Progress Payment Report

Checked by General Manager Site Director

A
P
5th Progess Payment Report L

Project : Nghi Son 2 BOT Thermal Power Plant Project Contract Amount : VND 172,080,000,000

Subcontract No./ Date : DV-NS2-PC-029(Rev.0) /15 Jan. 2019 VAT : VND 17,208,000,000

[Civil & Building Works – Package 3] Total : VND 189,288,000,000

Adv. Payment : VND 13,766,400,000

Purchase Order No :

Subcontractor : Construction Corporation No.1 JSC

Subcontract Period : 15th Jan. 2019 ~ 07th Sep. 2020 PJT Code T1800001

Working Period for Inspection : 21st May. 2019 ~ 20th Jun. 2019 TASK Code 1C100_03 CW PKG

Resource Outsourcing

[Price Unit : VND]

Previous Accumulated Present Accumulated Present

Contract Payment Payment Payment
Description Amount
(Rev 0) Rate(%) Amount Rate(%) Amount Rate(%) Amount

Direct Cost 149,288,145,263 19.7% 29,404,959,663 24.6% 36,723,670,790 4.9% 7,318,711,127

Indirect Cost 18,204,621,726 19.7% 3,585,724,549 24.6% 4,478,189,036 4.9% 892,464,487

Overhead & Profit 4,587,233,011 19.7% 903,537,260 24.6% 1,128,422,050 4.9% 224,884,790

Round -221,472 -281,876 -60,404

Sub-total 172,080,000,000 19.70% 33,894,000,000 24.60% 42,330,000,000 4.90% 8,436,000,000

VAT (10%) 17,208,000,000 3,389,400,000 4,233,000,000 843,600,000

Advance Payment (8%) 13,766,400,000 13,766,400,000 -

Advance Payment Deduction (8%) -2,711,520,000 -3,386,400,000 -674,880,000

Retention Deduction (5%) -1,694,700,000 -2,116,500,000 -421,800,000

TOTAL 189,288,000,000 24.6% 46,643,580,000 29.0% 54,826,500,000 4.3% 8,182,920,000

Progress Payment Confirmation Date :

Checked By : Confirmed By :

Signature : Signature :

Via By: QA/QC Via By: EHS

Signature : Signature :

Attachment : Invoice From Subcontractor

DOOSAN HEAVY INDUSTRIES VIETNAM

Appendix C. BOQ and Price Breakdown for Civil Work (CW PKG) - Summary

PJT : Nghi Son 2 BOT Thermal Power Plant Project Unit : VND(Excluding VAT, R0, 2018.10.03)

Previous Accumulated Present Accumulated

Contract Amount Present Payment
Payment Payment
S/N Description Remark

Price (Rev.0) Price Price Price

1 DIRECT COST 149,288,145,263 29,404,959,663 36,723,670,790 7,318,711,127

1.1 Material 51,942,069,753 13,478,796,555 16,246,125,069 2,767,328,514

1.2 Labour 43,514,528,728 5,564,282,895 7,202,321,171 1,638,038,276

1.3 Equipment 53,831,546,782 10,361,880,213 13,275,224,550 2,913,344,337

2 INDIRECT COST 18,204,621,726 3,585,724,549 4,478,189,036 892,464,487 12.2%

2.1 Indirect Labour 6,999,260,000 1,378,628,943 1,721,761,092 343,132,149 4.7% of Direct Cost, Fixed Rate

2.2 Tool & Consumable Included Included Included Included in Direct Cost

2.3 Construction Power & Water Included Included Included Included Included in Direct Cost
Site Temporary Facility (including Camp, Temporary
2.4 2,421,000,000 476,859,078 595,546,330 118,687,252 1.6% of Direct Cost, Fixed Rate
Warehouse and etc.)
2.5 Insurance 1,242,420,000 244,716,752 305,625,226 60,908,474 0.8% of Direct Cost, Fixed Rate
2.6 Taxation 746,440,726 147,024,798 183,618,354 36,593,556 0.5% of Direct Cost, Fixed Rate

2.7 EHS (Environmental, Health & Safety) Control 3,312,834,333 652,521,737 814,930,330 162,408,593 2.2% of Direct Cost, Fixed Rate

2.8 Any Others Field Expenses 3,482,666,667 685,973,241 856,707,704 170,734,463 2.3% of Direct Cost, Fixed Rate

3 OVERHEAD & PROFIT 4,587,233,011 903,537,260 1,128,422,050 224,884,791 3.1% of Direct Cost, Fixed Rate

Total (1 + 2 + 3) 172,080,000,000 33,894,221,472 42,330,281,876 8,436,060,405 Excluding VAT

Note
1. Indirect cost and overhead & profits will be varied as per the formula in the remarks

3/8
BOQ and Price Breakdown for Civil - Direct Cost

PJT : Nghi Son 2 BOT Thermal Power Plant Project Unit : VND(Excluding VAT, R0, 2018.10.03)

