Transport Infrastructure Development in Hanoi, Phase 1 Kim Lien Intersection Summary Bill of Quantities

Transport Infrastructure Development in Hanoi, Phase 1
Summary Bill of Quantities

Kim Lien Intersection
Detailed Cost Estimate (SUMMARY)

Foreign Currency Local Currency Combined Equivalent Remark
(Yen) (VND) Total Cost (VND)
Division No. Description
DIVISION ITEM
1 General Item 57,799,907 8,550,193,682 16,334,685,157
I. Tunnel & Approach Tunnel
2 Site Works 9,867,759 2,137,625,640 3,466,615,422
14 Soil Improvement 89,104,930 14,214,671,040 26,215,323,012
3 Earth Works 450,064,316 29,231,236,910 89,845,898,989
15 Pipe Roofing 0 0 0
4 Drainage Works 37,716,909 5,870,224,860 10,949,938,164
5 Asphalt products and pavements 39,383,760 10,153,984,440 15,458,189,237
6 Concrete Structure 286,122,884 29,230,836,150 67,765,866,167
7 Structural and Architectural 4,020,012 507,583,140 1,048,998,356
8 Pump House and Ventilation 18,493,455 117,069,401 2,607,767,920
9 Miscellaneous 57,031,534 5,647,918,879 13,328,925,878
10 Roadway Facilities 42,005,795 1,244,107,505 6,901,447,976
II. Utility Tunnel
3 Earth Works 87,713,763 3,762,871,620 15,576,161,221
7 Structural and Architectural 529,881 3,228,720 74,593,093
11 Utility Tunnel Works 8,864,402 180,878,110 1,374,735,771
III. Pedestrian Tunnel
3 Earth Works 80,956,110 4,152,614,577 15,055,783,472
15 Pipe Roofing 0 0 0
5 Asphalt products and pavements 944,965 239,187,800 366,455,686
7 Structural and Architectural 6,064,105 112,102,280 928,815,941
9 Miscellaneous 346,064 71,228,030 117,835,930
13 Pedestrian Tunnel Works 3,845,127 86,867,090 604,728,794
IV. New Drainage Facility (from Pump Room to University)
3 Earth Works 25,571,299 591,989,510 4,035,932,059
4 Drainage Works 1,850,517 395,387,040 644,614,670
6 Concrete Structure 3,347,080 257,289,560 708,074,294
V. Pump House
14 Soil Improvement 4,691,072 859,282,300 1,491,075,877
3 Earth Works 20,607,042 671,942,971 3,447,299,388
4 Drainage Works 761,582 60,757,736 163,327,600
6 Concrete Structure 5,003,214 477,034,073 1,150,866,935
7 Structural and Architectural 1,007,408 17,934,737 153,612,446
8 Pump House Facility 28,366,278 172,844,600 3,993,214,921
9 Miscellaneous 94,208 16,898,560 29,586,493
Ⅵ. Additional Item
16 Additional amount of payment as
requested from VNR in its letter ref.
1247/DS-CSHT dated June 7, 2006 and
payment for practical survey according to
the proposed construction method.
0 6,000,000,000 6,000,000,000
Sub Total of Division Items 1,397,029,226 127,291,983,571 315,443,879,728
12 PROVISIONAL ITEMS
Survey and Geotechnical Investigations
for the Engineer
01010-8 673,960,762 673,960,762
Summary Bill of Quantities - 1 of 35
Transport Infrastructure Development in Hanoi, Phase 1
Summary Bill of Quantities
Kim Lien Intersection
Detailed Cost Estimate (SUMMARY)

02300 Diversion and Protection of Utilities 300,000,000 300,000,000
12110-1 Hanoi Water Business Company 600,000,000 600,000,000

12110-2 Hanoi Electric Power Company 600,000,000 600,000,000
Hanoi Post and Telecommunication
12110-3
Company 600,000,000 600,000,000
12110-4 Urban Lighting and Equipment Company 200,000,000 200,000,000
12110-5 Ministry of Defense 200,000,000 200,000,000
12110-7 Hanoi Police Department 200,000,000 200,000,000
12110-9 Traffic Signal Management Center 526,039,238 526,039,238
12120-1 Day Work 1,000,000,000 1,000,000,000
12120-3 Traffic sign boards 100,000,000 100,000,000
Sub Total of Provisional Items 0 5,000,000,000 5,000,000,000
Add (5% of Division Item) as Provisional Sum for Contingencies
69,851,461 6,364,599,179 15,772,193,946

BID PRICE 1,466,880,687 138,656,582,750 336,216,073,675
Exchange Rate in accordance with Minutes of Contract Negotiation No.6 dated Jun 20,2006 issued by MPMU
Bid:One(Yen) = 134.68 Vietnamese Dong (VND)

