CERTIFICATE OF PAYMENT

Subject VN2 NEW BUILDING AND ALTERATION OF EXISTING BUILDING

Lot S.12-16a and Lot S.04b-06-08-10, Street 20, Tan Thuan Export Processing Zone, Tan Thuan Dong Ward, District
Situated at 7, HCMC

Contract Number P+F & TLC / 01

Commencement Date 3-Aug-19
Completion Date
Serial no. P+F/TLC/IPC/10
Interim Payment as detailed 14-Dec-21 Date of issue 26-Oct-21
below is due. Date of valuation
Installment no. 10
From the Employer PEPPERL+FUCHS (VIETNAM) CO., LTD
Lot S.12-16a, Street 20, Tan Thuan Export Processing Zone, Tan Thuan Dong Ward,
District 7, HCMC ORIGINAL
1
COPY
To the Contractor TUAN LE Construction Company Limited 1
Petroland Tower, 3rd Floor, 12 Tan Trao Street, Tan Phu Ward, Phu My Hung, District 7,
HCMC, Vietnam

Cumulative Contract Sum progress VND 158,582,903,583

Cumulative VO Sum progress VND -
For NCRs and Site Memorandum withold VND -
Contract Sum VND 354,388,000,000 Cumulative progress to date VND 158,582,903,583
VO Sum VND - Progress previous period VND 127,898,046,735
Adjusted Sum VND 354,388,000,000 Progress this period (VAT excluded) VND 30,684,856,848
VAT 0% VND - Value Added Tax 0% VND -
Total Contract Value VND 354,388,000,000 Progress this period (VAT included) VND 30,684,856,848

Limit of Retention 10% VND 35,438,800,000

Advance Payment 12% VND 42,526,560,000

Accumulated retention to date (refer to attached) 10% VND (15,858,290,358)

Retention money for prior period VND (12,789,804,674)
Retention money this period VND (3,068,485,684)

Accumulated repayment of advance payment 25% VND (39,645,725,896)

Repayment of advance payment for prior period 25% VND (31,974,511,684)
Repayment of advance payment this period 25% VND (7,671,214,212)

In word: Vietnam Dong nineteen billion, nine hundred and forty-five million, one
Total Amount due for Payment 19,945,156,952
hundred and fifty-six thousand, nine hundred and fifty-two only.

Statement of Retention

Gross retention under the term of the Contract VND (35,438,800,000)

Partial Release of Retention VND (15,858,290,358)
Remaining Retention VND (19,580,509,642)

TUAN LE CONSTRUCTION COMPANY LIMITED VINA QS COMPANY LIMITED PEPPERL+FUCHS (VIETNAM) CO., LTD

Le Minh Van Nghi Mr. Hong Han Thanh

General Director General Director
 CERTIFICATE OF PAYMENT
Subject VN2 NEW BUILDING AND ALTERATION OF EXISTING BUILDING
Lot S.12-16a and Lot S.04b-06-08-10, Street 20, Tan Thuan Export Processing Zone, Tan Thuan Dong Ward, District
Situated at 7, HCMC

Contract Number P+F & TLC / 01

Commencement Date 3-Aug-19
Completion Date
Serial no. P+F/TLC/IPC/10
Interim Payment as detailed 14-Dec-21 Date of issue 26-Oct-21
below is due. Date of valuation
Installment no. 10
From the Employer PEPPERL+FUCHS (VIETNAM) CO., LTD
Lot S.12-16a, Street 20, Tan Thuan Export Processing Zone, Tan Thuan Dong Ward,
District 7, HCMC ORIGINAL
1
COPY
To the Contractor TUAN LE Construction Company Limited 1
Petroland Tower, 3rd Floor, 12 Tan Trao Street, Tan Phu Ward, Phu My Hung, District 7,
HCMC, Vietnam

Cumulative Contract Sum progress VND 152,580,707,078

Cumulative VO Sum progress VND -
For NCRs and Site Memorandum withold VND -
Contract Sum VND 354,388,000,000 Cumulative progress to date VND 152,580,707,078
VO Sum VND - Progress previous period VND 127,898,046,735
Adjusted Sum VND 354,388,000,000 Progress this period (VAT excluded) VND 24,682,660,343
VAT 0% VND - Value Added Tax 0% VND -
Total Contract Value VND 354,388,000,000 Progress this period (VAT included) VND 24,682,660,343

