You are on page 1of 43

Second Ho

Minh City
Water Environment
Improvement
Project
Package
J: Chi
Expansion
of Wastewater
Treatment
Plant

The Consorti

LIST OF BREAKDOWN OF
Item
No.

1
2
3
4
5
6

7
8
9
10
11
12
13
14
15

BoQ No.
1
1.1
1.2
1.4
1.5
1.6
1.7
2
2.1
2.1.1
2.8
2.8.1
2.8.2
2.8.3
2.8.4
2.8.5
2.8.6
2.8.7
3
3.1
4

16

4.1
5

17

5.1
6

18

6.1
8

Description
GENERAL ITEMS
Insurance Works and Contractor's Equipment
Establishment
Documentary Video
Environmental Protection and Monitoring Measures
Process Commissioning and Testing
Inspection Trip to overseas factories
WASTEWATER TREATMENT FACILITY
Preparative Earthworks
Strippping of Soil
Mechanical and Electrical Works
Ventilation System (Roof Fan System)
Pipe Gallery Lighting System
Fire Alarm System
Pipe Gallery Cable Rack
Sub-Transfo Lighting System
Sub-Transfo Fire Alarm System
Sub-Transfo Cable Rack
LIFT PUMPING STATION
Excavation including retaining wall, soil improvement, backfill and
disposal of soil
DISINFECTION TANK
Excavation including retaining wall, soil improvement, backfill and
disposal of soil
BLOWER BUILDING
Excavation including retaining wall, soil improvement, backfill and
disposal of soil
DEWATERING BUILDING
Excavation including retaining wall, soil improvement, backfill and
disposal of soil
BUILDING WORKS

19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43

44
45
46

8.1
8.1.1
8.1.2
8.1.3
8.2
8.2.1
8.2.2
8.2.3
8.3
8.3.1
8.3.2
8.3.3
8.4
8.4.1
8.4.2
8.4.3
8.5
8.5.1
8.5.2
8.5.3
8.5.4
8.6
8.6.1
8.6.2
8.6.3
8.7
8.7.1
8.7.2
8.7.3
8.8
8.8.1
8.8.2
8.8.3
9
9.2
9.2.4
9.8
9.8.4
9.10

Lift Pumping Station


Architectural and Structural Works
Mechanical and Plumbing Works
Electrical Works
Blower Building
Architectural and Structural Works
Mechanical and Plumbing Works
Electrical Works
Dewatering Building
Architectural and Structural Works
Mechanical and Plumbing Works
Electrical Works
Stair Cases: Stair D
Architectural and Structural Works
Mechanical and Plumbing Works
Electrical Works
Stair Cases: Stair E
Architectural and Structural Works:
Architectural and Structural Works:
Mechanical and Plumbing Works
Electrical Works
Stair Cases: Stair F
Architectural and Structural Works:
Mechanical and Plumbing Works
Electrical Works
Stair Cases: Stair G
Architectural and Structural Works:
Mechanical and Plumbing Works
Electrical Works
Stair Cases: Stair H
Architectural and Structural Works:
Mechanical and Plumbing Works
Electrical Works
LANDSCAPE WORK
Road Work
Paint for Pavement
Others
Road Sign
Outdoor Lighting System

Electric Room
Stair E

Electric Room

Electric Room

Electric Room

Sub-Total (Bill No. 1 to Bill No. 9)


10
47

10.1
10.1.1
10.2

MECHANICAL WORK
Lift Pump Facilities
Detail Drawing Good for Construction
Aeration Blower Facilities

48
49
50
51
52
53
54
55
56
57
58
59
60
61

10.2.1
10.3
10.3.1
10.4
10.4.1
10.5
10.5.1
10.6
10.6.1
10.7
10.7.1
10.8
10.8.1
10.9
10.9.1
10.1
10.10.1
10.11
10.11.1
10.12
10.12.1
10.13
10.13.1
10.13.2
10.14
10.14.1
11

62
63
64
65
66
67
68
69

11.1
11.1.1
11.2
11.2.1
11.3
11.3.1
11.4
11.4.1
11.5
11.5.1
11.6
11.6.1
11.7
11.7.1
11.8
11.8.1
11.9

