sq.m 8,622 2 600 17,244 5,173,200 7,495,622
S-03510 SURPLUS MATERIAL
03510 Disposal of surplus material cu.m 142,270 72 21,350 10,243,440 3,037,464,500 4,417,050,999
S-03610 SHEETPILES AND TEMPORARY SUPPORT
03610 Sheet Piles and Support of Excavation LS 1 384,064,603 12,805,464,830 64,531,285,562
S-03700 GRANULAR BACKFILL
03700 Granular Backfill cu.m 60,995 329 93,960 20,067,355 5,731,090,200 8,433,761,571
S-03960 AGGREGATE SUBBASE AND BASE
03960-1 Aggregate Sub-base t=300mm (Graded Crushed Stone C-1) cu.m 9,166 495 144,800 4,537,170 1,327,236,800 1,938,302,856
03960-2 Aggregate base t=200mm (Gradae Crushed Stone C-1) cu.m 6,111 523 152,270 3,196,053 930,521,970 1,360,966,388
S-03975 Improvement of Soft Soils (Gravity Retaining Wall)
03975-3 Geo-textile Woven fablic sq.m 3,042 39 11,630 118,638 35,378,460 51,356,626
Page 5 of 35
I. Tunnel & Approach Tunnel
SUMMARY
UNIT COST TOTAL COST COMBINED
ITEM DESCRIPTION UNIT QUANTITY TOTAL COST
NO FOREIGN LOCAL FOREIGN LOCAL LOCAL
CURRENCY CURRENCY CURRENCY CURRENCY CURRENCY
(J.YEN) (VND) (J.YEN) (VND) (VND)
DIVISION 15 - Pipe Roofing
S-1500 PIPE ROOFING AND GROUT
15100-1 Water Ingress Prevention Grout by bentonite m3 - - - - - -
15100-2 Water Ingress Prevention Grout by Sodium Silicate m3 - - - - - -
15100-3 Pipe roofing pipe - - - - - -
15100-4 Infilling the pipes with grout pipe - - - - - -
15100-5 Provide of support frame each - - - - - -
15100-6 Install and Remove of support frame each - - - - - -
15100-7 Leveling Concrete D-1 m3 - - - - - -
15100-8 Steel for stairs tone - - - - - -
15100-9 Dewater sheet m2 - - - - - -
15100-10 Protect motar m3 - - - - - -
15100-11 Concrete of support legs m3 - - - - - -
Page 6 of 35
I. Tunnel & Approach Tunnel
SUMMARY
UNIT COST TOTAL COST COMBINED
ITEM DESCRIPTION UNIT QUANTITY TOTAL COST
NO FOREIGN LOCAL FOREIGN LOCAL LOCAL
CURRENCY CURRENCY CURRENCY CURRENCY CURRENCY
(J.YEN) (VND) (J.YEN) (VND) (VND)
DIVISION 4 - Drainage Works
Page 7 of 35
I. Tunnel & Approach Tunnel
SUMMARY
UNIT COST TOTAL COST COMBINED
ITEM DESCRIPTION UNIT QUANTITY TOTAL COST
NO FOREIGN LOCAL FOREIGN LOCAL LOCAL
CURRENCY CURRENCY CURRENCY CURRENCY CURRENCY
(J.YEN) (VND) (J.YEN) (VND) (VND)
DIVISION 5 - Asphalt Products and pavements
S-05100 PRIME COAT
Bituminous Prime Coat ( Grade MC70 or RC250
05100 1~2.5kg/m2): 105,662 kg 106,779 35 5,450 3,737,265 581,945,550 1,085,280,400
Bituminous Prime Coat ( for Entrance): 1,117
Page 8 of 35
I. Tunnel & Approach Tunnel
SUMMARY
UNIT COST TOTAL COST COMBINED
ITEM DESCRIPTION UNIT QUANTITY TOTAL COST
NO FOREIGN LOCAL FOREIGN LOCAL LOCAL
CURRENCY CURRENCY CURRENCY CURRENCY CURRENCY
(J.YEN) (VND) (J.YEN) (VND) (VND)
DIVISION 6 - Concrete Structure
S-06100 CONCRETE AND CONCRETE STRUCTURES
06100-1 Structure Concrete B-1(Prestressed concrete 350kg/cm2) cum 89 4,989 1,119,520 444,021 99,637,280 159,438,028
06100-2 Structure Concrete C-3(Reinforced concrete 240kg/cm2) cum 23,581 3,000 733,430 70,743,000 17,295,012,830 26,822,680,070
06100-3 Leveling Concrete D-1(Unreinforced concrete 150kg/cm2) cum 10,048 1,839 441,890 18,478,272 4,440,110,720 6,928,764,393
06100-4 Crashed Stone t=200mm cum 2,208 466 137,530 1,028,928 303,666,240 442,242,263
Page 9 of 35
I. Tunnel & Approach Tunnel
SUMMARY
UNIT COST TOTAL COST COMBINED
ITEM DESCRIPTION UNIT QUANTITY TOTAL COST
NO FOREIGN LOCAL FOREIGN LOCAL LOCAL
CURRENCY CURRENCY CURRENCY CURRENCY CURRENCY
(J.YEN) (VND) (J.YEN) (VND) (VND)
DIVISION 7 - Structural and Architectural
S-07300 EXPANSION JOINTS
07300-1 Expansion joint - type 1 (roughly calculated) each 30 114,732 16,802,030 3,441,960 504,060,900 967,624,073
Page 10 of 35
I. Tunnel & Approach Tunnel
SUMMARY
UNIT COST TOTAL COST COMBINED
ITEM DESCRIPTION UNIT QUANTITY TOTAL COST
NO FOREIGN LOCAL FOREIGN LOCAL LOCAL
CURRENCY CURRENCY CURRENCY CURRENCY CURRENCY
(J.YEN) (VND) (J.YEN) (VND) (VND)
3 Lighting & Power for Tunnel
08100-27 Lighting, Single SONXL-T 250W lamp, IP 65 min. nos. 16 19,673 119,870 314,768 1,917,920 44,310,874
08100-28 Lighting, Single SONXL-T 150W lamp, IP 65 min. nos. 20 19,422 118,350 388,440 2,367,000 54,682,099
08100-29 Lighting, Single SONXL-T 70W lamp, IP 65 min. nos. 20 16,744 102,020 334,880 2,040,400 47,142,038
Cable, VVR 10mm2 -5C, exposed, m 1,040 785 4,790 816,400 4,981,600 114,934,352
08100-30 L1(R3)=132.5m,L2(R4)=137.5m,
L3(R1)=127.5m,L4(R2)=122.5m
08100-31 Cable, VVR 10mm2 -5C, in the conduit, 81.5m×8nos. m 652 785 4,790 511,820 3,123,080 72,054,998
08100-32 Cable, VVR
Cable for 10mm2 -5C, inCPEV-S
Communication, the pits, 3m×8nos.