Contract Amount (Rev.0) Previous Accumulated Present Accumulated Present

Item Unit Price Amount Amount Amount Amount
Material Description Unit Total Q'ty REMARKS
No. Quantity Quantity Quantity
Material Labour Equipment Sum Material Labour Equipment Sum Material Labour Equipment Sum Material Labor Equipment Sum Material Labor Equipment Sum

51,942,069,753 43,514,528,728 53,831,546,782 149,288,145,263 13,478,796,555 5,564,282,895 10,361,880,213 29,404,959,663 16,246,125,069 7,202,321,171 13,275,224,550 36,723,670,790 2,767,328,514 1,638,038,276 2,913,344,337 7,318,711,127

2 EARTH WORKS 0 0
Include loading and transportation to temporary
2.1 Excavation 0
stock area
2.1.1 Excavation (soil) Depth 0~4m M3 112,788.6 - 19,197 59,582 78,779 - 2,165,202,754 6,720,170,365 8,885,373,119 32,717.30 - 628,074,018 1,949,362,198 2,577,436,216 39,852.62 - 765,050,665 2,374,498,552 3,139,549,217 7,135.32 - 136,976,647.00 425,136,354.00 562,113,001.00

2.1.3 Excavation (soil, deep) Depth over 4m M3 99,000.0 - 19,197 88,022 107,219 - 1,900,503,000 8,714,178,000 10,614,681,000 18,944.32 - 363,674,194 1,667,517,314 2,031,191,508 25,235.32 - 484,442,464 2,221,263,456 2,705,705,920 6,291.00 - 120,768,270.00 553,746,142.00 674,514,412.00
2.2 Backfilling and Compaction (Each Layer not more than 300mm) 0
Backfilling and compaction Dry density 90%(ASTM D1557),
2.2.1 (by excavated soil) Include screening, loading and transportation from M3 42,812.0 - 15,678 68,860 84,538 - 671,206,536 2,948,034,320 3,619,240,856 2,199.47 - 34,483,272 151,455,424 185,938,696 2,199.47 - 34,483,272 151,455,424 185,938,696 - - - - -
temporary stock area to backfilling area
Backfilling and compaction Dry density 95%(ASTM D1557)
2.2.2 (by excavated soil) Include screening, loading and transportation from M3 39,300.0 - 17,420 71,740 89,160 - 684,606,000 2,819,382,000 3,503,988,000 1,031.01 - 17,960,190 73,964,639 91,924,829 5,357.66 - 93,330,396 384,358,357 477,688,753 4,326.65 - 75,370,206.00 310,393,718.00 385,763,924.00
temporary stock area to backfilling area
Dry density 95%(ASTM D1557)
Backfilling and compaction
2.2.3 Include Screening, loading at the borrow pit and M3 17,658.5 92,430 17,420 35,906 145,756 1,632,176,079 307,611,244 634,046,460 2,573,833,783 - - - - - - - - - - - - - - - Red soil
(by imported soil)
transportation to backfilling area
Well Compacted with appropriate Machine
Backfilling and compaction
2.2.4 Include Screening, loading at the borrow pit and M3 17,658.5 295,776 17,420 35,906 349,102 5,222,963,454 307,611,244 634,046,460 6,164,621,158 260.25 76,974,651 4,533,493 9,344,409 90,852,553 607.32 179,632,132 10,579,600 21,806,608 212,018,340 347.08 102,657,481.00 6,046,107.00 12,462,199.00 121,165,787.00
(by sand)
transportation to backfilling area
2.3 Disposal 0 0

Transportation from excavated area or temporary

stockpile to disposal area (outside site boundary)
2.3.1 Disposal of surplus and/or unsuitable soil and rock M3 129,676.6 - - 53,254 53,254 - - 6,905,797,656 6,905,797,656 - - - - - - - - - - - - - - -
Distance 5km
Including permit, access road, environment protection

