Additional Equipments

Embed Size (px)

DESCRIPTION

bh

Citation preview

Sum ESTIMATION OF MECHANICAL WORKSSUM for Mechanical workAC and Ventilation systemPlumbing workProduction system and othersDate10-Mar-07No.Items ()Unit /Quantity/Unit Price/ Amount /Remarks / labour0.0DIRECT COST FOR MECHANICAL WORKEAir condition and Ventilation system / 00.000.00AC0.01Factory No.1 / LOT1.000.00plumbing0.02Factory No.2 / LOT1.000.00G.Comp, LGG0.03FactoryNo.3 / LOT1.000.005Office / LOT1.000.00Equiment0.06Canteen / LOT1.000.00AC0.07Generator building / LOT1.000.00plumbing0.08Electrical house / LOT1.000.00G.Comp, LGG0.09Pump house / LOT1.000.0010Air compresoor room / LOT1.000.0011 houseLOT1.000.0012Guard house / LOT1.000.0013Bicycle shed / LOT1.0014Others / LOT1.000.00SUB-TOTAL (E) (Excluded VAT)0.00VALUE ADDED TAX (VAT)0.00TOTAL COST (E) (Included VAT)0.00FPlumbing work / 001Factory No.1 / LOT1.000.002Factory No.2 / LOT1.000.003FactoryNo.3 / LOT1.000.004Office / LOT1.000.005Canteen / LOT1.000.006Generator building / LOT1.000.007Electrical house / LOT1.000.008Pump house / LOT1.000.009Air compresoor room / LOT1.000.0010 houseLOT1.000.0011Guard house / LOT1.0012Bicycle shed / LOT1.000.0013Others / LOT1.000.00SUB-TOTAL (F) (Excluded VAT)0.00VALUE ADDED TAX (VAT)0.00TOTAL COST (F) (Included VAT)0.00GPRODUCTION SYSTEM & OTHERS / 1Air compressor system FACTORY ILOT1.000.00FACTORY IILOT1.000.00FACTORY IIILOT1.000.002LPG systemLPGOFFICE BUILDINGLOT1.000.00CANTEEN BUILDINGLOT1.000.00EXTERIORSLOT1.000.003Kitchen equipmentOFFICE BUILDINGLOT1.000.00CANTEEN BUILDINGLOT1.000.00SUB-TOTAL (G)0.00VALUE ADDED TAX (VAT)0.00TOTAL COST (G) (Included VAT)0.00TOTAL DIRECT COST (E+F+G) (Included VAT)0.00MISCELLANEOUS FEE1TRANSPORTATION FEE9,000.002DESIGNATION AND APPROVED FEE5,000.004MANAGEMENT FEE23,526.00TOTAL MISCELLANEOUS FEE37,526.00GRAND TOTAL COST0.0ROUND VALUE0.0Says: Two million nine hundred ninety eight thousand US Dollar.HCABLE FOR POWER SUPPLY FROM LOCAL PANEL TO EQUIPMENTS (OPTION)1Factory No.1LOT151,120.0851,120.082Factory No.2LOT163,253.3563,253.353Factory No.3LOT144,455.9344,455.934OfficeLOT18,259.338,259.335CanteenLOT130,440.9030,440.90SUB-TOTAL (OPTION)197,529.59Says: One hundred eighty thousand seven hundred ninety nine US Dollar.Ha Noi10-Mar-072T CORPORATION.

&L&F&C&A&RPage &Pcng ty c phn k thut cng trnh vit nam2T CORPORATION===========Km.9 Pham Van Dong Road, Cau Giay District, Hanoi, VietnamTel: (+84)- (0)4- 768 4207 --- Fax: (+84)- (0)4- 768 4454E-mail: [email protected]

