Dư toán

For the Construction of S10-1 Project

SUMMARY OF COST

Item Description Unit Qty Rate Amount (VND)

I PRELIMINARY COST

1 Mobilization Fee Lot 1

2 Temporary Facilities for Contractor Lot 1

3 Temporary Facilities for Engineer Lot 1

4 Scaffolding and Safety Net Fee Lot 1

5 Lot 1

6 Lot 1

7 Lot 1

8 Lot 1

9 Lot 1

10 Lot 1

11 Testing Fee Lot 1

Sub-total

II BUILDING COST

1 2(A1&A2) (4 Units) Lot 2

2 2(A3&A4) (4 Units) Lot 2

3 2(A5&A6) (4 Units) Lot 2

4 2(A7&A8) (4 Units) Lot 2

5 A9 (2 Units) Lot 6



Sub-total

III VALUE ADDED TAX (10%)

IV GRAND TOTAL (I+II+III)

Note: A sample of VAT INVOICE is attached in the Form of Tender for all tenderers to consider his electrical fee charged

by Hiep Phuoc Power Co., Ltd.

__________________________For & on behalf of :

_____________________Company Name

_________________Authorized Signature

Temporary Water and Electricity Fee

Site Security and Storage

Site Management Fee

Head Office Management Fee

Insurance Fee

As Built Document Fee

Page2

BILL OF QUANTITIES PROJECT : S10-1 VILLA A -1 & A -2

Item Descriptions Unit Quantity Break down

Amount (VND) Remark Material Labour

3.0 EARTHWORKS3.1 Excavation c.m. 1,004.20 3.2 Return, fill in (and well ram) selected excavated materials c.m. 1,079.00 3.3 Load and cart away surplus excavated materials to a dump c.m. 98.01 3.4 Compacted sand for pile cap, tie beam, floor etc. c.m. 191.55

Sub total

4.0 REINFORCED CONCRETEFoundations

4.1 Cut piles heads pcs 85.00 4.2 Lean-mix concrete Gr: 100 , stone 10 x 20 c.m. 40.16 SPCC- CFE (H17)4.3 Concrete for pile cap, tie beam Gr: 250 , stone 10 x 20 c.m. 53.74 SPCC- CFE (H17)4.4 Rebar (mild steel bar) kg 768.03 SPCC- CFE (H17)4.5 Rebar (deformed steel bar) kg 4,780.07 SPCC- CFE (H17)4.6 Formwork s.m. 348.24

Structure

4.7 c.m. 319.25 SPCC- CFE (H17)

4.8 Rebar (mild steel bar) kg 12,305.17 SPCC- CFE (H17)4.9 Rebar (deformed steel bar) kg 24,912.56 SPCC- CFE (H17)

4.10 Formwork s.m. 2,844.19 Sub total

6.0 WATERPROOFING WORKS

6.1 s.m. 487.89 6.2 Waterproof materials to flat roof and gutter s.m. 111.28 6.3 Waterproof materials to sloping roof s.m. 381.02

Sub total

7.0 ROOF WORKS7.1 Cement mortar screed to gutter s.m. 111.28 7.2 Cement mortar screed to sloping roof s.m. 381.02 7.3 Tegola roof material to sloping roof s.m. 381.02 Supplied by the Employer7.4 The concrete or brick for curb of roof m 67.64

Sub total

Unit Price(VND)

Concrete for columns, beam, slabs, stairs Gr 250, stone 10 x 20

Waterproof materials to balcony, terrace, laundry, kitchen and bath room

Page3


Amount (VND) Remark Material LabourUnit Price

(VND)8.0 BRICK WORK & MASONRY WORKS8.1 100mm thick hollow brick wall s.m. 1,871.16 Dong Nai or Equivalent8.2 200mm thick hollow brick wall s.m. 685.04 Dong Nai or Equivalent8.3 250mm thick hollow brick wall s.m. 43.92 Dong Nai or Equivalent8.4 300mm thick hollow brick wall s.m. 3.50 Dong Nai or Equivalent8.5 Brick masonry for steps , beam and column cm 49.43 Dong Nai or Equivalent8.6 Steel dowel bar for brick work kg 534.34 8.7 Precast reinforced concrete for beam, lintel beam Gr: 250 cm 24.78 8.8 200mm thick solid brick for retaining wall s.m. 96.70 Dong Nai or Equivalent

Sub total

9.0 PLASTERING WORKS

9.1 s.m. 4,395.16

9.2 s.m. 1,911.34 9.3 Metal wire mesh to external wall m 1,431.60 9.4 Cement mortar plaster to retaining wall s.m. 193.40