2.4 Temporary Works 0 0

Temporary sheet pile
Shoring
2.4.1 Existing Groundwater Level = EL(+)2.0 m M2 - 521,737 35,145 276,282 833,164 - - - - 4,882.90 2,547,588,763 171,609,464 1,349,056,936 4,068,255,163 3,540.00 1,846,950,232 124,413,384 978,038,943 2,949,402,559 - 1,342.90 - 700,638,531.00 - 47,196,080.00 - 371,017,993.00 - 1,118,852,604.00 Unit Price Only
(Proper dewatering work is included)
Existing Ground Level = EL(+) 4.5m
Temporary sheet pile & strut (1 steps)
Shoring Existing Groundwater Level = EL(+)2.0 m
2.4.2 M2 - - - - - - - - - - - - - - - - - - - - - Unit Price Only
(Proper dewatering work is included) Existing Ground Level = EL(+) 4.5m
Depth of Excavation = EL(-)__ m
Temporary sheet pile & strut (2 steps)
Item : CW Inlet & Outlet Pipe Line, CW intake &
Pre-excavation 3m, steel
Shoring Discharge structure
2.4.3 M2 14,480.0 542,113 233,235 375,327 1,150,675 7,849,796,240 3,377,242,800 5,434,734,960 16,661,774,000 5,299.08 2,872,700,807 1,235,931,204 1,988,888,250 6,097,520,261 8,858.47 4,802,290,880 2,066,104,877 3,324,822,369 10,193,218,126 3,559.39 1,929,590,073.00 830,173,673.00 1,335,934,119.00 4,095,697,865.00 sheel pile L=12m & strut
(Proper dewatering work is included) Existing Groundwater Level = EL(+)2.0 m
(1 step)
Existing Ground Level = EL(+) 4.5m
Depth of Excavation = EL(-)0.5 m
Temporary sheet pile & strut (3 steps)
Item : Seal weir pit Pre-excavation 3m, steel
Shoring
2.4.4 Existing Groundwater Level = EL(+)2.0 m M2 3,030.0 1,186,901 549,540 533,480 2,269,921 3,596,310,030 1,665,106,200 1,616,444,400 6,877,860,630 - - - - - - - - - - - - - - - sheel pile L=12m & strut
(Proper dewatering work is included)
Existing Ground Level = EL(+) 4.5m (2 steps)
Depth of Excavation = EL(-)3.0 m
Temporary sheet pile & strut (3 steps)
Item : Discharge Channel Pre-excavation 3m, steel
Shoring
2.4.5 Existing Groundwater Level = EL(+)2.0 m M2 5,775.0 542,113 233,235 375,327 1,150,675 3,130,702,575 1,346,932,125 2,167,513,425 6,645,148,125 - - - - - - - - - - - - - - - sheel pile L=12m & strut
(Proper dewatering work is included)
Existing Ground Level = EL(+) 4.5m (1 step)
Depth of Excavation = EL(-)__m
Temporary sheet pile & strut (4 steps)
Shoring Existing Groundwater Level = EL(+)2.0 m
2.4.6 M2 - 2,634,162 712,884 798,798 4,145,844 - - - - 1,800.92 4,743,921,614 1,283,848,835 1,438,573,291 7,466,343,740 2,225.83 5,863,202,073 1,586,760,019 1,777,990,150 9,227,952,242 424.91 1,119,280,459.00 302,911,184.00 339,416,859.00 1,761,608,502.00 Unit Price Only
(Proper dewatering work is included) Existing Ground Level = EL(+) 4.5m
Depth of Excavation = EL(-)___ m
Temporary sheet pile & strut (5 steps)
Item : Intake pump station including forebay Pre-excavation 3m, steel
Shoring
2.4.7 Existing Groundwater Level = EL(+)2.0 m M2 6,050.0 2,824,136 850,269 867,490 4,541,895 17,086,022,800 5,144,127,450 5,248,314,500 27,478,464,750 1,057.77 2,987,296,504 899,392,101 917,608,020 4,804,296,625 1,139.13 3,217,052,958 968,565,395 988,182,322 5,173,800,675 81.35 229,756,454.00 69,173,294.00 70,574,302.00 369,504,050.00 sheel pile L=24m & strut
(Proper dewatering work is included)
Existing Ground Level = EL(+) 4.5m (5 steps)
Depth of Excavation = EL(-)10.5 m
Miscellaneous work (Overall Area)
2.4.8 Dewatering L/S 1.0 - 241,712,400 2,175,411,600 2,417,124,000 - 241,712,400 2,175,411,600 2,417,124,000 0.25 - 60,428,100 543,852,900 604,281,000 0.35 - 84,599,340 761,394,060 845,993,400 0.10 - 24,171,240.00 217,541,160.00 241,712,400.00
Ground water level= EL(-) 2.0 m
2.5 Other Works 0 0

2.5.1 Sand bedding and filling Dry density 95%(ASTM D1557) M3 220.0 295,776 17,420 35,906 349,102 65,070,720 3,832,400 7,899,320 76,802,440 - - - - - - - - - - - - - - -
2.5.2 Crushed stone or gravel filling 0 M3 2,122.5 257,145 49,770 27,255 334,170 545,790,263 105,636,825 57,848,738 709,275,826 - - - - - - - - - - - - - - -
T= 2.5 mm(ASTM D5119),
2.5.3 Geotextile(Nonwoven) for underground Min. Weight=450 g/m2 (ASTM D5216) M2 5,000.0 24,602 5,325 - 29,927 123,010,000 26,625,000 - 149,635,000 457.20 11,248,034 2,434,590 - 13,682,624 457.20 11,248,034 2,434,590 - 13,682,624 - - - - -

2.5.4 Cable warning tape, W=150mm 0 M 1,400.0 3,555 3,555 - 7,110 4,977,000 4,977,000 - 9,954,000 - - - - - - - - - - - - - - -