Limit of Retention 10% VND 35,438,800,000

Advance Payment 12% VND 42,526,560,000

Accumulated retention to date (refer to attached) 10% VND (15,258,070,708)

Retention money for prior period VND (12,789,804,674)
Retention money this period VND (2,468,266,034)

Accumulated repayment of advance payment 25% VND (38,145,176,770)

Repayment of advance payment for prior period 25% VND (31,974,511,684)
Repayment of advance payment this period 25% VND (6,170,665,086)

In word: Vietnam Dong Twelve billion, one hundred and thirty-two million, four hundred
Total Amount due for Payment 16,043,729,223
and forty thousand, four hundred and eighty-eight Only

Statement of Retention

Gross retention under the term of the Contract VND (35,438,800,000)

Partial Release of Retention VND (15,258,070,708)
Remaining Retention VND (20,180,729,292)

TUAN LE CONSTRUCTION COMPANY LIMITED VINA QS COMPANY LIMITED PEPPERL+FUCHS (VIETNAM) CO., LTD

Le Minh Van Nghi Mr. Hong Han Thanh

General Director General Director
 PROJECT : VN2 NEW BUILDING AND ALTERATION OF EXISTING BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

SUBJECT : FINAL NEGOTIATED (VN1 & VN2)

Date VND/USD 23,350.00

Contract Amount Contract Amount Total Amount Total Amount % WORKDONE AMOUNT VALUE
(VND) (VND) (VND) (USD)
Item Item Description Remarks Remaining
Proposed by Assessment Proposed by Assessment by
[VN2 Building] [VN1 Building ] [VN2 + VN1] [VN2 + VN1] Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

A Sub Total 1 (Excluding VAT 10%) 332,627,200,621 21,050,718,705 353,677,919,326 15,146,806 17.May.2019 (Rev. 1) 36.49% 45.42% 43.66% 7.24% 129,067,212,574 160,649,522,599 154,433,262,596 25,618,808,254 199,244,656,730

Bill.1 Preliminaries 19,837,228,216 1,152,771,784 20,990,000,000 898,929 70.90% 76.54% 70.90% 0.00% 14,882,011,282 16,065,838,466 14,882,011,282 - 6,107,988,718

Bill.2 Piling work 13,736,101,500 N/A 13,736,101,500 588,270 100.00% 100.00% 100.00% 0.00% 13,736,101,500 13,736,101,500 13,736,101,500 - -

Bill.3 Main contract works 299,053,870,905 11,801,007,072 310,854,877,977 13,312,843 31.88% 41.65% 40.04% 8.24% 99,084,996,392 129,483,479,233 124,451,046,414 25,618,808,254 186,403,831,563

3.1 VN2 & VN1 factory building 271,399,886,893 11,801,007,072 283,200,893,965 12,128,518 31.06% 41.49% 39.81% 8.85% 87,948,161,408 117,498,817,000 112,748,795,320 25,053,392,144 170,452,098,645

3.1.1 Earth works 2,824,579,978 N/A 2,824,579,978 120,967 93.94% 94.71% 93.94% 0.00% 2,653,487,222 2,675,130,374 2,653,487,222 - 171,092,756

3.1.2 Concrete, formwork & rebar 63,645,800,929 N/A 63,645,800,929 2,725,730 87.33% 92.60% 91.57% 4.24% 55,581,612,751 58,938,331,721 58,278,208,391 2,696,595,640 5,367,592,538

3.1.3 Masonry 7,944,768,375 N/A 7,944,768,375 340,247 28.02% 45.77% 45.32% 17.30% 2,226,301,252 3,635,966,746 3,600,569,568 1,374,268,316 4,344,198,807

3.1.4 Flooring, ESD and Waterproofing 26,266,805,273 N/A 26,266,805,273 1,124,917 0.63% 0.63% 0.63% 0.00% 166,707,585 166,707,585 166,707,585 - 26,100,097,688