Sub total

11.0 ALUMINIUM WORK11.1 Aluminium door (include hardware and silicone.) Supplied by the Employer

D4 (2100 x 2750 ) pcs 4.00 D5 (2800 x 2750 ) pcs 6.00 D6 (2800 x 2750 ) pcs 8.00

11.2 Aluminium window (include hardware and silicone.) Supplied by the EmployerW1 (3600 x 2350 ) pcs 4.00 W1a (3600 x 1850 ) pcs 2.00 W2 (1400 x 1850 ) pcs 16.00 W3 (2100 x 1850 ) pcs 2.00 W4 (2800 x 1850 ) pcs 6.00 W5 (1950 x 1850 ) pcs 2.00 W5a (1650 x 1850 ) pcs 2.00 W6 ( 600 x 600 ) pcs 8.00

11.3 Insect screen Supplied by the EmployerW1 (1400x1800 ) sm 5.04 W1a (1400x1300 ) sm 3.64 W2 (1400x1300 ) sm 21.84 W3 (1400x1300 ) sm 3.64

Cement mortar plaster to internal column, wall , ceilings and etc

Cement mortar plaster to external column, wall , ceilings and etc

Page4



(VND)W4 (1400x1300 ) sm 18.20 W5 (1300x1300 ) sm 3.38 W5a (1600x1300 ) sm 4.16 W6 (600x600 ) sm 2.88

Sub total

12.0 METAL WORKS12.1 Steel handrail for balcony and terrace m 80.90 12.2 Steel handrail with timber top rail for stairs m 72.00

Sub total

13.0 SUSPENDED CEILINGS13.1 Suspended gypsum board ceiling, concealed grid s.m. 188.74

13.2 s.m. 70.09 13.3 Access panel pcs 20.00

Sub total

14.0 FLOOR & WALL FINISHES

14.1 sm 114.96 14.2 Cement mortar to make up level for all area sm 1,206.62 14.3 Glazing tile 600x600mm, for indoor area floor s.m. 804.87 Supplied by the Employer14.4 Glazing skirting tile, for indoor area floor m 553.30 Supplied by the Employer14.5 Glazing tile to stair floor & steps s.m. 88.10 Supplied by the Employer14.6 Glazing tile to skirting of stair m 109.58 Supplied by the Employer14.7 Ceramic floor tile, 200x200mm for kitchen room s.m. 35.10 Supplied by the Employer14.8 Ceramic floor tile, 200x200mm for bath room s.m. 80.58 Supplied by the Employer14.9 Ceramic wall tile, 200x250mm for bath room s.m. 351.37 Supplied by the Employer

14.10 Ceramic runner tile, 100x200mm for bath room m 138.50 Supplied by the Employer14.11 Ceramic skirting tile, 100x200mm for kitchen room m 44.80 Supplied by the Employer14.12 Terra-cotta tile for floor balcony, terrace sm 239.01 Supplied by the Employer14.13 Terra-cotta skirting tile 100mm height for balcony, terrace ... m 278.40 Supplied by the Employer14.14 Cotto tile for floor entrance steps , laundry sm 47.06 Supplied by the Employer14.15 Cotto skirting tile for floor entrance steps , laundry m 51.80 Supplied by the Employer

Sub total

15.0 PAINTING WORKS

15.1 Emulsion paint to internal columns , walls , ceilings and etc. sm 4,048.11

Epoxy zinc rich paint


Suspended gypsum board ceiling, concealed grid (Moistureproof)

Fine concrete screed with hardener, trowelled smooth for garage

Page5



(VND)Sub total

16.0 PLUMBING & DRAINAGESanitary wares Supplied by the Employer

16.1 Water closet set 20.00 16.2 Wall hung wash basin set 20.00 16.3 Bath tub 1.8m set 4.00 16.4 Mirror s.m 6.40 16.5 Accessories set 20.00 16.6 Single faucet pcs 16.00 16.7 Mixing faucet pcs 4.00 16.8 Mixing shower pcs 4.00

Sub total

19.0 PRIME COST SUM

19.1 lot 1.00 Attendance only19.2 lot 1.00 Attendance only19.3 lot 1.00 Attendance only19.4 lot 1.00 Attendance only

Sub total - Total

The Contractor is to base the Sum below to consider his cost for attendance which is specified as Prime Cost Sum; this Prime Coat Sum are to include cost of using contractor's facilities such as scaffolding, tower crane, hoist and all the attendance work for the purpose of the Nominated Contractor works.Allow the Sum of 610,000,000 VND for M&E WorksAllow the Sum of 157,922,000 VND for Entrance DoorAllow the Sum of 86.898,083 VND for Exterior PaintAllow the Sum of 27,741,200 VND for Art stone tile