HANDED OVERESTIMATION FOR ADDITIONAL WORKS (HANDED OVER WORKS)PROJECT: BROTHER VIETNAM FACTORY10-Mar-07No.DescriptionsUnitQ'tyMaterial (USD)Labor (USD)M+LRemarksSUMUnit PriceAmountUnit PriceAmount1OIL TANKLOT119,043.3319,043.333,688.603,688.6022,731.93YES2AC POSITION CHANGE FOR SERVER ROOM - OFFICE AREALOT153.7453.7450.4750.47104.21NO104.213VENTILATION FOR SMOKING ROOM - OFFICE AREALOT1618.30618.30147.09147.09765.39NO765.394VENTILATION FOR PDF ROOM - OFFICE AREA (next server room)LOT1205.32205.3248.6448.64253.96NO253.965VENTILATION FOR WC - MEDICAL ROOM-CANTEEN AREALOT1147.16147.1638.6538.65185.81NO185.816VENTILATION FOR STORAGE ROOM - KITCHEN CANTEEN AREALOT1461.20461.20112.44112.44573.64YES7AC AND VENTILATION SYSTEM - SECURITY ROOM-CANTEEN AREALOT13,707.973,707.97737.23737.234,445.19NO4,445.198VENTILATION SYSTEM - FACTORY 1 (CRASHER ROOM)LOT11,154.231,154.23346.27346.271,500.50YES9VENTILATION AND AIR CONDITIONING SYTEM FOR IQC ROOMLOT112,913.0812,913.083,873.923,873.9216,787.01YES10VENTILATION AND AIR CONDITIONING SYTEM FOR WORKSHOP (FACTORY No.2)LOT17,439.007,439.002,231.702,231.709,670.70YES11KITCHEN ROOM - WATER SERVICE SINK CANTEEN AREALOT11,448.541,448.54301.98301.981,750.52YES12RAIN WATER PIPINGLOT144,129.7044,129.707,708.027,708.0251,837.73YES13WATER SUPPLY AND DRAINAGE SYSTEM FOR FACTORY 1LOT17,844.877,844.872,203.002,203.0010,047.86YES14WATER SUPPLY AND DRAINAGE SYSTEM FOR FACTORY 2LOT14,358.914,358.911,239.971,239.975,598.88YES15OIL PIPING SUPPLY FOR GENERATOR AND ELECTRIC ROOMLOT12,424.262,424.26727.28727.283,151.54YES16AIR COMPRESSED SYSTEMLOT130,549.8430,549.849,559.879,559.8740,109.71NO40,109.7117AC FOR ICP ROOM - OFFICE AREALOT13,196.663,196.66618.31618.313,814.97YES18LOUVER FOR OFFICE & CANTEENLOT11,040.001,040.00215.00215.001,255.00NO1,255.0019LOUVER FOR ELECTRIC ROOM No1 & No2LOT13,110.563,110.56613.43613.433,723.99YES20VENTILATION FOR MR ROOM FACTORY 1LOT1245.20245.2067.1467.14312.34NO312.3421PLASTIC GARBAGE FOR OFFICE AND CANTEENLOT12,000.002,000.000.000.002,000.00YES22COMPRESSOR PIPE FOR INJECTION - FACTORY 1LOT1652.89652.89195.87195.87848.76YES23PANTY ROOMLOT12,781.002,781.00564.30564.303,345.30YES24CABLE FROM LOCAL PANEL TO EQUIPMENTSLOT161,219.5961,219.590.0061,219.59YES0.00TOTAL OF ADDITIONAL WORKS210,745.3635,289.1647,431.61GRAND TOTAL (EXCLUDED ALL TAXES)246,034.524,743.16TOTAL OF NO47,431.61DISCOUNT (10% OF NO)4,743.16GRAND TOTAL AFFTER DISCOUNT (EXCLUDED ALL TAXES)241,291.360.00IOILTANK1.1Oil tank systemGear pumpset2625.201,250.40187.56375.12- Q = 1000 l/h. Italy0.00Bulk tank - Oil storage Tankset113,590.0013,590.002,038.502,038.50- Q = 20m3. (2200x6000x10mm)0.00Control panel and control cableset11,550.001,550.00465.00465.00Check valve ( (Screw Type) 32Anos248.0096.0014.4028.80Flow meter (Screw Type) 25Aset2257.00514.0077.10154.20Ball valve (Screw Type) 50Anos216.9733.945.0910.18Ball valve (Screw Type) 40Anos210.0520.093.016.03Ball valve (Screw Type) 32Anos24.799.581.442.87Ball valve (Screw Type) 15Anos14.374.371.311.31Strainer c/w drain part (Screw Type) 40Anos237.1074.2011.1322.26Flexible joint (Screw Type) 40Anos222.8945.786.8713.73Flexible joint (Screw Type) 32Anos213.2026.403.967.92Float valvenos2212.80425.6063.84127.68Foot valve (Screw Type) 50Am1159.60159.6047.8847.88SGP 50Ax3.6 tm404.28171.361.2951.41SGP 40Ax3.2tm363.18114.310.9534.29SGP 32Ax3.2tm242.1351.210.6415.36Fitting for abovelot1133.98133.9840.2040.20Concrete base for pumplot1By Construction Contractor0.00Painting workslot1108.00108.0046.5046.50Support, Hangerslot1287.48287.4886.2486.24Miscellaneous material: bolts, nuts, Teflon, silicon,lot1211.65211.6563.5063.50Consumable material: drill bit, cutting blade,lot191.5691.5627.4727.47Sleeve & chipping & finishinglot173.8273.8222.1522.15SUB-TOTAL (I)0019,043.333,688.60IIAC POSITION CHANGE FOR SERVER ROOM - OFFICE AREA1Remove AC from Server Room to Office Roomset19.829.8221.9021.90Cooling capacity: 48.000 Btu/h.2Remove AC from Office Room to Server Roomset17.367.3617.6017.60Cooling capacity: 24.000 Btu/h.3uPVC pipe drainagelot112.8012.803.843.844Support and hangerslot110.8110.813.243.245Consumable Materialslot112.9512.953.893.89SUB-TOTAL (III)0053.7450.47IIIVENTILATION FOR SMOKING ROOM - OFFICE AREA1Fan-Ceiling Typeset2192.00384.0038.4076.80Flow: 750 CMHPower: 220V, 1P, 50Hz2Electrical wire 3x1,5mm2m503.48174.001.0452.203Exhaust Air Louver 400x400mmset125.3025.307.597.594Support and hangerslot120.0020.006.006.005Consumable Materialslot115.0015.004.504.50SUB-TOTAL (III)00618.30147.09IVVENTILATION FOR PDF ROOM - OFFICE AREA (next server room)1Fan-Ceiling Typeset1129.60129.6025.9225.92Flow: 400 CMHPower: 220V, 1P, 50Hz2Electrical wire 3x1,5mm2m143.4848.721.0414.624Support and hangerslot115.0015.004.504.505Consumable Materialslot112.0012.003.603.60SUB-TOTAL (IV)00205.3248.64VVENTILATION FOR WC - MEDICAL ROOM-CANTEEN AREA1Fan - Ceiling Typeset155.0055.0011.0011.00Flow: 270 CMHPower: 220V, 1P, 50Hz2Electrical wire 3x1,5mm2m123.4841.761.0412.533Exhaust Air Louver 400x400mmset125.3025.307.597.594Support and hangerslot115.0015.004.504.505Consumable Materialslot110.1010.103.033.03SUB-TOTAL (V)00147.1638.65VIVENTILATION FOR STORAGE ROOM - KITCHEN CANTEEN AREA1Fan - Ceiling Typeset2129.60259.2025.9251.84Flow: 400 CMHPower: 220V, 1P, 50Hz2Electrical wire 3x1,5mm2m403.48139.201.0441.763Exhaust Air Louver 400x400mmset125.3025.307.597.594Support and hangerslot121.7021.706.516.515Consumable Materialslot115.8015.804.744.74SUB-TOTAL (VI)00461.20112.44VIIAC AND VENTILATION SYSTEM - SECURITY ROOM-CANTEEN AREACeiling Cassette Type - Heat pumpset11,117.881,117.88167.68167.68Cooling capacity: 44.000-48.000 Btu/h0Power input: 0.6 kW0Outdoor unit - Heat pumpset11,383.201,383.20207.48207.48Cooling capacity: 44.000-48.000 Btu/h0Power input: 3.5 kW0Cooper piping worksCopper Pipe F9.53x0.7tm354.17146.021.2543.81Copper Pipe F19.05x0.8tm3511.00385.143.30115.54Insulation for Copper Pipe F9.53x19.0tm351.1941.650.3612.50Insulation for Copper Pipe F19.05x19.0tm351.6758.310.5017.49PVC Pipe 25Ax2.1tm320.5317.020.165.11Insulation for Drain Pipe F25x10.0tm322.6986.020.8125.80Fitting for abovelot1132.15132.1539.6439.64Support for abovelot1144.06144.0643.2243.22Electrical works (not included Power supply to equipment)Electrical cable 1.5mm2x5cm352.0371.050.6121.32Electrical cable 2.5mm2x3cm351.6858.800.5017.64Consumable Materiallot132.4632.469.749.74Testing Feelot134.2134.2110.2610.260SUB-TOTAL (VII)03,707.97737.23VIIIVENTILATION SYSTEM - FACTORY 1 (CRASHER ROOM)Axial Fan line 2000CMH x 50Paset1570.00570.00171.00171.00Galvanized Steel Duct 0.6tm288.0664.512.4219.35Air Filter Class 100 (95%)set1252.00252.0075.6075.60Air grille & Box 600x600.pcs135.4035.4010.6210.62Air grille & Box 400x600pcs132.0032.009.609.60Support for abovelot195.3995.3928.6228.62Consumable Materiallot176.3176.3122.8922.89Sleeve & Chippinglot128.6228.628.598.590SUB-TOTAL (VIII)01,154.23346.270IXVENTILATION AND AIR CONDITIONING SYTEM FOR IQC ROOM0.001Factory No.1Ceiling Cassette Type - Heat pumpset11,117.881,117.88335.36335.36Cooling capacity: 44.000-48.000 Btu/h0Power input: 0.6 kW00.00.00Outdoor unit - Heat pumpset11,383.201,383.20414.96414.96Cooling capacity: 44.000-48.000 Btu/h0Power input: 3.5 kW00.00.00Cooper piping worksCopper Pipe F9.53x0.7tm253.8696.601.1628.98Copper Pipe F19.05x0.8tm2510.12253.053.0475.92Insulation for Copper Pipe F9.53x13.0tm251.0325.680.317.70Insulation for Copper Pipe F19.05x13.0tm251.4435.950.4310.79PVC Pipe 25Ax2.1tm100.535.320.161.60Insulation for Drain Pipe F25x10.0tm102.6926.880.818.06Fitting for abovelot179.8379.8323.9523.95Support for abovelot185.3485.3425.6025.60Electrical works (not included Power supply to equipment)Electrical cable 1.5mm2x5cm251.9248.000.5814.40Electrical cable 2.5mm2x3cm251.6140.250.4812.08Consumable Materiallot122.0622.066.626.62Testing Feelot120.9120.916.276.270SUB-TOTAL (1)03,240.95972.292Factory No.20Ceiling Cassette Type - Heat pumpset21,117.882,235.76335.36670.73Cooling capacity: 44.000-48.000 Btu/h0Power input: 0.6 kW00.00.00Outdoor unit - Heat pumpset21,383.202,766.40414.96829.92Cooling capacity: 44.000-48.000 Btu/h0Power input: 3.5 kW00.00.00Cooper piping worksCopper Pipe F9.53x0.7tm48.003.86185.471.1655.64Copper Pipe F19.05x0.8tm48.0010.12485.863.04145.76Insulation for Copper Pipe F9.53x13.0tm48.001.0349.310.3114.79Insulation for Copper Pipe F19.05x13.0tm48.001.4469.030.4320.71PVC Pipe 25Ax2.1tm21.000.5311.170.163.35Insulation for Drain Pipe F25x10.0tm21.002.6956.450.8116.93Fitting for abovelot1.00154.31154.3146.2946.29Support for abovelot1.00165.23165.2349.5749.57Electrical works (not included Power supply to equipment)Electrical cable 1.5mm2x5cm481.9292.160.5827.65Electrical cable 2.5mm2x3cm481.6177.280.4823.18Consumable Materiallot142.3642.3612.7112.71Testing Feelot140.3940.3912.1212.120SUB-TOTAL (2)06,431.171,929.3503Factory No.30Ceiling Cassette Type - Heat pumpset11,117.881,117.88335.36335.36Cooling capacity: 44.000-48.000 Btu/h0Power input: 0.6 kW00.00.00Outdoor unit - Heat pumpset11,383.201,383.20414.96414.96Cooling capacity: 44.000-48.000 Btu/h0Power input: 3.5 kW00.00.00Cooper piping worksCopper Pipe F9.53x0.7tm253.8696.601.1628.98Copper Pipe F19.05x0.8tm2510.12253.053.0475.92Insulation for Copper Pipe F9.53x13.0tm251.0325.680.317.70Insulation for Copper Pipe F19.05x13.0tm251.4435.950.4310.79PVC Pipe 25Ax2.1tm100.535.320.161.60Insulation for Drain Pipe F25x10.0tm102.6926.880.818.06Fitting for abovelot179.8379.8323.9523.95Support for abovelot185.3485.3425.6025.60Electrical works (not included Power supply to equipment)Electrical cable 1.5mm2x5cm251.9248.000.5814.40Electrical cable 2.5mm2x3cm251.6140.250.4812.08Consumable Materiallot122.0622.066.626.62Testing Feelot120.9120.916.276.270SUB-TOTAL (3)03,240.95972.29SUB-TOTAL (IX)012,913.083,873.920XVENTILATION AND AIR CONDITIONING SYTEM FOR WORKSHOP (FACTORY No.2)0.00a.Ventilation system0Wall mounted fan 1000CMHset1343.46343.46103.04103.04Power input: 0.11 kW0Weather Cover 600x600pcs116.1016.104.834.83Louver for Fresh air 800x400pcs138.5038.5011.5511.55b.Air conditioning system0Ceiling Cassette Type - Heat pumpset21,117.882,235.76335.36670.73Cooling capacity: 44.000-48.000 Btu/h0Power input: 0.6 kW00.0Outdoor unit - Heat pumpset21,383.202,766.40414.96829.92Cooling capacity: 44.000-48.000 Btu/h0Power input: 3.5 kW00.0Cooper piping worksCopper Pipe F9.53x0.7tm703.86270.481.1681.14Copper Pipe F19.05x0.8tm7010.12708.543.04212.56Insulation for Copper Pipe F9.53x13.0tm701.0371.910.3121.57Insulation for Copper Pipe F19.05x13.0tm701.44100.670.4330.20PVC Pipe 25Ax2.1tm210.5311.170.163.35Insulation for Drain Pipe F25x10.0tm212.6956.450.8116.93Fitting for abovelot1219.46219.4665.8465.84Support for abovelot1233.64233.6470.0970.09Electrical works (not included Power supply to equipment)Electrical cable 1.5mm2x5cm701.92134.400.5840.32Electrical cable 2.5mm2x3cm701.61112.700.4833.81Consumable Materiallot161.7861.7818.5318.53Testing Feelot157.5857.5817.2717.270SUB-TOTAL (X)07,439.002,231.70XIKITCHEN ROOM - WATER SERVICE SINK CANTEEN AREA1Cable for kitchen equipment 3x2.5 mm2set3502.03710.500.41142.102Cable for kitchen equipment 4x4 mm2set504.21210.500.8442.103Cable for kitchen equipment 1x2.5 mm2set500.9648.000.199.604Water Service Sinkset3118.95356.8423.7971.375uPVC pipe drainagelot185.2085.2025.5625.566Support and hangerslot121.7021.706.516.517Consumable Materialslot115.8015.804.744.74SUB-TOTAL (XI)001,448.54301.98XIIRAIN WATER PIPING1Rain water for Office area.159uPVC Pipe - 150Am37010.033,711.461.50556.72Galvanized steel pipe - 125Am613.8683.182.0812.48Elbow Galvanized 90 - 125Apcs1611.74187.831.7628.17Connector uPVC -150Apcs323.50112.000.5316.8045 Elbow uPVC - 150Apcs806.43514.780.9777.22Support for abovelot1691.39691.39207.42207.42Consumable Materiallot1265.03265.0379.5179.512Rain water for Canteen area.uPVC Pipe - 150Am5010.03501.551.5075.23uPVC Pipe - 140Am248.78210.601.3231.59uPVC Pipe - 110Am244.90117.600.7417.64uPVC Pipe - 60A (canopy)m362.1577.490.3211.6245 Elbow uPVC - 150Apcs586.43373.220.9755.98Support for abovelot1192.07192.0757.6257.62Consumable Materiallot132.1432.149.649.643Rain water for Factory No.1 area.uPVC Pipe - 200Am56312.046,778.521.811,016.78Connector uPVC -200Apcs483.85184.800.5827.7245 Elbow uPVC - 200Apcs1207.72926.401.16138.96Support for abovelot1886.03886.03265.81265.81Consumable Materiallot1377.98377.98113.39113.394Rain water for Factory No.1 area. (Canopy)uPVC Pipe - 150Am6510.03652.011.5097.80Galvanized steel pipe - 150Am327.6582.964.1512.44Elbow Galvanized 90 - 150Apcs941.53373.776.2356.07Connector uPVC -150Apcs93.5031.500.534.7345 Elbow uPVC - 150Apcs146.4390.090.9713.51uPVC Flange - 150Apcs927.39246.524.1136.98Galvanized Flange - 150Apcs915.22136.962.2820.54Support for abovelot1281.75281.7584.5284.52Consumable Materiallot1127.18127.1838.1538.155Rain water for Factory No.2 area.uPVC Pipe - 200Am78112.049,403.241.811,410.49Connector uPVC -200Apcs723.85277.200.5841.5845 Elbow uPVC - 200Apcs1807.721,389.601.16208.44Support for abovelot11,385.431,385.43415.63415.63Consumable Materiallot1607.75607.75182.32182.326Rain water for Factory No.2 area. (Canopy)uPVC Pipe - 150Am6510.03652.011.5097.80Galvanized steel pipe - 150Am627.65165.914.1524.89Elbow Galvanized 90 - 150Apcs1841.53747.556.23112.13Connector uPVC -150Apcs183.5063.000.539.4545 Elbow uPVC - 150Apcs286.43180.170.9727.03uPVC Flange - 150Apcs1827.39493.044.1173.96Galvanized Flange - 150Apcs1815.22273.912.2841.09Support for abovelot1546.65546.65163.99163.99Consumable Materiallot1247.90247.9074.3774.377Rain water for Factory No.3 area.uPVC Pipe - 200Am37512.044,515.001.81677.25237Connector uPVC -200Apcs363.85138.600.5820.7945 Elbow uPVC - 200Apcs487.72370.561.1655.58Support for abovelot1585.24585.24175.57175.57Consumable Materiallot1224.34224.3467.3067.308Rain water for Factory No.3 area. (Canopy)uPVC Pipe - 150Am6510.03652.011.5097.80Galvanized steel pipe - 150Am627.65165.914.1524.89Elbow Galvanized 90 - 150Apcs1841.53747.556.23112.13Connector uPVC -150Apcs183.5063.000.539.4545 Elbow uPVC - 150Apcs286.43180.170.9727.03uPVC Flange - 150Apcs1827.39493.044.1173.96Galvanized Flange - 150Apcs1815.22273.912.2841.09Support for abovelot1546.65546.65163.99163.99Consumable Materiallot1247.90247.9074.3774.379Rain waterGalvanized steel pipe - 90Am611.3468.041.7010.21Elbow Galvanized 90 - 90Apcs1213.83165.932.0724.89Consumable Materiallot111.7011.703.513.51SUB-TOTAL (XII)044,129.707,708.02XIIIWATER SUPPLY AND DRAINAGE SYSTEM FOR FACTORY 10.0001Water supply system.SUS Water Sink: 9000x400x250pcs1910.00910.00273.00273.00SUS Water Sink: 5000x400x250pcs1553.00553.00165.90165.90SUS Water Sink: 1600x400x250pcs1350.00350.00105.00105.00GIP 15Ax2.65tm341.6756.770.5017.03GIP 32Ax3.25tm554.29236.111.2970.83GIP 40Ax3.25tm904.94444.401.48133.32Fitting for abovelot1184.32184.3255.3055.30Support abovelot1110.59110.5933.1833.18GV (Screw End) 32Apcs315.9947.964.8014.39GV (Screw End) 40Apcs122.2722.276.686.68Faucet for SUS sinkpcs3869.442,638.7220.83791.62Consumable materiallot1299.29299.2989.7989.79Sleeve & Chippinglot1187.06187.0656.1256.12Testing Feelot142.2742.2712.6812.68002Drainage system00uPVC Pipe - 150Am10010.031,003.101.50150.46PVC Pipe 50Ax2.5tm2400.95228.480.2968.54Clean Out Plug (COP) 50Apcs410.9643.823.2913.15Floor Drain (FD) 50Apcs414.5158.034.3517.41Vent Cap D100pcs213.5427.084.068.12Fitting for abovelot189.3589.3526.8126.81Support abovelot153.6153.6116.0816.08Consumable materiallot1120.28120.2836.0836.08Sleeve & Chippinglot175.1775.1722.5522.55Digging & Backfilling worklot155.6755.6716.7016.70Testing Feelot17.517.512.252.2500SUB-TOTAL (XIII)007,844.872,203.00XIVWATER SUPPLY AND DRAINAGE SYSTEM FOR FACTORY 20.001Water supply systemSUS Water Sink: 7500x400x300pcs2910.001,820.00273.00546.00GIP 15Ax2.65tm261.6743.410.5013.02GIP 32Ax3.25tm354.29150.251.2945.07GIP 40Ax3.25tm204.9498.761.4829.63Fitting for abovelot173.1073.1021.9321.93Support abovelot143.8643.8613.1613.16GV (Screw End) 15Apcs208.27165.482.4849.64GV (Screw End) 32Apcs215.9931.984.809.59GV (Screw End) 40Apcs122.2722.276.686.68Faucet for SUS sinkpcs2049.60992.0014.88297.60Consumable materiallot1129.69129.6938.9138.91Sleeve & Chippinglot181.0681.0624.3224.32Testing Feelot118.3218.325.505.50002Drainage system.00uPVC Pipe - 150Am4510.03451.391.5067.71PVC Pipe 50Ax2.5tm800.6854.400.2016.32Clean Out Plug (COP) 50Apcs27.8315.652.354.70Floor Drain (FD) 50Apcs210.3620.723.116.22Vent Cap D100pcs19.679.672.902.90Fitting for abovelot125.1125.117.537.53Support abovelot115.0715.074.524.52Consumable materiallot147.3647.3614.2114.21Sleeve & Chippinglot129.6029.608.888.88Digging & Backfilling worklot117.4117.415.225.22Testing Feelot12.352.350.700.70000.0SUB-TOTAL (XIV)004,358.911,239.97XVOIL PIPING SUPPLY FOR GENERATOR AND ELECTRIC ROOMGIP 25Ax3.25tm4503.351,505.701.00451.71Fitting for abovelot1376.43376.43112.93112.93Support abovelot1282.32282.3284.7084.70GV (Screw End) 25Apcs28.8117.612.645.28Consumable materiallot1174.56174.5652.3752.37Sleeve & Chippinglot143.6443.6413.0913.09Testing Feelot124.0024.007.207.2000SUB-TOTAL (XV)002,424.26727.28XVIAIR COMPRESSED SYSTEM1Air Compressed system inside Factory 1GIP 15Ax2.65tm2821.19336.320.42117.71Fitting for abovelot130.0030.0010.5010.50Support for abovelot115.0015.005.255.25BV (Screw End) 15Apcs2804.501,260.001.58441.00Consumable materialslot180.0080.0028.0028.00Painting worklot116.0016.005.605.60Sleeve & chippinglot116.0016.005.605.60Digging & back fillinglot142.0042.0014.7014.70Supporting Reinforcement for Piping systemlot12,965.002,965.001,037.751,037.75Licence feelot10.000.00.00Testing Feelot10.000.00.00SUB-TOTAL (XVI.1)004,760.321,666.111Air Compressed system inside Factory 2GIP 15Ax2.65tm4011.19478.540.42167.49GIP 32Ax2.65tm-2134.29-913.771.50-1,372.03Fitting for abovelot150.0050.0017.5017.50Support for abovelot125.0025.008.758.75BV (Screw End) 15Apcs13244.505,958.001.582,085.30Consumable materialslot1280.00280.0098.0098.00Painting worklot156.0056.0019.6019.60Sleeve & chippinglot156.0056.0019.6019.60Digging & back fillinglot189.0089.0031.1531.15Supporting Reinforcement for Piping systemlot13,500.803,500.801,225.281,225.28License feelot10.000.00.00Testing Feelot10.000.00.00SUB-TOTAL (XVI.2)009,579.572,300.641Air Compressed system inside Factory 3GIP 15Ax2.65tm9911.191,182.120.42413.74Fitting for abovelot1120.00120.0042.0042.00Support for abovelot160.0060.0021.0021.00BV (Screw End) 15Apcs20984.509,441.001.583,304.35Consumable materialslot1540.00540.00189.00189.00Painting worklot1108.00108.0037.8037.80Sleeve & chippinglot1108.00108.0037.8037.80Digging & back fillinglot1188.50188.5065.9865.98Supporting Reinforcement for Piping systemlot12,855.002,855.00999.25999.25labour - remove & reinstallationlot10.000.00License feelot10.000.00.00Testing Feelot10.000.00.00SUB-TOTAL (XVI.3)0014,602.625,110.922Air header 100A x 1000mm for Machine Roomset7229.621,607.3468.89482.20GIP 15Ax2.65tm21.583.160.470.95BV (Screw End) 15Apcs54.5022.501.356.75Coup link 10Apcs537.00185.0011.1055.50Fitting for abovelot110.5310.533.163.16Consumable materialslot18.438.432.532.53SUB-TOTAL (XVI)30,549.849,559.87XVIIAC FOR ICP ROOM - OFFICE AREA1Ceiling Cassette Type - Heat pumpset11,036.241,036.24155.44155.44Cooling capacity: 36.000 Btu/h0Outdoor unit - Heat pumpset11,235.001,235.00185.25185.25Cooling capacity: 36.000 Btu/h0Cooper piping worksCopper Pipe F9.53x0.7tm303.86115.921.1634.78Copper Pipe F19.05x0.8tm3010.12303.663.0491.10Insulation for Copper Pipe F9.53x13.0tm301.0330.820.319.25Insulation for Copper Pipe F19.05x13.0tm301.4443.140.4312.94PVC Pipe 25Ax2.1tm200.5310.640.163.19Insulation for Drain Pipe F25x10.0tm202.6953.760.8116.13Fitting for abovelot1100.43100.4330.1330.13Support for abovelot1108.49108.4932.5532.55Electrical works (not included Power supply to equipment)Electrical cable 1.5mm2x5cm301.9257.600.5817.28Electrical cable 2.5mm2x3cm301.6148.300.4814.49Consumable Materiallot126.4826.487.947.94Testing Feelot126.1826.187.857.85SUB-TOTAL (XVII)3,196.66618.31XVIIILOUVER FOR OFFICE & CANTEENLouver for fresh air KT: 800x400pcs632.00192.006.4038.40Louver for fresh air KT: 550x550pcs1128.00308.005.6061.60Louver for fresh air KT: 300x300pcs2025.00500.005.00100.00Consumable materialslot140.0040.0015.0015.00SUB-TOTAL (XVIII)1,040.00215.00XIXLOUVER FOR ELECTRIC ROOM No1 & No2Louver for fresh air KT: 4800x1600pcs2561.091,122.19112.22224.44Louver for fresh air KT: 4800x1300pcs1454.22454.2290.8490.84Louver for fresh air KT: 5060x1660pcs1635.63635.63127.13127.13Louver for fresh air KT: 6060x1660pcs1748.13748.13149.63149.63Louver for fresh air KT: 845x445pcs132.0032.006.406.40Consumable materialslot1118.41118.4115.0015.00SUB-TOTAL (XIX)3,110.56613.43XXVENTILATION FOR MR ROOM FACTORY 1Spiral duct KT: D350m303.2898.400.6619.68Spiral duct KT: D250m302.3570.500.4714.10Spiral duct KT: D175m281.6445.920.339.18Volume control damper D350pcs128.0028.005.605.60Volume control damper D160pcs518.5092.503.7018.50Air grille & Box 600x1200.pcs152.0052.0010.4010.40Fitting for abovelot169.7269.7217.4317.43Support for abovelot119.3719.375.815.81Consumable materialslot111.6211.6215.0015.00SUB-TOTAL (XX)245.2067.14XXIPLASTIC GARBAGE FOR OFFICE AND CANTEENPlastic garbage 100 litre KT: D58xH90m20100.002,000.000.00SUB-TOTAL (XXI)2,000.000.00XXIIICOMPRESSOR PIPE FOR INJECTION - FACTORY 1GIP 15Ax2.65tm1051.19125.220.3637.57Flexible pipe 10Am1153.20368.000.96110.40BV (Screw End) 15Apcs24.509.001.352.70Fitting for abovelot175.3375.3322.6022.60Support for abovelot150.2250.2215.0715.07Consumable materialslot125.1125.117.537.53SUB-TOTAL (XXVI)652.89195.87XXIVPANTY ROOMFurniturelot21,350.002,700.00270.00540.00Consumable materialslot181.0081.0024.3024.30SUB-TOTAL (XXVI)2,781.00564.30XXVCABLE FROM LOCAL PANEL TO EQUIPMENTS000.00IFACTORY No.1000.00AIR CONDITIONING AND VENTILATION WORKSlot117,710.82750SUB-TOTAL (1.1)17,710.821350IIFACTORY No.200AIR CONDITIONING AND VENTILATION WORKSlot116,311.22SUB-TOTAL (1.2)16,311.22IIIFACTORY No.300AIR CONDITIONING AND VENTILATION WORKSlot111,044.91SUB-TOTAL (1.3)11,044.91IVOFFICE00AIR CONDITIONING AND VENTILATION WORKSlot16,082.66SUB-TOTAL (2.2)6,082.66VCANTEEN00AIR CONDITIONING AND VENTILATION WORKSlot19,446.02SUB-TOTAL (2.3)9,446.02SUB-TOTAL (H) (Excluded all taxes) (floor standing)61,219.59IFACTORY No.11.1AIR CONDITIONING AND VENTILATION SYSTEMCable for AC3Cx25+1Cx16mm2 PVC/PVC - LGm61011.507,015.003Cx10+1Cx6mm2 PVC/PVC - LGm404.92196.804Cx6mm2 PVC/PVC - LGm4.000.004Cx2.5mm2 PVC/PVC - LGm1,7501.953,412.50Cable for Fans3Cx1.5mm2 PVC/PVC - LGm1,5841.101,742.404Cx2.5mm2 PVC/PVC - LGm2001.95390.00Conduitm1760.62109.12Conduilt fitting, boxlot15.465.46Hanger & supportlot1194.96194.96Accessorieslot1266.80266.80MATERIAL TOTAL0013,333.03LABOUR COST TOTALlot14,377.794,377.79SUB-TOTAL (1.1)0017,710.82IIFACTORY No.22.1AIR CONDITIONING AND VENTILATION SYSTEMCable for AC3Cx25+1Cx16mm2 PVC/PVC - LGm28811.503,312.003Cx10+1Cx6mm2 PVC/PVC - LGm4.920.004Cx6mm2 PVC/PVC - LGm8404.003,360.004Cx2.5mm2 PVC/PVC - LGm1,7631.953,437.85Cable for Fans3Cx1.5mm2 PVC/PVC - LGm1,2351.101,358.504Cx2.5mm2 PVC/PVC - LGm801.95156.00Conduitm4730.62293.26Conduilt fitting, boxlot114.6914.69Hanger & supportlot1120.71120.71Accessorieslot1277.95277.95MATERIAL TOTAL0012,330.96LABOR COST TOTALlot13,980.263,980.26SUB-TOTAL (2.1)0016,311.22IIIFACTORY No.32.1AIR CONDITIONING AND VENTILATION SYSTEMCable for AC3Cx10+1Cx6mm2 PVC/PVC - LG.m4.920.004Cx6mm2 PVC/PVC - LG.m9754.003,900.004Cx2.5mm2 PVC/PVC - LG.m1,7301.953,373.50Cable for Fans4Cx1.5mm2 PVC/PVC - LG.m4701.29606.304Cx2.5mm2 PVC/PVC - LG.m501.9597.50Conduitm520.6232.24Conduit fitting, boxlot11.621.62Hanger & supportlot1180.70180.70Accessorieslot1173.53173.53MATERIAL TOTAL008,365.38LABOR COST TOTALlot12,679.532,679.53SUB-TOTAL (3.1)0011,044.91IVOFFICE4.1AIR CONDITIONING AND VENTILATION SYSTEMCable for AC3Cx10+1Cx6mm2 PVC/PVC - LG.m6054.922,976.60Cable for Fans3Cx2.5mm2 PVC/PVC - LG.m651.4594.253Cx1.5mm2 PVC/PVC - LG.m1,1251.101,237.50Conduitm1250.6277.50Conduit fitting, boxlot13.883.88Hanger & supportlot1115.17115.17Accessorieslot1247.19247.19MATERIAL TOTAL004,752.08LABOR COST TOTALlot11,330.581,330.58SUB-TOTAL (4.1)006,082.66VCANTEEN5.1AIR CONDITIONING AND VENTILATION SYSTEMCable for AC3Cx50+1Cx25mm2 PVC/PVC - LG.m3021.03630.903Cx16+1Cx10mm2 PVC/PVC - LG.m607.13427.804Cx4mm2 PVC/PVC - LG.m603.05183.00Cable for Fans3Cx2.5mm2 PVC/PVC - LG.m9501.451,377.503Cx1.5mm2 PVC/PVC - LG.m1,8501.102,035.004Cx1.5mm2 PVC/PVC - LG.m1,5501.291,999.50Conduitm2050.62127.10Conduit fitting, boxlot16.376.37Hanger & supportlot1476.35476.35Accessorieslot1250.04250.04MATERIAL TOTAL007,513.55LABOR COST TOTALlot11,932.461,932.46SUB-TOTAL (3.1)009,446.02