Detail Drawing Good for Construction


Primary Sedimentation Facilities
Detail Drawing Good for Construction
Aeration Tank
Detail Drawing Good for Construction
Final Sedimentation Tank
Detail Drawing Good for Construction
Disinfection Facilities
Detail Drawing Good for Construction
Water Supply Facilities
Detail Drawing Good for Construction
Gravity Thickening
Detail Drawing Good for Construction
Centrifugal Thickening
Detail Drawing Good for Construction
Dewatering Facilities
Detail Drawing Good for Construction
Recycle Flow Equipment
Detail Drawing Good for Construction
Floor Drain Facility
Detail Drawing Good for Construction
Testing and Commissioning
Test at Mechanical Completion for Water Line
Test at Mechanical Completion for Sludge Line
Provisional Sum of Mechanical Works
Provisional Sum of Mechanical Works (1%)
ELECTRICAL WORK
HV S/G
Detail Drawing Good for Construction
MV S/G panels including STR panels and SC panels
Detail Drawing Good for Construction
Main transformer
Detail Drawing Good for Construction
Outdoor station transformer
Detail Drawing Good for Construction
LV panels
Detail Drawing Good for Construction
Control power supply panels
Detail Drawing Good for Construction
Motor control panels
Detail Drawing Good for Construction
Local control panels
Detail Drawing Good for Construction
Instrumentation

70
71
72
73
74
75

11.9.1
11.10
11.10.1
11.11
11.11.1
11.12
11.12.1
11.13
11.13.1
11.14
11.14..1

Detail Drawing Good for Construction


Motor control center panels
Detail Drawing Good for Construction
Emergency generator facility
Detail Drawing Good for Construction
Control desk and relay panels
Detail Drawing Good for Construction
Miscellaneous materials
Accessories (e.g. Lifter, PTT CTT)
Provisional Sum of Electric works
Provisional Sum of Electric works
Sub-Total (Bill No. 10 to Bill No. 11)
TOTAL

The Consortium of

EAKDOWN OF LUMP SUM ITEMS


Total Amount
Unit

Foreign Currency
(JPY)
(USD)

Local Currency
(VND)

L.S.
L.S.
L.S.
L.S.
L.S.
L.S.

343,352.00
140,499.91
14,400.00
14,400.00
155,916.00
228,277.94

4,327,139,958
17,303,863,848
810,766,608
706,271,912
16,311,205,788
-

L.S.

7,961.79

390,499,202

L.S.
L.S.
L.S.
L.S.
L.S.
L.S.
L.S.

67,659.45
7,172.81
2,945.13
66,864.04
477.80
3,056.06
2,986.64

3,318,470,521
351,802,029
144,448,515
3,279,458,380
23,434,311
149,889,488
146,484,786

L.S.

87,204.72

4,277,100,922

L.S.

82,095.38

4,026,504,728

L.S.

41,068.82

2,014,288,421

L.S.

87,979.09

4,315,081,229

L.S.
L.S.
L.S.

20,050.92
1,643.54
4,777.81

1,264,411,069
80,609,943
234,335,488

L.S.
L.S.
L.S.

29,742.82
374.98
2,679.82

1,875,582,662
18,391,529
131,435,954

L.S.
L.S.
L.S.

111,692.81
2,677.36
4,384.52

7,043,348,695
131,315,446
215,045,816

L.S.
L.S.
L.S.

24,717.35
2,864.52
730.83

1,558,676,562
140,495,452
35,844,746

L.S.
L.S.
L.S.
L.S.

14,480.94
24,805.36
3,034.00
2,264.73

913,168,527
1,564,226,094
148,807,802
111,077,782

L.S.
L.S.
L.S.

24,627.02
2,681.44
730.41

1,552,979,949
131,515,468
35,824,146

L.S.
L.S.
L.S.

24,947.11
2,585.91
730.41

1,573,164,467
126,830,296
35,824,146

L.S.
L.S.
L.S.

24,617.22
3,427.97
730.41

1,552,362,166
168,130,434
35,824,146

L.S.

1,424.08

69,846,034

L.S.
L.S.

669.56
22,155.94

32,839,264
1,086,674,838

1,714,567.37

83,765,299,567
-

L.S.

135,493.00

13,445,782,704
-

L.S.

161,901.00

L.S.

225,095.00

L.S.

181,032.00

L.S.

421,533.00

L.S.

28,966.00

L.S.

40,019.00

L.S.

3,733,200

L.S.

23,863,200

L.S.

17,860,800

L.S.