0.9-3P, in the conduit, m 24 785 4,790 18,840 114,960 2,652,331
08100-33 85m×2nos.
Cable for Communication, CPEV-S 0.9-3P, in the pits, m 170 168 1,020 28,560 173,400 4,019,861
08100-34 3m×2nos. m 6 106 640 636 3,840 89,496
08100-35 Automatic Dimmer system, Control Panel 1 125,574 765,160 125,574 765,160 17,677,466
08100-36 Automatic Dimmer system, Photo sensors 2 3,767 22,960 7,534 45,920 1,060,599
08100-37 Photo sensor pole, 4m height no. 1 37,672 229,550 37,672 229,550 5,303,215
08100-38 PVC conduit, FEP 50mm dia, underground m 80 187 48,810 14,960 3,904,800 5,919,613
08100-39 PVC conduit, FEP 80mm dia, underground, 76m×4nos. m 304 52 2,020 15,808 614,080 2,743,101
08100-40 PVC conduit, CP 82mm dia, underground, 5.5m×4nos. m 22 52 2,020 1,144 44,440 198,514
08100-41 Cable tray, 300 mm cable tray m 300 3,833 23,360 1,149,900 7,008,000 161,876,532
08100-42 Hand Hall, 600×600×900 mm nos. 2 46,043 280,550 92,086 561,100 12,963,242
08100-43 Hand Hall, 900×900×1300 mm nos. 2 63,834 388,960 127,668 777,920 17,972,246
08100-44 Builder's work, Gravel m3 0.06 306 1,860 18 112 2,536
08100-45 Builder's work, Concrete m3 0.29 306 1,860 89 539 12,526
08100-46 Builder's work, Forms work m2 1.92 637 3,880 1,223 7,450 172,164
08100-47 Builder's work, Anchor bolt, M24×L500 nos. 4 2,302 14,030 9,208 56,120 1,296,253
08100-113 Control system for tunnel nos. - - - 0
5 Ventilation for Tunnel
08100-80 Cable, VVR 14mm2 -3C, exposed, 70 m × 4nos. m 280 694 4,230 194,320 1,184,400 27,355,418
Electric fan, Dia 600, 8.0m3/sec x 11kW (shifted to 4 81,799 498,420 327,196 1,993,680 46,060,437
08100-79
Equipment)
08100-81 Cable, VVR 14mm2 -3C, in the conduit, 81.5m×4nos. m 326 938 5,720 305,788 1,864,720 43,048,248
08100-82 Cable, VVR 14mm2 -3C, in the pits, 3m×4nos. m 12 889 5,420 10,668 65,040 1,501,806
08100-83 Cable, IV 8mm2 , exposed, 70m×1no m 70 101 620 7,070 43,400 995,588
08100-84 Cable, IV 8mm2 , in the conduit, 81.5m×1no m 81.5 161 980 13,122 79,870 1,847,141
08100-85 Cable, IV 8mm2 , in the pits, 3m×1no m 3 101 620 303 1,860 42,668
08100-86 Conduit, FEP 80, underground, 76m×1no m 76 476 2,900 36,176 220,400 5,092,584
08100-87 Conduit, CP 54, underground, 5.5m×2nos. m 11 455 2,770 5,005 30,470 704,543
Page 11 of 35
DIVISION 8 SUBTOTAL - CARRIED TO SUMMARY SHEET 18,493,455 117,069,401 2,607,767,920
Page 12 of 35
I. Tunnel & Approach Tunnel
SUMMARY
UNIT COST TOTAL COST COMBINED
ITEM DESCRIPTION UNIT QUANTITY TOTAL COST
NO FOREIGN LOCAL FOREIGN LOCAL LOCAL
CURRENCY CURRENCY CURRENCY CURRENCY CURRENCY
(J.YEN) (VND) (J.YEN) (VND) (VND)
DIVISION 9 - Miscellaneous
S-09100 TRAFFIC SIGNS
09100-1 Warning Signs nos. 43 7,850 1,976,830 337,550 85,003,690 130,464,924
09100-2 Regulatory Signs nos. 2 7,881 1,985,080 15,762 3,970,160 6,092,986
09100-3 Information and Guidance's Signs nos. 27 7,850 1,976,830 211,950 53,374,410 81,919,836
S-09200 ROAD MARKINGS
09200-1 Road Marking Type 1.1 sq,m 285.26 807 51,370 230,205 14,653,806 45,657,815
09200-2 Road Marking Type 1.2 sq,m 1,888.25 807 51,370 1,523,818 96,999,403 302,227,211
09200-3 Road Marking Type 1.5 sq,m 220.77 807 51,370 178,161 11,340,955 35,335,678
09200-4 Road Marking Type 1.12 sq,m 36.47 807 51,370 29,431 1,873,464 5,837,231
09200-5 Road Marking Type 1.14 sq,m 172.77 807 51,370 139,425 8,875,195 27,652,954
09200-6 Road Marking Type 1.16 sq,m 339.73 807 51,370 274,162 17,451,930 54,376,068
09200-7 Road Marking - Type 1.18 Through Arrow sq,m 181.00 807 51,370 146,067 9,297,970 28,970,274
09200-8 Road Marking - Type 1.18 Combined Arrow sq,m 16.00 807 51,370 12,912 821,920 2,560,908
09200-9 Road Marking - Type 1.18 Turn Arrow sq,m 34.00 807 51,370 27,438 1,746,580 5,441,930
09200-10 Road Marking - Type 1.19 Lane Shift Arrow sq,m 47.00 807 51,370 37,929 2,414,390 7,522,668
09200-11 Road Marking Type 2.7 sq,m 476.73 807 51,370 384,721 24,489,620 76,303,844
09200-12 Road Marking Type 1.7 sq,m 52.61 807 51,370 42,456 2,702,576 8,420,550
09200-13 Road Marking - Bicycle Marking sq,m 82.00 807 51,370 66,174 4,212,340 13,124,654