&L&F&C&A&RPage &Pcng ty c phn k thut cng trnh vit nam2T CORPORATION===========Km.9 Pham Van Dong Road, Cau Giay District, Hanoi, VietnamTel: (+84)- (0)4- 768 4207 --- Fax: (+84)- (0)4- 768 4454E-mail: [email protected]

NOTCOMPLETESTIMATION FOR ADDITIONAL WORKS (NOT COMPLETED YET)PROJECT: BROTHER VIETNAM FACTORY10-Mar-07No.DescriptionsUnitQ'tyMaterial (USD)Labor (USD)M+LUnit PriceAmountUnit PriceAmount1AIR CONDITIONING SYSTEM - 06 Meeting Room (OFFICE AREA)LOT114,727.8714,727.872,726.362,726.3617,454.232AC FOR ICP ROOM - OFFICE AREALOT12,944.002,944.00453.40453.403,397.403WEATHER COVER FOR LOUVERLOT15,133.805,133.801,283.451,283.456,417.254KITCHEN EQUIPMENTSLOT122,625.0022,625.000.0022,625.005AC AND VENTILATION SYSTEM - MR ROOMLOT114,880.7514,880.754,460.654,460.6519,341.406IQC - Office & Factory 1LOT167.1067.1020.1320.1387.237WC-DRIVER ROOM-OFFICELOT11,406.261,406.26367.39367.391,773.658LOUVER FOR AC MACHINELOT16,100.006,100.001,525.001,525.007,625.009RAIN WATER - YARD AREALOT11,189.481,189.48356.84356.841,546.3310LABOR - REMOVE & REINTALATION AIR PIPE-FACTORY 3LOT10.000.008,530.008,530.008,530.0088,797.49TOTAL OF ADDITIONAL WORK69,074.2619,723.23GRAND TOTAL (EXCLUDE ALL TAXES)88,797.49IAIR CONDITIONING SYSTEM - 06 Meeting Room (OFFICE AREA)1Ceiling Cassette Type - Heat pumpset6775.004,650.00116.25697.50Cooling capacity: 12.000 Btu/h0Outdoor unit - Heat pumpset61,105.006,630.00165.75994.50Cooling capacity: 12.000 Btu/h02Cooper pipe 6.1 thicknessm2052.59530.950.78159.29 12.6 thichnessm2055.141,053.291.54315.99Fitting for Cooper pipelot1158.42158.4247.5347.533Insulation for cooper pipe 6.1 thicknessm2051.13232.470.3469.74 12.6 thicknessm2052.28467.810.68140.34Fitting for Insulationlot170.0370.0321.0121.014Drainage piping uPVC D21mmm720.4028.800.128.645Fitting for drainagelot115.6015.604.684.686Electrical wire 3x1,5mm2m2053.48713.401.04214.027Gas R22kg65.8034.801.7410.448Support and hangerslot181.6081.6024.4824.489Consumable Materialslot136.2036.2010.8610.8610Testing Commissioninglot124.5024.507.357.35SUB-TOTAL (I)0014,727.872,726.36IIAC FOR ICP ROOM - OFFICE AREA1Intelligent AC (ceiling cassette type): 12.000 BTU -LG.pcs11,532.001,532.00306.40306.40(with temperature control level +/- 0.5oC)0.000.00LTH - temperature / humidity loggerpcs1385.00385.0077.0077.00LLS - (software + interface cable for)pcs1100.00100.0030.0030.00Personal Computerpcs1727.00727.0025.0025.00lot1200.00200.0015.0015.00SUB-TOTAL (II)2,944.00453.40IIIWEATHER COVER FOR LOUVER1000x200pcs1226.20314.406.5578.60600x400pcs3016.10483.004.03120.751000x600pcs4433.301,465.208.33366.30800x400pcs816.10128.804.0332.20Sealantpcs2384.801,142.401.20285.60Paintinglot11,200.001,200.00300.00300.00Consumable materiallot1400.00400.00100.00100.00SUB-TOTAL (III)5,133.801,283.45IVKITCHEN EQUIPMENTS*Snoopy systemSnoopy with grease filterPcs22,4004,800.00Material: SUS 3040.00Dimension: 6500x1100x600 mm0.00Including: Grease filter, grease storage, lamp0.00Exhaust fanPcs12,8002,800.00Capacity: 16000 cmh0.00Engine: 7.5 kw0.00Pressure: 900 Pa0.00Origin: Viet nam0.00Ducting system (200M2)sys12,9502,950.00Electric cables: 3x4 (60M)Lot1310310.00Sleeves and chippingLot1180180.00Fitting for aboveLot1320320.00Consumable materialsLot1160160.00Labor costLot11,0801,080.00Tools, machineryLot1350350.00Testing feeLot17878.00*Working table with undershelfPcs104214,210.00Dimension: 1800x850x1000 mm0.00Material: SUS 3040.00*Trolley with 3 tiersPcs53821,910.00Dimension: 550x750x850 mm0.00Material: SUS3040.00*Trolley with 1 tierPcs53601,800.00Dimension: 1000x700x900 mm0.00Material: SUS3040.00*Big bowls for noodlesPcs2001.56312.00*Transportation feeLot1600600.00*Gas for kitchenCylinder1842.5765.00Weight: 48 kg/cylinder0.00SUB-TOTAL (XXV)22,625.00VAC AND VENTILATION SYSTEM - MR ROOM1Ac and Ventilation system*Equipments*Ceiling Cassette Type - Heat pumpset41,117.884,471.52335.361,341.46Cooling capacity: 44.000-48.000 Btu/h0Power input: 0.6 kW00.00.00*Outdoor unit - Heating pumpset22,920.305,840.61876.091,752.18Cooling capacity: 90.000-110.000 Btu/h0Power input: 9.5 kW00.00.00Cooper piping worksCopper Pipe F9.53x0.7tm1203.86463.681.16139.10Copper Pipe F19.05x0.8tm12010.121,214.643.04364.39Insulation for Copper Pipe F9.53x13.0tm1201.03123.270.3136.98Insulation for Copper Pipe F19.05x13.0tm1201.44172.580.4351.77PVC Pipe 25Ax2.1tm600.5331.920.169.58Insulation for Drain Pipe F25x10.0tm602.69161.280.8148.38Fitting for abovelot1325.11325.1197.5397.53Support for abovelot1216.74216.7465.0265.02Electrical works (Power supply to equipment by other)Electrical cable 1.5mm2x5cm1201.92230.400.5869.12Electrical cable 2.5mm2x3cm1201.61193.200.4857.96Electrical cable 2.5mm2x4cm1001.61161.000.4848.30Electrical cable 4mm2x4cm501.6180.500.4824.15Consumable Materiallot166.5166.5119.9519.95Testing Feelot192.8192.8127.8427.84Air Separators (connect to machine)set5176.00880.0052.80264.00included:+ 03 VCD D100+ 1 box 550x450x550+ Flexible Duct DN100+ Flexible Duct DN150Spiral duct KT: D250m102.3523.500.474.70Air grille & Box 600x1200.pcs152.0052.0010.4010.402Air Compressed system inside Factory 1GIP 15Ax2.65tm181.1921.470.427.51BV (Screw End) 15Apcs64.5027.001.589.45Fitting for abovelot114.5414.545.095.09Support for abovelot17.277.272.542.54Consumable materialslot14.854.851.701.70Sleeve & chippinglot12.422.420.850.85Testing Feelot11.941.940.680.68SUB-TOTAL (V)0014,880.754,460.65VIIQC - Office & Factory 1Auto drain 15Apcs152.0052.0015.6015.60BV (Screw End) 15Apcs24.509.001.352.70Consumable materialslot16.106.101.831.83SUB-TOTAL (VI)0067.1020.13VIIWC-DRIVER ROOM-OFFICE000.00.000.01Sanitary ware0.000.000.00Water Closet - Low Tank c/w accessoriesset1110.53110.5327.6327.63Urinal - Medium size c/w accessoriesset1114.61114.6128.6528.65Lavatory - Wall typeset149.1049.1012.2812.28FD & Siphon for Hand washingset134.5434.548.648.64Paper Holder C815pcs16.476.471.621.62Mirrorpcs112.3112.313.083.08Flush valveset157.7857.7814.4414.44Stop valvepcs265.94131.8816.4932.97Consumable Materiallot177.5877.5819.4019.400.0Testing Feelot129.7429.747.447.440.0000.00.000.0SUB-TOTAL (VII.1)00624.55156.140.00.00.000.02Water supply system0.000.000.002440GIP 15Ax2.65tm121.6720.040.425.010.0GIP 32Ax3.25tm404.29171.711.0742.930.0Fitting for abovelot159.4459.4414.8614.860.0Support abovelot138.3538.359.599.590.0GV (Screw End) 32Apcs115.9915.994.004.000.0Consumable materiallot161.1161.1115.2815.280.0Sleeve & Chippinglot145.8345.8311.4611.460.0Painting worklot130.5530.557.647.640.0Testing Feelot122.1522.155.545.540.0000.00.000.0SUB-TOTAL (VII.2)00465.170116.290.00.00.000.03Drainage system0.000.000.00PVC Pipe 65Ax5.0tm81.128.960.342.690.0PVC Pipe 80Ax5.0tm111.6117.710.485.310.0PVC Pipe 100Ax5.0tm132.6934.920.8110.480.0Fitting for abovelot118.1718.175.455.450.0Support abovelot19.249.242.772.770.0COA 50A (Vietnam)pcs210.9621.923.296.580.0FD 50A(Vietnam)pcs114.5114.514.354.350.0Vent Cap D100pcs129.6729.678.908.900.0Consumable materiallot115.0715.074.524.520.0Sleeve & Chippinglot111.3011.303.393.390.0Digging & Backfilling worklot1120.00120.0036.0036.000.0Testing Feelot115.0715.074.524.520.00.00.000.0SUB-TOTAL (VII.3)00316.54094.960.0SUB-TOTAL (VII)001,406.260367.390.0VIIILOUVER FOR AC MACHINELouver for fresh air KT: 1920 x 870pcs35170.005,950.0042.501,487.50Consumable materialslot1150.00150.0037.5037.50SUB-TOTAL (VIII)6,100.001,525.00Note: Delivery time: 07 days from quotation approvalinstallation time 03 daysIXRAIN WATER - YARD AREA0.000.000.00uPVC Pipe - 150Am4010.03401.243.01120.37Connector uPVC -150Apcs103.5035.001.0510.50uPVC Flange - 150Apcs1827.39493.048.22147.91Support for abovelot1167.27167.2750.1850.18Consumable Materiallot192.9392.9327.8827.880.00.000.0SUB-TOTAL (IX)01,189.48356.84XLABOR - REMOVE & REINTALATION AIR PIPE-FACTORY 3labor - remove & reinstallationlot10.008,530.008,530.00SUB-TOTAL (XVI.3)00.00.008,530.00