3.0 PILE AND SOIL IMPROVEMENT WORKS 0 0

including Shuttering Plate and cutting / Finish
Works only
3 Pile Head Cutting and Finish * Reinforcement works for Pile head shall be 0
measured in accoradance with BOQ Item 4.0
CONCRETE WORKS
3.4.1 PHC pile head cutting (D=600mm) EA 1,236.0 36,822 213,300 104,004 354,126 45,511,992 263,638,800 128,548,944 437,699,736 - - - - - - - - - - - - - - -
4.0 CONCRETE WORKS 0 0
including concrete surface treatment, curing works,
4.1 0 0
finishing works.
4.1.1 Lean concrete fc=13.8 MPa (cylinder strength), type I, ASTM C150 M3 1,189.0 - 284,400 49,770 334,170 - 338,143,068 59,175,037 397,318,105 156.30 - 44,452,360 7,779,163 52,231,523 205.27 - 58,377,650 10,216,089 68,593,739 48.96 - 13,925,290.00 2,436,926.00 16,362,216.00
fc=35 MPa (cylinder strength), Type I with
4.1.2 Concrete admixture(Portland blst furnace cement or equivalent), M3 10,383.5 - 213,300 77,025 290,325 - 2,214,800,550 799,789,088 3,014,589,638 - - - - - - - - - - - - - - -
ASTM C150
fc=35 MPa (cylinder strength), Type I with
4.1.3 Concrete admixture(Portland blst furnace cement or equivalent), M3 18,209.9 - 213,300 77,025 290,325 - 3,884,175,936 1,402,619,088 5,286,795,024 1,046.25 - 223,166,136 80,587,771 303,753,907 1,290.25 - 275,210,185 99,381,456 374,591,641 243.99 - 52,044,049.00 18,793,685.00 70,837,734.00
ASTM C150
Reinforcing Bar Works including Bar Bending
4.2 0 0
Drawings
4.2.1 Deformed bar (D ≤ 25mm) ASTM A615 grade 60 , or equivalent TON 1,712.5 - 2,962,500 1,119,825 4,082,325 - 5,073,411,600 1,917,749,585 6,991,161,185 154.16 - 456,685,044 172,626,947 629,311,991 149.55 - 443,046,008 167,471,391 610,517,399 - 4.60 - - 13,639,036.00 - 5,155,556.00 - 18,794,592.00

4.2.2 Deformed bar (D > 25mm) ASTM A615 grade 60 , or equivalent TON 1,141.7 - 2,962,500 1,119,825 4,082,325 - 3,382,274,400 1,278,499,723 4,660,774,123 - - - - - - - - - - - - - - -

4.3 Form Works (incl. Staging works etc.) 0 0

Formwork, comply with ACI 347R
4.3.1 Flat type for foundation & underground structures M2 22,759.9 178,046 191,081 41,475 410,602 4,052,309,155 4,348,984,452 943,966,853 9,345,260,460 271.56 48,350,172 51,889,956 11,262,951 111,503,079 345.88 61,582,550 66,091,096 14,345,373 142,019,019 74.32 13,232,378.00 14,201,140.00 3,082,422.00 30,515,940.00
Including scaffolding
Formwork, comply with ACI 347R
4.3.2 Flat type for above ground structures M2 19,245.1 197,303 225,150 47,400 469,853 3,797,115,965 4,333,034,265 912,217,740 9,042,367,970 - - - - - - - - - - - - - - -
Including scaffolding
Formwork, comply with ACI 347R
4.3.3 Round type for above ground structures M2 198.0 233,386 273,143 61,620 568,149 46,210,428 54,082,314 12,200,760 112,493,502 - - - - - - - - - - - - - - -
Including scaffolding
4.4 Other Works 0 0
PVC
4.4.1 Waterstop Tensile strength: >145 kg/cm2 M 1,933.2 201,569 59,250 - 260,819 389,673,191 114,542,100 - 504,215,291 - - - - - - - - - - - - - - -
W= 250mm, T= 5mm, central expansion bulb
Dowel bar & PVC cap
4.4.2 Expansion joint Deformed bar D25, L= 600mm @600 M 553.8 421,309 118,974 - 540,283 233,320,924 65,887,801 - 299,208,725 - - - - - - - - - - - - - - -
Flashing cap, stainless steel T=1.2mm
Dowel bar & PVC cap
4.4.3 Expansion joint M - 331,249 101,199 - 432,448 - - - - - - - - - - - - - - - - - - - Unit Price Only
Deformed bar D25, L= 600mm @600
4.4.4 Isolation joint PVC or rubber, 25mm M 500.0 218,751 82,950 - 301,701 109,375,500 41,475,000 - 150,850,500 58.80 12,862,559 4,877,460 - 17,740,019 78.40 17,150,078 6,503,280 - 23,653,358 19.60 4,287,519.00 1,625,820.00 - 5,913,339.00
4.4.5 Isolation joint PVC or rubber, 50mm M 500.0 447,456 106,650 - 554,106 223,728,000 53,325,000 - 277,053,000 - - - - - - - - - - - - - - -
Saw cutting w/ backup rod and sealant for roof slab,
4.4.6 Contraction joint M 500.0 49,296 53,325 - 102,621 24,648,000 26,662,500 - 51,310,500 - - - - - - - - - - - - - - -
2000 x 2000
Saw cutting w/ backup rod and sealant for above ground
4.4.7 Contraction joint M 500.0 49,296 53,325 - 102,621 24,648,000 26,662,500 - 51,310,500 - - - - - - - - - - - - - - -
slab
Thk. 10mm, width 200mm
4.4.8 Neoprene rubber pad Hardness 65° SHORE M2 25.0 1,824,900 177,750 - 2,002,650 45,622,500 4,443,750 - 50,066,250 - - - - - - - - - - - - - - -
Tensile strength : 5 MPa
Hot dip galvanizing according to ASTM A153,
4.4.9 Ladder rung EA 125.0 124,425 59,250 - 183,675 15,553,125 7,406,250 - 22,959,375 - - - - - - - - - - - - - - -
W=400mm