Page 13 of 35
09400-5 Railing (R) m 849.20 5,066 340,910 4,302,047 289,500,772 868,900,462
Page 14 of 35
I. Tunnel & Approach Tunnel
SUMMARY
UNIT COST TOTAL COST COMBINED
ITEM DESCRIPTION UNIT QUANTITY TOTAL COST
NO FOREIGN LOCAL FOREIGN LOCAL LOCAL
CURRENCY CURRENCY CURRENCY CURRENCY CURRENCY
(J.YEN) (VND) (J.YEN) (VND) (VND)
S-09700 CONCRETE BLOCK PAVING
09700 Concrete Block Paving sq,m 17,005.44 432 105,490 7,346,350 1,793,903,866 2,783,310,284
S-09810 GRASSING
09810-1 Oplismenus compositus - co la tre sq,m 9,125.00 54 11,420 492,750 104,207,500 170,571,070
09810-2 Altherneauthere aneabilis - reu do sq,m 9,125.00 54 11,420 492,750 104,207,500 170,571,070
S-09820 LANDSCAPING
09820-1 Lagerstroemia Flosreginal Rets 4m height Bang Lytum each 87.00 4,274 1,257,450 371,838 109,398,150 159,477,292
09820-2 Planting Pot (500x500x350) each 80.00 480 2,920 38,400 233,600 5,405,312
09820-3 Planting Pot (Dia 600) each 6,273.00 577 3,520 3,619,521 22,080,960 509,558,048
09820-4 Red Ceramic Tile sq,m 325.00 1,031 6,280 335,075 2,041,000 47,168,901
09820-5 Cement Mortar cu.m 3.30 4,041 1,193,150 13,335 3,937,395 5,733,353
09820-6 Croton deldyigagn 0.4m height 25nos/m2 Co tong each 500.00 204 55,790 102,000 27,895,000 41,632,360
09820-7 Hibiscus rosa 0.8m height 4nos/pot Rum but each 350.00 414 117,820 144,900 41,237,000 60,752,132
09820-8 Rhodeo discolor 0.3m height 25nos/m2 Dua tim each 1,050.00 204 55,790 214,200 58,579,500 87,427,956
09820-9 Sapina chinensis 1.3m~1.5m height tung thap each 115.00 1,027 298,900 118,105 34,373,500 50,279,881
09820-10 Draecena angustifolia wall 1.0m height 9nos. /pot Huyet du each 75.00 414 117,820 31,050 8,836,500 13,018,314
09820-11 Aglaia odorata 0.8m height Ngau xen tron each 375.00 414 117,820 155,250 44,182,500 65,091,570
09820-12 Nerium indicum mill 1.0m height 5nos./m2 Truc dao do each 515.00 414 117,820 213,210 60,677,300 89,392,423
09820-13 Codiacum variegatum 0.4m height Vang anh each 1,250.00 204 55,790 255,000 69,737,500 104,080,900
09820-14 Coleus blunei 0.3m height 25nos./m2 Tha to canh each 1,300.00 204 55,790 265,200 72,527,000 108,244,136
09820-15 Serissa foetida 0.2m height 30nos./m2 Bong no each 1,500.00 204 55,790 306,000 83,685,000 124,897,080
09820-16 Gendorussa vulgaris 0.3m height Thanh tao each 15.00 204 55,790 3,060 836,850 1,248,971
09820-17 Cuphea hyssopfolia 0.2m height 25nos./m2 Cam tu mai each 450 204 55,790 91,800 25,105,500 37,469,124
09820-18 Singonium podophylum 0.3m height 25nos./m2 La trang each 278 204 55,790 56,712 15,509,620 23,147,592
Page 15 of 35
I. Tunnel & Approach Tunnel
SUMMARY
UNIT COST TOTAL COST COMBINED
ITEM DESCRIPTION UNIT QUANTITY TOTAL COST
NO FOREIGN LOCAL FOREIGN LOCAL LOCAL
CURRENCY CURRENCY CURRENCY CURRENCY CURRENCY
(J.YEN) (VND) (J.YEN) (VND) (VND)
DIVISION 10 - Roadway Facilities
S-10110 CIVIL WORKS FOR ELECTRICAL ITEMS
10110 -1 Foundation for Lighting type A-5R1 and A-5RW1 each 70 5,277 806,790 369,390 56,475,300 106,224,745
10110 -2 Foundation for Lighting type B-6R1 each 31 5,298 807,180 164,238 25,022,580 47,142,154
10110 -3 Foundation for Lighting each 24 27,208 3,286,460 652,992 78,875,040 166,820,003
10110 -6 Foundation for Master Controller Unit each 1 6,811 1,486,500 6,811 1,486,500 2,403,805
10110 -7 Foundation for Flashing Light each 2 4,898 748,150 9,796 1,496,300 2,815,625
10110 -8 Foundation for MDF Type A2 each 1 1,710 373,690 1,710 373,690 603,993
10110 -9 Foundation for DB Type C2 each 5 957 205,320 4,785 1,026,600 1,671,044
Electrical Manhole type A, 1000 x
10110 -10 each
1000 x 1500 mm 22 12,056 2,701,920 265,232 59,442,240 95,163,686
Electrical Manhole type B, 600 x
10110 -11 each
1500 x 1500 mm 2 12,507 2,797,560 25,014 5,595,120 8,964,006
10110 -12 Duct Bank PVC type A 2 x 100 mm diameter linear meter 1,020 421 99,390 429,420 101,377,800 159,212,086
10110 -13 Duct Bank PVC type B 4 x 100 mm diameter linear meter 240 535 130,680 128,400 31,363,200 48,656,112
10110 -14 Excavation and Back filling for cabling linear meter 5,318 520 110,950 2,765,360 590,032,100 962,470,785