1,756,800

L.S.

11,112.00

L.S.
L.S.

25,474.00

5,197,683
-

197,066.08

717,263,886

L.S.

11,516,359

L.S.

9,687.00

L.S.

64,754.00

L.S.

5,571.00

L.S.

10,275.00

L.S.

8,666.00

L.S.

10,326.00

L.S.

44,856.00

L.S.

20,830.00

L.S.

67,169.00

L.S.

108,843.00

L.S.

78,140.00

L.S.

78,711.00

L.S.

600,803

L.S.

3,556,276

43,336.39

902,973,448

62,887,438

1,978,855.47

15,083,341,985

62,887,438

3,693,422.84

98,848,641,552

1,714,567.37

896,845.85
159,123.72
87,204.72
82,095.38
41,068.82
87,979.09
336,000.21
24,249.58
1,714,567.37

39,459,248,114
7,804,487,232
4,277,100,922
4,026,504,728
2,014,288,421
4,315,081,229
20,679,228,785
1,189,360,136
83,765,299,567

1,427,691.08
551,164.39
1,978,855.47

722,461,569
915,097,712
1,637,559,281

3,693,422.84
88.00

85,402,858,848

Bill
Bill
Bill
Bill
Bill
Bill
Bill
Bill

1
2
3
4
5
6
8
9

12,124,264

Remarks

POSCO
USD
512,651.91
1.3
61,200.00

VND
23,148,042,326
3,001,651,776

OTV/HPT
USD
384,193.94

VND
16,311,205,788

POSCO
USD
159,123.72

VND
7,804,487,232

Bill 3:

87,204.72

4,277,100,922

Bill 4:

82,095.38

4,026,504,728

Bill 5:

41,068.82

2,014,288,421

Bill 6:

87,979.09

4,315,081,229

Bill 1:

Bill 2:

Bill 8:

Bill 9:

POSCO
USD
336,000.21

VND
20,679,228,785

POSCO
USD
24,249.58

VND
1,189,360,136

1,714,567.37

83,765,299,567

1,427,691.08

722,461,569

To submit
separately
Bill 10:

To submit
separately

Bill 11:

551,164.39

915,097,712

1,978,855.47
ok

1,637,559,281
ok

896,845.85
159,123.72
87,204.72
82,095.38
41,068.82
87,979.09
336,000.21
24,249.58
1,714,567.37

39,459,248,114
7,804,487,232
4,277,100,922
4,026,504,728
2,014,288,421
4,315,081,229
20,679,228,785
1,189,360,136
83,765,299,567

1,978,855.47

15,083,341,985

3,693,422.84

98,848,641,552

LIST OF BREAKDOWN OF
Item
No.

1
2
3
4
5
6

7
8
9
10
11
12
13
14
15

BoQ No.
1
1.1
1.2
1.4
1.5
1.6
1.7
2
2.1
2.1.1
2.8
2.8.1
2.8.2
2.8.3
2.8.4
2.8.5
2.8.6
2.8.7
3
3.1
4

16

4.1
5

17

5.1
6

18

19
20
21
22
23

6.1
8
8.1
8.1.1
8.1.2
8.1.3
8.2
8.2.1
8.2.2

Description
GENERAL ITEMS
Insurance Works and Contractor's Equipment
Establishment
Documentary Video
Environmental Protection and Monitoring Measures
Process Commissioning and Testing
Inspection Trip to overseas factories
WASTEWATER TREATMENT FACILITY
Preparative Earthworks
Strippping of Soil
Mechanical and Electrical Works
Ventilation System (Roof Fan System)
Pipe Gallery Lighting System
Fire Alarm System
Pipe Gallery Cable Rack
Sub-Transfo Lighting System
Sub-Transfo Fire Alarm System
Sub-Transfo Cable Rack
LIFT PUMPING STATION
Excavation including retaining wall, soil improvement, backfill and
disposal of soil
DISINFECTION TANK
Excavation including retaining wall, soil improvement, backfill and
disposal of soil
BLOWER BUILDING
Excavation including retaining wall, soil improvement, backfill and
disposal of soil
DEWATERING BUILDING
Excavation including retaining wall, soil improvement, backfill and
disposal of soil
BUILDING WORKS
Lift Pumping Station
Architectural and Structural Works
Mechanical and Plumbing Works
Electrical Works
Blower Building
Architectural and Structural Works
Mechanical and Plumbing Works