Expected Total Amount of VAT Refund (VND): 6,932,829,138
Expected Total Amount of Import Duty (VND): 752,010,005
Expected Total Amount of Business Tax (VND): 6,724,321,474
Expected Total Amount of Tax (VND): 14,409,160,617
Binding Signature and Seal of the Employer
Nguyen Van Khay, Director of MPMU

Hanoi Urban Development Major Projects Management Unit (MPMU)
Binding Signature and Seal of the Contractor
Noboru Nakagawa
Manager of Marketing & Development Department
TAISEI CORPORATION
Summary Bill of Quantities - 2 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 1 - General Items
S-01010 GENERAL PROVISION
01010-1 Mobilization LS 1 32,497,249 4,685,212,830 9,061,942,325
01010-2 Construction Photographs month 22 28,147 7,537,910 619,234 165,834,020 249,232,455
01010-3 Video Recording LS 1 265,233 44,311,610 80,033,190
01010-4 Operation and Maintenance Manuals LS 1 174,821 1,065,240 24,610,132
01010-5 Operation and Maintenance Training LS 1 155,397 946,880 21,875,748
01010-6 Project Information Signs (2m x 3m) LS 1 71,383 21,076,340 30,690,202
01010-7 Maintenance of Existing Drainage LS 1 200,699 59,258,240 86,288,381
01010-9 Contractor's Design Check LS 1 11,761,826 72,074,492 1,656,157,218
S-01500 PROJECT SAFETY

01500 Project Safety LS 1 2,150,482 634,947,030 924,573,946
S-01600 MAINTENANCE AND PROTECTION OF TRAFIC

01600 Maintenance and Protection of Traffic LS 1 6,859,610 1,966,709,990 2,890,562,265
S-01700 ENVIRONMENTAL MANAGEMENT

01700 Environmental Management LS 1 2,418,807 714,171,880 1,039,936,807
S-01800 CONTRACTOR QUALITY CONTROL

01800 Contractor Quality Control LS 1 625,166 184,585,130 268,782,487
DIVISION 1 SUBTOTAL - CARRIED TO SUMMARY SHEET 57,799,907 8,550,193,682 16,334,685,157
Page 3 of 35
SUMMARY
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
02100-4 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

DIVISION 14 - Soil Improvement
S-1400 SOIL IMPROVEMENT
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
SUMMARY
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
SUMMARY
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 - - - - - -
DIVISION 15 SUBTOTAL - CARRIED TO SUMMARY SHEET 0 0 0
Page 6 of 35
SUMMARY
DIVISION 4 - Drainage Works
S-04200 REINFORCED CONCRETE PIPE CULVERTS

04200-1 RC Pipe Culvert D=1.25m lin.m 243 15,344 3,393,710 3,728,592 824,671,530 1,326,838,301
04200-5 RC Pipe Culvert D=0.40m lin.m 1,585 4,798 879,400 7,604,830 1,393,849,000 2,418,067,504
04200-6 RC Pipe Culvert D=0.30m lin.m 98 3,571 634,230 349,958 62,154,540 109,286,883
S-04300 DRAINAGE DITCHES

04300-1 Concrete Class C-3 cum 61 8,769 1,499,000 534,909 91,439,000 163,480,544
04300-2 Concrete Class D-1 cum 6 1,575 459,840 9,450 2,759,040 4,031,766
04300-3 Reinforcement Steel Bar tonnes 9 75,772 1,281,990 681,948 11,537,910 103,382,667
04300-4 Blinding Stone cum 18 578 170,770 10,404 3,073,860 4,475,071
04300-5 Preformed Joint Filler (t=20mm) sqm 5 265 78,370 1,325 391,850 570,301
S-04400 CHAMBERS,INLETS,OUTLETS,CATCH BASIN & HEADWALLS

04400-1 Catch Basin Type A no 104 28,690 2,206,210 2,983,760 229,445,840 631,298,637
04400-2 Catch Basin Type B no 47 38,892 3,048,730 1,827,924 143,290,310 389,475,114
04400-3 Catch Basin Type C no 14 59,246 6,099,960 829,444 85,399,440 197,108,958
04400-17 Catch Basin Type D no 11 72,986 7,831,790 802,846 86,149,690 194,276,989
04400-18 Catch Basin Type E no 7 16,241 1,233,460 113,687 8,634,220 23,945,585
04400-19 Manhole Type 1 no 4 27,642 2,097,570 110,568 8,390,280 23,281,578
04400-20 Manhole Type 2 no 11 29,101 4,534,260 320,111 49,876,860 92,989,409
04400-21 Manhole Type 3 no 3 49,421 7,602,130 148,263 22,806,390 42,774,451
04400-22 Manhole Type 4 no 4 59,960 9,056,890 239,840 36,227,560 68,529,211
04400-23 Manhole Type 5 no 4 72,703 10,580,600 290,812 42,322,400 81,488,960
04400-24 Manhole Type 6 no 4 92,085 12,959,260 368,340 51,837,040 101,445,071
Page 7 of 35
SUMMARY
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
S-05200 TACK COAT