Page6

Page7

Page8

Page9

Page10

BILL OF QUANTITIES PROJECT : S10-1 VILLA -3 & A -4




Sub total



Structure

4.7 c.m. 319.25 SPCC- CFE (H17)





Sub total


Sub total

Unit Price(VND)



Page11




Sub total


9.1 s.m. 4,450.28


Sub total


D4 (2100x2750 ) pcs 4.00 D5 (2800x2750 ) pcs 6.00 D6 (2800x2750 ) pcs 8.00

11.2 Aluminium window (include hardware and silicone.) Supplied by the EmployerW1 (3145x2350 ) pcs 2.00 W1a (3145x1850 ) pcs 2.00 W2 (1400x1850 ) pcs 12.00 W3 (2100x1850 ) pcs 2.00 W4 (2800x1850 ) pcs 10.00 W5 (1850x1850 ) pcs 2.00 W5a (1650x1850 ) pcs 2.00 W6 (600x600 ) pcs 8.00

11.3 Insect screen Supplied by the EmployerW1 (1400x1800 ) sm 5.04 W1a (1400x1300 ) sm 3.64 W2 (1400x1300 ) sm 21.84 W3 (1400x1300 ) sm 3.64



Page12



(VND)W4 (1400x1300 ) sm 18.20 W5 (1300x1300 ) sm 3.38 W5a (1600x1300 ) sm 4.16 W6 (600x600 ) sm 2.88

Sub total


Sub total



Sub total



14.10 Ceramic runner tile, 100x200mm for bath room m 138.50 Supplied by the Employer14.11 Ceramic skirting tile, 100x200mm for kitchen room m 44.80 Supplied by the Employer14.12 Terra-cotta tile for floor balcony, terrace sm 237.94 Supplied by the Employer

14.13 Terra-cotta skirting tile 100mm height for balcony, terrace ... m 271.20 Supplied by the Employer

14.14 Cotto tile for floor entrance steps , laundry sm 48.01 Supplied by the Employer14.15 Cotto skirting tile for floor entrance steps , laundry m 48.21 Supplied by the Employer

Sub total

15.0 PAINTING WORKS





Page13



(VND)

15.1 Emulsion paint to internal columns , walls , ceilings and etc. sm 4,098.91

Sub total



Sub total

19.0 PRIME COST SUM


Sub total - Total

The Contractor is to base the Sum below to consider his cost for attendance which is specified as Prime Cost Sum; this Prime Coat Sum are to include cost of using contractor's facilities such as scaffolding, tower crane, hoist and all the attendance work for the purpose of the Nominated Contractor works.Allow the Sum of 612,500,000 VND for M&E WorksAllow the Sum of 157,922,000 VND for Entrance DoorAllow the Sum of 783,548,392 VND for Exterior PaintAllow the Sum of 33,594,320 VND for Art stone tile

Page14

Page15

Page16

Page17

Page18





Sub total



Structure

4.7 c.m. 319.78 SPCC- CFE (H17)





Sub total


Sub total

Unit Price(VND)



Page19




Sub total


9.1 s.m. 4,570.11


Sub total


D4 (2100x2750 ) pcs 4.00 D5 (2800x2750 ) pcs 14.00

11.2 Aluminium window (include hardware and silicone.) Supplied by the EmployerW1 (2800x2200 ) pcs 2.00 W1a (500x2200 ) pcs 4.00 W2 (1400x2000 ) pcs 12.00 W3 (1400x1850 ) pcs 4.00 W4 (2800x1850 ) pcs 6.00 W5 (1850x1850 ) pcs 2.00 W5a (1650x1850 ) pcs 2.00 W6 (600x600 ) pcs 6.00 W7 (600x1920 ) pcs 2.00 W8 (2100x1850 ) pcs 2.00 W9 (2100x1850 ) pcs 2.00

11.3 Insect screen Supplied by the EmployerW1 (1400x1650 ) sm 4.62 W2 (1400x1300 ) sm 21.84



Page20



(VND)W3 (1400x1300 ) sm 7.28 W4 (1400x1300 ) sm 10.92 W5 (1200x1300 ) sm 3.12 W5a (1650x1300 ) sm 4.29 W6 (600x600 ) sm 2.16 W7 (600x600 ) sm 0.72 W8 (1400x1300 ) sm 3.64 W9 (1400x1300 ) sm 3.64

Sub total


Sub total



Sub total



14.10 Ceramic runner tile, 100x200mm for bath room m 138.50 Supplied by the Employer14.11 Ceramic skirting tile, 100x200mm for kitchen room m 44.80 Supplied by the Employer14.12 Terra-cotta tile for floor balcony, terrace sm 237.94 Supplied by the Employer14.13 Terra-cotta skirting tile 100mm height for balcony, terrace ... m 271.20 Supplied by the Employer14.14 Cotto tile for floor entrance steps , laundry sm 51.92 Supplied by the Employer14.15 Cotto skirting tile for floor entrance steps , laundry m 48.21 Supplied by the Employer