24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43

44
45
46

8.2.3
8.3
8.3.1
8.3.2
8.3.3
8.4
8.4.1
8.4.2
8.4.3
8.5
8.5.1
8.5.2
8.5.3
8.5.4
8.6
8.6.1
8.6.2
8.6.3
8.7
8.7.1
8.7.2
8.7.3
8.8
8.8.1
8.8.2
8.8.3
9
9.2
9.2.4
9.8
9.8.4
9.10

Electrical Works
Dewatering Building
Architectural and Structural Works
Mechanical and Plumbing Works
Electrical Works
Stair Cases: Stair D
Architectural and Structural Works
Mechanical and Plumbing Works
Electrical Works
Stair Cases: Stair E
Architectural and Structural Works:
Architectural and Structural Works:
Mechanical and Plumbing Works
Electrical Works
Stair Cases: Stair F
Architectural and Structural Works:
Mechanical and Plumbing Works
Electrical Works
Stair Cases: Stair G
Architectural and Structural Works:
Mechanical and Plumbing Works
Electrical Works
Stair Cases: Stair H
Architectural and Structural Works:
Mechanical and Plumbing Works
Electrical Works
LANDSCAPE WORK
Road Work
Paint for Pavement
Others
Road Sign
Outdoor Lighting System

Electric Room
Stair E

Electric Room

Electric Room

Electric Room

Sub-Total (Bill No. 1 to Bill No. 9)

10
47
48
49
50

10.1
10.1.1
10.2
10.2.1
10.3
10.3.1
10.4
10.4.1

MECHANICAL WORK
Lift Pump Facilities
Detail Drawing Good for Construction
Aeration Blower Facilities
Detail Drawing Good for Construction
Primary Sedimentation Facilities
Detail Drawing Good for Construction
Aeration Tank
Detail Drawing Good for Construction

51
52
53
54
55
56
57
58
59
60
61

10.5
10.5.1
10.6
10.6.1
10.7
10.7.1
10.8
10.8.1
10.9
10.9.1
10.1
10.10.1
10.11
10.11.1
10.12
10.12.1
10.13
10.13.1
10.13.2
10.14
10.14.1
11

62
63
64
65
66
67
68
69
70
71

11.1
11.1.1
11.2
11.2.1
11.3
11.3.1
11.4
11.4.1
11.5
11.5.1
11.6
11.6.1
11.7
11.7.1
11.8
11.8.1
11.9
11.9.1
11.10
11.10.1
11.11

Final Sedimentation Tank


Detail Drawing Good for Construction
Disinfection Facilities
Detail Drawing Good for Construction
Water Supply Facilities
Detail Drawing Good for Construction
Gravity Thickening
Detail Drawing Good for Construction
Centrifugal Thickening
Detail Drawing Good for Construction
Dewatering Facilities
Detail Drawing Good for Construction
Recycle Flow Equipment
Detail Drawing Good for Construction
Floor Drain Facility
Detail Drawing Good for Construction
Testing and Commissioning
Test at Mechanical Completion for Water Line
Test at Mechanical Completion for Sludge Line
Provisional Sum of Mechanical Works
Provisional Sum of Mechanical Works (1%)
Sub Total bill no.10
ELECTRICAL WORK
HV S/G
Detail Drawing Good for Construction
MV S/G panels including STR panels and SC panels
Detail Drawing Good for Construction
Main transformer
Detail Drawing Good for Construction
Outdoor station transformer
Detail Drawing Good for Construction
LV panels
Detail Drawing Good for Construction
Control power supply panels
Detail Drawing Good for Construction
Motor control panels
Detail Drawing Good for Construction
Local control panels
Detail Drawing Good for Construction
Instrumentation
Detail Drawing Good for Construction
Motor control center panels
Detail Drawing Good for Construction
Emergency generator facility

72
73
74
75

11.11.1
11.12
11.12.1
11.13
11.13.1
11.14
11.14..1

Detail Drawing Good for Construction


Control desk and relay panels
Detail Drawing Good for Construction
Miscellaneous materials
Accessories (e.g. Lifter, PTT CTT)
Provisional Sum of Electric works
Provisional Sum of Electric works
Sub Total bill no.11

Grand Total

EAKDOWN OF LUMP SUM ITEMS


Total Amount
Unit

Foreign Currency
(JPY)
(USD)

Local Currency
(VND)

L.S.
L.S.
L.S.
L.S.
L.S.
L.S.