Page 16 of 35
I. Tunnel & Approach Tunnel
SUMMARY
UNIT COST TOTAL COST COMBINED
ITEM DESCRIPTION UNIT QUANTITY TOTAL COST
NO FOREIGN LOCAL FOREIGN LOCAL LOCAL
CURRENCY CURRENCY CURRENCY CURRENCY CURRENCY
(J.YEN) (VND) (J.YEN) (VND) (VND)
10210-16 PVC conduit and fitting 100 mm diameter linear meter 300 2,109 12,850 632,700 3,855,000 89,067,036
10210-17 PVC conduit and fitting 50 mm diameter linear meter 500 934 5,690 467,000 2,845,000 65,740,560
10210-18 Pull box type - C 250x250x250mm each 12 2,330 14,200 27,960 170,400 3,936,053
10210-19 Pull box type - C1 250x250x250mm each 26 2,330 14,200 60,580 369,200 8,528,114
10210-20 Power Receiving System 50 kVA set 0 - - 0
10210-21 Power Receiving System 500 kVA set 1 7,773,619 47,367,070 7,773,619 47,367,070 1,094,318,077
10210-22 Application for Power Connections lump sum 0 - - 0
10210-23 Marker for underground cables each 135 99 600 13,365 81,000 1,880,998
10210-24 Watt hour meter and Panel box for 50 kVA each 0 - - 0
10210-25 Watt hour meter and Panel box for 500 kVA each 1 97,171 592,090 97,171 592,090 13,679,080
10210-26 Buried cable protectors linear meter 5,318 155 950 824,290 5,052,100 116,067,477
10210-27 Traffic Signal Type 1A each 1 38,869 236,840 38,869 236,840 5,471,717
10210-28 Traffic Signal Type 1B each 1 38,869 236,840 38,869 236,840 5,471,717
10210-29 Traffic Signal Type 2 each 2 38,869 236,840 77,738 473,680 10,943,434
10210-30 Traffic Signal Type 3A each 5 38,869 236,840 194,345 1,184,200 27,358,585
10210-31 Traffic Signal Type 3B each 2 38,869 236,840 77,738 473,680 10,943,434
10210-32 Traffic Signal Type 4 each 8 38,869 236,840 310,952 1,894,720 43,773,735
10210-33 Traffic Signal Type 5 each 1 38,869 236,840 38,869 236,840 5,471,717
10210-34 Traffic Signal Type 6 each 8 38,869 236,840 310,952 1,894,720 43,773,735
10210-35 Traffic Signal Type 7 each 2 38,869 236,840 77,738 473,680 10,943,434
10210-36 Traffic Signal Type 8 each 2 38,869 236,840 77,738 473,680 10,943,434
Signal Cable Cu/XLPE/DSTA/PVC 12x1.5mm2 from 3,502 798 4,860 2,794,596 17,019,720 393,395,909
10210-37 linear meter
control box to lamp pole
100 718 4,380 71,800 438,000 10,108,024
10210-38 Cable for Source Supply : CU/XLPE/DSTA/PVC 2x10mm2 linear meter
10210-39 Manhole each 30 68,019 414,460 2,040,570 12,433,800 287,257,768
10210-40 Force-bearing conduct D100 linear meter 1559 718 4,380 1,119,362 6,828,420 157,584,094
10210-41 Grounding System System 1 58,302 355,250 58,302 355,250 8,207,363
10210-42 Excavation and Back filling for cabling linear meter 597.5 523 111,870 312,493 66,842,325 108,928,882
10210-43 Control Module each 2 194,340 1,184,170 388,680 2,368,340 54,715,762
10210-44 Programming for Connection to ATC Control Center time 1 116,604 710,500 116,604 710,500 16,414,727
10210-45 Flashing Light set 2 44,699 272,360 89,398 544,720 12,584,843
10210-46 High mast flood lighting set 4 2,137,746 13,025,950 8,550,984 52,103,800 1,203,750,325
Page 17 of 35
II. UTILITY TUNNEL (184m)
SUMMARY
UNIT COST TOTAL COST COMBINED
ITEM DESCRIPTION UNIT QUANTITY TOTAL COST
NO FOREIGN LOCAL FOREIGN LOCAL LOCAL
CURRENCY CURRENCY CURRENCY CURRENCY CURRENCY
(J.YEN) (VND) (J.YEN) (VND) (VND)
DIVISION 3 - Earthworks
S-03200 STRUCTURE EXCAVATION
03200-1 Structure Excavation Class 1C cum 9,037 293 56,620 2,647,841 511,674,940 868,286,166
03200-2 Blinding Stone cum 140 466 137,530 65,240 19,254,200 28,040,723
06100-1 Structure Concrete C-3 ( Reinforced concrete 240kg/cm2) cum 750 5,855 1,248,020 4,391,250 936,015,000 1,527,428,550
06100-2 Leveling Concrete D-1(Unreinforced concrete 150kg/cm2) cum 70 1,811 532,310 126,770 37,261,700 54,335,084
Page 18 of 35
II. UTILITY TUNNEL (184m)
SUMMARY
UNIT COST TOTAL COST COMBINED
ITEM DESCRIPTION UNIT QUANTITY TOTAL COST
NO FOREIGN LOCAL FOREIGN LOCAL LOCAL
CURRENCY CURRENCY CURRENCY CURRENCY CURRENCY
(J.YEN) (VND) (J.YEN) (VND) (VND)
Division 7 - Structural and Architectural
S-7950 FIRE EXTINGUISHER
Fire Extinguisher for Utility Tunnel (4 nos.)