Page21



(VND)Sub total

15.0 PAINTING WORKS

15.1 Emulsion paint to internal columns , walls , ceilings and etc. sm 4,218.74 Sub total



Sub total

19.0 PRIME COST SUM


Sub total - Total

The Contractor is to base the Sum below to consider his cost for attendance which is specified as Prime Cost Sum; this Prime Coat Sum are to include cost of using contractor's facilities such as scaffolding, tower crane, hoist and all the attendance work for the purpose of the Nominated Contractor works.Allow the Sum of 610,320,128 VND for M&E WorksAllow the Sum of 156,466,000 VND for Entrance DoorAllow the Sum of 87,112,175 VND for Exterior PaintAllow the Sum of 34,640.880 VND for Art stone tile

Page22

Page23

Page24

Page25

Page26





Sub total



Structure

4.7 c.m. 319.26 SPCC- CFE (H17)

4.8 Rebar (mild steel bar) kg 12,222.18 SPCC- CFE (H17)4.9 Rebar (deformed steel bar) kg 24,784.65 SPCC- CFE (H17)4.10 Formwork s.m. 2,816.16

Sub total



Sub total


Sub total

Unit Price(VND)



Page27




Sub total


9.1 s.m. 4,483.58


Sub total


D4 (2100 x 2750 ) pcs 4.00 D5 (2800 x 2750 ) pcs 14.00 D6 (2800 x 2750 ) pcs 4.00

11.2 Aluminium window (include hardware and silicone.) Supplied by the EmployerW1 (2800 x 1850 ) pcs 2.00 W2 (1400 x 1850 ) pcs 6.00 W3 (2100 x 1850 ) pcs 2.00 W4 (2800 x 1850 ) pcs 6.00 W4a (2800 x 2350 ) pcs 2.00 W5 (1950 x 1850 ) pcs 2.00 W5a (1650 x 1850 ) pcs 2.00 W6 ( 2850 x 1850 ) pcs 2.00 W6a ( 2100 x 1850 ) pcs 4.00 W7 ( 700 x 1850 ) pcs 2.00 W8 ( 600 x 600 ) pcs 6.00

11.3 Insect screen Supplied by the EmployerW1 (1400 x 1300 ) sm 3.64



Page28



(VND)W2 (1400 x 1300 ) sm 10.92 W3 (1400 x 1300 ) sm 3.64 W4 (1400 x 1300 ) sm 10.92 W4a (1400 x 1800 ) sm 5.04 W5 (1300 x 1300 ) sm 3.38 W5a (1650 x 1300 ) sm 4.29 W6 (1400 x 1300 ) sm 3.64 W6a (1400 x 1300 ) sm 7.28 W8 ( 600 x 600 ) sm 2.16

Sub total


Sub total



Sub total



14.10 Ceramic runner tile, 100x200mm for bath room m 138.50 Supplied by the Employer14.11 Ceramic skirting tile, 100x200mm for kitchen room m 44.80 Supplied by the Employer14.12 Terra-cotta tile for floor balcony, terrace sm 253.52 Supplied by the Employer14.13 Terra-cotta skirting tile 100mm height for balcony, terrace ... m 309.20 Supplied by the Employer14.14 Cotto tile for floor entrance steps , laundry sm 51.92 Supplied by the Employer





Page29



(VND)14.15 Cotto skirting tile for floor entrance steps , laundry m 48.21 Supplied by the Employer

Sub total

15.0 PAINTING WORKS




Sub total

19.0 PRIME COST SUM


Sub total - Total

The Contractor is to base the Sum below to consider his cost for attendance which is specified as Prime Cost Sum; this Prime Coat Sum are to include cost of using contractor's facilities such as scaffolding, tower crane, hoist and all the attendance work for the purpose of the Nominated Contractor works.Allow the Sum of 618,865,408 VND for M&E WorksAllow the Sum of 157,922,000 VND for Entrance DoorAllow the Sum of 90.268,500 VND for Exterior PaintAllow the Sum of 26,088,800 VND for Art stone tile

Page30

Page31

Page32

Page33

Page34

BILL OF QUANTITIES PROJECT : S10-1 VILLA A 9


Amount (VND)Material Labour

3.0 EARTHWORKS3.1 Excavation c.m. 2,716.35 3.2 Return, fill in (and well ram) selected excavated materials c.m. 849.81 3.3 Load and cart away surplus excavated materials to a dump c.m. 745.90 3.4 Compacted sand for pile cap, tie beam, floor etc. c.m. 186.48