&L&F&C&A&RPage &Pcng ty c phn k thut cng trnh vit nam2T CORPORATION===========Km.9 Pham Van Dong Road, Cau Giay District, Hanoi, VietnamTel: (+84)- (0)4- 768 4207 --- Fax: (+84)- (0)4- 768 4454E-mail: [email protected]

Cooling towerESTIMATION FOR ADDITIONAL WORKS (COOLING TOWER)PROJECT: BROTHER VIETNAM FACTORY10-Mar-07No.DescriptionsUnitQ'tyMaterial (USD)Labour (USD)RemarksUnit PriceAmountUnit PriceAmount1COOLING WATER FOR REFRIGERATORLOT17,711.427,711.422,188.432,188.432WATER SUPPLY AND WATER DRAINLOT1432.13432.13129.64129.643Dehumidifier exhaust ductLOT1198.18198.1855.6855.680.00TOTAL OF ADDITIONAL WORK8,341.732,373.75GRAND TOTAL (EXCLUDED ALL TAXES)10,715.47Rounded value (USD)10,700.00ICOOLING WATER FOR REFRIGERATORCooling tower*Coling tower - 15RTset11,650.001,650.00495.00495.00Cooling capacity: 15RT (58500 Kcal/h)0Power input: 0.2 kW00.00.00*Water Pump 9980l/h, 28m H20set2950.001,900.00285.00570.00Power input: 2.2 kW00.00.00*Piping worksSGP 50Ax3.8 tm406.91276.402.0782.92SGP 15Ax2.65tm251.6741.740.5012.52PVC Pipe 25Ax2.1tm120.536.380.161.92GV (Flange End) 50Apcs671.67430.0221.50129.01CV (Flange End) 50Apcs2159.00318.0047.7095.40Y-Strainer (Flange End) 50Apcs2125.00250.0037.5075.00Flexiable.Join. 50Apcs6112.00672.0033.60201.60GV (Screw End) 15Apcs38.2724.822.487.45GV (PVC valve) 25Apcs22.695.380.811.61Air Release Valve 20Apcs122.3022.306.696.69Thermo Meter 60oCpcs215.2230.444.579.13Pressure Gaugepcs429.80119.208.9435.76Flow Switchpcs115.2215.224.574.57Fitting for abovelot1331.79331.7999.5499.54Electrical worksSys11,250.001,250.00250.00250.00Panel control (link to chiller)CableConsumarble Materiallot1221.19221.1966.3666.36Sleeve & Chippinglot158.0758.0717.4217.42Testing Feelot188.4888.4826.5426.54SUB-TOTAL (V)007,711.422,188.43IIWATER SUPPLY AND WATER DRAINWater supplyVinyl Pipe 13Ax2.5 tm402.1786.800.6526.04Gate Valve 15Apcs29.5019.002.855.70Regulating Valve 15Apcs155.0055.0016.5016.50Water drain (Item 13.5)Vinyl Pipe 30Ax3.5 tm105.5055.001.6516.50Heat resistance Vinyl Pipe 30Ax3.5 tm107.5075.002.2522.50Gate Valve 30Apcs218.2936.575.4910.97Fitting for abovelot139.2839.2811.7911.79Consumerble Materiallot126.1926.197.867.86Sleeve & Chippinglot122.9222.926.876.87Testing Feelot116.3716.374.914.91SUB-TOTAL (V)00432.13129.64IIIDehumidifier exhaust ductWater supplySpiral duct KT: D100m810.6485.122.1317.02Insulation for ductm89.5076.001.9015.20Fitting for abovelot124.1724.176.046.04Support for abovelot18.068.062.422.42Consumable materialslot14.834.8315.0015.00SUB-TOTAL (V)00198.1855.68

&L&F&C&A&RPage &Pcng ty c phn k thut cng trnh vit nam2T CORPORATION===========Km.9 Pham Van Dong Road, Cau Giay District, Hanoi, VietnamTel: (+84)- (0)4- 768 4207 --- Fax: (+84)- (0)4- 768 4454E-mail: [email protected]

Minus-2TESTIMATION FOR MINUS WORKSPROJECT: BROTHER VIETNAM FACTORY10-Mar-07No.DescriptionsUnitQ'tyMaterial (USD)Labour (USD)Material +LabourUnit PriceAmountUnit PriceAmount1AIR CONDITIONING SYSTEM FACTORY No.1LOT17,976.567,976.561,595.311,595.319,571.872VENTILATION SYSTEM - CANTEEN AREALOT11,759.521,759.52263.93263.932,023.453VENTILATION SYSTEM - ELECTRIC HOUSELOT197.5097.5014.6314.63112.134FIREFIGHTING SYSTEM FOR M2FLOT15,497.025,497.021,374.251,374.256,871.275COMPRESSED AIR INSIDE FACTORY No.1LOT1822.58822.58164.52164.52987.106OFFICE - KITCHEN EQUIPMENT SYSTEMLOT16,332.006,332.001,456.361,456.367,788.367WATER DISPENSERLOT14,833.034,833.030.000.004,833.038AUTO DRAINLOT11,248.001,248.00249.60249.601,497.609FLUSH VALVELOT19,186.719,186.712,296.682,296.6811,483.3910OTHER ventilationLOT11,411.441,411.44282.29282.291,693.7211SOAP DISHLOT1661.00661.00165.25165.25826.2512WATER METERLOT1266.91266.9166.7366.73333.6413LavatoryLOT18,716.458,716.451,762.801,762.8010,479.2414Sanitaryware for other areaLOT12,737.882,737.88684.47684.473,422.3561,923.40TOTAL OF ADDITIONAL WORK51,546.5910,376.80GRAND TOTAL (EXCLUDE ALL TAXS)61,923.401AIR CONDITIONING SYSTEM FACTORY No.1Galvanized Steel Duct 0.6tm2505.762881.1557.60Galvanized Steel Duct 0.8tm2778.93687.611.79137.52Galvanized Steel Duct 1.0tm211511.371307.552.27261.51Flexible Duct with insulation DN300m705.63921.1278.40Air grille & Box 600x600.pcs4135.41451.47.08290.28Air grille & Box 600x1200.pcs3252166410.40332.80Air VolumeDamper D300pcs732518255.00365.00Air VolumeDamper 600x600pcs239787.8015.60Air VolumeDamper 800x600pcs25310610.6021.20Air VolumeDamper 1000x600pcs25611211.2022.40Air VolumeDamper 1200x1000pcs1656513.0013.00SUB-TOTAL (I)007,976.561,595.312VENTILATION SYSTEM - CANTEEN AREA1Wall mounted fan 3600CMHset4429.331717.3264.40257.60Power input: 0.25 kW00Weather Cover 400x400pcs410.5542.21.586.33SUB-TOTAL (II)001,759.52263.933VENTILATION SYSTEM - ELECTRIC HOUSE1Louver for Fresh air 800x400pcs332.597.54.8814.63SUB-TOTAL (III)0097.5014.634FIREFIGHTING SYSTEM FOR M2F1GIP 50Ax3.65tm604.98298.611.2474.652GIP 80Ax4.05tm1358.271116.342.07279.083Fitting for abovelot1945.00945.00236.25236.254Support abovelot1405.00405.00101.25101.255Indoor Hydrant Box 700Wx900Hx220Dpcs946.00414.0011.50103.506Hose /w Quick Connector 50A x 20mpcs928.26254.357.0763.597Noozlepcs97.8570.651.9617.668Angle Valve 50Apcs914.76132.833.6933.219ABC Dry Extinguisher 8Kgpcs1842.20759.6610.55189.9110CO2 Extinguisher 5Kgpcs930.36273.287.5968.3211Instruction Platepcs52.2611.300.572.8312Consumerble materiallot1340.00340.0085.0085.0013Sleeve & Chippinglot1136.00136.0034.0034.0014Painting worklot1102.00102.0025.5025.5015Licence Feelot1170.00170.0042.5042.5016Testing Feelot168.0068.0017.0017.00SUB-TOTAL (V)005497.021,374.255COMPRESSED AIR INSIDE FACTORY No.11GIP 32Ax3.25tm1383.07423.660.6184.732GIP 40Ax3.65tm443.53155.320.7131.063BV (Screw End) 32Apcs288.70243.601.7448.72SUB-TOTAL (V)00822.58164.526OFFICE - KITCHEN EQUIPMENT SYSTEM1SUS work table with shelfpcs5143.00715.0032.89164.452Gas KWALIE kange 2 ringpcs1550.00550.00126.50126.503Gas stock potpcs2220.00440.0050.60101.204Gas rice cooking 50kgpcs1880.00880.00202.40202.405SUS spice table with shelfpcs1121.00121.0027.8327.836SUS trolley service 100 panpcs3330.00990.0075.90227.707SUS canopy with Grease filterpcs11034.001034.00237.82237.828SUS dirty table w/sinkpcs1209.00209.0048.0748.079SUS clean dish tablepcs1104.50104.5024.0424.0410SUS solid shelf 4 tierspcs3170.50511.5039.22117.6511Consumerble materiallot1555.00555.00127.65127.6512Testing Feelot1222.00222.0051.0651.060SUB-TOTAL (VI)06332.001,456.3607WATER DISPENSERWater Dispenser 20L for officeset20.00138.092761.73Water Dispenser 20L for canteenset15.00138.092071.30SUB-TOTAL (VII)004833.030.008AUTO DRANFACTORY1set752.00364.0010.4072.80FACTORY2set952.00468.0010.4093.60FACTORY3set852.00416.0010.4083.20SUB-TOTAL (VIII)001248.00249.609Flush valveFACTORY1set4357.782484.4614.44621.11FACTORY2set3657.782080.0114.44520.00FACTORY3set857.78462.2214.44115.56OFFICEset3657.782080.0114.44520.00CANTEENset3657.782080.0114.44520.00SUB-TOTAL (IX)9186.712,296.6810OTHER ventilationWall mounted fan 500CMHset8128.221025.7625.64205.15Power input: 0.07 kW00.000.00.00Wooden frame for fanlot120.4020.404.084.08Weather Cover 300x300pcs810.5084.002.1016.80Louver for Fresh air 800x400pcs832.50260.006.5052.00Consumerble Materiallot15.225.221.041.04Sleeve & Chippinglot12.092.090.420.42Testing Feelot113.9713.972.792.79SUB-TOTAL (X)001411.44282.2911Soap dishFACTORY1set443.00132.000.7533.00FACTORY2set343.00102.000.7525.50FACTORY3set83.0024.000.756.00OFFICEset253.0075.000.7518.75CANTEENset1043.00312.000.7578.00WC HOUSEset44.0016.001.004.00SUB-TOTAL (XI)661.00165.2512Water meterWater meter 100Apcs1266.91266.9166.7366.73SUB-TOTAL (XII)266.9166.7313LavatoryOFFICE0.000.00.0Lavatory - Counter type c/w accessoriesset-14118.95-1665.2629.74Faucet for Hand washing & lavatoryset1449.11687.5612.28171.89CANTEEN10.000.000.00Lavatory - Counter type c/w accessoriesset-104118.95-12370.5329.74-3,092.63Faucet for Hand washing & lavatoryset10449.115107.5812.281,276.90WC HOUS|E0.000.000.00Lavatory - Counter type c/w accessoriesset-4118.95-475.7929.74-118.95Faucet for Hand washing & lavatoryset449.11196.4512.28SUB-TOTAL (XIII)-8716.45-1,762.8014Sanitaryware for other areaWater Closet - Low Tank c/w accessoriesset4110.53442.1327.63110.53Urinal - Medium size c/w accessoriesset4114.61458.4628.65114.61Lavatory - Wall hung c/w accessoriesset455.89223.5813.9755.89Faucet for SUS sinK & lavatoryset4118.95475.7929.74118.95FD & Siphone for Hand washingset434.54138.168.6434.54Soap dishespcs43.0012.000.753.00Paper Holder C815pcs46.4725.871.626.47Mirrorpcs412.3149.243.0812.31Flush valveset457.78231.1114.4457.78Stop valvepcs865.94527.5416.49131.88Consumerble Materiallot1120.00120.0030.0030.00Testing Feelot134.0034.008.508.5000.00SUB-TOTAL (XIV)00.002737.88684.47

&L&F&C&A&RPage &Pcng ty c phn k thut cng trnh vit nam2T CORPORATION===========Km.9 Pham Van Dong Road, Cau Giay District, Hanoi, VietnamTel: (+84)- (0)4- 768 4207 --- Fax: (+84)- (0)4- 768 4454E-mail: [email protected]