05200 Bituminous Tack Coat ( Grade RC250 0.4~0.8kg/m2) kg 113,012 30 5,740 3,390,360 648,688,880 1,105,302,565
(1) Underpass Works: 7,350
(2) Road and Intersection Works: 105,662
S-05300 ASPHALT CONCRETE BASE,BINDER,SURFACE & LEVELING COURSES

05300-1 Bituminous Binder Couse (thickness 70mm) sq.m 50,315 326 91,750 16,402,690 4,616,401,250 6,825,515,539
05300-2 Bituminous Surface Course (thicness 50mm): 50,315 sq.m 50,762 222 62,340 11,269,164 3,164,503,080 4,682,234,088
Bituminous Surface Course (for Entrance): 447
05300-3 Bituminous Surface Course (thicness 75mm) sq.m 7,350 326 91,750 2,396,100 674,362,500 997,069,248
05300-4 Leveling Course cu.m 189 4,656 1,310,790 879,984 247,739,310 366,255,555
S-05600 PAVEMENT SCARIFICATION

05600 Scarify Pavement sq.m 7,457 29 7,270 216,253 54,212,390 83,337,344
S-05700 PATCHING OF EXISTING PAVEMENT

05700 Patching Existing Pavement sq.m 2,516 434 66,030 1,091,944 166,131,480 313,194,498
Page 8 of 35
SUMMARY
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
S-06220 PRESTRESSED CONCRETE

06220-2 Prestressing Steel Type C Transverse steel (3F-15.2) kg 4,728 2,066 351,220 9,768,048 1,660,568,160 2,976,128,865
S-06400 REINFORCING STEEL

06400 Reinforcement steel bars ton 2,016 75,772 1,281,890 152,756,352 2,584,290,240 23,157,515,727
07100-1 Steel Pipe Dia. 508mm (roughly calculated) m 246 12,380 347,490 3,045,480 85,482,540 495,647,786
S-06500 CONCRETE WATERPROOFING

06500 Waterproofing Membrane type 1 sq.m 9,130 768 48,670 7,011,840 444,357,100 1,388,711,711
06510 Waterproofing Membrane type 2 sq.m 13,104 768 48,670 10,063,872 637,771,680 1,993,173,961
Waterproofing Membrane type 3 sq.m 8,085 768 48,670 6,209,280 393,496,950 1,229,762,780
S-06600 CONCRETE PAINTING

06600 Concrete Painting sq.m 8,302 179 49,800 1,486,058 413,439,600 613,581,891
S-06800 RETAINING WALL

06800-1 Structure Concrete C-3 ( Reinforced concrete 240kg/cm2) cum 505 6,320 1,581,120 3,191,600 798,465,600 1,228,310,288
06800-2 Structure Concrete D-1(Unreinforced concrete 150kg/cm2) cum 62 1,418 416,390 87,916 25,816,180 37,656,707
06800-4 Blinding Stone t=200mm cum 124 468 138,040 58,032 17,116,960 24,932,710
06800-3 Reinforcement steel bars ton 14 76,095 1,374,090 1,065,330 19,237,260 162,715,904
06800-3 Reinforcement steel bars ton 9 76,095 1,374,090 684,855 12,366,810 104,603,081
Page 9 of 35
SUMMARY
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
S-07950 FIRE EXTINGUISHERS

Fire Extinguisher for Tunnel
Dry Chemical Powder Fire Extinguisher 12 Kg, Sodium
bicarbonate dry chemical 8, Provide bracket with stainless
steel / glass cabinets.
07950-1 Fire extinguishers to be installed for tunnel at 25m interval nos. 12 48,171 293,520 578,052 3,522,240 81,374,283
along the 140m twin tunnel (roughly calculated)
DIVISION 7 SUBTOTAL - CARRIED TO SUMMARY SHEET 4,020,012 507,583,140 1,048,998,356