Sub total


4.1 Cut piles heads pcs 60.00 4.2 Lean-mix concrete Gr: 100 , stone 10 x 20 c.m. 26.57

4.3 Concrete for pile cap, tie beam Gr: 250 , stone 10 x 20 c.m. 46.62 4.4 Rebar (mild steel bar) kg 963.32

4.5 Rebar (deformed steel bar) kg 7,716.29

4.6 Formwork s.m. 361.13

Structure4.7 Concrete for columns, beam, slabs, stairs Gr 250, stone 10 x 20 c.m. 208.02 4.8 Rebar (mild steel bar) kg 15,972.36 4.9 Rebar (deformed steel bar) kg 12,625.20 4.10 Formwork s.m. 2,107.89

Sub total



Sub total

7.0 ROOF WORKS7.1 Cement mortar screed to gutter s.m. 110.66 7.2 Cement mortar screed to sloping roof s.m. 390.46 7.3 Tegola roof material to sloping roof s.m. 390.46 7.4 The concrete or brick for curb of roof m 54.96

Sub total

8.0 BRICK WORK & MASONRY WORKS

Unit Price(VND)


Page35


Amount (VND)Material LabourUnit Price

(VND)8.1 100mm thick hollow brick wall s.m. 421.70 8.2 200mm thick hollow brick wall s.m. 523.50 8.3 250mm thick hollow brick wall s.m. 13.05 8.4 300mm thick hollow brick wall s.m. 2.62 8.5 Brick masonry for steps , beam and column cm 31.94 8.6 Steel dowel bar for brick work kg 531.89 8.7 Precast reinforced concrete for beam, lintel beam Gr: 250 cm 13.95 8.8 200mm thick solid brick for retaining wall s.m. 93.24

Sub total

9.0 PLASTERING WORKS9.1 Cement mortar plaster to internal column, wall , ceilings and etc s.m. 2,716.35 9.2 Cement mortar plaster to external column, wall , ceilings and etc s.m. 849.81 9.3 Metal wire mesh to external wall m 745.90 9.4 Cement mortar plaster to retaining wall s.m. 186.48

Sub total

11.0 ALUMINIUM WORK11.1 Aluminium door (include hardware and silicone.)

D2 (1800 X 2700 ) pcs 2.00 D5 (1500 X 2000 ) pcs 2.00 DW1 (900 x 2000 +1500x1200) pcs 2.00 DW2 (900 x 2700 +750x1900) pcs 2.00

11.2 Aluminium window (include hardware and silicone.)W1 (2700 x 1900 ) pcs 4.00 W2 (1000 x 1900 ) pcs 2.00 W3 (2100 x 1900 ) pcs 4.00 W4 (2400 x 1900 ) pcs 4.00 W5 ( 5200 x 600 ) pcs 2.00 W6 ( 2100 x 1850 ) pcs 4.00 W7 ( 1800 x 1900 ) pcs 2.00 W8 ( 1500 x 1900 ) pcs 2.00 W9 ( 3400 x 1200 ) pcs 2.00 W10 ( 1200 x 600 ) pcs 2.00

11.3 Insect screen DW1 (1500 x 1200 ) sm 3.60 W1 (1300 x 1450 ) sm 7.54 W2 (1000 x 1200 ) sm 2.40 W3 (1000 x 1200 ) sm 4.80

Page36



(VND)W4 (1000 x 1200 ) sm 4.80 W5 ( 2000 x 600 ) sm 2.40 W6 ( 2100 x 1200 ) sm 10.08 W7 (1800 x 1200 ) sm 4.32 W8 ( 1500 x 1200 ) sm 3.60 W9 ( 2200 x 1200 ) sm 5.28 W10 ( 1200 x 600 ) sm 1.44

11.4 Aluminium frame (include hardware and silicone.)F1 (2415 x 900 ) pcs 4.00 F2 (1900 x 700 ) pcs 4.00 F3 (1700 x 600 ) pcs 4.00

Sub total


Sub total

13.0 SUSPENDED CEILINGS13.1 Suspended gypsum board ceiling, concealed grid s.m. 258.49 13.2 Suspended gypsum board ceiling, concealed grid (Moistureproof) s.m. 57.89 13.3 Access panel pcs 8.00