AC-2TESTIMATION OF MECHANICAL WORKSItems: AC and Ventilation system/Factory 1: Clean room: 02 machine: 868.000 Btu/hFactory 2: Clean room: 02 machine: 600.000 Btu/h10-Mar-07No.CodeItem / Unit OPTION 1 AIR COOLEDAIR COOLEDNote Equiment: Cap=200,000 Btu/hCleanroom: 868.000 &600.000 BTUQ'ty Unit Price Total /Q'ty Unit Price Total /EquimentsLabourLabour+metrialEAC and Ventilation systems IFactory No.1 / 0I.1Ventilation system 036,912.7033,397.12I.1.1Ventilation for M2F and small room (&3,254.243,254.24I.2AC system / 0560,930.78531,757.88I.2.1AC system for M2F / (&48,948.0438,095.81SUB-TOTAL (I)650,045.76606,505.06IIFactory No.2 / 0II.1Ventilation system lot1.0016,305.711.0013,834.61II.2AC system / lot1.00442,279.891.00452,152.63SUB-TOTAL (II)458,585.60465,987.24IIIFactoryNo.3 / 00.00.0III.1Ventilation system lot1.0016,601.061.0016,828.86III.2AC system / lot1.00354,228.721.00357,648.34SUB-TOTAL (III)370,829.77374,477.19IVOffice / 00.00.0V.1Ventilation system lot1.0017,129.861.0016,968.86V.2AC system / lot1.00248,195.601.00248,195.60SUB-TOTAL (V)265,325.46265,164.46VCanteen / 00.00.0V.1Ventilation system lot1.0027,066.421.0025,097.05V.2AC system / lot1.00146,405.431.00146,405.42SUB-TOTAL (VI)173,471.85171,502.47VIGenerator building / VI.1Ventilation system lot1.001,208.221.001,208.22VI.2AC system / lot1.001.00SUB-TOTAL (VII)1,208.221,208.22VIIElectrical house / VII.1Ventilation system lot1.001,162.881.001,162.88VII.2AC system / lot1.000.01.000.0SUB-TOTAL (VIII)1,162.881,162.88VIIIPump house / VIII.1Ventilation system lot1.001,964.951.001,143.21VIII.2AC system / lot1.000.01.000.0SUB-TOTAL (IX)1,964.951,143.21IXAir compresoor room / IX.1Ventilation system lot1.002,466.571.002,466.57IX.2AC system / lot1.000.01.000.0SUB-TOTAL (X)2,466.572,466.57X houseX.1Ventilation system lot1.0021,214.851.0021,056.85X.2AC system / lot1.000.01.000.0SUB-TOTAL (XI)21,214.8521,056.85XIGuard house / XI.1Ventilation system lot1.00895.161.00756.44XI.2AC system / lot1.000.01.000.0SUB-TOTAL (XII)895.16756.44XIIBicycle shed / XII.1Ventilation system lot1.000.01.000.0XII.2AC system / lot1.000.01.000.0SUB-TOTAL (XIII)0.00.0XIIIOthers / 0XIII.1Ventilation system lot1.001,693.721.000.0SUB-TOTAL (XIV)1,693.720.0SUB-TOTAL (E)1,948,864.781,922,452.790.0337,3330.0-298758.05284544.00IFactory No.1 / 0-14214.05(minus)I.1FanVentilation system for corridor02,624.20FanAxial Fan line 3000CMH x 120Paset4.00656.052,624.20Fantech/Sodeca or equi.Power input: 0.55 kW026,412.00DUDuct worksGalvanized Steel Duct 0.6tm2170.006.721,142.40VietnamGalvanized Steel Duct 0.8tm2290.008.932,589.70VietnamWheather cover 1000x600OApcs4.0049.50198.00VietnamAir grille & Box 400x600pcs20.0029.00580.00VietnamSupport for abovelot1.00676.52676.52VietnamConsumerble Materiallot1.00541.21541.21VietnamSleeve & Chippinglot1.00404.42404.42VietnamTesting Feelot1.0061.3261.320MATERIAL TOTAL00.00.00.08,817.77LABOUR COST TOTALlot1.000.00.01.002,204.442,204.442,204.442,204.44SUB-TOTAL (I.1)00.00.00.011,022.2111,022.21I.1FanVentilation system 07,222.61FanAxial Fan line 3000CMH x 100Paset1.00596.41596.411.00596.41596.41Fantech/Sodeca or equi.0.00Power input: 0.55 kW00.00FanAxial Fan line 13000CMH x 120Paset4.00942.283,769.124.00942.283,769.12Fantech/Sodeca or equi.0.00Power input: 4 kW00.00.00.00FanPass Box, 600x600set3.00225.00675.003.00225.00675.00Vietnam0.00FanWall mounted fan 3600CMHset4.00429.331,717.343.00429.331,288.00Fantech/Sodeca or equi.-429.33Power input: 0.25 kW00.00.00.00FanWall mounted fan 3000CMHset1.00415.00415.00415.000.0Fantech/Sodeca or equi.-415.00Power input: 0.25 kW00.00.00.00FanWall mounted fan 1800CMHset1.00395.00395.00395.000.0Fantech/Sodeca or equi.-395.00Power input: 0.16 kW00.00.00.00FanWall mounted fan 1100CMHset4.00319.421,277.681.00319.42319.42Fantech/Sodeca or equi.-958.26Power input: 0.16 kW00.00.00.00FanWall mounted fan 500CMHset3.00128.22384.663.00128.22384.66Fantech/Sodeca or equi.0.00Power input: 0.07 kW00.00.00.00FanWall mounted fan 228CMHset2.0095.00190.002.0095.00190.00Fantech/Sodeca or equi.0.00Power input: 0.07 kW00.00.00.00Steel frame for fanlot1.00780.87780.871.00780.87780.87Vietnam0.00Wooden frame for fanlot1.001,335.341,335.341.001,335.341,335.34Vietnam0.00Weather Cover 600x600pcs9.0026.10234.903.0026.1078.30Vietnam-156.60DUDuct works0.00Galvanized Steel Duct 0.6tm2335.506.722,254.56335.506.722,254.56Vietnam0.00Galvanized Steel Duct 0.8tm2665.008.935,938.45665.008.935,938.45Vietnam0.00Flexible Duct with insulation DN300m45.005.60252.0045.005.60252.00Malaysia0.00Louver for Fresh air 1000x600OApcs2.0049.5099.002.0049.5099.00Vietnam0.00Louver for Fresh air 800x400OApcs8.0032.50260.008.0032.50260.00Vietnam0.00Air Filter Class 100 (95%)set4.00252.001,008.002.00252.00504.00-504.00-504.00Air grille & Box 400x800pcs12.0032.00384.0012.0032.00384.00Vietnam0.00Air grille & Box 600x1200pcs36.0052.001,872.0036.0052.001,872.00Vietnam0.00Support for abovelot1.002,420.002,420.001.002,420.002,420.00Vietnam0.00Consumerble Materiallot1.002,057.002,057.001.002,057.002,057.00Vietnam0.00Sleeve & Chippinglot1.001,210.001,210.001.001,210.001,210.00Vietnam0.00Testing Feelot1.00484.00484.001.00484.00484.000.000MATERIAL TOTAL00.030,010.330.027,152.13LABOUR COST TOTALlot1.006,902.386,902.381.006,244.996,244.996,244.996,244.99SUB-TOTAL (I.1)00.036,912.700.033,397.12-2858.190.0000.0I.1.1FanVentilation for M2F and small room (&1,112.78Wall mounted fan 1000CMHset1.00343.46343.461.00343.46343.46Fantech/Sodeca or equi.Power input: 0.16 kW00.00.0Wall mounted fan 500CMHset5.00128.22641.105.00128.22641.10Fantech/Sodeca or equi.Power input: 0.07 kW00.00.0Wall mounted fan 300CMHset1.00128.22128.221.00128.22128.22Fantech/Sodeca or equi.Power input: 0.07 kW00.00.0Wooden frame for fanlot1.00750.00750.001.00750.00750.00VietnamWeather Cover 400x400pcs7.0020.55143.857.0020.55143.85VietnamLouver for Fresh air 800x400OApcs8.0032.50260.008.0032.50260.00VietnamConsumerble Materiallot1.00226.66226.661.00226.66226.66VietnamSleeve & Chippinglot1.00113.33113.331.00113.33113.33VietnamTesting Feelot1.0039.1039.101.0039.1039.1000.00.0MATERIAL TOTAL00.02,645.730.02,645.73LABOUR COST TOTALlot1.00608.52608.521.00608.52608.52608.52608.52SUB-TOTAL (I.1.1)00.03,254.240.03,254.240.00I.2ACAC system / 0320,791.43DH1.1-32DehumidifierPACset32.003,600.00115,200.0032.003,600.00115,200.00Trane/Carrier or EquivalentFloorstanding type0Power input: 3.8 kW0AC3.1-2Air Conditioner Cooling onlyset2.006,500.5713,001.142.006,500.5713,001.14Trane/Carrier or EquivalentFloor standing type 190.000-200.00Btu/h0Power input: 20.4 kW0AC2.1-16Air Conditioner Cooling onlyPACset8.0012,345.5598,764.428.0012,345.5598,764.42Trane/Carrier or EquivalentFloorstanding type 450.000-460.000 Btu/h0Power input: 39.1 kW0AC4.1-5Air Conditioner Cooling onlyPACset3.0032,500.0097,500.002.0038,556.0077,112.00Trane/Carrier or Equivalent-20388.00Split High Pressure type 850.000-868.000 Btu/h0Floorstanding type0Power input: 125 kW0Add Filter 95%IU 1-3Ceiling Cassette Type - Heat pumpPACset3.00815.002,445.003.00815.002,445.00LG or EquivalentCooling capacity: 27.000-29.000 Btu/h0Power input: 0.6 kW0OU 1-3Outdoor unit - Heat pumpPACset3.001,164.003,492.003.001,164.003,492.00LG or EquivalentCooling capacity: 27.000-29.000 Btu/h0Power input: 3.5 kW0faIU3Ceiling Cassette Type - Heat pumpPACset2.00671.981,343.972.00671.981,343.97LG or EquivalentCooling capacity: 16.000-18.000 Btu/h0Power input: 0.5 kW0IU3Ceiling Cassette Type - Heat pumpPACset2.00671.981,343.972.00671.981,343.97LG or EquivalentCooling capacity: 23.000-25.000 Btu/h0Power input: 0.5 kW0IU3Ceiling Cassette Type - Heat pumpPACset2.001,117.882,235.762.001,117.882,235.76LG or EquivalentCooling capacity: 44.000-48.000 Btu/h0Power input: 0.7 kW0OU3Outdoor unit - Heat pumpPACset2.002,926.585,853.172.002,926.585,853.17LG or EquivalentCooling capacity: 90.000-110.000 Btu/h0Power input: 9.5 kW0Wooden frame for air conditionerset45.0055.002,475.0013.0055.00715.00Vietnam-1760.00COPCooper piping worksCopper Pipe F9.53x0.7tm240.002.76662.40240.002.76662.40ChinaCopper Pipe F15.88x0.8tm240.005.741,377.60240.005.741,377.60ChinaCopper Pipe F19.05x0.8tm240.007.231,735.20240.007.231,735.20ChinaCopper Pipe F22.2x0.8tm1,180.008.7210,289.601,180.008.7210,289.60ChinaCopper Pipe F28.6x1.0tm30.0010.21306.3030.0010.21306.30ChinaCopper Pipe F34.9x1.0tm1,450.0014.7021,315.001,450.0014.7021,315.00ChinaCopper Pipe F41.27x1.0tm30.0021.19635.7030.0021.19635.70ChinaCopper Pipe F50.8x1.0tx1.0tm30.0027.68830.4030.0027.68830.40ChinaFitting for abovelot1.004,458.264,458.261.004,458.264,458.26ChinaSupport for abovelot1.003,328.843,328.841.003,328.843,328.84VietnamInsulation for Copper Pipe F9.53x13.0tm240.000.73176.10240.000.73176.10ChinaInsulation for Copper Pipe F15.88x13.0tm240.000.95228.93240.000.95228.93MalaysiaInsulation for Copper Pipe F19.05x13.0tm240.001.03246.54240.001.03246.54MalaysiaInsulation for Copper Pipe F22.2x19.0tm1,180.002.643,115.201,180.002.643,115.20MalaysiaInsulation for Copper Pipe F28.6x19.0tm30.002.8785.9530.002.8785.95MalaysiaInsulation for Copper Pipe F34.9x19.0tm1,450.003.685,328.751,450.003.685,328.75MalaysiaInsulation for Copper Pipe F41.27x19.0tm30.004.49134.7030.004.49134.70MalaysiaInsulation for Copper Pipe F50.8x19.0tm30.005.05151.5030.005.05151.50MalaysiaGas Separatorspcs4.00135.00540.004.00135.00540.00LG or EquivalentDRPDrainage piping worksPVC Pipe 25Ax2.1tPVCm130.000.3849.40130.000.3849.40TienPhongPVC Pipe 50Ax2.5tPVCm580.000.68394.40580.000.68394.40TienPhongFitting for abovelot1.00155.33155.331.00155.33155.33TienPhongSupport for abovelot1.0066.5766.571.0066.5766.57VietnamInsulation for Drain Pipe F25x10.0tm130.001.92249.60130.001.92249.60MalaysiaInsulation for Drain Pipe F50x10.0tm580.002.541,473.20580.002.541,473.20MalaysiaDUDuct worksGalvanized Steel Duct 0.6tm2496.006.723,333.12446.006.722,997.12VietnamGalvanized Steel Duct 0.8tm2530.008.934,732.90453.008.934,045.29VietnamGalvanized Steel Duct 1.0tm2745.0011.378,470.65630.0011.377,163.10VietnamFlexible Duct with insulation DN300m300.005.601,680.00230.005.601,288.00MalaysiaInsulation for duct worksm21,771.003.526,233.921,529.003.525,382.08MalaysiaAir grille & Box 600x600.pcs116.0035.404,106.4075.0035.402,655.00VietnamAir grille & Box 800x400.pcs32.000.088.0032.002,816.00Vietnam2,816.00Air grille & Box 600x1200.pcs66.0052.003,432.0034.0052.001,768.00VietnamAir VolumeDamper D300pcs182.0025.004,550.00109.0025.002,725.00VietnamAir VolumeDamper 600x600pcs6.0039.00234.004.0039.00156.00VietnamAir VolumeDamper 800x600pcs6.0053.00318.004.0053.00212.00VietnamAir VolumeDamper 1000x600pcs6.0056.00336.004.0056.00224.00VietnamAir VolumeDamper 1200x1000pcs3.0065.00195.002.0065.00130.00VietnamSupport for abovelot1.003,762.203,762.201.003,156.163,156.16VietnamConsumerble Materiallot1.005,643.305,643.301.004,734.244,734.24VietnamSleeve & Chippinglot1.001,128.661,128.661.001,479.261,479.26VietnamDigging & backfilling worklot1.001,424.361,424.361.001,624.361,624.36ELElectrical works (not included Power supply to equipment)Electrical cable 1.5mm2x5cm960.001.921,843.20960.001.921,843.20Vietnam/KoreaElectrical cable 2.5mm2x3cm960.001.611,545.60960.001.611,545.60Vietnam/KoreaGas R-22kg260.002.93761.80260.002.93761.80USA/IndsiaConsumerble Materiallot1.00207.53207.531.00207.53207.53VietnamTesting Feelot1.001,112.741,112.741.001,112.741,112.740MATERIAL TOTAL0456,041.28426,868.38ACLABOUR COST TOTALlot1.00104,889.50104,889.501.00104,889.50104,889.50104,889.50104,889.50SUB-TOTAL (I.2)0560,930.78531,757.88-22148.002816.00I.2.1ACAC system for M2F / (&0.0ACCeiling Cassette Type - Heating pumpPACset5.001,117.885,589.401,117.880.0LG or Equivalent-5589.40Cooling capacity: 44.000-48.000 Btu/h00.00.00.00Power input: 0.7 kW00.00.00.00.00.00ACCeiling Cassette Type - Heating pumpPACset4.001,036.244,144.957.001,036.247,253.66LG or Equivalent3108.71Cooling capacity: 35.000-39.000 Btu/h00.00.00.00Power input: 0.6 kW00.00.00.00.0LG or Equivalent0.00ACCeiling Cassette Type - Heating pumpPACset4.00671.982,687.941.00671.98671.98-2015.95Cooling capacity: 16.500-20.000 Btu/h00.00.00.00Power input: 0.5 kW00.00.00.00.0LG or Equivalent0.00ACCeiling Cassette Type - Heating pumpPACset1.00502.42502.42502.420.0-502.42Cooling capacity: 11.500-13.000 Btu/h00.00.00.00Power input: 0.5 kW00.00.00.00.0LG or Equivalent0.00ACOutdoor unit - Heating pumpPACset5.002,926.5814,632.923.002,926.588,779.75-5853.17Cooling capacity: 90.000-110.000 Btu/h00.00.00.00Power input: 9.5 kW00.00.0LG or Equivalent0.00Support for indoorlot1.00552.00552.001.00552.00552.00Foundation for outdoor unitlot1.00Builder Contractor1.00Builder ContractorCOPCopper piping works0.00.0LG or EquivalentCopper Pipe F9.53x0.7tm268.002.76739.68268.002.76739.68Copper Pipe F19.05x0.8tm268.007.321,961.76268.007.321,961.76Fitting for abovelot1.00945.50945.501.00945.50945.50LG or EquivalentSupport for abovelot1.00405.22405.221.00405.22405.22Insulation for Copper Pipe F25x10.0tm268.000.55147.40268.000.55147.40Insulation for Copper Pipe F19.05x10.0tm268.000.77206.36268.000.77206.36LG or EquivalentGas Separatorspcs9.00135.001,215.009.00135.001,215.00Power input: 0.5 kW00.00.0DADrainage piping works140.000.3853.20140.000.3853.20LG or EquivalentPVC Pipe 25Ax2.1tPVCm170.000.5593.50170.000.5593.50PVC Pipe 40Ax2.5tPVCm1.0051.3551.351.0051.3551.35Fitting for abovelot1.0022.0122.011.0022.0122.01VietnamSupport for abovelot140.001.92268.80140.001.92268.80Insulation for Drain Pipe F25x10.0tm170.002.54431.80170.002.54431.80Insulation for Drain Pipe F40x10.0tm0.00.0LG or EquivalentELElectrical works (not included Power supply to equipment)510.001.92979.20510.001.92979.20Electrical cable 1.5mm2x5cm510.001.61821.10510.001.61821.10Electrical cable 2.5mm2x3cm214.002.93627.02214.002.93627.02VietnamGas R-22kg260.003.82993.20260.003.82993.20LG or EquivalentTrunking 100x50m1.00996.21996.211.00996.21996.21Consumerble Materiallot1.00498.10498.101.00498.10498.10Sleeve & Chippinglot1.00229.13229.131.00229.13229.13VietnamTesting Feelot1.00Builder Contractor1.00Builder Contractor0.00.0MATERIAL TOTAL00.039,795.150.028,942.93ACLABOUR COST TOTALlot1.009,152.899,152.891.009,152.899,152.899,152.899,152.89SUB-TOTAL (I.2.1)00.048,948.040.038,095.81-13960.943108.71IIFactory No.2 / 0II.1FanVentilation system 04,592.68FanAxial Fan line 18000CMH x 200Paset1.002,050.002,050.001.002,050.002,050.00Fantech/Sodeca or equi.Power input: 4 kW0FanWall mounted fan 1800CMHset6.00395.002,370.002.00395.00790.00Fantech/Sodeca or equi.