SUMMARY CONSTRUCTION COST ESTIMATE OF MOUNTAINOUS SECTION KM 107-KM 195

Exchange rate : 20885.00 VND

No. Items Unit Unit price (USD) Quantity Amount (USD)

1 Earthwork :
Cut Road m3 8.4 1,845,901.04 15,532,995
Embankment m3 4.9 1,638,352.31 8,031,851
2 Pavement : m2 704,012 -
Kt cu lm mi m2 20.83 457,608 9,532,084
KC1 m2 19.5 70,401 1,372,517
KC2 m2 17.8 70,401 1,250,398
KC3 m2 16.0 70,401 1,128,279
KC4 m2 13.5 35,201 474,458
3 Concrete Retaining wall -
Fill m 370 3,652 1,351,240
Cut m 370 6,296 2,329,520
4 Bridge Deck girder m2 1,452 4719.5 6,851,263
-
5 Viaducts m2 1,452 540 783,914

6 Box culvert 4x2.0 x2.0 m m 3,512 3429 12,042,648

Total 60,681,168

08/31/2017
 Comparative price

No. Items Unit Quantity Unit price Amount

VND
Kt cu lm mi m2 435,040

1 Embankment K 98 m3 0.15 241,516 36,227

2 Sub-base m3 0.3 241,516 72,455
3 Base m3 0.15 288,271 43,241
4 Prime coat 1.5 kg/m2 m2 1 37,841 37,841

Placing 7cm medium-grained asphalt concrete

5 m2 1 253,629 253,629
6 Tack coat 1.0kg/m2 m2 1 27,873 27,873

7 Placing 5cm fine-grained asphalt concrete m2 198,787 -

KC1 407,166

1 Natural aggregate m3 241,516 -

2 Sub-base m3 0.3 241,516 72,455
3 Base m3 0.15 288,271 43,241
4 Prime coat 1.5 kg/m2 m2 1 37,841 37,841

5 Placing 7cm medium-grained asphalt concrete m2 1 253,629 253,629

KC2 m2 370,939

1 Sub-base m3 0.15 241,516 36,227

2 Base m3 0.15 288,271 43,241
3 Prime coat 1.5 kg/m2 m2 1 37,841 37,841
4 Placing 7cm medium-grained asphalt concrete m2 1 253,629 253,629
KC3 m2 334,712

1 Sub-base m3 241,516 -
2 Base m3 0.15 288,271 43,241
3 Prime coat 1.5 kg/m2 m2 1 37,841 37,841
4 Placing 7cm medium-grained asphalt concrete m2 1 253,629 253,629
KC4 m2 281,503
1 Sub-base m3 241,516 -
2 Base m3 288,271 -
6 Tack coat 1.0kg/m2 m2 1 27,873 27,873
4 Placing 7cm medium-grained asphalt concrete m2 1 253,629 253,629
20,885 20885
USD
20.83