343,352.00
140,499.91
14,400.00
14,400.00
155,916.00
228,277.94

4,327,139,958
17,303,863,848
810,766,608
706,271,912
16,311,205,788
-

L.S.

7,961.79

390,499,202

L.S.
L.S.
L.S.
L.S.
L.S.
L.S.
L.S.

67,659.45
7,172.81
2,945.13
66,864.04
477.80
3,056.06
2,986.64

3,318,470,521
351,802,029
144,448,515
3,279,458,380
23,434,311
149,889,488
146,484,786

L.S.

87,204.72

4,277,100,922

L.S.

82,095.38

4,026,504,728

L.S.

41,068.82

2,014,288,421

L.S.

87,979.09

4,315,081,229

L.S.
L.S.
L.S.

20,050.92
1,643.54
4,777.81

1,264,411,069
80,609,943
234,335,488

L.S.
L.S.

29,742.82
374.98

1,875,582,662
18,391,529

L.S.

2,679.82

131,435,954

L.S.
L.S.
L.S.

111,692.81
2,677.36
4,384.52

7,043,348,695
131,315,446
215,045,816

L.S.
L.S.
L.S.

24,717.35
2,864.52
730.83

1,558,676,562
140,495,452
35,844,746

L.S.
L.S.
L.S.
L.S.

14,480.94
24,805.36
3,034.00
2,264.73

913,168,527
1,564,226,094
148,807,802
111,077,782

L.S.
L.S.
L.S.

24,627.02
2,681.44
730.41

1,552,979,949
131,515,468
35,824,146

L.S.
L.S.
L.S.

24,947.11
2,585.91
730.41

1,573,164,467
126,830,296
35,824,146

L.S.
L.S.
L.S.

24,617.22
3,427.97
730.41

1,552,362,166
168,130,434
35,824,146

L.S.

1,424.08

69,846,034

L.S.
L.S.

669.56
22,155.94

32,839,264
1,086,674,838

1,714,567.37

83,765,299,567

13,445,782,704
-

L.S.

135,493.00

L.S.

161,901.00

L.S.

225,095.00

L.S.

181,032.00

L.S.

421,533.00

L.S.

28,966.00

L.S.

40,019.00

L.S.

3,733,200

L.S.

23,863,200

L.S.

17,860,800

L.S.

1,756,800

L.S.

11,112.00

L.S.
L.S.

25,474.00

5,197,683
-

197,066.08
1,427,691.08

717,263,886
14,168,244,273.00

L.S.

11,516,359
58,730,359.00

L.S.

9,687.00

L.S.

64,754.00

L.S.

5,571.00

L.S.

10,275.00

L.S.

8,666.00

L.S.

10,326.00

L.S.

44,856.00

L.S.

20,830.00

L.S.

67,169.00

L.S.

108,843.00

L.S.

78,140.00

L.S.

78,711.00

L.S.

600,803

12,124,264

L.S.

3,556,276
4,157,079

43,336.39
551,164

902,973,448
915,097,712

62,887,438

3,693,423

98,848,641,552

Lump sum items


Remarks

(JPY)
62,887,438

(USD)
3,693,423
PERCENTAGE
0.00
9.30
0.00
3.80
0.00
0.39
0.00
0.39
0.00
4.22
0.00
6.18

0.00

0.22

0.00
0.00
0.00
0.00
0.00
0.00
0.00

1.83
0.19
0.08
1.81
0.01
0.08
0.08

0.00

2.36

0.00

2.22

0.00

1.11

0.00

2.38

0.00
0.00
0.00
0.00
0.00
0.00

0.54
0.04
0.13
0.00
0.81
0.01

Construction
To submit
separately

0.00

0.07

0.00
0.00
0.00

3.02
0.07
0.12

0.00
0.00
0.00

0.67
0.08
0.02

0.00
0.00
0.00
0.00

0.39
0.67
0.08
0.06

0.00
0.00
0.00

0.67
0.07
0.02

0.00
0.00
0.00

0.68
0.07
0.02

0.00
0.00
0.00

0.67
0.09
0.02

0.00

0.04

0.00
0.00

0.02
0.60

0.00

46.42

0.00

0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
3.67
0.00
4.38
0.00
6.09
0.00
4.90

