Q09059-1 - Hanoi - Hai Phong Expressway - Package EX-2

m
Diameter
Type
m
Depth
Quantity
Equipment
(days)
180 Total Period
1.2
40
36.0
1,440
1/,4Piles/day=10
1.2
32
49.0
1,568
1/,4Piles/day=8
1.2
32
50.0
1,600
1/,4Piles/day=8
1.2
52
51.0
2,652
1/,4Piles/day=13
1.2
17
52.0
884
1/,4Piles/day=4
1.2
22
53.0
1,166
1/,4Piles/day=6
1.2
17
54.0
918
1/,4Piles/day=4
1.2
55.0
385
1/,4Piles/day=2
1.2
56.0
280
1/,4Piles/day=1
10
1.5
140
51.0
7,140
11
1.5
32
52.0
1,664
396
1/,4Piles/day=8
19,697
S-500 S-500 RCD

,50T Crane, 50T
Excavator
Compressor
Generator
Grab Hammer
Steel Casing
Steel Plate
Container
Water Tank
11 Other Utility
12
2
1
2
3
4
5-1
5-2
6
7
8
9
10
11
12
13
3
173

620
S-500 S-500 RCD

,50T Crane
Excavator
Air compressor
300KVA Generator
150KVA Generator
Grab Hammer
Steel Casing
Welding Machine
Steel Plate
Container
Water Tank
7.5HP
Other Utility
4 ,
To reduce the cost by using of 4 RCD machime
26,444,356,115
1
2
3
4
5
6
7
8
9
10
341
1/,4Piles/day=35
NTD=1
19,334,754,385
D
4.0
4.0
4.0
4.0
4.0
0.0
8.0
40.0
2.0
0.0
4.0
7
7
8
6,800,000
6,800,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
2
0
2
0
4
0
3,500,000
47,600,000
47,600,000
28,000,000
0
7,000,000
0
7,000,000
0
14,000,000 *1*1 Office*1, Equipment*1
0
0 Including Crane Equipment
0
9,630,000,000 789 NTD/m
4.0
4.0
4.0
4.0
2.0
2.0
0.0
8.0
4.0
40.0
2.0
0.0
4.0
4.0
151,200,000
24.0
24.0
24.0
24.0
12.0
12.0
0.0
48.0
24.0
240.0
12.0
0.0
24.0
24.0
174,240
200,000
124,000,000
180,000,000
38,500,000
25,000,000
17,000,000
13,000,000
30,000,000
2,000,000
500,000
650,000
3,500,000
5,000,000
1,000,000
5,000,000
2,976,000,000
4,320,000,000
924,000,000
600,000,000
204,000,000
156,000,000
0
96,000,000
12,000,000
156,000,000
42,000,000
0
24,000,000
120,000,000
Rented Equipment
Rented Equipment
Rented Equipment
Rented Equipment
Rented Equipment
10 10pcs/team
*1*2 Office*1, Equipment*2
2,578,752,000 9 L/m
1
2
3
4
6
7
S-500 S-500 RCD