DIVISION 8 - Power supply and Ventilation
S-08100 Power supply for tunnel and approach tunnel
1 Power supply for substation
08100-1 Power connection & application fee to the power company lot 1 2,096,755 12,776,180 2,096,755 12,776,180 295,167,143
08100-2 500 kVA Transformer,10(22)0.4kV, 3 phase 50hertz no. 1 1,283,210 7,819,000 1,283,210 7,819,000 180,641,723
08100-3 22 kV HV cable, 3Cx50mm2 XLPE/SWA/PVC m 10 3,028 18,450 30,280 184,500 4,262,610
08100-4 22 kV termination kit lot 1 128,325 781,920 128,325 781,920 18,064,731
08100-5 600V/1000V Cable, 2x4Cx95mm2,XLPE/SWA/PVC m 10 4,526 27,580 45,260 275,800 6,371,417
08100-6 Watt hour meter and service box no. 1 52,023 316,990 52,023 316,990 7,323,448
08100-7 Standby diesel generator set ,300KVA,380V,50Hz no. 1 8,618,518 52,515,290 8,618,518 52,515,290 1,213,257,294
08100-8 Grounding and bonding lot 1 31,213 190,190 31,213 190,190 4,393,957
08100-9 Earth electrode arrangement lot 1 10,406 63,410 10,406 63,410 1,464,890
Fuel Service
08100-10 Control PanelTank ,2,000L
(Main Switch Board-Incoming change over no. 1 260,118 1,584,980 260,118 1,584,980 36,617,672
08100-11 switch) unit 1 1,040,471 6,339,910 1,040,471 6,339,910 146,470,544
Page 10 of 35
SUMMARY
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
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
Page 12 of 35
SUMMARY
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
09200-7 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
09200-13 Road Marking - Bicycle Marking sq,m 82.00 807 51,370 66,174 4,212,340 13,124,654
S-09250 REFLECTIVE PAVEMENT STUDS

09250 Reflectorized Pavement Studs each 315 1,387 8,450 436,905 2,661,750 61,504,115
S-09300 CONCRETE CURBS
09300-1 Concrete Curb Type A lin.m 5,757.89 346 87,530 1,992,230 503,988,112 772,301,648
09300-2 Concrete Curb Type B lin.m 811.49 346 87,530 280,776 71,029,720 108,844,632
09300-3 Concrete Gutter -S lin.m 2,999.96 851 203,320 2,552,966 609,951,867 953,785,328
09300-4 Concrete Gutter -E lin.m 188.29 851 203,330 160,235 38,285,006 59,865,456
09300-5 Concrete Gutter -B lin.m 21.28 851 203,440 18,109 4,329,203 6,768,123
09300-6 Concrete Boundary Block lin.m 2,092.28 284 60,520 594,208 126,624,786 206,652,719
S-09400 GUARDRAIL AND FENCING
09400-1 Steel Beam Guerdrail(SBG) Type A(SINGLE) m 1,908.70 4,834 51,030 9,226,656 97,400,961 1,340,046,991
Steel Beam Guerdrail(SBG) Type B(Double) m 518.00 8,899 75,800 4,609,682 39,264,400 660,096,372
09400-2 Pedestrian Guardrail(PG),Type A m 3,641.10 3,221 108,540 11,727,983 395,204,994 1,974,729,744
09400-3 Removable Vehicle Separator(RVS) m 1,386.00 1,995 317,520 2,765,070 440,082,720 812,482,348
09400-4 Galvanised Wire Netting Fence(GWNF) m 31.25 1,280 229,550 40,000 7,173,438 12,560,638
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
SUMMARY
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
SUMMARY
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
S-10210 ROAD LIGHTING,TRAFFIC SIGNALS AND ELECTRICAL WORKS

10210-1 Street Lighting type - A-5R1 each 26 19,673 119,870 511,498 3,116,620 72,005,171
10210-2 Street Lighting type - A-5RW1 each 44 19,673 119,870 865,612 5,274,280 121,854,904
10210-3 Street Lighting type - B-6R1 each 31 19,673 119,870 609,863 3,715,970 85,852,319
10210-5 Underground Pedestrian Lighting type-G1.1 each 26 35,774 217,980 930,124 5,667,480 130,936,580
10210-6 Panel SS each 1 139,701 851,240 139,701 851,240 19,666,171
10210-7 Panel MDP, type A2 each 1 696,401 4,243,390 696,401 4,243,390 98,034,677
10210-8 Panel DB, type C2 each 6 139,701 851,240 838,206 5,107,440 117,997,024
10210-9 LV cable armor, 4c-50mm2 linear meter 100 3,142 19,140 314,200 1,914,000 44,230,456
10210-10 X-LPE/PVC armer cable 4c-25mm2 linear meter 300 1,813 11,050 543,900 3,315,000 76,567,452
10210-11 X-LPE/PVC armer cable 4c-16mm2 linear meter 600 1,205 7,340 723,000 4,404,000 101,777,640
10210-12 X-LPE /PVC armer cable 4c-10mm2 linear meter 3,300 830 5,060 2,739,000 16,698,000 385,586,520
10210-12A X-LPE /PVC armer cable 3c-2.5mm2 linear meter 1,800 830 5,060 1,494,000 9,108,000 210,319,920
10210-13 X-LPE /PVC cable 4c-10mm2 linear meter 0 - - 0
10210-14 Grounding wire BCC 6 mm2 linear meter 380 247 1,500 93,860 570,000 13,211,065
Page 16 of 35
SUMMARY
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
10210-34 Traffic Signal Type 6 each 8 38,869 236,840 310,952 1,894,720 43,773,735
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
03200-1 Structure Excavation Class 1C cum 9,037 293 56,620 2,647,841 511,674,940 868,286,166