19.50

17.76

16.03

13.48
 Unit Price USD Unit Price VND
No. Work Items Ref. No. Unit Quantity
(BD) (BD)

A GENERAL 100

Mobilization and Demobilization 102.01 ls

Laboratory and Testing 104.01 ls

Control of Traffice 108.01 ls

Field Engineering and Working Drawings preparation 109.01 ls

Insurerance for works ls

B ROAD

1 EARTHWORK 200

Clearing and Grubbing 201.01 ha 1,678 35,237,142

Common Earth Excavation 203.01 m3 8.4 176,712

Rock Excavation 203.02 m3 22.7 477,311

Common Embankment 203.04 m3 4.9 102,950

Selected Embankment (Behind Abutment, etc...) 203.05 m3 9.5 198,514

Subgrade Preparation 204.01 m2 2.3 48,303

2 BASE COURSES 300

Subgrade 300.01 m3 11.5 241,516

Subbase Course 301.01 m3 11.5 241,516

Crushed Aggregate Base Course 302.01 m3 13.7 288,271

3 PAVEMENT WORK 400

Asphalt Concrete Binder Course 401.01 t 72.7 1,526,050

Asphalt Concrete Surface Course 401.01 t 78.1 1,640,161

Prime Coat 402.01 m2 1.8 37,841

Tack Coat 402.02 m2 1.3 27,873

C Structure

1 CULVERT

Reinfoced Concrete Pipe Culvert D1000 609.04 m 326.6 6,857,758

Reinfoced Concrete Pipe Culvert D1500 609.11 m 512.4 10,759,706

Reinfoced Concrete Box Culvert 1000x1000 609.06 m 460.1 9,661,063

Reinfoced Concrete Box Culvert 1500x1500 609.13 m 669.6 14,060,727

Reinfoced Concrete Box Culvert 2000x2000 609.09 m 872.9 18,330,698

Reinfoced Concrete Box Culvert 2500x2500 609.14 m 1,076.2 22,599,242

Reinfoced Concrete Box Culvert 3000x3000 609.15 m 1,352.2 28,396,646

Reinfoced Concrete Box Culvert 4000x4000 609.16 m 1,804.5 37,893,589

2 BRIDGE

2.1 Bridge Km 149+750

A. Construction work

2.1.1 Detour Works

Product temporary steel beam 602 T 565.8 11,881,440

Intallation steel beam T 219.4 4,606,829

Remove steel beam 202 T 131.6 2,764,097

Foundation excavation 203 m3 9.3 194,650

Foundation backfill 203 m3 5.6 118,331

Stone gabion 618 m3 47.5 998,251

Reinforceing frame outside the gabions 602 kg 0.0

Removing gabion 202 m3 14.7 308,650

Foundation excavation, recovering plan 202 m3 6.6 137,772

2.1.2 Substructure

Structure excavation m3 527 9.3 194,650

4
 Unit Price USD Unit Price VND
No. Work Items Ref. No. Unit Quantity
(BD) (BD)

Structure filling m3 489 13.1 274,763

Blinding concrete 203 m3 6.468 78.4 1,646,681

Abutment concrete M30 601 m3 197 92.9 1,950,629

Abutment reinforcement 601 t 18.8284245 1,115.7 23,430,138

Approach slab concrete M30 601 m3 16 99.9 2,097,799

Approach slab Reinforcement 602 t 3.822 1,105.5 23,215,260

Abutment steel form 601 m2 7.1 148,238

Asphalt grouting after abutment 602 m2 88 6.1 127,574

2.1.3 Demolish Works

Remove unsuitable structures m3 225 26.9 565,025

2.1.4 Superstructure ( Rc Slab beam and Box culvert)

Slab concrete M40 601 m3 23.373 133.0 2,792,813

Beams reinforcement 602 T 1,011.2 21,234,758

Handrail (parapet) 606 m 36.08 78.0

Pavement (asphalt concrete) 401.01 T 28.1385 78.1 1,640,161

Water proof m2 59 8.0 169,025

Girder steel Form m2 40.1 842,767

Others work (5%) ls 5.00%

2.2 Bridge Km 149+850

A. Construction work

2.2.1 Detour Works

Product temporary steel beam 602 T 565.8 11,881,440

Intallation steel beam T 219.4 4,606,829

Remove steel beam 202 T 131.6 2,764,097

Foundation excavation 203 m3 9.3 194,650

Foundation backfill 203 m3 5.6 118,331

Stone gabion 618 m3 47.5 998,251

Reinforceing frame outside the gabions 602 kg 0.0

Removing gabion 202 m3 14.7 308,650

Foundation excavation, recovering plan 202 m3 6.6 137,772

2.2.2 Substructure

Structure excavation m3 9.3 194,650

Structure filling m3 13.1 274,763

Blinding concrete 203 m3 78.4 1,646,681

Abutment concrete M30 601 m3 92.9 1,950,629

Abutment reinforcement 601 t 1,115.7 23,430,138

Approach slab concrete M30 601 m3 99.9 2,097,799

Approach slab Reinforcement 602 t 1,105.5 23,215,260

Abutment steel form 601 m2 7.1 148,238

Asphalt grouting after abutment 602 m2 6.1 127,574

2.2.3 Demolish Works

Remove unsuitable structures m3 26.9 565,025