Dry Chemical Powder Fire Extinguisher 12 Kg, Sodium
bicarbonate dry chemical 8, Provide bracket with stainless
steel / glass cabinets.
07950-2 Fire Extinguishers for Utility Tunnel each 11 48,171 293,520 529,881 3,228,720 74,593,093
Page 19 of 35
III. PEDESTRIAN TUNNEL
SUMMARY
UNIT COST TOTAL COST COMBINED
ITEM DESCRIPTION UNIT QUANTITY TOTAL COST
NO FOREIGN LOCAL FOREIGN LOCAL LOCAL
CURRENCY CURRENCY CURRENCY CURRENCY CURRENCY
(J.YEN) (VND) (J.YEN) (VND) (VND)
DIVISION 3 - Earthworks
S-03200 STRUCTURE EXCAVATION
03200-1 Structure Excavation cum 8,370 295 40,790 2,469,150 341,412,300 673,957,422
03200-2 Blinding Stone cum 117 466 137,530 54,522 16,091,010 23,434,033
03500-2 Rail remove and fiting lin.m 20 5,066 340,910 101,320 6,818,200 20,463,978
Page 20 of 35
III. PEDESTRIAN TUNNEL
SUMMARY
UNIT COST TOTAL COST COMBINED
ITEM DESCRIPTION UNIT QUANTITY TOTAL COST
NO FOREIGN LOCAL FOREIGN LOCAL LOCAL
CURRENCY CURRENCY CURRENCY CURRENCY CURRENCY
(J.YEN) (VND) (J.YEN) (VND) (VND)
DIVISION 15 - Pipe Roofing
S-1500 PIPE ROOFING AND GROUT
15100-1 Water Ingress Prevention Grout by bentonite m3 - - - - - -
15100-2 Water Ingress Prevention Grout by Sodium Silicate m3 - - - - - -
15100-3 Pipe roofing (provisional sum) pipe - - - - - -
15100-4 Infilling the pipes with grout (provisional sum) pipe - - - - - -
15100-5 Provide of support frame (provisional sum) each - - - - - -
15100-6 Install and Remove of support frame (provisional sum) each - - - - - -
15100-7 Leveling Concrete type 1 m3 - - - - - -
15100-8 Steel for stairs tone - - - - - -
15100-9 dewater sheet m2 - - - - - -
15100-10 Protect motar m3 - - - - - -
15100-11 Concrete of support legs m3 - - - - - -
Page 21 of 35
DIVISION 6 SUBTOTAL - CARRIED TO SUMMARY SHEET 12,510,559 1,045,627,300 2,730,549,386
Page 22 of 35
III. PEDESTRIAN TUNNEL
SUMMARY
UNIT COST TOTAL COST COMBINED
ITEM DESCRIPTION UNIT QUANTITY TOTAL COST
NO FOREIGN LOCAL FOREIGN LOCAL LOCAL
CURRENCY CURRENCY CURRENCY CURRENCY CURRENCY
(J.YEN) (VND) (J.YEN) (VND) (VND)
DIVISION 7 - Structural and Arcitectural
S-07300 EXPANSION JOINTS
07300-1 Expansion joint - type 1 each 3 23,611 5,821,530 70,833 17,464,590 27,004,378
07300-2 Expansion joint - type 2 each 4 19,942 5,062,910 79,768 20,251,640 30,994,794
S-07400 RAILING AND GUARDRAILS FOR PEDESTRIAN TUNNEL
07400-1 Stair Haindrail Dia.33.8mm m 32 990 265,170 31,680 8,485,440 12,752,102
07400-2 Stair Haindrail Dia 50mm m 116 990 265,170 114,840 30,759,720 46,226,371
S-07500 FLOOR AND WALL TILE
07500-1 Granito colour tile of stairs (non-slip) (Colour Type B) sq.m 96 1,340 8,170 128,640 784,320 18,109,555
07500-2 Granito colour tile of floor (Colour Type A) sq.m 511 1,277 7,780 652,547 3,975,580 91,860,610
07500-3 Granito colour tile of side wall (Colour Type B) sq.m 315 1,895 11,550 596,925 3,638,250 84,032,109
S-07600 PEDESTRIAN TUNNEL CANOPY
07600 Pedestrian Tunnel Canopy each 4 721,711 4,397,610 2,886,844 17,590,440 406,390,590
S-07800 INFORMATION SIGNS
07800 Information Signs each 4 37,891 230,880 151,564 923,520 21,336,160
S-07900 FLOOD PREVENTION GATES
07900 Flood Prevention Gates(wood board) each 4 65,186 397,200 260,744 1,588,800 36,705,802
S-07950 FIRE EXTINGUISHERS
Fire Extinguisher for Pedestrian Tunnel (2 nos.)