Mechanical
To submit
separately

0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.94
0.00
37.95
0.00
28.40
0.00
2.79
0.00
0.00
0.00
0.00
0.00
0.00
18.31
93.39

0.00
11.41
0.00
0.78
0.00
1.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.30
0.00
0.00
0.69
0.00
5.34
38.65

0.00

0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.26
0.00
1.75
0.00
0.15
0.00
0.28
0.00
0.23
0.00
0.28
0.00
1.21
0.00
0.56
0.00
1.82
0.00
2.95
0.00

Electrical

0.00
0.00
0.00
0.00
0.96
0.00
5.65
6.61
0.00

2.12
0.00
2.13
0.00
0.00
0.00
1.17
14.92
0.00

100.00

100.00

sum items
(VND)
98,848,641,552
4.38
17.51
0.82
0.71
16.50
0.00

0.40
3.36
0.36
0.15
3.32
0.02
0.15
0.15
4.33

4.07

2.04

4.37

1.28
0.08
0.24
0.00
1.90
0.02

0.13
7.13
0.13
0.22
1.58
0.14
0.04
0.92
1.58
0.15
0.11
1.57
0.13
0.04
1.59
0.13
0.04
1.57
0.17
0.04

0.07
0.03
1.10
84.74 From Total Project

0.00
13.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.00
0.00
0.73
14.33 From Total Project
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.01
0.00
0.91
0.93 From Total Project
0.00
100.00

LIST OF BREAKDOWN OF LUMP SUM ITEMS


Item
No.

1
2
3
4
5
6

7
8
9
10
11
12
13
14
15

BoQ No.
1
1.1
1.2
1.4
1.5
1.6
1.7
2
2.1
2.1.1
2.8
2.8.1
2.8.2
2.8.3
2.8.4
2.8.5
2.8.6
2.8.7
3
3.1
4

16

4.1
5

17

5.1
6

18

19
20
21
22
23

6.1
8
8.1
8.1.1
8.1.2
8.1.3
8.2
8.2.1
8.2.2

Description
GENERAL ITEMS
Insurance Works and Contractor's Equipment
Establishment
Documentary Video
Environmental Protection and Monitoring Measures
Process Commissioning and Testing
Inspection Trip to overseas factories
WASTEWATER TREATMENT FACILITY
Preparative Earthworks
Strippping of Soil
Mechanical and Electrical Works
Ventilation System (Roof Fan System)
Pipe Gallery Lighting System
Fire Alarm System
Pipe Gallery Cable Rack
Sub-Transfo Lighting System
Sub-Transfo Fire Alarm System
Sub-Transfo Cable Rack
LIFT PUMPING STATION
Excavation including retaining wall, soil improvement, backfill and
disposal of soil
DISINFECTION TANK
Excavation including retaining wall, soil improvement, backfill and
disposal of soil
BLOWER BUILDING
Excavation including retaining wall, soil improvement, backfill and
disposal of soil
DEWATERING BUILDING
Excavation including retaining wall, soil improvement, backfill and
disposal of soil
BUILDING WORKS
Lift Pumping Station
Architectural and Structural Works
Mechanical and Plumbing Works
Electrical Works
Blower Building
Architectural and Structural Works
Mechanical and Plumbing Works

24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43

44
45
46

8.2.3
8.3
8.3.1
8.3.2
8.3.3
8.4
8.4.1
8.4.2
8.4.3
8.5
8.5.1
8.5.2
8.5.3
8.5.4
8.6
8.6.1
8.6.2
8.6.3
8.7
8.7.1
8.7.2
8.7.3
8.8
8.8.1
8.8.2
8.8.3
9
9.2
9.2.4
9.8
9.8.4
9.10

Electrical Works
Dewatering Building
Architectural and Structural Works
Mechanical and Plumbing Works
Electrical Works
Stair Cases: Stair D
Architectural and Structural Works
Mechanical and Plumbing Works
Electrical Works
Stair Cases: Stair E
Architectural and Structural Works:
Architectural and Structural Works:
Mechanical and Plumbing Works
Electrical Works
Stair Cases: Stair F
Architectural and Structural Works:
Mechanical and Plumbing Works
Electrical Works
Stair Cases: Stair G
Architectural and Structural Works:
Mechanical and Plumbing Works
Electrical Works
Stair Cases: Stair H
Architectural and Structural Works:
Mechanical and Plumbing Works
Electrical Works
LANDSCAPE WORK
Road Work
Paint for Pavement
Others
Road Sign
Outdoor Lighting System