Sub total

14.0 FLOOR & WALL FINISHES14.1 Cement mortar to make up level for all area sm 584.48 14.2 Glazing tile 600x600mm, for indoor area floor s.m. 418.16 14.3 Glazing skirting tile, for indoor area floor m 297.12 14.4 Glazing tile to stair floor & steps s.m. 24.62 14.5 Glazing tile to skirting of stair m 28.64 14.6 Ceramic floor tile, 200x200mm for kitchen room s.m. 24.64 14.7 Ceramic floor tile, 200x200mm for bath room s.m. 46.63 14.8 Ceramic wall tile, 200x250mm for bath room s.m. 170.91 14.9 Ceramic runner tile, 60x200mm for bath room m 66.00

14.10 Ceramic skirting tile, 100x200mm for kitchen room m 34.10 14.11 Terra-cotta tile for floor balcony, terrace sm 27.84 14.12 Terra-cotta skirting tile 100mm height for balcony, terrace ... m 56.20 14.13 Cotto tile for floor entrance steps , laundry sm 67.21 14.14 Cotto skirting tile for floor entrance steps , laundry m 43.10

Page37



(VND)14.15 Granite stone for counter top wash basin sm 4.53

Sub total

15.0 PAINTING WORKS


16.0 PLUMBING & DRAINAGESanitary wares

16.1 Water closet set 8.00 16.2 Wall hung wash basin set 2.00 16.3 Vanity top wash basin set 6.00 16.4 Bath tub 1.8m set 2.00 16.5 Mirror s.m 3.84 16.6 Accessories set 8.00 16.7 Single faucet pcs 2.00 16.8 Mixing faucet pcs 6.00 16.9 Mixing shower pcs 6.00

Sub total

19.0 PRIME COST SUM

19.1 lot 1.00 19.2 lot 1.00 19.3 lot 1.00 19.4 lot 1.00

Sub total - Total

The Contractor is to base the Sum below to consider his cost for attendance which is specified as Prime Cost Sum; this Prime Coat Sum are to include cost of using contractor's facilities such as scaffolding, tower crane, hoist and all the attendance work for the purpose of the Nominated Contractor works.Allow the Sum of 312,147,200 VND for M&E WorksAllow the Sum of 54,698,000 VND for Entrance DoorAllow the Sum of 37,113,061 VND for Exterior PaintAllow the Sum of 17,208.512 VND for Art stone tile

Page38

Remark

SPCC- CFE (H17)SPCC- CFE (H17)SPCC- CFE (H17)SPCC- CFE (H17)

SPCC- CFE (H17)SPCC- CFE (H17)SPCC- CFE (H17)

Supplied by the Employer

Page39

Remark

Dong Nai or EquivalentDong Nai or EquivalentDong Nai or EquivalentDong Nai or EquivalentDong Nai or Equivalent

Dong Nai or Equivalent




Page40

Remark


Supplied by the EmployerSupplied by the EmployerSupplied by the EmployerSupplied by the EmployerSupplied by the EmployerSupplied by the EmployerSupplied by the EmployerSupplied by the EmployerSupplied by the EmployerSupplied by the EmployerSupplied by the EmployerSupplied by the EmployerSupplied by the Employer



Page41

Remark


Attendance onlyAttendance onlyAttendance onlyAttendance only

Page 42




3.0 EARTHWORKS3.1 Excavation c.m. 185.75

3.2 Return, fill in (and well ram) selected excavated materials c.m. 170.61

3.3 c.m. 18.47

3.4 Compacted sand for pile cap, tie beam, floor etc. c.m. 73.29 Sub total



Structure

4.7 c.m. 81.67 SPCC- CFE (H17)


4.10 Formwork s.m. 713.25 Sub total



Sub total

7.0 ROOF WORKS7.1 Cement mortar screed to gutter s.m. 28.35 7.2 Cement mortar screed to sloping roof s.m. 117.21 7.3 Tegola roof material to sloping roof s.m. 117.21 Supplied by the Employer

Unit Price(VND)

Load and cart away surplus excavated materials to a dump



Page 43




(VND)7.4 The concrete or brick for curb of roof m 29.10

Sub total

8.0 BRICK WORK & MASONRY WORKS8.1 100mm thick hollow brick wall s.m. 179.42 Dong Nai or Equivalent8.2 150mm thick hollow brick wall s.m. 11.52 Dong Nai or Equivalent8.3 200mm thick hollow brick wall s.m. 266.47 Dong Nai or Equivalent8.4 250mm thick hollow brick wall s.m. 25.89 Dong Nai or Equivalent8.5 300mm thick hollow brick wall s.m. 3.04 Dong Nai or Equivalent8.6 Brick masonry for steps , beam and column cm 17.36 Dong Nai or Equivalent8.7 Steel dowel bar for brick work kg 135.33

8.8 cm 6.96 8.9 200mm thick solid brick for retaining wall s.m. 28.13 Dong Nai or Equivalent