-1580.00Power input: 0.16 kW00.00FanWall mounted fan 1500CMHset3.00355.251,065.753.00355.251,065.75Fantech/Sodeca or equi.0.00Power input: 0.11 kW00.00FanWall mounted fan 1100CMHset2.00343.46686.932.00343.46686.93Fantech/Sodeca or equi.0.00Power input: 0.11 kW00.00Wooden frame for fanlot1.001,005.001,005.001,005.000.0Vietnam-1005.00Steel frame for Industrial fanlot1.00584.00584.001.00584.00584.00Vietnam0.00Weather Cover 600x600pcs4.0016.1064.403.0016.1048.30Vietnam-16.10DUDuct works0.00Galvanized Steel Duct 0.6tm2354.005.762,039.04354.005.762,039.04Vietnam0.00Galvanized Steel Duct 0.8tm2112.008.931,000.16112.008.931,000.16Vietnam0.00Louver for Fresh air 1000x600OApcs11.0049.50544.5011.0049.50544.50Vietnam0.00Louver for Fresh air 800x400OApcs2.0032.5065.004.0032.50130.00VietnamAir VolumeDamper 300x300pcs11.0032.50357.5015.0032.50487.50VietnamSupport for abovelot1.00800.00800.001.00735.00735.00Vietnam-65.00Consumerble Materiallot1.00400.00400.001.00400.00400.00Vietnam0.00Sleeve & Chippinglot1.00160.00160.001.00160.00160.00Vietnam0.00Testing Feelot1.0064.3964.391.0064.3964.390.0000.00MATERIAL TOTAL013,256.6710,785.57LABOUR COST TOTALlot1.003,049.033,049.031.003,049.033,049.033,049.033,049.03SUB-TOTAL (II.1)016,305.7113,834.61-2666.100.000.00II.2ACAir conditioning systems0273,986.280.00DH1.1-32DehumidifierPACset32.003,600.00115,200.0032.003,600.00115,200.00Trane/Carrier or Equivalent0.00Floorstanding type00.00Power input: 3.8 kW00.00AC3.1-2Air Conditioner Cooling onlyset2.006,500.5713,001.1415.006,500.5797,508.57Trane/Carrier or Equivalent84507.42Floor standing type 190.000-200.00Btu/h00.00Power input: 20.4 kW00.00AC4.1-9Air cooled Air Conditioner Cooling onlyset9.007,518.5967,667.277,518.590.0Trane/Carrier or Equivalent-67667.27Floor standing type 250.000-256.900Btu/h00.00Power input: 26.2 kW00.00AC5.1-2Air cooled Air ConditionerPACset2.0032,500.0065,000.0032,500.000.0Trane/Carrier or Equivalent-65000.00Split High Pressure type 734.000 Btu/h0.00Power input: 111.2 kW00.00Add Filter 95%0.00AC5.1-2Air cooled Air ConditionerPACset27,232.000.02.0027,232.0054,464.00Trane/Carrier or Equivalent54464.00Split High Pressure type 580.000-600.000 Btu/h0.000.00Power input: 80 kW00.000.00Add Filter 95%0.000.00IU1-3Ceiling Cassette Type - Heat pumpPACset3.001,036.243,108.713.001,036.243,108.71LG or Equivalent0.000.00Cooling capacity: 30.000-36.000 Btu/h00.000.00Power input: 0.6 kW00.00.00.000.00OU1-3Outdoor unit - Heat pumpPACset3.001,235.003,705.003.001,235.003,705.00LG or Equivalent0.000.00Cooling capacity: 30000-36000 Btu/h00.000.00Power input: 3.5 kW00.00.000.00ACCeiling Cassette Type - Heat pumpPACset1,117.880.02.001,117.882,235.76LG or Equivalent2235.76Cooling capacity: 44.000-48.000 Btu/h00.00Power input: 0.7 kW00.00.00.00ACOutdoor unit - Heat pumpPACset2,926.580.01.002,926.582,926.58LG or Equivalent2926.58Cooling capacity: 90.000-110.000 Btu/h00.00Power input: 9.5 kW00.000.00Wooden frame for air conditionerset45.0035.001,575.0015.0035.00525.00Vietnam-1050.00COPCopper piping works0.000.00Copper Pipe F9.53x0.7tm75.002.76207.00235.002.76648.60China441.60Copper Pipe F15.88x0.8tm1,660.005.749,528.401,550.005.748,897.00China-631.40Copper Pipe F19.05x0.8tm75.007.23542.25235.007.231,699.05China1156.80Copper Pipe F28.6x1.0tm30.0010.21306.3030.0010.21306.30China0.000.00Copper Pipe F34.9x1.0tm1,690.0014.7024,843.001,550.0014.7022,785.00China-2058.00Copper Pipe F41.27x1.0tm30.0021.19635.7030.0021.19635.70China0.000.00Copper Pipe F50.8x1.0tm30.0027.68830.4030.0027.68830.40China0.000.00Fitting for abovelot1.004,427.174,427.171.004,463.674,463.67China36.51Support for abovelot1.002,951.442,951.441.003,605.273,605.27Vietnam653.83Insulation for Copper Pipe F9.53x13.0tm75.000.7355.03235.000.73172.43Malaysia117.40Insulation for Copper Pipe F15.88x13.0tm1,660.000.951,583.441,550.000.951,478.51Malaysia-104.93Insulation for Copper Pipe F19.05x13.0tm75.001.0377.04235.001.03241.40Malaysia164.36Insulation for Copper Pipe F28.6x19.0tm30.002.8785.9530.002.8785.95Malaysia0.000.00Insulation for Copper Pipe F34.9x19.0tm1,690.003.686,210.751,550.003.685,696.25Malaysia-514.50Insulation for Copper Pipe F41.27x19.0tm30.004.49134.7030.004.49134.70Malaysia0.000.00Insulation for Copper Pipe F50.8x19.0tm30.005.05151.5030.005.05151.50Malaysia0.000.00DRPDrainage piping works0.000.00PVC Pipe 25Ax2.1tPVCm129.000.3849.02188.000.3871.44TienPhong22.42PVC Pipe 50Ax2.5tPVCm750.000.68510.00745.000.68506.60TienPhong-3.40Fitting for abovelot1.00195.66195.661.00202.31202.31TienPhong6.66Support for abovelot1.0083.8583.851.0086.7186.71Vietnam2.85Insulation for Drain Pipe F25x10.0tm129.001.92247.68188.001.92360.96Malaysia113.28Insulation for Drain Pipe F49x10.0tm750.002.541,905.00745.002.541,892.30Malaysia-12.70DUDuct works0.000.00Galvanized Steel Duct 0.6tm2405.006.722,721.60405.006.722,721.60Vietnam0.000.00Galvanized Steel Duct 0.8tm2336.008.933,000.48276.008.932,464.68Vietnam-535.80Galvanized Steel Duct 1.0tm2455.0011.375,173.35455.0011.375,173.35Vietnam0.000.00Flexible Duct with insulation DN300m140.005.60784.00140.005.60784.00Malaysia0.000.00Insulation for duct worksm21,196.003.524,209.921,196.003.524,209.92Malaysia0.000.00Supply Air diffusers & Box 600x600.pcs52.0035.401,840.8052.0035.401,840.80Vietnam0.000.00Air grille & Box 600x600.pcs26.0035.40920.4026.0035.40920.40Vietnam0.000.00Air VolumeDamper D300pcs8.0025.00200.0078.0025.001,950.00Vietnam1750.00Air VolumeDamper 800x800pcs78.0045.003,510.008.0045.00360.00Vietnam-3150.00Air VolumeDamper 1200x900pcs4.0062.00248.004.0062.00248.00Vietnam0.000.00Support for abovelot1.002,713.032,713.031.003,619.553,619.55Vietnam906.53Consumerble Materiallot1.002,260.862,260.861.002,915.082,915.08Vietnam654.22Sleeve & Chippinglot1.001,149.271,149.271.001,457.541,457.54Vietnam308.27Digging & backfilling worklot1.001,172.551,172.551.001,181.251,181.258.70ELElectrical works (not included Power supply to equipment)0.00Electrical cable 1.5mm2x5cm890.001.921,708.80925.001.921,776.00Vietnam/Korea67.20Electrical cable 2.5mm2x3cm890.001.611,432.90925.001.611,489.25Vietnam/Korea56.35Gas R-22kg215.002.93629.95215.002.93629.95USA/Indsia0.00Consumerble Materiallot1.00188.58188.581.00188.58188.58Vietnam0.00Testing Feelot1.00894.26894.261.00894.26894.260.0000.00MATERIAL TOTAL00.0359,577.150.0369,449.89ACLABOUR COST TOTALlot1.0082,702.7482,702.741.0082,702.7482,702.7482,702.7482,702.74SUB-TOTAL (II.2)00.0442,279.890.0452,152.63-140728.00150600.74IIIFactory No.3 0III.1FanVentilation system 0.06,301.82FanAxial Fan line 20000CMH x 250Paset1.002,150.002,150.002,150.000.0Fantech/Sodeca or equi.-2150.00Power input: 4 kW00.00.00.00.00.000.00FanAxial Fan line 15000CMH x 200Paset1,130.000.02.001,640.003,280.00Fantech/Sodeca or equi.3280.00Power input: 2.2 kW00.00.00.00.00.000.00FanAxial Fan line 10000CMH x 200Paset1.001,130.001,130.00395.000.0Fantech/Sodeca or equi.-1130.00Power input: 2.2 kW00.00.00.00.00.000.00FanWall mounted fan 1800CMHset1.00395.00395.001.00395.00395.00Fantech/Sodeca or equi.0.000.00Power input: 0.16 kW00.00.00.00.00.000.00FanWall mounted fan 1500CMHset2.00355.25710.502.00355.25710.50Fantech/Sodeca or equi.0.000.00Power input: 0.11 kW00.00.00.00.00.000.00FanWall mounted fan 1000CMHset1.00319.42319.421.00319.42319.42Fantech/Sodeca or equi.0.000.00Power input: 0.11 kW00.00.00.00.00.000.00FanWall mounted fan 500CMHset128.220.0128.220.0Fantech/Sodeca or equi.0.000.00Power input: 0.07 kW00.00.00.00.00.000.00Wooden frame for fanlot1.00800.64800.641.00800.64800.64Fantech/Sodeca or equi.0.000.00Steel frame for Industrial fanlot1.00796.26796.261.00796.26796.260.000.00Weather Cover 600x600pcs4.0016.1064.402.0016.1032.20Vietnam-32.20DUDuct works0.00.000.00Galvanized Steel Duct 0.6tm2312.005.761,797.12312.005.761,797.12Vietnam0.000.00Galvanized Steel Duct 0.8tm2295.008.932,634.35295.008.932,634.35Vietnam0.000.00Louver for Fresh air 1000x600lot13.0049.50643.5013.0049.50643.50Vietnam0.000.00Louver for Fresh air 800x400OApcs2.0032.5065.002.0032.5065.00Vietnam0.000.00Air VolumeDamper 300x300pcs10.0032.50325.0018.0032.50585.00Vietnam260.00Support for abovelot1.00825.00825.001.00825.00825.00Vietnam0.00Consumerble Materiallot1.00550.00550.001.00550.00550.00Vietnam0.00Sleeve & Chippinglot1.00220.00220.001.00220.00220.00Vietnam0.00Testing Feelot1.0070.6070.601.0070.6070.600.0000.00MATERIAL TOTAL00.013,496.790.013,724.59LABOUR COST TOTALlot1.003,104.263,104.261.003,104.263,104.263,104.263,104.26SUB-TOTAL (III.1)00.016,601.060.016,828.86-3312.203540.00228,222.23III.2ACAC system / 0.00.0DH1.1-26DehumidifierPACset29.003,600.00104,400.0029.003,600.00104,400.00Trane/Carrier or Equivalent0.00Floorstanding type00.000.00Power input: 3.8 kW00.000.00AC1Air Conditioner Cooling onlyset1.006,500.576,500.5718.006,500.57117,010.28Trane/Carrier or Equivalent110509.71Floor standing type 190.000-200.00Btu/h00.000.00Power input: 20.4 kW00.000.00AC3Air cooled Air Conditioner Cooling onlyset1.007,518.597,518.596,500.570.0Trane/Carrier or Equivalent-7518.59Floor standing type 250.000-256.900Btu/h00.00Power input: 26.2 kW00.00AC4.1-4Air cooled Air Conditioner Cooling onlyset4.0011,462.8045,851.216,500.570.0Trane/Carrier or Equivalent-45851.21Floor standing type 330.000-336.400Btu/h00.00Power input: 36.6 kW00.00AC5.1-4Air cooled Air Conditioner Cooling onlyset4.0012,345.5549,382.216,500.570.0Trane/Carrier or Equivalent-49382.21Floorstanding type 430.000 - 450.000 Btu/h00.000.00Power input: 39.1 kW00.000.00IU 1-3Ceiling Cassette Type - Heat pumpPACset3.001,035.653,106.953.001,035.653,106.95Trane/Carrier or Equivalent0.000.00Cooling capacity: 30.000-36.000 Btu/h00.000.00Power input: 0.6 kW00.00.000.00OU 1-3Outdoor unit - Heat pumpPACset3.001,235.003,705.003.001,235.003,705.00Trane/Carrier or Equivalent0.000.00Cooling capacity: 30.000-36.000 Btu/h00.000.00Power input: 3.5 kW00.00.00.000.00Wooden frame for air conditionerset39.0035.001,365.0018.0035.00630.00Vietnam-735.00COPCopper piping works0.000.00Copper Pipe F9.53x0.7tm121.002.76333.96121.002.76333.96China0.000.00Copper Pipe F15.88x0.8tm1,274.805.747,317.351,737.005.749,970.38China2653.03Copper Pipe F19.05x0.8tm121.007.23874.83121.007.23874.83China0.000.00Copper Pipe F22.2x0.8tm560.008.724,883.208.720.0China-4883.20Copper Pipe F34.9x1.0tm1,834.8014.7026,971.561,737.0014.7025,533.90China-1437.66Fitting for abovelot1.004,845.714,845.711.005,506.965,506.96China661.25Support for abovelot1.003,618.133,618.131.003,048.183,048.18Vietnam-569.95Insulation for Copper Pipe F9.53x13.0tm121.000.7388.78121.000.7388.78Malaysia0.000.00Insulation for Copper Pipe F15.88x13.0tm1,274.800.951,216.001,737.000.951,656.89Malaysia440.88Insulation for Copper Pipe F19.05x13.0tm121.001.03124.30121.001.03124.30Malaysia0.000.00Insulation for Copper Pipe F22.2x19.0tm560.002.641,478.400.02.640.0Malaysia-1478.40Insulation for Copper Pipe F34.9x19.0tm1,834.803.686,742.891,737.003.686,383.48Malaysia-359.42DRPDrainage piping works0.00PVC Pipe 25Ax2.1tPVCm405.000.38153.90475.000.38180.50TienPhong26.60PVC Pipe 50Ax2.5tPVCm467.000.68317.56505.000.68343.40TienPhong25.84Fitting for abovelot1.00165.01165.011.00183.37183.37TienPhong18.35Support for abovelot1.0070.7270.721.0078.5978.59Vietnam7.87Insulation for Drain Pipe F25x10.0tm405.001.92777.60475.001.92912.00Malaysia134.40Insulation for Drain Pipe F49x10.0tm467.002.541,186.18505.002.541,282.70Malaysia96.52Digging & backfilling worklot1.00917.49917.491.00917.49917.490.00ELElectrical works (not included Power supply to equipment)0.00Electrical cable 1.5mm2x5cm970.001.561,513.201,154.001.561,800.24Vietnam/Korea287.04Electrical cable 2.5mm2x3cm970.000.73708.101,154.000.73842.42Vietnam/Korea134.32Gas R-22kg350.002.931,025.50350.002.931,025.50USA/Indsia0.000.00Consumerble Materiallot1.00162.34162.341.00162.34162.34Vietnam0.000.00Testing Feelot1.00668.58668.581.00668.58668.580.000.0000.000.00MATERIAL TOTAL00.0287,990.830.0290,771.01LABOUR COST TOTALlot1.0066,237.8966,237.891.0066,877.3366,877.3366,877.3366,877.33SUB-TOTAL (III.2)00.0354,228.720.0357,648.34-110418.56113198.73IVOffice / IV-1FanVentilation 0.00.04,286.16FanAxial Fan line 500CMH x 50Paset1.00436.77436.771.00436.77436.77Fantech/Sodeca or equi.0.00Power input: 0.07 kW00.00.00.00FanAxial Fan line 1500CMH x 150Paset2.00596.411,192.822.00596.411,192.82Fantech/Sodeca or equi.0.00Power input: 0.24 kW00.00.00.00FanAxial Fan line 2000CMH x 100Paset3.00558.501,675.513.00558.501,675.51Fantech/Sodeca or equi.0.00Power input: 0.37 kW00.00.00.00FanAxial Fan line 3000CMH x 150Paset1.00596.41596.411.00596.41596.41Fantech/Sodeca or equi.0.00Power input: 0.55 kW00.00.00.00FanWall mounted fan 500CMHset3.00128.22384.663.00128.22384.66Fantech/Sodeca or equi.0.00Power input: 0.07 kW00.00.00.00Wooden frame for fanlot1.001,167.791,167.791.001,167.791,167.79Vietnam0.00Steel frame for Industrial fanlot1.001,401.351,401.351.001,401.351,401.35Vietnam0.00Weather Cover 600x600pcs10.0016.10161.0016.100.0Vietnam-161.00Louver for Fresh air 800x400OApcs54.0032.501,755.0054.0032.501,755.00Vietnam0.00Air grille & Box 300x300OApcs58.0025.101,455.8058.0025.101,455.80Vietnam0.00Galvanized Steel Duct 0.8tm2212.007.681,628.16212.007.681,628.16Vietnam0.00Support for abovelot1.00760.00760.001.00760.00760.00Vietnam0.00Consumerble Materiallot1.00912.00912.001.00912.00912.00Vietnam0.00Sleeve & Chippinglot1.00304.00304.001.00304.00304.00Vietnam0.00Testing Feelot1.0095.4595.451.0095.4595.450.0000.00MATERIAL TOTAL00.013,926.720.013,765.72LABOUR COST TOTALlot1.003,203.143,203.141.003,203.143,203.143,203.143,203.14SUB-TOTAL (V.1)00.017,129.860.016,968.86-161.000.00IV-2ACAir Conditioning 128,754.82ACCeiling Cassette Type - Heat pumpPACset14.00502.427,033.8514.00502.427,033.85LG or Equi.0.00Cooling capacity: 11.500-13.000 Btu/h00.000.00Power