07950- 3 Fire Extinguishers for Pedestrian Tunnel nos. 10 48,171 293,520 481,710 2,935,200 67,811,903
07950- 4 Fire Extinguishers for Pump House nos. 10 48,171 293,520 481,710 2,935,200 67,811,903
S-07100 STRUCTURAL STEEL
07100-2 Steel door for Pedestrian Tunnel set 2 63,150 384,790 126,300 769,580 17,779,664
Page 23 of 35
III. PEDESTRIAN TUNNEL
SUMMARY
UNIT COST TOTAL COST COMBINED
ITEM DESCRIPTION UNIT QUANTITY TOTAL COST
NO FOREIGN LOCAL FOREIGN LOCAL LOCAL
CURRENCY CURRENCY CURRENCY CURRENCY CURRENCY
(J.YEN) (VND) (J.YEN) (VND) (VND)
DIVISION 13 - Pedestrian Tunnel Works
S-13100 DRAINAGE PUMP STATIONS AND DISCHARGE LINES
13100-1 Drainage Pump System(0.2m3/min.,0.75kw) set 2 1,005,748 6,128,330 2,011,496 12,256,660 283,164,941
13100-2 SGP-W Pipe and fitting 50mm dia. m 120 963 204,090 115,560 24,490,800 40,054,421
13100-2 SGP-W Pipe and fitting 65mm dia. m 200 963 204,090 192,600 40,818,000 66,757,368
S-13200 PEDESTRIAN TUNNEL LIGHTING AND ELECTRICAL WORKS
Lighting for Pedestrian Tunnel (2 nos.)
13200- 1 Lighting Distribution Board, 40A, 4P, MCB main Wall no 1 121,089 737,830 121,089 737,830 17,046,097
mounted type, Water proof
13200- 2 Fluorescent @ 2m interval, 2 x 18W Reflector Type, surface nos. 84 5,335 32,510 448,140 2,730,840 63,086,335
mounted, Water proof
13200- 3 Power Point, 220V, 2P+1E , Water proof nos. 2 4,520 27,540 9,040 55,080 1,272,587
13200- 4 Switch, 220V 2 gang nos. 2 401 2,440 802 4,880 112,893
13200- 5 Cable, 600V CVV 2mm2 -3C m 700 201 1,230 140,700 861,000 19,810,476
13200- 6 Cable, 600V CV 10mm2 -4C m 400 1,242 7,570 496,800 3,028,000 69,937,024
Cable, 600V CV 16mm -4C
2
m 200 1,242 7,570 248,400 1,514,000 34,968,512
13200- 7 Conduit, CP 22mm dia. m 500 121 740 60,500 370,000 8,518,140
Page 24 of 35
IV. New Drainage Facility (Pump House to University)
SUMMARY
UNIT COST TOTAL COST COMBINED
ITEM DESCRIPTION UNIT QUANTITY TOTAL COST
NO FOREIGN LOCAL FOREIGN LOCAL LOCAL
CURRENCY CURRENCY CURRENCY CURRENCY CURRENCY
(J.YEN) (VND) (J.YEN) (VND) (VND)
DIVISION 3 - Earthworks
S-03200 STRUCTURE EXCAVATION
03200-1 Structure Excavation Class 1C cum 1,290 170 50,330 219,300 64,925,700 94,461,024
03200-2 Blinding Stone cum 567 466 137,530 264,222 77,979,510 113,564,929
Page 25 of 35
IV. New Drainage Facility (Pump House to University)
SUMMARY
UNIT COST TOTAL COST COMBINED
ITEM DESCRIPTION UNIT QUANTITY TOTAL COST
NO FOREIGN LOCAL FOREIGN LOCAL LOCAL
CURRENCY CURRENCY CURRENCY CURRENCY CURRENCY
(J.YEN) (VND) (J.YEN) (VND) (VND)
DIVISION 4 - Drainage Works
S-04200 REINFORCED CONCRETE PIPE CULVERTS
04200-2 RC Pipe Culvert D=1.00m lin.m - - - -
04200-4 RC Pipe Culvert D=0.60m lin.m - - - -
04200-4 RC Pipe Culvert D=0.40m lin.m - - - -
06100-2 Structure Concrete C-3 ( Reinforced concrete 240kg/cm2) cum 350 2,171 601,630 759,850 210,570,500 312,907,098
06100-3 Leveling Concrete D-1 cum
06400 Reinforcement steel bars ton 34 76,095 1,374,090 2,587,230 46,719,060 395,167,196
Page 26 of 35
V. PUMP HOUSE
SUMMARY
UNIT COST TOTAL COST COMBINED
ITEM DESCRIPTION UNIT QUANTITY TOTAL COST
NO FOREIGN LOCAL FOREIGN LOCAL LOCAL
CURRENCY CURRENCY CURRENCY CURRENCY CURRENCY
(J.YEN) (VND) (J.YEN) (VND) (VND)
DIVISION 3 - Earthworks
S-03200 STRUCTURE EXCAVATION
03200-1 Structure Excavation Class 1C cum 2,070 365 50,770 755,550 105,093,900 206,851,374
03200-2 Blinding Stone cum 13 466 137,530 5,918 1,746,631 2,543,667
Page 27 of 35
DIVISION 4 SUBTOTAL - CARRIED TO SUMMARY SHEET 761,582 60,757,736 163,327,600
Page 28 of 35
V. PUMP HOUSE
SUMMARY
UNIT COST TOTAL COST COMBINED
ITEM DESCRIPTION UNIT QUANTITY TOTAL COST
NO FOREIGN LOCAL FOREIGN LOCAL LOCAL
CURRENCY CURRENCY CURRENCY CURRENCY CURRENCY
(J.YEN) (VND) (J.YEN) (VND) (VND)
Page 29 of 35