Embedded steel (angle, channel, plate, etc embedded

4.4.10 Hot dip galvanizing according to ASTM A153 TON 8.6 41,060,250 8,295,000 3,555,000 52,910,250 353,118,150 71,337,000 30,573,000 455,028,150 - - - - - - - - - - - - - - -
in concrete) including stud or rebar for fixing

6.0 STEEL WORKS 0 0

6.3 Other Works 0 0
Steel grating (serrated type)
including hot dip galvanizing according to ASTM A123,
6.3.1 32T @30mm bar(weight 38.6 kg/m2) M2 56.1 1,575,502 230,210 98,662 1,904,374 88,385,662 12,914,781 5,534,938 106,835,381 - - - - - - - - - - - - - - -
(I-Type & Non Slip Type)

Chequered plate, ASTM A36 or JIS G3101, with a

6.3.2 raised diamond pattern 6.0T(weight 48.8 kg/m2) M2 8.0 1,800,830 291,043 124,733 2,216,606 14,406,640 2,328,344 997,864 17,732,848 - - - - - - - - - - - - - - -
including hot dip galvanizing according to ASTM A123

Hot dip galvanized steel pipe : (weight 18.4 kg/m)

• 40A(OD 48.6)
• 2 rails and a toe plate per OSHA requirements
• Hot dip galvanized 6t toe-plates will be 100 mm high
SS400 steel or equivalent
Steel pipe handrail
6.3.3 • The top handrails will be 1,100mm and knee rail M 525.4 740,729 137,172 58,788 936,689 389,179,017 72,070,169 30,887,215 492,136,401 - - - - - - - - - - - - - - -
including hot dip galvanizing according to ASTM A123
550mm above platform level
• Steel post spaced at a maximum distance of 1,500 mm
• Steel post on steel structure will be installed by field
welding

Rung width= 450mm

Steel ladder with safety cage Vertical fixed ladders as per international standards,
6.3.4 M 214.6 1,107,068 223,650 95,850 1,426,568 237,576,793 47,995,290 20,569,410 306,141,493 - - - - - - - - - - - - - - -
including hot dip galvanizing according to ASTM A123 safety hoops (H>2000 mm) with safety chain.
(weight 30.0 kg/m)
D= 610mm
6.3.5 Manhole cover with frame (heavy duty cast iron) Detailed specification to manufactural standard EA 14.0 4,147,500 622,125 - 4,769,625 58,065,000 8,709,750 - 66,774,750 - - - - - - - - - - - - - - -
approved by local regulation
11.0 FINISH WORKS including curing works 0 0

11.1 Waterproofing & damp proofing 0 0

Under ground :
11.1.1 T= 3mm, 3 coats on concrete surface in contact with soil M2 8,912.9 78,210 35,550 - 113,760 697,077,909 316,853,595 - 1,013,931,504 2,274.05 177,853,450 80,842,477 - 258,695,927 2,810.04 219,773,228 99,896,922 - 319,670,150 535.99 41,919,778.00 19,054,445.00 - 60,974,223.00
Bituminous painting
11.1.2 PE film for ground slab 2 layers of min. 0.06 P.E film M2 7,182.3 9,954 11,850 - 21,804 71,492,614 85,110,255 - 156,602,869 - - - - - 2,736.88 27,242,904 32,432,028 - 59,674,932 2,736.88 27,242,904.00 32,432,028.00 - 59,674,932.00

4페이지
 Contract Amount (Rev.0) Previous Accumulated Present Accumulated Present
Item Unit Price Amount Amount Amount Amount
Material Description Unit Total Q'ty REMARKS
No. Quantity Quantity Quantity
Material Labour Equipment Sum Material Labour Equipment Sum Material Labour Equipment Sum Material Labor Equipment Sum Material Labor Equipment Sum

11.3 Painting & Coating Works "including 10% additional material for reworks" 0 - - - - - - - - - - - - - - - - - - - - -

11.3.1 Wall, Epoxy paint DFT 150 μm M2 5,566.5 76,680 53,250 5,325 135,255 426,839,220 296,416,125 29,641,613 752,896,958 - - - - - - - - - - - - - - -

15.0 Misc. Work 0 0

Step Iron - (BS_1247 standard) Malleable Cast iron/w
15.1.1 0 EA 40.7 180,416 59,250 - 239,666 7,342,931 2,411,475 - 9,754,406 - - - - - - - - - - - - - - -
Hot Dip Galv'd
Smooth Dowel Bar ( dia.25mm x length 600mm /w pvc
15.1.2 0 TON 1.0 29,222,100 4,740,000 - 33,962,100 29,222,100 4,740,000 - 33,962,100 - - - - - - - - - - - - - - -
cap )
Gantry Crane for CWP(45/20 Ton), H-BEAM Flange
15.1.3 H-400X400X13X21 (172kg/m), L=53 Ton 18.2 35,784,000 11,182,500 4,792,500 51,759,000 652,413,888 203,879,340 87,376,860 943,670,088 - - - - - - - - - - - - - - -
Size : Min. width of the rail with clamp is 350mm