03300 Borrow Material cum 4,492 162 47,780 727,704 214,627,760 312,634,935

03400 Embankemnt and other areas of fill cum 4,492 100 29,480 449,200 132,424,160 192,922,416
S-03500 UNSUITABLE MATERIAL

03510 Hauling surplus material by 12 ton vehicle cum 9,037 72 21,350 650,664 192,939,950 280,571,378

3610 Sheetpiles and Support System LS 1 83,173,114 2,691,950,610 13,893,705,604

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

06400 Reinforcement steel bars ton 75 76,095 1,374,090 5,707,125 103,056,750 871,692,345

06500 Waterproofing Membrane type 1 sq.m 2,758 768 48,670 2,118,144 134,231,860 419,503,494
Page 18 of 35
II. UTILITY TUNNEL (184m)
SUMMARY
Division 7 - Structural and Architectural
S-7950 FIRE EXTINGUISHER
Fire Extinguisher for Utility Tunnel (4 nos.)
07950-2 Fire Extinguishers for Utility Tunnel each 11 48,171 293,520 529,881 3,228,720 74,593,093
DIVISION 7 SUBTOTAL - CARRIED TO SUMMARY SHEET 529,881 3,228,720 74,593,093

Division 11 - Utility Tunnel Works
S-11330
11330- 1 Drainage dual pump system for Utility tunnel set 7 1,005,748 6,128,330 7,040,236 42,898,310 991,077,294
11330- 2 SGP-W Pipe and fitting 50 mm diameter linear meter 240 963 204,090 231,120 48,981,600 80,108,842
11330- 2 SGP-W Pipe and fitting 65 mm diameter linear meter 400 963 204,090 385,200 81,636,000 133,514,736
Lighting for Utility Tunnel (4 nos.)
11330- 3 Lighting Distribution Board, 40A, 4P, MCB main Wall each 4 125,574 765,160 502,296 3,060,640 70,709,865
mounted type, Water proof
11330- 4 Fluorescent @ 5m interval, 1 x 40W Reflector Type, surface each 48 5,024 30,610 241,152 1,469,280
mounted, Water proof 33,947,631
11330- 5 Switch, 220V 2 gang each 8 377 2,300 3,016 18,400 424,595
11330- 6 Cable, 600V CV 5.5mm2 -4C linear meter 786 461 2,810 362,346 2,208,660 51,009,419
11330- 7 Conduit, CP 22mm dia. linear meter 786 126 770 99,036 605,220 13,943,388
Page 19 of 35
III. PEDESTRIAN TUNNEL
SUMMARY
03200-1 Structure Excavation cum 8,370 295 40,790 2,469,150 341,412,300 673,957,422


03400 Embankment and other areas of fill cum 3,482 100 29,480 348,200 102,649,360 149,544,936
03500-2 Rail remove and fiting lin.m 20 5,066 340,910 101,320 6,818,200 20,463,978

03510 Disposal of surplus material cum 8,370 72 21,350 602,640 178,699,500 259,863,055

03610 Sheet Piles and Support System LS 1 73,682,639 2,439,923,617 12,363,501,438
S-03700 GRANULAR BACKFILL

03700 Granular Backfill cu.m 3,457 786 225,380 2,717,202 779,138,660 1,145,091,425

03960-1 Aggregate Sub-base cu.m 428 495 144,800 211,860 61,974,400 90,507,705
03960-2 Aggregate base cu.m 391 523 152,270 204,493 59,537,570 87,078,687
Page 20 of 35
SUMMARY
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 - - - - - -
DIVISION 15 SUBTOTAL - CARRIED TO SUMMARY SHEET 0 0 0

DIVISION 5 - Asphalt Products and pavements
05100 Bituminous Prime Coat kg 5,939 35 5,450 207,865 32,367,550 60,362,808

05300-5 Bituminous Binder Couse 80mm sq.m 2,275 324 90,910 737,100 206,820,250 306,092,878

06100-1 Structure Concrete Class C-3 cum 756 4,606 959,400 3,482,136 725,306,400 1,194,280,476
Prevension Gap Slab ( Concrete Class-C) cum 27 2,680 694,440 72,360 18,749,880 28,495,325
06100-3 Leveling Concrete Class D-1 cum 59 1,913 463,940 112,867 27,372,460 42,573,388
06400 Reinforcement steel bars ton 91 76,095 1,374,090 6,924,645 125,042,190 1,057,653,379