,50T Crane
Excavator
Air compressor
300KVAGenerator
150KVAGenerator
L
L
L
L
L
L
1/person
6.0
135,000
83,700,000
502,200,000 *1*0 Team at Daytime*1, Team at Nighttime*0
1/person
6.0
120,000
74,400,000
0/person
0.0
100,000
62,000,000
Salary ( Include OT)
Project Manager(Taiwan)
2
Site Manager(Taiwan)
Engineer(Taiwan)
4
Engineer(Vietnam)
3
47,520
23,760
31,680
19,800
31,680
19,800
14,800
14,800
14,800
14,800
14,800
14,800
703,296,000
351,648,000
468,864,000
293,040,000
468,864,000
293,040,000
1,386,600,000 114 NTD/m
0 *0* Team at Daytime*0, Team at Nighttime*
4/person
24.0
9,500,000
5
Translator(Vietnam)
4/person
24.0
6,500,000
)
6
Office Staff(Vietnam)
2/person
12.0
4,500,000
Wages ( Include OT)
2/person
12.0
2
Foreman(Vietnam)
4/person
3
Crane Operator
8/person
4
Excavator Operator
RCD
5
Rcd Operator
6 Vietnam Worker
6
135,000
83,700,000
1,004,400,000 RCD*1*1 Team at Daytime*1 Team at Nighttime*1
24.0
6,500,000
156,000,000 RCD*1*1 Team at Daytime*1 Team at Nighttime*1
48.0
7,500,000
8/person
48.0
5,500,000
8/person
48.0
5,500,000
24/person
144.0
5,500,000
1 Water well
30m
26,000,000
2 Water Level droping WELL
20m
15,000,000
15kg/
25kg/
15kg/
kg
kg
kg
15,662
31,324
0
90
60
56,000
8,500
37,200
15kg/
kg
110
67,952
1
2
3
4
5
6
8
Spacer
Oxygen
Ethine
Welding Stick
Iron Wire
Other Utility
19,697
- Water Tank
- Temporary pond
()
1
Office Rental
182,000,000
0
877,061,688 5 / kg1.2/ Import Cost, add 5Dollor/kg for VAT
266,250,870 5 / kg2.0/ Import Cost, add 5 Dollor/kg for VAT
0 5 / kg Import Cost, add 5 Dollor/kg for VAT
0 5 / kg10/ Import Cost, add 5 Dollor/kg for VAT
672,489,827
4/2m
3.0T/
6.0T/
1.0kg/T
0.5kg/
kg
kg
1,342
1,352
676
4,056
2,028
396
5,000
70,000
300,000
32,000
20,000
500,000
1
7
100
7
7
0
0
0
45,000,000
15,000,000
5,000,000
6,711,667 Steel pacer

94,637,200
202,794,000
129,788,160
40,558,800
198,000,000
420,000,000
1
2
3
4
5

1,325,312,558 94 NTD/m ()
Stability Polymer
3 Slurry Mud 395

4 Soda
5 ALSO3
6
Clay Settle medicament
7

2,840,400,000 233 NTD/m
Foreman(Taiwan)
120.0 L/
60.0 L/
80.0 L/
50.0 L/
80.0 L/
50.0 L/
30,000,000
315,000,000
105,000,000
0
0
0 (P5)
330,000,000
30,000,000
438,000,000
Office appliance Fees
)
3
Staff Room Rental
Worker Room Rental
5,000,000
30,000,000
5,000,000
30,000,000
18
5,000,000
90,000,000
Power Fees
2,500,000VND/
30
2,500,000
75,000,000
Other Utilities
2,500,000VND/
30
2,500,000
75,000,000
4,750,471,731
Construction and Transportation of Rebar Cage &

Concrete Pouring
1
Fabrication of Rebar Cage
4,055.880
2 Transportation Fees
162
3 U U-Bolt
4,258.674
Pcs
2 Concrete pouring
Soil Disposal
1
2
3
Safety,Environment and Social Fees
750,000
3,041,910,000
2,850,000
25,000
28,476
m3
31,324
28,476
m3
37,019
2
2
1,500L
60,000
60,000
25,000,000
5,400,000
13,000
0 5 % Loss 5 %
1,708,561,731
2,221,130,000 1.3 Loose Volumn Proportion 1.3

0
0
0
138,000,000
1 Safety Engineer
24
2,500,000
60,000,000
2 Safety Fees
3 Other Utilities
1
2
6
12
3,000,000
5,000,000
18,000,000
60,000,000
396
500,000
198,000,000
53,957
4,342,497,191
Koden Test
Sonic Test
396
Test pipe Fees
1
2
3
4
5
6
-
Sonic Pipe-Tender Quantity
Sonic Pipe Connector
Sonic Pipe Cover

-
Sonic Pipe-Tender Quantity
Sonic Pipe Connector
Sonic Pipe Cover
61,424
60mm
10,442
6.00
2,424
,114mm,t=2.3m
5,846
114mm
1,023
Sonic Test
Grouting with Sonic Pipe