Gantry Crane for Intake Facilities(15 Ton), H-BEAM

15.1.4 H-350X350X12X19 (137kg/m), L=53 Ton 18.2 35,784,000 11,182,500 4,792,500 51,759,000 652,413,888 203,879,340 87,376,860 943,670,088 - - - - - - - - - - - - - - -
Flange Size : Min. width of the rail with clamp is 320mm

- - - - - - - - - - - - - - - - - -

5페이지
BOQ and Price Breakdown for Civil - Direct Cost

PJT : Nghi Son 2 BOT Thermal Power Plant Project Unit : VND(Excluding VAT, R0, 2018.10.03)

Contract Amount (Rev.0) Accum. Present quantity

Item Unit Price Amount Quenching water Quenching water
Material Description Unit Total Q'ty CW INTAKE PUMP
line - CW Pump CW Intake
CW Inlet & Outlet
CW DISCHARGE
Quenching water
line (RCCP
REMARKS
No. Total Q'ty General STATION Pipe Line Civil SEAL PIT line - CW
Station (Including Structure STRUCTURE D1700mm,
Sum Sum (Including Forebay)
forebsy)
Work Discharge structure
L=340m)

149,288,145,263

2 EARTH WORKS 0 0
Include loading and transportation to temporary
2.1 Excavation 0
stock area
2.1.1 Excavation (soil) Depth 0~4m M3 112,788.6 78,779 8,885,373,119 39,852.62 19,533.26 15,746.46 4,572.90

2.1.3 Excavation (soil, deep) Depth over 4m M3 99,000.0 107,219 10,614,681,000 25,235.32 12,112.66 11,676.03 1,446.63
2.2 Backfilling and Compaction (Each Layer not more than 300mm) 0
Backfilling and compaction Dry density 90%(ASTM D1557),
2.2.1 (by excavated soil) Include screening, loading and transportation from M3 42,812.0 84,538 3,619,240,856 2,199.47 - 2,199.47 -
temporary stock area to backfilling area
Backfilling and compaction Dry density 95%(ASTM D1557)
2.2.2 (by excavated soil) Include screening, loading and transportation from M3 39,300.0 89,160 3,503,988,000 5,357.66 - 5,357.66 -
temporary stock area to backfilling area
Dry density 95%(ASTM D1557)
Backfilling and compaction
2.2.3 Include Screening, loading at the borrow pit and M3 17,658.5 145,756 2,573,833,783 - - - - Red soil
(by imported soil)
transportation to backfilling area
Well Compacted with appropriate Machine
Backfilling and compaction
2.2.4 Include Screening, loading at the borrow pit and M3 17,658.5 349,102 6,164,621,158 607.32 - 607.32 -
(by sand)
transportation to backfilling area
2.3 Disposal 0 0

Transportation from excavated area or temporary

stockpile to disposal area (outside site boundary)
2.3.1 Disposal of surplus and/or unsuitable soil and rock M3 129,676.6 53,254 6,905,797,656 - - - -
Distance 5km
Including permit, access road, environment protection

2.4 Temporary Works 0 0

Temporary sheet pile
Shoring
2.4.1 Existing Groundwater Level = EL(+)2.0 m M2 - 833,164 - 3,540.00 1,647.36 1,373.95 518.69 Unit Price Only
(Proper dewatering work is included)
Existing Ground Level = EL(+) 4.5m
Temporary sheet pile & strut (1 steps)
Shoring Existing Groundwater Level = EL(+)2.0 m
2.4.2 M2 - - - - - - - Unit Price Only
(Proper dewatering work is included) Existing Ground Level = EL(+) 4.5m
Depth of Excavation = EL(-)__ m
Temporary sheet pile & strut (2 steps)
Item : CW Inlet & Outlet Pipe Line, CW intake &
Pre-excavation 3m, steel
Shoring Discharge structure
2.4.3 M2 14,480.0 1,150,675 16,661,774,000 8,858.47 590.28 6,851.01 1,417.18 sheel pile L=12m & strut
(Proper dewatering work is included) Existing Groundwater Level = EL(+)2.0 m
(1 step)
Existing Ground Level = EL(+) 4.5m
Depth of Excavation = EL(-)0.5 m
Temporary sheet pile & strut (3 steps)
Item : Seal weir pit Pre-excavation 3m, steel
Shoring
2.4.4 Existing Groundwater Level = EL(+)2.0 m M2 3,030.0 2,269,921 6,877,860,630 - - - - sheel pile L=12m & strut
(Proper dewatering work is included)
Existing Ground Level = EL(+) 4.5m (2 steps)
Depth of Excavation = EL(-)3.0 m
Temporary sheet pile & strut (3 steps)
Item : Discharge Channel Pre-excavation 3m, steel
Shoring
2.4.5 Existing Groundwater Level = EL(+)2.0 m M2 5,775.0 1,150,675 6,645,148,125 - - - - sheel pile L=12m & strut
(Proper dewatering work is included)
Existing Ground Level = EL(+) 4.5m (1 step)
Depth of Excavation = EL(-)__m
Temporary sheet pile & strut (4 steps)
Shoring Existing Groundwater Level = EL(+)2.0 m
2.4.6 M2 - 4,145,844 - 2,225.83 2,225.83 - - Unit Price Only
(Proper dewatering work is included) Existing Ground Level = EL(+) 4.5m
Depth of Excavation = EL(-)___ m
Temporary sheet pile & strut (5 steps)
Item : Intake pump station including forebay Pre-excavation 3m, steel
Shoring
2.4.7 Existing Groundwater Level = EL(+)2.0 m M2 6,050.0 4,541,895 27,478,464,750 1,139.13 1,139.13 - - sheel pile L=24m & strut
(Proper dewatering work is included)
Existing Ground Level = EL(+) 4.5m (5 steps)
Depth of Excavation = EL(-)10.5 m
Miscellaneous work (Overall Area)
2.4.8 Dewatering L/S 1.0 2,417,124,000 2,417,124,000 0.35 0.35 - - -
Ground water level= EL(-) 2.0 m
2.5 Other Works 0 0