input: 0.5 kW00.00ACCeiling Cassette Type - Heat pumpPACset14.00761.9810,667.7714.00761.9810,667.77LG or Equi.0.000.00Cooling capacity: 23.000-25.000 Btu/h00.00Power input: 0.5 kW00.000.00ACCeiling Cassette Type - Heat pumpPACset5.00847.834,239.154.00847.833,391.32LG or Equi.Cooling capacity: 29.000-31.500 Btu/h0Power input: 0.6 kW0ACCeiling Cassette Type - Heat pumpPACset38.001,036.2439,377.0038.001,036.2439,377.00LG or Equi.9281067.2Cooling capacity: 35.000-39.000 Btu/h0Power input: 0.6 kW0ACCeiling Cassette Type - Heat pumpPACset1.001,117.881,117.881.001,117.881,117.88LG or Equi.Cooling capacity: 44.000-48.000 Btu/h0Power input: 0.7 kW0ACOutdoor unit - Heat pumpPACset23.002,920.3067,166.9923.002,920.3067,166.99LG or Equi.Cooling capacity: 90.000-110.000 Btu/h0Power input: 0.95 kW0Support for indoorlot1.003,723.003,723.001.003,723.003,723.00VietnamFoundation for outdoor unitlot1.001.00Copper Pipe F9.53x0.7tm2,165.002.765,975.402,165.002.765,975.40ChinaCopper Pipe F19.05x0.8tm2,165.007.2315,652.952,165.007.2315,652.95ChinaGas Separatorspcs42.00135.005,670.0042.00135.005,670.00LG or EquivalentFitting for abovelot1.007,569.927,569.921.007,569.927,569.92VietnamSupport for abovelot1.003,244.253,244.251.003,645.083,645.08VietnamInsulation for Copper Pipe F9.53x10.0tm2,165.000.551,190.752,165.000.551,190.75MalaysiaInsulation for Copper Pipe F19.05x10.0tm2,165.000.771,667.052,165.000.771,667.05MalaysiaPVC Pipe 25Ax2.1tm468.000.38177.84468.000.38177.84TienPhongPVC Pipe 40Ax2.5tm300.000.55165.00300.000.55165.00TienPhongFitting for abovelot1.00119.99119.991.00119.99119.99TienPhongSupport for abovelot1.0051.4351.431.0051.4351.43VietnamInsulation for Drain Pipe F25x10.0tm468.001.92898.56468.001.92898.56MalaysiaInsulation for Drain Pipe F40x10.0tm300.002.54762.00300.002.54762.00MalaysiaElectrical cable 1.5mm2x5cm5,900.001.569,204.005,900.001.569,204.00Korea or Equi.Electrical cable 2.5mm2x3cm5,900.000.734,307.005,900.000.734,307.00Korea or Equi.Gas R-22Kg351.002.931,028.43351.002.931,028.43USA/IndiaConsumerble Materiallot1.006,140.766,140.761.006,354.766,354.76VietnamSleeve & Chippinglot1.003,070.383,070.381.003,070.383,070.38VietnamDigging & backfilling worklot1.00849.00849.001.00967.00967.00VietnamTesting Feelot1.00714.68714.681.00829.68829.6800.00.00.00.0MATERIAL TOTAL00.0201,785.040.0201,785.04ACLABOUR COST TOTALlot1.0046,410.5646,410.561.0046,410.5646,410.5646,410.5646,410.56SUB-TOTAL (V.2)00.0248,195.600.0248,195.600.00.0VCanteen / 0.00.012,169.58V.1FanVentilation system 0.00.0FanAxial Fan line 3000CMH x 100Paset1.00596.41596.411.00596.41596.41Fantech/Sodeca or equi.0.00Power input: 0.55 kW00.00.00.00.000.00FanAxial Fan line 6000CMH x 150Paset2.00773.141,546.272.00773.141,546.27Fantech/Sodeca or equi.0.000.00Power input: 0.15 kW00.00.00.00.000.00FanWall mounted fan 1100CMHset1.00343.46343.461.00343.46343.46Fantech/Sodeca or equi.0.000.00Power input: 0.16 kW00.00.00.00.000.00FanWall mounted fan 500CMHset2.00128.22256.44128.220.0Fantech/Sodeca or equi.-256.44Power input: 0.07 kW00.00.00.00.000.00FanWall mounted fan 3600CMHset23.00429.339,874.6819.00429.338,157.34Fantech/Sodeca or equi.Power input: 0.25 kW00.00.00.00.000.00FanCeiling Fanset54.0028.261,526.0954.0028.261,526.09National0.000.00Power input: 0.08 kW00.00.00.00.000.00Wooden frame for fanlot1.00744.06744.061.00744.06744.06Vietnam0.000.00Steel frame for Industrial fanlot1.001,190.491,190.491.001,190.491,190.49Vietnam0.000.00Weather Cover 400x400pcs25.0010.55263.751.0010.5510.55VietnamWeather Cover 600x600pcs3.0016.1048.3019.0016.10305.90Vietnam257.60Air Grille (Steel) 400x400pcs23.0016.55380.6523.0016.55380.65Vietnam0.000.00Louver for Fresh air 800x400OApcs23.0032.50747.5023.0032.50747.50Vietnam0.000.00Air VolumeDamper D200pcs23.0024.50563.5023.0024.50563.50Vietnam0.000.00Box for Air grille 400x400x250BOXpcs23.0015.50356.5023.0015.50356.50Vietnam0.000.00Flexible duxt with out insulation 200Dm34.003.21109.1434.003.21109.14Malaysia0.000.00Galvanized Steel Duct 0.6tm2185.005.761,065.60185.005.761,065.60Vietnam0.000.00Support for abovelot1.001,210.001,210.001.001,210.001,210.00Vietnam0.000.00Consumerble Materiallot1.00660.00660.001.00660.00660.00Vietnam0.000.00Sleeve & Chippinglot1.00220.00220.001.00220.00220.00Vietnam0.000.00Testing Feelot1.00302.38302.381.00302.38302.380.000.0000.00.00.00.00.000.00MATERIAL TOTAL00.022,005.220.020,035.85LABOUR COST TOTALlot1.005,061.205,061.201.005,061.205,061.205,061.205,061.20SUB-TOTAL (VI.1)00.027,066.420.025,097.05-256.44257.600.00.0V.2ACAC system / 0.00.071,496.40ACWater cooled Chiller 150Tset1.0042,500.0042,500.001.0042,500.0042,500.00Trane/Carrier or EquivalentPower input: 189 kW00.00.0ACFancoil Unit 48.000 BTUset38.00450.0017,100.0038.00450.0017,100.00Trane/Carrier or EquivalentPower input: 0.55 kW00.00.0*Cooling tower 150RTset1.004,071.004,071.001.004,071.004,071.00Taiwan or Equivalent*Water Pump 1950l/min, 15m H20set2.001,867.803,735.602.001,867.803,735.60Salmson or Equi.speed: 2900 rpmset0.00.0Power input: 7,5 kW00.00.00.00.0*Water cooled Pump 1800l/min, 40m H20set2.002,044.904,089.802.002,044.904,089.80Salmson or Equi.speed: 2900 rpmset0.00.0Power input: 22 kW00.00.00.00.0Support for indoorlot1.001,192.001,192.001.001,192.001,192.00VietnamFoundation for outdoor unitlot1.00Builder Contractor1.00Builder ContractorGalvanized Steel Duct 0.6tm2115.006.72772.80115.006.72772.80VietnamFlexible Duct with insulation DN300m114.005.60638.40114.005.60638.40MalaysiaAir grille & Box 600x600.pcs123.0035.404,354.20128.0035.404,531.20VietnamInsulation for duct worksm2115.003.52404.80115.003.52404.80GIP 25Ax3.25tm372.002.39888.36372.002.39888.36VinapipeGIP 32Ax3.25tm36.003.07110.3936.003.07110.39VinapipeGIP 40Ax3.25tm36.003.53126.9736.003.53126.97VinapipeGIP 50Ax3.65tm54.004.98268.7554.004.98268.75VinapipeGIP 65Ax3.65tm72.006.35457.5272.006.35457.52VinapipeGIP 80Ax4.05tm90.008.27744.2390.008.27744.23VinapipeGIP 100Ax4.45tm96.0012.021,154.2796.0012.021,154.27VinapipeGIP 125Ax4.45tm318.0013.244,210.32318.0013.244,210.32VinapipeFitting for abovelot1.002,786.282,786.281.002,786.282,786.28VietnamSupport for abovelot1.001,194.121,194.121.001,194.121,194.12TienphongInsulation for GIP 25Ax3.25tm310.001.82562.91372.001.82675.50Insulation for GIP 32Ax3.25tm30.002.1163.3336.002.1176.00Insulation for GIP 40Ax3.25tm30.002.3971.8136.002.3986.17Insulation for GIP 50Ax3.65tm45.002.62118.0354.002.62141.63Insulation for GIP 65Ax3.65tm60.003.16189.6572.003.16227.57Insulation for GIP 80Ax4.05tm75.004.80360.0790.004.80432.08Insulation for GIP 100Ax4.45tm80.005.51441.1796.005.51529.40Insulation for GIP 125Ax4.45tm265.006.391,692.96318.006.392,031.55Fitting for abovelot1.001,049.981,049.981.00949.99949.99Support for abovelot1.00524.99524.991.00497.99497.99PVC Pipe 50Ax2.5tm250.000.68170.00250.000.68170.00TienphongInsulation for Drain Pipe F49x10.0tm250.002.54635.00250.002.54635.00MalaysiaFitting for abovelot1.0059.5059.501.0059.5059.50KoreaButerfly Valve 125Apcs14.0091.001,274.0014.0091.001,274.00KoreaCV (Flange End) 125Apcs4.00224.00896.004.00224.00896.00KoreaY-Strainer (Flange End) 125Apcs4.00279.001,116.004.00279.001,116.00ItaliaF.J. (SUS Type) 125Apcs14.0010.25143.5014.0010.25143.50Korea or Equi.Flow Switchpcs1.0087.9087.901.0087.9087.90SanwaAir Release Valve 20Apcs2.0022.3044.602.0022.3044.60SanwaGV (Flange End) 65Apcs2.0071.67143.342.0071.67143.34ChinaGV (Screw End) 25Apcs76.005.72434.7276.005.72434.72SanwaY-Strainer (Screw End) 25Apcs38.007.25275.5038.007.25275.50ItaliaF.J. (Rubber Type) 25Apcs76.0010.25779.0076.0010.25779.00Korea or Equi.Electrical cable 1.5mm2x5cm3,720.001.565,803.203,720.001.565,803.20Korea or Equi.Electrical cable 2.5mm2x3cm3,720.000.732,715.603,720.000.732,715.60USA/IndiaThermo Meter 60oCpcs2.0029.8059.602.0029.8059.60Korea/TaiwanPressure Gauge F 50pcs10.0015.22152.2010.0015.22152.20Korea/TaiwanConsumerble Materiallot1.003,800.003,800.001.003,050.003,050.00VietnamSleeve & Chippinglot1.001,140.001,140.001.001,140.001,140.00VietnamTesting Feelot1.001,520.001,520.001.001,520.001,520.0000.00.00.00.0MATERIAL TOTAL00.0117,124.340.0117,124.34ACLABOUR COST TOTALlot1.0029,281.0929,281.091.0029,281.0829,281.08SUB-TOTAL (VI.2)00.0146,405.430.0146,405.420.00.0VIGenerator building / 0.00.0VI.1Fan0.00.0858.67FanWall mounted fan 3600CMHset2.00429.33858.672.00429.33858.67Fantech/Sodeca or equi.Power input: 0.25 kW00.00.0Wooden frame for fanlot1.0020.4020.401.0020.4020.40VietnamWeather Cover 600x600pcs2.0016.1032.202.0016.1032.20VietnamLouver for Fresh air 800x400OApcs2.0032.5065.002.0032.5065.00VietnamConsumerble Materiallot1.005.225.221.005.225.22VietnamSleeve & Chippinglot1.002.092.091.002.092.09VietnamTesting Feelot1.0023.2723.271.0023.2723.270MATERIAL TOTAL00.01,006.850.01,006.85LABOUR COST TOTALlot1.00201.37201.371.00201.37201.37201.37201.37SUB-TOTAL (VII.1)00.01,208.220.01,208.220.00VIIElectrical house / VII.1FanVentilation system 858.67FanWall mounted fan 3600CMHset2.00429.33858.672.00429.33858.67Fantech/Sodeca or equi.Power input: 0.25 kW00.00.0Steel frame for fanlot1.003.553.551.003.553.55VietnamWeather Cover 600x600pcs2.0016.1032.202.0016.1032.20VietnamLouver for Fresh air 800x400OApcs2.0032.5065.002.0032.5065.00VietnamConsumerble Materiallot1.000.980.981.000.980.98VietnamSleeve & Chippinglot1.000.390.391.000.390.39VietnamTesting Feelot1.008.278.271.008.278.2700.00.00.00.0MATERIAL TOTAL00.0969.060.0969.06LABOUR COST TOTALlot1.00193.81193.811.00193.81193.81193.81193.81SUB-TOTAL (VIII.1)00.01,162.880.01,162.880.00VII.2AC system / VIIIPump house / VIII.1FanVentilation system 773.14FanIndustrial wall mounted fan 5,000CMHsets2.00773.141,546.271.00773.14773.14Fantech/Sodeca or equi.-773.14Power input: 0.55 kW00.00.00.00Steel frame for fanlot1.007.107.101.007.107.10Vietnam0.000.00Weather Cover 600x600pcs2.0016.1032.201.0016.1016.10Vietnam-16.10Louver for Fresh air 800x400OApcs1.0032.5032.5032.500.0Vietnam-32.50Consumerble Materiallot1.001.971.971.001.971.97Vietnam0.000.00Sleeve & Chippinglot1.000.790.791.000.790.79Vietnam0.000.00Testing Feelot1.0016.6316.631.0016.6316.630.000.0000.000.00MATERIAL TOTAL00.01,637.460.0815.72LABOUR COST TOTALlot1.00327.49327.491.00327.49327.49327.49327.490.000.00SUB-TOTAL (IX.1)00.01,964.950.01,143.21-821.740.000.00VIII.2AC system / IXAir compresoor room / 0.00IX.1FanVentilation system 1,789.220.00FanIndustrial wall mounted fan 3,600CMH x 100Pasets3.00596.411,789.223.00596.411,789.22Fantech/Sodeca or equi.0.000.00Power input: 0.25 kW00.00.00.00Steel frame for fanlot1.007.107.101.007.107.10Vietnam0.00Weather Cover 600x600pcs3.0016.1048.303.0016.1048.30Vietnam0.000.00Louver for Fresh air 800x400OApcs6.0032.50195.006.0032.50195.00Vietnam0.000.00Consumerble Materiallot1.001.971.971.001.971.97Vietnam0.000.00Sleeve & Chippinglot1.000.790.791.000.790.79Vietnam0.000.00Testing Feelot1.0013.1013.101.0013.1013.1000.00.00.00.00.000.00MATERIAL TOTAL00.02,055.470.02,055.470.00LABOUR COST TOTALlot1.00411.09411.091.00411.09411.09411.09411.09SUB-TOTAL (X.1)00.02,466.570.02,466.570.00IX.2AC system / X house0.00X.1FanVentilation system 6,077.560.00FanAxial Fan line 1000CMH x 75Paset6.00436.772,620.596.00436.772,620.59Fantech/Sodeca or equi.0.00Power input: 0.11 kW00.00.00.000.00FanAxial Fan line 1800CMH x 75Paset5.00436.772,183.835.00436.772,183.83Fantech/Sodeca or equi.0.00Power input: 0.16 kW00.00.00.00FanAxial Fan line 3000CMH x 100Paset2.00596.411,192.822.00596.411,192.82Fantech/Sodeca or equi.0.000.00Power input: 0.55 kW00.00.00.000.00FanWall mounted fan 500CMHset5.00128.22641.105.00128.22641.10Fantech/Sodeca or equi.0.000.00Power input: 0.07 kW00.00.00.000.00FanWall mounted fan 1100CMHset1.00343.46343.461.00343.46343.46Fantech/Sodeca or equi.0.00Power input: 0.11 kW00.00.00.000.00FanWall mounted fan 1500CMHset12.00355.254,263.0012.00355.254,263.00Fantech/Sodeca or equi.0.00Power input: 0.11 kW00.00FanWall mounted fan 3000CMHset2.00415.00830.002.00415.00830.00Fantech/Sodeca or equi.0.00Power input: 0.25 kW00.00.00.00Wooden frame for fanlot1.001,020.001,020.001.001,020.001,020.00Vietnam0.00Weather Cover 400x400pcs28.0010.55295.4018.0010.55189.90Vietnam-105.50Weather Cover 300x300pcs5.0010.5052.5010.500.0Vietnam-52.50Air grille & Box 300x300OApcs105.0025.102,635.50105.0025.102,635.50Vietnam0.00Galvanized Steel Duct 0.8tm2125.007.68960.00125.007.68960.00Vietnam0.00Consumerble Materiallot1.00396.85396.851.00396.85396.85Vietnam0.00Sleeve & Chippinglot1.00158.74158.741.00158.74158.74Vietnam0.00Testing Feelot1.0085.2585.251.0085.2585.250.0000.00.00.00.00.00MATERIAL TOTAL00.017,679.040.017,521.04LABOUR COST TOTALlot1.003,535.813,535.811.003,535.813,535.813,535.813,535.81SUB-TOTAL (XI.1)00.021,214.850.021,056.85-158.000.00X.2AC system / XIGuard house / 0.00XI.1FanVentilation system 512.880.00FanWall mounted fan 500CMHset5.00128.22641.104.00128.22512.88Fantech/Sodeca or equi.-128.22Power input: 0.07 kW00.00.00.00Wooden frame for fanlot1.0010.2010.201.0010.2010.20Vietnam0.00Weather Cover 300x300pcs5.0010.5052.504.0010.5042.00Vietnam-10.50Louver for Fresh air 800x400OApcs1.0032.5032.501.0032.5032.50Vietnam0.00Consumerble Materiallot1.002.612.611.002.612.61Vietnam0.00Sleeve & Chippinglot1.001.041.041.001.041.04VietnamTesting Feelot1.006.016.011.006.016.0100.00.00.00.00.00MATERIAL TOTAL00.0745.960.0607.24LABOUR COST TOTALlot1.00149.19149.191.00149.19149.19149.19149.19SUB-TOTAL (XII.1)00.0895.160.0756.44-138.72XI.2AC system / XIIBicycle shed / XII.1Ventilation system XIIIOthers / 0.0XIII.1FanVentilation system 0.000F.J. (Rubber Type) 32Apcs10.250.010.250.00.00FanWall mounted fan 500CMHset8.00128.221,025.76128.220.0Fantech/Sodeca or equi.-1025.76Power input: 0.07 kW00.00.00.00Wooden frame for fanlot1.0020.4020.4020.400.0Vietnam-20.40Weather Cover 300x300pcs8.0010.5084.0010.500.0Vietnam-84.00Louver for Fresh air 800x400OApcs8.0032.50260.0032.500.0VietnamConsumerble Materiallot1.005.225.225.220.0VietnamSleeve & Chippinglot1.002.092.092.090.0VietnamTesting Feelot1.0013.9713.9713.970.000.00.00.0MATERIAL TOTAL00.01,411.440.0LABOUR COST TOTALlot1.00282.29282.29282.290.0282.290.0SUB-TOTAL (XIV)00.01,693.720.00.0-1130.16