1
Equipment and Salary
2 Material
3 Material
3 2*4,
Daytime-Nighttime*4 shift, 2 Place, Security Officer
3,629,697,191 PVC Steel Pipe Quoted Price

60mm,t=2.3mm
Unit price for subcontract, Crane and Management Fees unincluded
396
47,304
60,220
136,271
5,732
40,000
2,456,959,680 2% Loss 2%
36,000
375,914,831 5% Loss 5%
6,500
15,752,880 2% Loss 2%
120,000
701,566,200 2% Loss 2%
56,000
57,288,000 5% Loss 5%
808
27,500
396
1,800,000
22,215,600 2% Loss 2%
712,800,000 25%, Test 25%
0
19,697
10
6,200
60mmPVC
114mm
m
m
0
0
5
9
3,000
5,700
0
0
Loading Test
Loading Test
3.0
1 Test Fee
1.2m
1.5m
0
0
180,000
0
0
Pile Tip contact condition checking

Testing fee
Pile's Core Test

Coring fee
Sample testing & report
Pile Head Treatment
1 - Cutting of pile head

1.357
2 - Transportation fee
Material Fees
1
2
3
Rebar Cage
Concrete C30
- Sand
Surveyor
1
Site engineer (TW)
2
Site engineer (VN)
3
Equipment fee
Total
m
m
nos.
P=1.2
2,000,000
0
0
0
2,650,000
550,000
0
0
356,400,000
396
396
1,452
900,000
1,629
1,009,980
m3
0.0
97
60,000
396
T
m3
m3
4,259
31,324
0
396
0.0
0.0
00 /
5,717
51,300
0 1,200 NTD/m3
84,485,308,222
4055.880T
28476.0m3
356,400,000
12,500,000
1,186,500
60,000
50,698,500,000 5%, Loss 5%

33,786,808,222 10%, Loss 10%
0
806
500,000
198,000,000
0.0
80,645
50,000,000
0.0
11,290
7,000,000
0.0
81
50,000
116,024,561,529
Cost Item
Construction fee
19,697
2,165
1,342,558
26,444,356,115 USD 89.5 Cost Unit Price USD
19,697
1,583
981,609
19,697
12
7,676
19,697
789
488,907
19,697
211
130,921
19,697
114
70,397
19,697
233
144,205
Stability Polymer
19,697
109
67,285
- Mechanical materials
19,697
55
34,142
672,489,827 USD 2.3 Cost Unit Price USD
19,697
34
21,323
19,697
27
16,754
4,259
1,799
1,115,481
Soil Disposal
19,697
182
112,765

7,734,971
19,697
11
7,006
Koden Test
396
806
500,000
Sonic Test
396
2,903
1,800,000
Test pipe Fees
396
14,784
9,165,902
Sonic Test
396
2,903
1,800,000
Grouting with Sonic Pipe
396
Loading Test
Pile Tip contact condition checking

0 USD 0.0 Cost Unit Price USD
Pile's Core Test
Pile Head Treatment
396
1,452
900,000
396
1,452
900,000
Material Fees
19,697
6,918
4,289,248
Rebar Cage
Concrete M350
- Pile
positioning
4,259
19,201
11,904,762
m3
31,324
1,740
1,078,636
396
0
116,024,561,529 USD 7,734,970.8 Cost Unit Price USD
187,136,390
USD 392.7 Cost Unit Price USD
11,868,498,922
10.23%
151,200,000
0.13%
9,960,000,000
8.58%
2,578,752,000
2.22%
4,365,000,000
3.76%
86,483,110,607
74.54%
618,000,000
0.53%
116,024,561,529
100.00%

20m

Mobilization
Renting fee
Diesel
158,878,720
Labor
2,647,979
Materia
Others
116,024,561,529
113,309,214,938
-2,715,346,590
5,890,469 VND/m
5,752,613 VND/m
-2%
27,045,556,115
1,373,080 VND/m

Q09059-1 - Hanoi - Hai Phong Expressway - Package EX-2

Uploaded by

Document Information

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

Q09059-1 - Hanoi - Hai Phong Expressway - Package EX-2

Uploaded by

Copyright:

Available Formats

m

180 Total Period

S-500 S-500 RCD

S-500 S-500 RCD

To reduce the cost by using of 4 RCD machime

S-500 S-500 RCD

502,200,000 *1*0 Team at Daytime*1, Team at Nighttime*0

446,400,000 *1*0 Team at Daytime*1, Team at Nighttime*0

Salary ( Include OT)

0 *0* Team at Daytime*0, Team at Nighttime*

228,000,000 *1*1 Team at Daytime*1, Team at Nighttime*1

156,000,000 *2*2 Team at Daytime*2, Team at Nighttime*2

Wages ( Include OT)

1,004,400,000 RCD*1*1 Team at Daytime*1 Team at Nighttime*1

156,000,000 RCD*1*1 Team at Daytime*1 Team at Nighttime*1

360,000,000 *2*2 Team at Daytime*2, Team at Nighttime*2

264,000,000 *2*2 Team at Daytime*2, Team at Nighttime*2

264,000,000 *2*2 Team at Daytime*2, Team at Nighttime*2

2 Water Level droping WELL

6,711,667 Steel pacer

792,000,000 *10*10 Team at Daytime*10, Team at Nighttime*10

3 Slurry Mud 395

54,000,000 *1*0 Team at Daytime*1, Team at Nighttime*0

Office appliance Fees

Worker Room Rental

Construction and Transportation of Rebar Cage &

Safety,Environment and Social Fees

2,221,130,000 1.3 Loose Volumn Proportion 1.3

Test pipe Fees

Sonic Pipe Connector

Sonic Pipe Cover

Sonic Pipe Connector

Sonic Pipe Cover

Grouting with Sonic Pipe

Equipment and Salary

3,629,697,191 PVC Steel Pipe Quoted Price

Unit price for subcontract, Crane and Management Fees unincluded

Pile Tip contact condition checking

Pile's Core Test

Pile Head Treatment

1 - Cutting of pile head

50,698,500,000 5%, Loss 5%

26,444,356,115 USD 89.5 Cost Unit Price USD

19,334,754,385 USD 65.4 Cost Unit Price USD

9,630,000,000 USD 32.6 Cost Unit Price USD

2,578,752,000 USD 8.7 Cost Unit Price USD

1,386,600,000 USD 4.7 Cost Unit Price USD

2,840,400,000 USD 9.6 Cost Unit Price USD

1,325,312,558 USD 4.5 Cost Unit Price USD

672,489,827 USD 2.3 Cost Unit Price USD

420,000,000 USD 1.4 Cost Unit Price USD

151,200,000 USD 0.5 Cost Unit Price USD

330,000,000 USD 1.1 Cost Unit Price USD

4,342,497,191 USD 731.1 Cost Unit Price USD

Test pipe Fees

3,629,697,191 USD 611.1 Cost Unit Price USD

712,800,000 USD 120.0 Cost Unit Price USD

Grouting with Sonic Pipe

138,000,000 USD 0.5 Cost Unit Price USD

0 USD 0.0 Cost Unit Price USD

Pile's Core Test

Pile Head Treatment

356,400,000 USD 60.0 Cost Unit Price USD

356,400,000 USD 60.0 Cost Unit Price USD

502,200,000 10 Team at Daytime1, Team at Nighttime0

446,400,000 10 Team at Daytime1, Team at Nighttime0

0 0 Team at Daytime0, Team at Nighttime

228,000,000 11 Team at Daytime1, Team at Nighttime1

156,000,000 22 Team at Daytime2, Team at Nighttime2

1,004,400,000 RCD11 Team at Daytime1 Team at Nighttime1

156,000,000 RCD11 Team at Daytime1 Team at Nighttime1

360,000,000 22 Team at Daytime2, Team at Nighttime2

264,000,000 22 Team at Daytime2, Team at Nighttime2

264,000,000 22 Team at Daytime2, Team at Nighttime2

792,000,000 1010 Team at Daytime10, Team at Nighttime10

54,000,000 10 Team at Daytime1, Team at Nighttime0