2.5.1 Sand bedding and filling Dry density 95%(ASTM D1557) M3 220.0 349,102 76,802,440 - - - -
2.5.2 Crushed stone or gravel filling 0 M3 2,122.5 334,170 709,275,826 - - - -
T= 2.5 mm(ASTM D5119),
2.5.3 Geotextile(Nonwoven) for underground Min. Weight=450 g/m2 (ASTM D5216) M2 5,000.0 29,927 149,635,000 457.20 - 457.20 -

2.5.4 Cable warning tape, W=150mm 0 M 1,400.0 7,110 9,954,000 - - - -

3.0 PILE AND SOIL IMPROVEMENT WORKS 0 0

including Shuttering Plate and cutting / Finish
Works only
3 Pile Head Cutting and Finish * Reinforcement works for Pile head shall be 0
measured in accoradance with BOQ Item 4.0
CONCRETE WORKS
3.4.1 PHC pile head cutting (D=600mm) EA 1,236.0 354,126 437,699,736 - - - -
4.0 CONCRETE WORKS 0 0
including concrete surface treatment, curing works,
4.1 0 0
finishing works.

6페이지
 Contract Amount (Rev.0) Accum. Present quantity
Item Unit Price Amount Quenching water Quenching water
Material Description Unit Total Q'ty CW INTAKE PUMP
line - CW Pump CW Intake
CW Inlet & Outlet
CW DISCHARGE
Quenching water
line (RCCP
REMARKS
No. Total Q'ty General STATION Pipe Line Civil SEAL PIT line - CW
Station (Including Structure STRUCTURE D1700mm,
Sum Sum (Including Forebay)
forebsy)
Work Discharge structure
L=340m)
4.1.1 Lean concrete fc=13.8 MPa (cylinder strength), type I, ASTM C150 M3 1,189.0 334,170 397,318,105 205.27 - 205.27 -
fc=35 MPa (cylinder strength), Type I with
4.1.2 Concrete admixture(Portland blst furnace cement or equivalent), M3 10,383.5 290,325 3,014,589,638 - - - -
ASTM C150
fc=35 MPa (cylinder strength), Type I with
4.1.3 Concrete admixture(Portland blst furnace cement or equivalent), M3 18,209.9 290,325 5,286,795,024 1,290.25 - 1,290.25 -
ASTM C150
Reinforcing Bar Works including Bar Bending
4.2 0 0
Drawings
4.2.1 Deformed bar (D ≤ 25mm) ASTM A615 grade 60 , or equivalent TON 1,712.5 4,082,325 6,991,161,185 149.55 - 149.55 -

4.2.2 Deformed bar (D > 25mm) ASTM A615 grade 60 , or equivalent TON 1,141.7 4,082,325 4,660,774,123 - - - -
4.3 Form Works (incl. Staging works etc.) 0 0
Formwork, comply with ACI 347R
4.3.1 Flat type for foundation & underground structures M2 22,759.9 410,602 9,345,260,460 345.88 - 345.88 -
Including scaffolding
Formwork, comply with ACI 347R
4.3.2 Flat type for above ground structures M2 19,245.1 469,853 9,042,367,970 - - - -
Including scaffolding
Formwork, comply with ACI 347R
4.3.3 Round type for above ground structures M2 198.0 568,149 112,493,502 - - - -
Including scaffolding
4.4 Other Works 0 0
PVC
4.4.1 Waterstop Tensile strength: >145 kg/cm2 M 1,933.2 260,819 504,215,291 - - - -
W= 250mm, T= 5mm, central expansion bulb
Dowel bar & PVC cap
4.4.2 Expansion joint Deformed bar D25, L= 600mm @600 M 553.8 540,283 299,208,725 - - - -
Flashing cap, stainless steel T=1.2mm
Dowel bar & PVC cap
4.4.3 Expansion joint M - 432,448 - - - - - Unit Price Only
Deformed bar D25, L= 600mm @600
4.4.4 Isolation joint PVC or rubber, 25mm M 500.0 301,701 150,850,500 78.40 - 78.40 -