&L&"Arial,Bold"&12&F&C&A&R&"Arial,Bold"&12Page &Pcng ty c phn k thut cng trnh vit nam2T CORPORATION===========Km.9 Pham Van Dong Road, Cau Giay District, Hanoi, VietnamTel: (+84)- (0)4- 768 4207 --- Fax: (+84)- (0)4- 768 4454E-mail: [email protected]

Plumbing-HazamaESTIMATION OF MECHANICAL WORKSItems: Plumbing work/Date:10-Mar-07No.CodeDescriptions - -Unit- Quantity() Unit Price) - Amount - RemarksSpec. Tax$Imp. Tax$FPlumbing work / 000.001Factory No.1 / 000.000.00I.1Water supply system / lot111,262.02I.2Drainage system / lot13,807.68I.3Sanitaryware / lot132,974.96I.4Fire fighting system / lot118,337.07I.4.1Firefighting system for M2F / lot16,761.33SUB-TOTAL (I)73,143.052Factory No.2 / 00II.1Water supply system / lot16,588.39II.2Drainage system / lot13,495.24II.3Sanitaryware / lot124,212.33II.4Fire fighting system / lot117,745.42SUB-TOTAL (II)52,041.373FactoryNo.3 / 00III.1Water supply system / lot15,901.90III.2Drainage system / lot12,580.53III.3Sanitaryware / lot17,210.20III.4Fire fighting system / lot119,875.47SUB-TOTAL (III)35,568.094Office / 00IV.1Water supply system / lot19,231.81IV.2Drainage system / lot13,326.30IV.3Sanitaryware / lot122,407.05IV.4Fire fighting system / lot18,067.44SUB-TOTAL (V)43,032.605Canteen / 00V.1Water supply system / lot115,187.97V.2Drainage system / lot14,137.07V.3Sanitaryware / lot158,977.61V.4Fire fighting system / lot110,190.62SUB-TOTAL (VI)88,493.276Generator building / VI.1Water supply system / lot10.00VI.2Drainage system / lot10.00VI.3Sanitaryware / lot10.00VI.4Fire fighting system / lot1298.03SUB-TOTAL (VII)298.037Electrical house / VII.1Water supply system / lot10.00VII.2Drainage system / lot10.00VII.3Sanitaryware / lot10.00VII.4Fire fighting system / lot1298.03SUB-TOTAL (VIII)298.038Pump house / VIII.1Water supply system / lot139,759.23VIII.2Drainage system / lot10.00VIII.3Sanitaryware / lot10.00VIII.4Fire fighting system / lot1191.14SUB-TOTAL (IX)39,950.379Air compresoor room / IX.1Water supply system / lot10.00IX.2Drainage system / lot10.00IX.3Sanitaryware / lot10.00IX.4Fire fighting system / lot1191.14SUB-TOTAL ()191.1410Guard house / X.1Water supply system / lot1702.87X.2Drainage system / lot11,181.75X.3Sanitaryware / lot12,458.97X.4Fire fighting system / lot1719.69SUB-TOTAL (XI)5,063.2911Guard house / XI.1Water supply system / lot10.00XI.2Drainage system / lot10.00XI.3Sanitaryware / lot10.00XI.4Fire fighting system / lot10.00SUB-TOTAL (XII)0.0012Bicycle shed / XII.1Water supply system / lot10.00XII.2Drainage system / lot10.00XII.3Sanitaryware / lot10.00XII.4Fire fighting system / lot1726.69SUB-TOTAL (XIII)726.6913Others / 00XIII.1Water supply system / lot117,655.17XIII.2Drainage system / lot183,377.22XIII.3Sanitaryware / lot13,422.35XIII.4Fire fighting system / lot114,576.29SUB-TOTAL (XIV)119,031.02SUB-TOTAL (F)457,836.960.00.01Factory No.1 / 0.00.0I.1Water supply system / 0.00.0GIP 20Ax2.65tm1441.54221.79Vinapipe0.00.0GIP 25Ax3.25tm962.39229.25Vinapipe0.00.0GIP 40Ax3.25tm4203.531,481.33Vinapipe0.00.0GIP 65Ax3.65tm1406.35889.63Vinapipe0.00.0GIP 80Ax4.05tm3008.272,480.75Vinapipe0.00.0GIP 100Ax4.45tm4812.02577.13Vinapipe0.00.0Fitting for abovelot11,155.001,155.00Vinapipe0.00.0Support abovelot1495.00495.00Vietnam0.00.0GV (Screw End) 40Apcs415.9163.64Sanwa0.00.0GV (Flange End) 65Apcs271.67143.34Korea0.00.0GV (Flange End) 80Apcs2109.65219.30Korea0.00.0Air Release Valve 20Apcs181.3281.32Italia0.00.0F.J. (SUS Type) 80Apcs296.56193.13Chin