DIVISION 7 SUBTOTAL - CARRIED TO SUMMARY SHEET 1,007,408 17,934,737 153,612,446
Page 30 of 35
V. PUMP HOUSE
SUMMARY
UNIT COST TOTAL COST COMBINED
ITEM DESCRIPTION UNIT QUANTITY TOTAL COST
NO FOREIGN LOCAL FOREIGN LOCAL LOCAL
CURRENCY CURRENCY CURRENCY CURRENCY CURRENCY
(J.YEN) (VND) (J.YEN) (VND) (VND)
DIVISION 8 - Power supply for Pump House
S-8100 Power supply for PUMP HOUSE
1 Lighting for Pump Room
08100-12 Lighting Distribution Board, 50A, 4P, MCCB main, wall each 1 130,059 792,490 130,059 792,490 18,308,836
mounted type
08100-13 Fluorescent 2x40W, Reflector Type, pipe hanging each 6 3,469 21,140 20,814 126,840 2,930,070
08100-14 Fluorescent 2x40W, Reflector Type, surface mounted type , each 1 5,203 31,700 5,203 31,700
waterproof 732,440
08100-15 Power Point, 220V,2P+1E each 2 1,041 6,340 2,082 12,680 293,084
08100-16 Power Point, 220V,2P+1E, Water proof each 1 3,469 21,140 3,469 21,140 488,345
08100-17 Switch, 220V 1 gang each 1 390 2,380 390 2,380 54,905
08100-18 Switch, 220V 2 gang each 1 629 3,830 629 3,830 88,544
08100-19 Exposed Box, 16mm dia. 1 direction out each 4 542 3,300 2,168 13,200 305,186
08100-20 Exposed Box, 16mm dia. 1 direction out each 4 542 3,300 2,168 13,200 305,186
08100-21 Exposed Box (circular type), 16mm dia. 2 direction out each 10 542 3,300 5,420 33,000 762,966
08100-22 Exposed Box (circular type), 16mm dia. 3 direction out each 4 542 3,300 2,168 13,200 305,186
08100-23 Exposed Box (circular type), 16mm dia. 3 direction out each 5 542 3,300 2,710 16,500 381,483
08100-24 Cable, IV 2mm2 m 357 31 190 11,067 67,830 1,558,334
08100-25 Conduit, CP 22mm dia. m 26 95 580 2,470 15,080 347,740
08100-26 Conduit, CP 16mm dia. m 73 71 430 5,183 31,390 729,436
2 Feeder Cabling for Pump Room
08100-48 Power Cable, 600V CVT 150mm2 m 17 7,067 43,060 120,139 732,020 16,912,341
08100-49 Power Cable, 600V CV 5.5mm2 -4C m 7 476 2,900 3,332 20,300 469,054
08100-50 Power Cable, 600V CV 22mm -3C
2
m 127 1,041 6,340 132,207 805,180 18,610,819
08100-51 Power Cable, 600V CV 14mm -3C
2
m 11 694 4,230 7,634 46,530 1,074,677
08100-52 Power Cable, 600V CV 3.5mm2 -3C m 11 299 1,820 3,289 20,020 462,983
08100-53 Power Cable, 600V CV 5.5mm2 -2C m 13 195 1,190 2,535 15,470 356,884
08100-54 Power Cable, 600V CV 150mm2 -1C m 9 2,081 12,680 18,729 114,120 2,636,542
08100-55 Power Cable, CVV 2mm2 -10C m 9 433 2,640 3,897 23,760 548,608
08100-56 Power Cable, CVV 2mm2 -4C m 63 282 1,720 17,766 108,360 2,501,085
08100-57 Power Cable, CVV 2mm2 -3C m 14 195 1,190 2,730 16,660 384,336
08100-58 Power Cable, CVVS 2mm -2C
2
m 28 183 1,120 5,124 31,360 721,460
08100-59 Power Cable, IV 60mm2 m 18 629 3,830 11,322 68,940 1,593,787
Page 31 of 35
V. PUMP HOUSE
SUMMARY
UNIT COST TOTAL COST COMBINED
ITEM DESCRIPTION UNIT QUANTITY TOTAL COST
NO FOREIGN LOCAL FOREIGN LOCAL LOCAL
CURRENCY CURRENCY CURRENCY CURRENCY CURRENCY
(J.YEN) (VND) (J.YEN) (VND) (VND)
08100-60 Power Cable, IV 38mm2 m 19 412 2,510 7,828 47,690 1,101,965
08100-61 Power Cable, IV 14mm 2
m 28 155 950 4,340 26,600 611,111
08100-62 Power Cable, IV 5.5mm 2
m 10 74 450 740 4,500 104,163
08100-63 Power Cable, IV 3.5mm2 m 14 55 340 770 4,760 108,464
08100-64 Termination, 600V CVT 150mm 2
nos. 4 455 2,770 1,820 11,080 256,198
08100-65 Termination, 600V CV 22mm2 -3C nos. 16 174 1,060 2,784 16,960 391,909
08100-66 Termination, 600V CV 14mm -3C
2
nos. 10 153 930 1,530 9,300 215,360
08100-67 Termination, 600V CV 10mm -1C2
nos. 2 131 800 262 1,600 36,886
08100-68 Conduit, CP 70mm dia. m 24 780 4,750 18,720 114,000 2,635,210
08100-69 Conduit, CP 36mm dia. m 11 239 1,450 2,629 15,950 370,024
08100-70 Conduit, CP 22mm dia. m 31 131 800 4,061 24,800 571,735
08100-71 Pull Box, 300×400×200 mm (SUS) nos. 4 5,419 33,020 21,676 132,080 3,051,404