06500 Waterproofing Membrane sq.m 2,331 768 48,670 1,790,208 113,449,770 354,554,983
S-06600 CONCRETE PAINTING

06600 Concrete Painting sq.m 717 179 49,800 128,343 35,706,600 52,991,835
Page 21 of 35
Page 22 of 35
SUMMARY
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
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
DIVISION 7 SUBTOTAL - CARRIED TO SUMMARY SHEET 6,064,105 112,102,280 928,815,941

DIVISION 9 - Miscellaneous
09400-6 Removable Glavanised wire netting-fence m 80 1,280 229,580 102,400 18,366,400 32,157,632
09400-4 Glavanised wire netting-fence m 80 1,280 229,580 102,400 18,366,400 32,157,632
S-09700 CONCRETE BLOCK PAVING

09700 Concrete Block Paving sq,m 327 432 105,490 141,264 34,495,230 53,520,666
Page 23 of 35
SUMMARY
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
03200-1 Structure Excavation Class 1C cum 1,290 170 50,330 219,300 64,925,700 94,461,024

03300 Borrow Material cum 825 162 47,780 133,650 39,418,500 57,418,482

03400 Embankment and other areas of fill cum 825 100 29,480 82,500 24,321,000 35,432,100


03610 Sheet Piles and Support System LS 1 24,712,941 338,590,860 3,666,929,754

03960-1 Aggregate Sub-base cu.m 78 495 144,800 38,610 11,294,400 16,494,395
03960-2 Aggregate base cu.m 52 523 152,270 27,196 7,918,040 11,580,797
Page 25 of 35
IV. New Drainage Facility (Pump House to University)
SUMMARY
DIVISION 4 - Drainage Works
04200-2 RC Pipe Culvert D=1.00m lin.m - - - -
S-04400 CHAMBERS,INLETS,OUTLETS,CATCH BASIN & HEADWALLS

04400-1 Catch Basin Type A no - - - -
04400-2 Catch Basin Type B no - - - -
04400-3 Catch Basin Type C no - - - -
04400-4 Manhole 1000mm no 4 18,589 3,748,790 74,356 14,995,160 25,009,426
04400-14 Manhole Grating no 4 8,708 957,090 34,832 3,828,360 8,519,534
04400-8 Ductile Pipe dia.700mm m 19 11,690 3,382,250 222,110 64,262,750 94,176,525
04400-5 RC Box Culvert 800x800mm m 43.60 4,548 810,700 198,293 35,346,520 62,052,621
04400-6 U-800mm Type A Cover m 168 4,713 951,040 791,784 159,774,720 266,412,189
04400-7 U-800mm Type B Cover m 72 6,955 1,513,840 500,760 108,996,480 176,438,837
04400-15 PVC dia 350mm m 8 1,237 355,610 9,896 2,844,880 4,177,673
04400-16 PVC dia 450mm m 9 2,054 593,130 18,486 5,338,170 7,827,864
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
Page 26 of 35
V. PUMP HOUSE
SUMMARY
DIVISION 14 - Soil Improvement

S-01400 SOIL IMPROVEMENT BY JET GROUTING
14100-1 Soil Improvement using Jet Grouting cum 547 8,576 1,570,900 4,691,072 859,282,300 1,491,075,877
03200-1 Structure Excavation Class 1C cum 2,070 365 50,770 755,550 105,093,900 206,851,374


03400 Embankment and other areas of fill cum 1,252 100 29,480 125,200 36,908,960 53,770,896
S-03410 SUBGRADE PREARATION

03410 Subgrad preparation sq.m 69 1 300 69 20,700 29,993


3610 Sheet Piles and Support System LS 1 19,304,455 405,436,420 3,005,360,419

03960-1 Aggregate Sub-base (t=200mm) cu.m 78 523 152,270 40,794 11,877,060 17,371,196
03960-2 Aggregate base(t=150mm) cu.m 52 446 131,620 23,192 6,844,240 9,967,739

DIVISION 4 - DRAINAGE WORKS
04200 - 7 Drainage Pipe from Pump House to Underpass (D1200) m 14.85 51,285 4,091,430 761,582 60,757,736 163,327,600
Page 27 of 35
Page 28 of 35
V. PUMP HOUSE
SUMMARY

06100-1 Structure Concrete C-3(Reinforced concrete 240kg/cm2) cum 349.0 5,739 1,150,450 2,002,911 401,507,050 671,259,103
06100-2 Leveling Concrete D-1 cum 6.3 1,811 532,310 11,409 3,353,553 4,890,117