Electric Room
Stair E

Electric Room

Electric Room

Electric Room

Sub-Total (Bill No. 1 to Bill No. 9)

47
48
49
50

10
10.1
10.1.1
10.2
10.2.1
10.3
10.3.1
10.4
10.4.1
10.5

MECHANICAL WORK
Lift Pump Facilities
Detail Drawing Good for Construction
Aeration Blower Facilities
Detail Drawing Good for Construction
Primary Sedimentation Facilities
Detail Drawing Good for Construction
Aeration Tank
Detail Drawing Good for Construction
Final Sedimentation Tank

51
52
53
54
55
56
57
58
59
60
61

62
63
64
65
66
67
68
69
70
71
72

10.5.1
10.6
10.6.1
10.7
10.7.1
10.8
10.8.1
10.9
10.9.1
10.1
10.10.1
10.11
10.11.1
10.12
10.12.1
10.13
10.13.1
10.13.2
10.14
10.14.1
11
11.1
11.1.1
11.2
11.2.1
11.3
11.3.1
11.4
11.4.1
11.5
11.5.1
11.6
11.6.1
11.7
11.7.1
11.8
11.8.1
11.9
11.9.1
11.10
11.10.1
11.11
11.11.1
11.12

Detail Drawing Good for Construction


Disinfection Facilities
Detail Drawing Good for Construction
Water Supply Facilities
Detail Drawing Good for Construction
Gravity Thickening
Detail Drawing Good for Construction
Centrifugal Thickening
Detail Drawing Good for Construction
Dewatering Facilities
Detail Drawing Good for Construction
Recycle Flow Equipment
Detail Drawing Good for Construction
Floor Drain Facility
Detail Drawing Good for Construction
Testing and Commissioning
Test at Mechanical Completion for Water Line
Test at Mechanical Completion for Sludge Line
Provisional Sum of Mechanical Works
Provisional Sum of Mechanical Works (1%)
Sub Total bill no.10
ELECTRICAL WORK
HV S/G
Detail Drawing Good for Construction
MV S/G panels including STR panels and SC panels
Detail Drawing Good for Construction
Main transformer
Detail Drawing Good for Construction
Outdoor station transformer
Detail Drawing Good for Construction
LV panels
Detail Drawing Good for Construction
Control power supply panels
Detail Drawing Good for Construction
Motor control panels
Detail Drawing Good for Construction
Local control panels
Detail Drawing Good for Construction
Instrumentation
Detail Drawing Good for Construction
Motor control center panels
Detail Drawing Good for Construction
Emergency generator facility
Detail Drawing Good for Construction
Control desk and relay panels

73
74
75

11.12.1
11.13
11.13.1
11.14
11.14..1

Detail Drawing Good for Construction


Miscellaneous materials
Accessories (e.g. Lifter, PTT CTT)
Provisional Sum of Electric works
Provisional Sum of Electric works
Sub Total bill no.11

Grand Total

TEMS
Lump sum items
Unit

(JPY)
62,887,438

(USD)
3,693,423
PERCENTAGE

L.S.
L.S.
L.S.
L.S.
L.S.
L.S.

0.00
0.00
0.00
0.00
0.00
0.00

9.30
3.80
0.39
0.39
4.22
6.18

L.S.

0.00

0.22

L.S.
L.S.
L.S.
L.S.
L.S.
L.S.
L.S.

0.00
0.00
0.00
0.00
0.00
0.00
0.00

1.83
0.19
0.08
1.81
0.01
0.08
0.08

L.S.

0.00

2.36

L.S.

0.00

2.22

L.S.

0.00

1.11

L.S.

0.00

2.38

L.S.
L.S.
L.S.

0.00
0.00
0.00
0.00
0.00
0.00

0.54
0.04
0.13
0.00
0.81
0.01

L.S.
L.S.

L.S.

0.00

0.07

L.S.
L.S.
L.S.

0.00
0.00
0.00

3.02
0.07
0.12

L.S.
L.S.
L.S.

0.00
0.00
0.00

0.67
0.08
0.02

L.S.
L.S.
L.S.
L.S.