2.2.4 Superstructure PC I beam

Precast beams concrete M40 604 m3 133.0 2,792,813

Tranverser girder concrete M30 601 m3 81.6 1,712,986

Tranverser girder reinforcement 602 T 1,048.7 22,022,995

Anchor 604 unit 92.8 1,948,168

Beams reinforcement 604 T 1,011.2 21,234,758

5
 Unit Price USD Unit Price VND
No. Work Items Ref. No. Unit Quantity
(BD) (BD)

Beams strand 604 T 1,976.2 41,499,957

Duck D65/72 604 m 4.5 93,723

duck grouting 604 m3 882.9 18,540,576

Launching Girder <21m span 601 Unit 2,641.4 55,469,464

Launching Girder >21m span 604 Unit 3,075.0 64,574,252

Elastomeric bearings 610 ea 159.1 3,340,570

Expansion joint 610 m 0.0

Expansion reinforcement 610 T 1,011.2 21,234,758

Joint and deck reinforcement 602 T 1,011.2 21,234,758

Joint and deck concrete M30 601 m3 81.6 1,712,986

Handrail (parapet) 606 m 75.0

Drainage m 5.4 113,527

Pavement (asphalt concrete) 401.01 T 78.1 1,640,161

Water proof m2 8.0 169,025

Girder steel Form m2 40.1 842,767

Girder construction place Unit 1,450.6

Others work (5%) ls 5.00%

2.3 Bridge Km 154+200

A. Construction work

2.3.1 Detour Works

Product temporary steel beam 602 T 565.8 11,881,440

Intallation steel beam T 219.4 4,606,829

Remove steel beam 202 T 131.6 2,764,097

Foundation excavation 203 m3 9.3 194,650

Foundation backfill 203 m3 5.6 118,331

Stone gabion 618 m3 47.5 998,251

Reinforceing frame outside the gabions 602 kg 0.0

Removing gabion 202 m3 14.7 308,650

Foundation excavation, recovering plan 202 m3 6.6 137,772

2.3.2 Substructure

Structure excavation m3 9.3 194,650

Structure filling m3 13.1 274,763

Blinding concrete 203 m3 78.4 1,646,681

Abutment concrete M30 601 m3 92.9 1,950,629

Abutment reinforcement 601 t 1,115.7 23,430,138

Approach slab concrete M30 601 m3 99.9 2,097,799

Approach slab Reinforcement 602 t 1,105.5 23,215,260

Abutment steel form 601 m2 7.1 148,238

Asphalt grouting after abutment 602 m2 6.1 127,574

2.3 Demolish Works

Remove unsuitable structures m3 26.9 565,025

2.5 Superstructure - PC Slab beam 0.0

Precast beams concrete M40 604 m3 99.9 2,098,071

Beams reinforcement 604 T 1,011.2 21,234,758

Beams strand 604 T 1,976.2 41,499,957

Launching Girder <12m span 604 Unit 1,774.3 37,259,887

Elastomeric bearings 610 ea 159.1 3,340,570

Expansion joint 610 m 0.0

6
 Unit Price USD Unit Price VND
No. Work Items Ref. No. Unit Quantity
(BD) (BD)

Expansion reinforcement 610 T 1,011.2 21,234,758

Joint and deck reinforcement 602 T 1,011.2 21,234,758

Joint and deck concrete M30 601 m3 81.6 1,712,986

Handrail (Parapet) 606 m 75.0 ???

Drainage m 5.4 113,527

Pavement (asphalt concrete) 401.01 T 78.1 1,640,161

Water proof m2 8.0 169,025

Girder steel Form m2 40.1 842,767

Girder construction place Unit 539.0

Others work (5%) ls 5.00%

D ROAD FURNITURE AND PAVEMENT MARKINGS 612

Road Signs 612.01 nos 179.4 3,768,394

Guide Post 612.02 nos 4.5 93,542

Kilometer Post 612.03 nos 30.7 644,607

Guardrail 612.04 m 39.9 837,882

Pavement Marking 617.01 m2 2.4 49,510

Stone Masonry 620.02 m3 51.3 1,077,122

Gabion 618.03 m3 45.3 950,287

Curb m 16.5 345,642

Lined Side Drainage of Reinforced Concrete m 0.0

Lined Side Drainage of Stone Masonry m 0.0

Irrigation Canal Type 1 (Trapezium) m 0.0

F ENVIRONMENTAL 700

Implementing Environmental
701.08 ls
Management Plan Work Plan

Weighbridge ls

7
 21000

1.2081296111 10000
1.9300132741

h ni L2 :
2,917,110 3,882,673 tr.
6,534,570 8,697,513 2.2x1.4 12.37 1.428571
6,608,700 9,791,080 2.0x1.8 13.59
8,332,590 11,090,677 1.5x1.0
11,135,250 14,821,018 1.7x1.9 13.16
15,956,850 21,238,567 2.4x2.2 16.85
20,089,230 26,738,765 1.9x1.7 13.153
31,383,240 41,771,092 1x1 7.62
1.8x1.7 12.6

2.0x2.4 16.84

14,576,520
211 2010 2009
198.99 175.35 1.43571429
#VALUE! #VALUE! #VALUE!
#VALUE!

527

8
 21000

488.599535703
6.468
196.769
18.8284245
15.6
3.822

88.486

225

23.373

36.08
4.329
58.5

9
 21000

3,127,740

290430

2.914 0.1457106781

10