06500 Deck Waterproofing Membrane sq.m 523 768 48,670 401,664 25,454,410 79,550,518

DIVISION 7 - Structural and Architectural
S-07650 ARCHITECTURAL FINISHINGS

07650-1 Grating dia.600mm each 4 4,393 1,199,370 17,572 4,797,480 7,164,077
07650-2 Stair ladder, B=400mm including steps 12nos m 10.3 2,937 707,790 30,251 7,290,237 11,364,442
07650-3 Roof Water proofing m2 78 1,311 7,990 102,258 623,220 14,395,327
07650-4 Heat Insulation for Roof m2 78 1,049 6,390 81,822 498,420 11,518,207
07650-5 Steel Doors 1.8m x2.3m each 1 36,184 220,480 36,184 220,480 5,093,741
07650-6 Steel Doors 1.8m x1.8m each 1 28,317 172,550 28,317 172,550 3,986,284
07650-7 Louver, 0.6mx0.6m each 1 2,699 16,440 2,699 16,440 379,941
07650-8 Louver, 1.5mx2.0m each 3 22,492 137,050 67,476 411,150 9,498,818
07650-9 Gate H=1.8m,B=3m each 1 30,673 186,900 30,673 186,900 4,317,940
07650-10 Louver, 0.9mx0.9m each 1 32,104 195,620 32,104 195,620 4,519,387

Fire Extinguisher for Pump Room
07950- 4 Fire extinguishers to be installed at pump house.4 x @3nos. nos. 12 48,171 293,520 578,052 3,522,240 81,374,283
Page 29 of 35
Page 30 of 35
V. PUMP HOUSE
SUMMARY
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
08100-24 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
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
08100-54 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
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
08100-71 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
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)
4 Equipment for Pump Room

08100-105 Check Valve, Dia. 300 Swing Type nos. 4 236,170 1,439,060 944,680 5,756,240 132,985,742
08100-106 Gate Valve, Dia. 300 Manual Type nos. 4 131,725 802,640 526,900 3,210,560 74,173,452
08100-107 Fan (for Electric Room), 900m3/min×100Pa×15kW, Axial no 1 65,439 398,740 65,439 398,740 9,212,065
Fan, approx. 900mm
08100-108 Fan (for Basement), 60m3/min×150Pa×0.4kW, In-Line Fan, no 1 265,978 1,620,690 265,978 1,620,690 37,442,607
approx. 400mm
08100-109 Water Level Detector, Immersion Type unit 1 32,508 198,080 32,508 198,080 4,576,257
08100-110 Water Level Detector, Float Type unit 2 27,118 165,240 54,236 330,480 7,634,984
08100-111 Chain Block geared trolley type manual 2 ton nos. 2 38,850 236,730 77,700 473,460 10,938,096
08100-112 Automatic Operation board unit 0 - - -
DIVISION 9 - MISCELLANEOUS
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
Ⅵ. ADDITIONAL ITEM
SUMMARY
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
DIVISION 16 SUBTOTAL - CARRIED TO SUMMARY SHEET 0 6,000,000,000 6,000,000,000
Page 34 of 35
SUMMARY
DIVISION 12 - PROVISIONAL SUM
S-01010 GENERAL PROVISION
01010-8 Survey and Geotecnical Investigations for the Engineer Prov.sum 1 673,960,762
S-02300 DIVERSION AND PROTECTION OF EXISTING UTILITIES

02300 Diversion and Protection of Utilities Prov.sum 1 300,000,000
WORK ITEM : SECTION 12110 - RELOCATION OF UTILITIES

provisional
12110-1 Hanoi Water Business Company 1 600,000,000
sum
provisional
12110-2 Hanoi Electric Power Company 1 600,000,000
sum
provisional
12110-3 Hanoi Post and Telecommunication Company 1 600,000,000
sum
provisional
12110-4 Urban Lighting and Equipment Company 1 200,000,000
sum
provisional
12110-5 Ministry of Defense 1 200,000,000
sum
provisional
12110-7 Hanoi Police Department 1 200,000,000
sum
provisional
12110-8 Railway Company 1
sum
provisional
12110-9 Traffic Signal Management Center 1 526,039,238
sum
WORK ITEM: SECTION 12120 Pedestrian & Utility Tunnel by VNRW
provisional
12120-1 Daywork
sum 1 1,000,000,000
provisional
12120-3 Traffic sign boards
sum 1 100,000,000
DIVISION 12 SUBTOTAL - CARRIED TO SUMMARY SHEET 0 5,000,000,000 5,000,000,000
Page 35 of 35

Transport Infrastructure Development in Hanoi, Phase 1 Kim Lien Intersection Summary Bill of Quantities

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Transport Infrastructure Development in Hanoi, Phase 1 Kim Lien Intersection Summary Bill of Quantities

Uploaded by

Copyright:

Available Formats

Transport Infrastructure Development in Hanoi, Phase 1

Summary Bill of Quantities

Detailed Cost Estimate (SUMMARY)

Detailed Cost Estimate (SUMMARY)