0.00
0.00
0.00
0.00

0.39
0.67
0.08
0.06

L.S.
L.S.
L.S.

0.00
0.00
0.00

0.67
0.07
0.02

L.S.
L.S.
L.S.

0.00
0.00
0.00

0.68
0.07
0.02

L.S.
L.S.
L.S.

0.00
0.00
0.00

0.67
0.09
0.02

L.S.

0.00

0.04

L.S.
L.S.

0.00
0.00

0.02
0.60

0.00

46.42

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
3.67
0.00
4.38
0.00
6.09
0.00
4.90
0.00

L.S.
L.S.
L.S.
L.S.

L.S.
L.S.
L.S.
L.S.
L.S.
L.S.
L.S.
L.S.
L.S.
L.S.
L.S.

L.S.
L.S.
L.S.
L.S.
L.S.
L.S.
L.S.
L.S.
L.S.
L.S.
L.S.

0.00
0.00
0.00
0.00
0.00
0.00
5.94
0.00
37.95
0.00
28.40
0.00
2.79
0.00
0.00
0.00
0.00
0.00
0.00
18.31
93.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

11.41
0.00
0.78
0.00
1.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.30
0.00
0.00
0.69
0.00
5.34
38.65
0.00
0.00
0.26
0.00
1.75
0.00
0.15
0.00
0.28
0.00
0.23
0.00
0.28
0.00
1.21
0.00
0.56
0.00
1.82
0.00
2.95
0.00
2.12
0.00

L.S.

0.00
0.00
0.96
0.00
5.65
6.61
0.00

L.S.
L.S.

2.13
0.00
0.00
0.00
1.17
14.92
0.00

0.96
100.00
(JPY)
contract
VND Contract
Total Contract
% FROM TOTAL

62,887,438.00
12968647464.36
345,018,960,711
3.76%

100.00
(USD)
3,693,423
77635748096.8
1,093,163,712,159
7.10%

m items
(VND)
98,848,641,552
4.38
17.51
0.82
0.71
16.50
0.00

0.40
3.36
0.36
0.15
3.32
0.02
0.15
0.15
4.33

4.07

2.04

4.37

1.28
0.08
0.24
0.00
1.90
0.02

0.13
7.13
0.13
0.22
1.58
0.14
0.04
0.92
1.58
0.15
0.11
1.57
0.13
0.04
1.59
0.13
0.04
1.57
0.17
0.04

0.07
0.03
1.10
84.74
0.00
13.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.00
0.00
0.73
14.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.01
0.00
0.91
0.93
0.00
100.00
(VND)
98848641552
98848641552
1154576634835.1
8.56%

Provisional Sum JPY Portion (Rate 206.22)


Bill 10
11516359 2.4E+009
Bill 11
3556276 7.3E+008
Bill 12
0
0
Bill 13
0
0
Sub Total P 15072635 3.1E+009
Provisional Sum USD Portion (rate 21020)
Bill 10
197066.1 4.1E+009
Bill 11
43336 9.1E+008
Bill 12
861341.8 1.8E+010
Bill 13
2727 57321540
Sub Total
1104471 2.3E+010
Provisional Sum VND Portion
Bill 10
7.2E+008 7.2E+008
Bill 11
9.0E+008 9.0E+008
Bill 12
1.0E+010 1.0E+010
Bill 13
1.3E+008 1.3E+008
Sub Total 1.2E+010 1.2E+010
Total Contract Provis 3.8E+010
Contingency sum
Contingenc1.5E+008 3.1E+010
Contingenc 4627401 9.7E+010
Contingen 1.0E+011 1.0E+011
Total Contingency Su 2.3E+011
Net Contract Price
JPY Portion 1.5E+009 3.1E+011
USD Portion46274013 9.7E+011
VND Portio 1.0E+012 1.0E+012
Total Net Contract Pric2.3E+012
TOTAL CONTRACT PRIC2.8E+012
Guarantee Appendix t10 percent of the Contract Price for l
JPY Portion 1.5E+008 3.1E+010
USD Portion 4737848 1.0E+011
Total JPY +USD Potion 1.3E+011
VND Portio 1.0E+011 1.0E+011
VND Portio 2.3E+010 2.3E+010
Total VND Portion
1.3E+011

of the Contract Price for local currency portion (less VAT) and 10 percent of the Contract Price for foreign currenc

Price for foreign currency portion

You might also like