08100-72 Pull Box, 300×300×200 mm (SUS) nos. 1 5,419 33,020 5,419 33,020 762,851
08100-73 Cable Duct, W300×H200 mm m 8 4,248 25,890 33,984 207,120 4,784,085
08100-74 Cable Duct, W300×H200 (L branch) nos. 1 4,248 25,890 4,248 25,890 598,011
08100-75 Earthing, copper plate nos. 2 7,586 46,230 15,172 92,460 2,135,825
08100-76 Earthing, copper rod nos. 6 3,901 23,770 23,406 142,620 3,294,940
08100-77 Earthing, marker poll nos. 2 86 520 172 1,040 24,205
08100-78 Earthing, marker plate nos. 2 94 570 188 1,140 26,460
3 Piping for Pump Room
08100-88 Pipe (Loose Flange), Dia. 300×L2100, SGP nos. 4 58,343 355,500 233,372 1,422,000 32,852,541
08100-89 Pipe (Loose Flange), Dia. 300×L380, SGP nos. 4 18,870 114,980 75,480 459,920 10,625,566
08100-90 Pipe (Loose Flange), Dia. 700×L2700, STPY no. 1 257,408 1,568,460 257,408 1,568,460 36,236,169
08100-91 Pipe (Loose Flange), Dia. 300×L2100, SGP nos. 4 58,343 355,500 233,372 1,422,000 32,852,541
08100-92 Pipe (Loose Flange), Dia. 700×L1300, STPY no. 1 146,008 889,670 146,008 889,670 20,554,027
08100-93 Pipe (Loose Flange), Dia. 700×L1000, STPY nos. 3 146,008 889,670 438,024 2,669,010 61,662,082
08100-94 Pipe (Loose Flange), Dia. 700×L800, STPY nos. 2 106,237 647,330 212,474 1,294,660 29,910,658
08100-95 Pipe (Loose Flange), Dia. 700×L2700, STPY no. 1 257,408 1,568,460 257,408 1,568,460 36,236,169
08100-96 Flange 90°elbow, Dia. 700×L750×L750, SGP , STPY no. 1 218,048 1,328,640 218,048 1,328,640 30,695,345
08100-97 Flange Tee, Dia. 700×L1100, Dia. 700×L600, STPY no. 1 276,885 1,687,150 276,885 1,687,150 38,978,022
08100-98
Flange Tee, Dia. 700×L900, Dia. 300×L500, SGP , STPY no. 1 276,898 1,687,230 276,898 1,687,230 38,979,853
08100-99
Flange Tee, Dia. 700×L800, Dia. 300×L500, SGP , STPY nos. 3 276,898 1,687,230 830,694 5,061,690 116,939,558
Page 32 of 35
V. PUMP HOUSE
SUMMARY
UNIT COST TOTAL COST COMBINED
ITEM DESCRIPTION UNIT QUANTITY TOTAL COST
NO FOREIGN LOCAL FOREIGN LOCAL LOCAL
CURRENCY CURRENCY CURRENCY CURRENCY CURRENCY
(J.YEN) (VND) (J.YEN) (VND) (VND)
08100-100 Blank Flange, Dia. 300, SS nos. 2 9,690 59,040 19,380 118,080 2,728,178
08100-101 Flange Joining, JIS10K nos. 39 4,011 24,440 156,429 953,160 22,021,018
08100-102 Ventilation Duct, VU Dia. 400 M 9 50,003 304,680 450,027 2,742,120 63,351,756
08100-103 PVC protection pipe, for Water level detector no. 1 5,349 32,590 5,349 32,590 752,993
Submersible Pump, Dia. 300×10m3/min ×20m×55kW, nos. 4 5,409,282 32,960,430 21,637,128 131,841,720 3,045,930,119
guide support for set and release
08100-104
(Included Water Level Detectors, Automatic Operation
boards)
DIVISION 9 - MISCELLANEOUS
S-09400 GUARDRAIL AND FENCING
09400-4 Galvanised Wire Netting Fence(GWNF) m 73.6 1,280 229,600 94,208 16,898,560 29,586,493
Page 33 of 35
DIVISION 9 SUBTOTAL - CARRIED TO SUMMARY SHEET 94,208 16,898,560 29,586,493
Ⅵ. ADDITIONAL ITEM
SUMMARY
UNIT COST TOTAL COST COMBINED
ITEM DESCRIPTION UNIT QUANTITY TOTAL COST
NO FOREIGN LOCAL FOREIGN LOCAL LOCAL
CURRENCY CURRENCY CURRENCY CURRENCY CURRENCY
(J.YEN) (VND) (J.YEN) (VND) (VND)
DIVISION 16 - Additional Item
S-16100 Additional Item
Additional amount of payment as requested from VNR in its LS 1 0 6,000,000,000 6,000,000,000
letter ref. 1247/DS-CSHT dated June 7, 2006 and payment
16100
for practical survey according to the proposed construction
method
Page 34 of 35
SUMMARY
UNIT COST TOTAL COST COMBINED
ITEM DESCRIPTION UNIT QUANTITY TOTAL COST
NO FOREIGN LOCAL FOREIGN LOCAL LOCAL
CURRENCY CURRENCY CURRENCY CURRENCY CURRENCY
(J.YEN) (VND) (J.YEN) (VND) (VND)
DIVISION 12 - PROVISIONAL SUM
S-01010 GENERAL PROVISION
01010-8 Survey and Geotecnical Investigations for the Engineer Prov.sum 1 673,960,762
Page 35 of 35