12110-1 Hanoi Water Business Company 600,000,000 600,000,000

69,851,461 6,364,599,179 15,772,193,946

Bid:One(Yen) = 134.68 Vietnamese Dong (VND)

Binding Signature and Seal of the Employer

Nguyen Van Khay, Director of MPMU

Binding Signature and Seal of the Contractor

Summary Bill of Quantities - 2 of 35

S-01500 PROJECT SAFETY

S-01600 MAINTENANCE AND PROTECTION OF TRAFIC

S-01700 ENVIRONMENTAL MANAGEMENT

S-01800 CONTRACTOR QUALITY CONTROL

DIVISION 1 SUBTOTAL - CARRIED TO SUMMARY SHEET 57,799,907 8,550,193,682 16,334,685,157

DIVISION 2 SUBTOTAL - CARRIED TO SUMMARY SHEET 9,867,759 2,137,625,640 3,466,615,422

DIVISION 14 SUBTOTAL - CARRIED TO SUMMARY SHEET 89,104,930 14,214,671,040 26,215,323,012

DIVISION 3 SUBTOTAL - CARRIED TO SUMMARY SHEET 450,064,316 29,231,236,910 89,845,898,989

DIVISION 15 SUBTOTAL - CARRIED TO SUMMARY SHEET 0 0 0

S-04200 REINFORCED CONCRETE PIPE CULVERTS

S-04300 DRAINAGE DITCHES

S-04400 CHAMBERS,INLETS,OUTLETS,CATCH BASIN & HEADWALLS

DIVISION 4 SUBTOTAL - CARRIED TO SUMMARY SHEET 37,716,909 5,870,224,860 10,949,938,164

S-05200 TACK COAT

S-05300 ASPHALT CONCRETE BASE,BINDER,SURFACE & LEVELING COURSES

S-05600 PAVEMENT SCARIFICATION

S-05700 PATCHING OF EXISTING PAVEMENT

DIVISION 5 SUBTOTAL - CARRIED TO SUMMARY SHEET 39,383,760 10,153,984,440 15,458,189,237

S-06220 PRESTRESSED CONCRETE

S-06400 REINFORCING STEEL

S-06500 CONCRETE WATERPROOFING

S-06600 CONCRETE PAINTING

S-06800 RETAINING WALL

DIVISION 6 SUBTOTAL - CARRIED TO SUMMARY SHEET 286,122,884 29,230,836,150 67,765,866,167

S-07950 FIRE EXTINGUISHERS

DIVISION 7 SUBTOTAL - CARRIED TO SUMMARY SHEET 4,020,012 507,583,140 1,048,998,356

S-09250 REFLECTIVE PAVEMENT STUDS

DIVISION 9 SUBTOTAL - CARRIED TO SUMMARY SHEET 57,031,534 5,647,918,879 13,328,925,878

S-10210 ROAD LIGHTING,TRAFFIC SIGNALS AND ELECTRICAL WORKS

DIVISION 10 SUBTOTAL - CARRIED TO SUMMARY SHEET 42,005,795 1,244,107,505 6,901,447,976

S-03300 BORROW MATERIAL

S-03400 EMBANKMENT CONSTRUCTION

S-03500 UNSUITABLE MATERIAL

S-03610 SHEETPILES AND TEMPORARY SUPPORT

DIVISION 3 SUBTOTAL - CARRIED TO SUMMARY SHEET 87,713,763 3,762,871,620 15,576,161,221

S-06400 REINFORCING STEEL

S-06500 CONCRETE WATERPROOFING

DIVISION 6 SUBTOTAL - CARRIED TO SUMMARY SHEET 12,343,289 1,210,565,310 2,872,959,473

DIVISION 7 SUBTOTAL - CARRIED TO SUMMARY SHEET 529,881 3,228,720 74,593,093

DIVISION 11 SUBTOTAL - CARRIED TO SUMMARY SHEET 8,864,402 180,878,110 1,374,735,771

S-03300 BORROW MATERIAL

S-03400 EMBANKMENT CONSTRUCTION

S-03510 SURPLUS MATERIAL

S-03610 SHEETPILES AND TEMPORARY SUPPORT

S-03700 GRANULAR BACKFILL

S-03960 AGGREGATE SUBBASE AND BASE

DIVISION 3 SUBTOTAL - CARRIED TO SUMMARY SHEET 80,956,110 4,152,614,577 15,055,783,472

DIVISION 15 SUBTOTAL - CARRIED TO SUMMARY SHEET 0 0 0

05100 Bituminous Prime Coat kg 5,939 35 5,450 207,865 32,367,550 60,362,808

DIVISION 5 SUBTOTAL - CARRIED TO SUMMARY SHEET 944,965 239,187,800 366,455,686

S-06500 CONCRETE WATERPROOFING

S-06600 CONCRETE PAINTING