4.4.5 Isolation joint PVC or rubber, 50mm M 500.0 554,106 277,053,000 - - - -

Saw cutting w/ backup rod and sealant for roof slab,
4.4.6 Contraction joint M 500.0 102,621 51,310,500 - - - -
2000 x 2000
Saw cutting w/ backup rod and sealant for above ground
4.4.7 Contraction joint M 500.0 102,621 51,310,500 - - - -
slab
Thk. 10mm, width 200mm
4.4.8 Neoprene rubber pad Hardness 65° SHORE M2 25.0 2,002,650 50,066,250 - - - -
Tensile strength : 5 MPa
Hot dip galvanizing according to ASTM A153,
4.4.9 Ladder rung EA 125.0 183,675 22,959,375 - - - -
W=400mm

Embedded steel (angle, channel, plate, etc embedded

4.4.10 Hot dip galvanizing according to ASTM A153 TON 8.6 52,910,250 455,028,150 - - - -
in concrete) including stud or rebar for fixing

6.0 STEEL WORKS 0 0

6.3 Other Works 0 0

Steel grating (serrated type)
including hot dip galvanizing according to ASTM A123,
6.3.1 32T @30mm bar(weight 38.6 kg/m2) M2 56.1 1,904,374 106,835,381 - - - -
(I-Type & Non Slip Type)

Chequered plate, ASTM A36 or JIS G3101, with a

6.3.2 raised diamond pattern 6.0T(weight 48.8 kg/m2) M2 8.0 2,216,606 17,732,848 - - - -
including hot dip galvanizing according to ASTM A123

Hot dip galvanized steel pipe : (weight 18.4 kg/m)

• 40A(OD 48.6)
• 2 rails and a toe plate per OSHA requirements
• Hot dip galvanized 6t toe-plates will be 100 mm high
SS400 steel or equivalent
Steel pipe handrail
6.3.3 • The top handrails will be 1,100mm and knee rail M 525.4 936,689 492,136,401 - - - -
including hot dip galvanizing according to ASTM A123
550mm above platform level
• Steel post spaced at a maximum distance of 1,500 mm
• Steel post on steel structure will be installed by field
welding

Rung width= 450mm

Steel ladder with safety cage Vertical fixed ladders as per international standards,
6.3.4 M 214.6 1,426,568 306,141,493 - - - -
including hot dip galvanizing according to ASTM A123 safety hoops (H>2000 mm) with safety chain.
(weight 30.0 kg/m)
D= 610mm
6.3.5 Manhole cover with frame (heavy duty cast iron) Detailed specification to manufactural standard EA 14.0 4,769,625 66,774,750 - - - -
approved by local regulation
11.0 FINISH WORKS including curing works 0 0

11.1 Waterproofing & damp proofing 0 0

Under ground :
11.1.1 T= 3mm, 3 coats on concrete surface in contact with soil M2 8,912.9 113,760 1,013,931,504 2,810.04 - 2,810.04 -
Bituminous painting
11.1.2 PE film for ground slab 2 layers of min. 0.06 P.E film M2 7,182.3 21,804 156,602,869 2,736.88 - 2,736.88 -
11.3 Painting & Coating Works "including 10% additional material for reworks" 0 - - - - - - -

11.3.1 Wall, Epoxy paint DFT 150 μm M2 5,566.5 135,255 752,896,958 - - - -

15.0 Misc. Work 0 0

Step Iron - (BS_1247 standard) Malleable Cast iron/w
15.1.1 0 EA 40.7 239,666 9,754,406 - - - -
Hot Dip Galv'd
Smooth Dowel Bar ( dia.25mm x length 600mm /w pvc
15.1.2 0 TON 1.0 33,962,100 33,962,100 - - - -
cap )

7페이지
 Contract Amount (Rev.0) Accum. Present quantity
Item Unit Price Amount Quenching water Quenching water
Material Description Unit Total Q'ty CW INTAKE PUMP
line - CW Pump CW Intake
CW Inlet & Outlet
CW DISCHARGE
Quenching water
line (RCCP
REMARKS
No. Total Q'ty General STATION Pipe Line Civil SEAL PIT line - CW
Station (Including Structure STRUCTURE D1700mm,
Sum Sum (Including Forebay)
forebsy)
Work Discharge structure
L=340m)
Gantry Crane for CWP(45/20 Ton), H-BEAM Flange
15.1.3 H-400X400X13X21 (172kg/m), L=53 Ton 18.2 51,759,000 943,670,088 - - - -
Size : Min. width of the rail with clamp is 350mm

Gantry Crane for Intake Facilities(15 Ton), H-BEAM

15.1.4 H-350X350X12X19 (137kg/m), L=53 Ton 18.2 51,759,000 943,670,088 - - - -
Flange Size : Min. width of the rail with clamp is 320mm

- -

8페이지