Sub total


9.1 s.m. 942.47

9.2 s.m. 514.04 9.3 Metal wire mesh to external wall m 482.84 9.4 Cement mortar plaster to retaining wall s.m. 56.25

Sub total


D2 (1600 X 2100 ) pcs 1.00 D3 (3200 X 2700 ) pcs 1.00 D4 (1600 X 2700 ) pcs 1.00

11.2 Aluminium window (include hardware and silicone.) Supplied by the EmployerW1 (1600 x 1800 ) pcs 17.00 W1a (1600 x 1800 ) pcs 1.00 W2 (800 x 800 ) pcs 4.00 W3 (1600 x 500 ) pcs 1.00

Precast reinforced concrete for beam, lintel beam Gr: 250



Page 44




(VND)11.3 Insect screen Supplied by the Employer

W1 (1600 x 1300 ) sm 35.36 W1a (1600 x 1300 ) sm 2.08 W2 (800 x 800 ) sm 2.56 W3 (1600 x 500 ) sm 0.80

11.4 Aluminium louver (include hardware and silicone.) Supplied by the EmployerK1 ( 300 x 300 ) pcs 1.00

Sub total


Sub total



Sub total


14.1 sm 23.68 14.2 Cement mortar to make up level for all area sm 235.58 14.3 Glazing tile 600 x 600mm for indoor area sm 163.16 Supplied by the Employer14.4 Glazing tile 600 x 600mm for staircase sm 13.65 Supplied by the Employer14.5 Glazing skirting tile 100x600mm for indoor area m 125.61 Supplied by the Employer14.6 Glazing skirting tile 100x600mm for staircase m 15.14 Supplied by the Employer14.7 Floor tile 200x200mm for kitchen, toilet sm 28.20 Supplied by the Employer14.8 Ceramic skirting tile for toilet m 45.05 Supplied by the Employer14.9 Wall ceramic tile 200x250mm for toilet sm 94.41 Supplied by the Employer

14.10 Runner ceramic tile for toilet m 45.05 Supplied by the Employer14.11 Terracotta tile for balcony & terrace sm 7.88 Supplied by the Employer14.12 Terracotta skirting tile for balcony & terrace m 16.90 Supplied by the Employer14.13 Cotto tile for entrance step sm 22.68 Supplied by the Employer




Fine concrete screed with hardener , trowelled smooth for garage

Page 45




(VND)14.14 Cotto skirting tile for entrance step m 10.64 Supplied by the Employer14.15 Granite stone for counter top wash basin sm 1.38

Sub total

15.0 PAINTING WORKS

15.1 sm 974.70

Sub total


16.1 Water closet set 5.00 16.2 Wall hung wash basin set 3.00 16.3 Vanity top wash basin set 2.00 16.4 Bath tub 1.8m set 1.00 16.5 Tray bath (900 x 900) set 2.00 16.6 Mirror sm 2.40 16.7 Single faucet pcs 2.00 16.8 Mixing faucet pcs 3.00 16.9 Mixing shower pcs 5.00

16.10 pcs 8.00

Sub total

19.0 PRIME COST SUM

19.1 lot 1.00 Attendance only19.2 lot 1.00 Attendance only19.3 lot 1.00 Attendance only

Sub total - Total

Emulsion paint to internal columns , walls , ceilings and etc.

Accessories ( shelf , towel bar , soap holder , paper holder )

The Contractor is to base the Sum below to consider his cost for attendance which is specified as Prime Cost Sum; this Prime Coat Sum are to include cost of using contractor's facilities such as scaffolding, tower crane, hoist and all the attendance work for the purpose of the Nominated Contractor works.Allow the Sum of 144,628,000 VND for M&E WorksAllow the Sum of 39,309,500 VND for Entrance DoorAllow the Sum of 25,701,950 VND for Exterior Paint

Page 46

Page 47

Page 48

Page 49

Page 50




3.0 EARTHWORKS3.1 Excavation c.m. 213.69 3.2 Return, fill in (and well ram) selected excavated materials c.m. 194.25

3.3 Load and cart away surplus excavated materials to a dump c.m. 23.72

3.4 Compacted sand for pile cap, tie beam, floor etc. c.m. 75.70 Sub total



Structure

4.7 c.m. 78.04 SPCC- CFE (H17)


4.10 Formwork s.m. 684.55 Sub total



Sub total


Sub total

Unit Price(VND)



Page 51




(VND)

8.0 BRICK WORK & MASONRY WORKS8.1 100mm thick hollow brick wall s.m. 162.78 Dong Nai or Equivalent8.2 200mm thick hollow brick wall s.m. 3.15 Dong Nai or Equivalent8.3 250mm thick hollow brick wall s.m. 265.02 Dong Nai or Equivalent8.4 300mm thick hollow brick wall s.m. 33.07 Dong Nai or Equivalent8.5 Brick masonry for steps , beam and column cm 20.80 Dong Nai or Equivalent8.6 Steel dowel bar for brick work kg 359.11 8.7 Precast reinforced concrete for beam, lintel beam Gr: 250 cm 5.77 8.8 200mm thick solid brick for retaining wall s.m. 35.10 Dong Nai or Equivalent

Sub total


9.1 s.m. 889.69

9.2 s.m. 602.79 9.3 Metal wire mesh to external wall m 434.66 9.4 Cement mortar plaster to retaining wall s.m. 70.20

Sub total

11.0 ALUMINIUM WORK11.1 Aluminium door (include hardware and silicone.) Supplied by Employer

D2 (900 X 2200 ) pcs 2.00 D3 (800 X 2200 ) pcs 2.00 D3a (800 X 2200 ) pcs 1.00 D7 (2600 x 2700 ) pcs 1.00

11.2 Aluminium window (include hardware and silicone.) Supplied by EmployerW1 (1600 x 1800 ) pcs 12.00 W2 (800 x 1100 ) pcs 5.00 W2a (800 x 1100 ) pcs 1.00 W3 (800 x 800 ) pcs 3.00

11.3 Insect screen Supplied by EmployerW1 (1600 x 1300 ) sm 24.96 W2 (800 x 400 ) sm 1.60

11.4 Aluminium louver (include hardware and silicone.) Supplied by EmployerK1 ( 300 x 300 ) pcs 2.00



Page 52




(VND)Sub total

12.0 METAL WORKS12.1 Steel hanrail for balcony height 930mm m 4.80 12.2 Steel hanrail for W1 height 470mm m 10.20 12.3 Steel hanrail with timber on top for staicase m 12.73

Sub total



Sub total


14.1 sm 23.58 14.2 Cement mortar to make up level for all area sm 228.57 14.3 Glazing tile 600 x 600mm for indoor area sm 156.88 Supplied by Employer14.4 Glazing tile 600 x 600mm for staircase sm 13.45 Supplied by Employer14.5 Glazing skirting tile 100x600mm for indoor area m 120.80 Supplied by Employer14.6 Glazing skirting tile 100x600mm for staircase m 9.62 Supplied by Employer14.7 Floor tile 200x200mm for kitchen, toilet sm 29.93 Supplied by Employer14.8 Ceramic skirting tile for toilet m 44.50 Supplied by Employer14.9 Wall ceramic tile 200x250mm for toilet sm 98.70 Supplied by Employer

14.10 Runner ceramic tile for toilet m 35.40 Supplied by Employer14.11 Terracotta tile for balcony & terrace sm 12.92 Supplied by Employer14.12 Terracotta skirting tile for balcony & terrace m 14.20 Supplied by Employer14.13 Cotto tile for entrance step sm 15.39 Supplied by Employer14.14 Cotto skirting tile for entrance step m 8.60 Supplied by Employer14.15 Granite stone for counter top wash basin sm 0.86

Sub total

15.0 PAINTING WORKS

15.1 Emulsion paint to internal columns , walls , ceilings and etc. sm 896.26





Fine concrete screed with hardener , trowelled smooth for garage

Page 53




(VND)Sub total

16.0 PLUMBING & DRAINAGESanitary wares Supplied by Employer

16.1 Water closet set 5.00 16.2 Wall hung wash basin set 4.00 16.3 Vanity top wash basin set 1.00 16.4 Bath tub 1.6m set 1.00 16.5 Tray bath (900 x 900) set 1.00 16.6 Mirror set 5.00 16.7 Single faucet pcs 3.00 16.8 Mixing faucet pcs 2.00 16.9 Single shower pcs 3.00

16.10 Mixing shower pcs 2.00

16.11 Accessories ( shelf , towel bar , soap holder , paper holder ) pcs 5.00

Sub total

19.0 PRIME COST SUM

19.1 lot 1.00 Attendance only19.2 lot 1.00 Attendance only19.3 lot 1.00 Attendance only

Sub total - Total

The Contractor is to base the Sum below to consider his cost for attendance which is specified as Prime Cost Sum; this Prime Coat Sum are to include cost of using contractor's facilities such as scaffolding, tower crane, hoist and all the attendance work for the purpose of the Nominated Contractor works.Allow the Sum of 140,000,000 VND for M&E WorksAllow the Sum of 34,040.000 VND for Entrance DoorAllow the Sum of 30,139,726 VND for Exterior Paint

Page 54

Page 55

Page 56

Page 57

Documents

Dư toán