3.1.5 Metal work 479,393,000 N/A 479,393,000 20,531 0.00% 0.00% 0.00% 0.00% - - - - 479,393,000

3.1.6 Doors, windows, louvers and hardware 17,373,293,655 N/A 17,373,293,655 744,038 0.00% 0.00% 0.00% 0.00% - - - - 17,373,293,655

3.1.7 Finishes 16,941,586,963 N/A 16,941,586,963 725,550 5.43% 11.56% 11.17% 5.74% 920,029,242 1,958,739,022 1,892,186,737 972,157,495 15,049,400,226

3.1.8 Lift services, Dock system & Crane 10,960,603,000 4,501,509,120 15,462,112,120 662,189 21.06% 22.88% 22.88% 1.81% 3,256,767,500 3,537,127,500 3,537,127,500 280,360,000 11,924,984,620

3.1.9 Fire Protection services. 18,687,573,520 635,725,152 19,323,298,672 827,550 33.86% 54.01% 45.55% 11.69% 6,542,840,501 10,436,335,694 8,800,847,481 2,258,006,980 10,522,451,191

3.1.10 Plumbing and sanitary 6,596,354,020 362,323,007 6,958,677,027 298,016 10.63% 10.64% 10.63% 0.00% 739,807,072 740,186,189 739,807,072 - 6,218,869,955

3.1.11 Process Cold Water 1,088,423,202 N/A 1,088,423,202 46,613 0.00% 0.00% 0.00% 0.00% - - - - 1,088,423,202

3.1.12 Electrical services - HV MV 7,240,274,749 N/A 7,240,274,749 310,076 39.52% 75.61% 72.90% 33.37% 2,861,689,177 5,474,104,330 5,277,829,882 2,416,140,705 1,962,444,867

3.1.13 Electrical services - LV 30,388,183,484 1,578,870,640 31,967,054,124 1,369,039 17.04% 23.76% 18.86% 2.61% 5,447,359,145 7,593,853,605 6,028,771,360 834,170,447 25,938,282,764

558660323.xlsx Final negotiated (VN1&VN2) 3/126

 Contract Amount Contract Amount Total Amount Total Amount % WORKDONE AMOUNT VALUE
(VND) (VND) (VND) (USD)
Item Item Description Remarks Remaining
Proposed by Assessment Proposed by Assessment by
[VN2 Building] [VN1 Building ] [VN2 + VN1] [VN2 + VN1] Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

3.1.14 IT Infrastructure and Telecommunication By Service Providers 0.00% 0.00% 0.00% 0.00% - - - -

3.1.15 Electrical services - ELV and BMS 17,643,497,748 3,470,410,229 21,113,907,977 904,236 5.86% 8.43% 5.86% 0.00% 1,236,824,752 1,780,275,673 1,236,824,752 - 19,877,083,225

3.1.16 ACMV services 39,095,969,368 1,252,168,924 40,348,138,292 1,727,972 13.77% 47.58% 47.57% 33.80% 5,557,848,884 19,197,207,375 19,194,571,006 13,636,722,122 21,153,567,286

3.1.17 Compressed air System 2,735,437,919 N/A 2,735,437,919 117,149 27.67% 49.90% 49.05% 21.38% 756,886,325 1,364,851,184 1,341,856,764 584,970,439 1,393,581,155

3.1.18 Nitrogen system 1,487,341,710 N/A 1,487,341,710 63,698 0.00% 0.00% 0.00% 0.00% - - - - 1,487,341,710

3.2 External works 24,153,984,012 24,153,984,012 1,034,432 33.07% 36.58% 35.41% 2.34% 7,986,834,984 8,834,662,233 8,552,251,094 565,416,110 15,601,732,918

3.2.1 Bike parking 7,280,577,573 N/A 7,280,577,573 311,802 85.16% 89.42% 86.34% 1.18% 6,200,186,163 6,510,421,895 6,285,822,057 85,635,894 994,755,516

3.2.2 Guard house 345,358,444 N/A 345,358,444 14,791 0.00% 16.22% 16.22% 16.22% - 56,018,689 56,018,689 56,018,689 289,339,755

3.2.3 Link bridge 6,714,153,312 N/A 6,714,153,312 287,544 24.54% 24.97% 24.54% 0.00% 1,647,828,821 1,676,357,033 1,647,828,821 - 5,066,324,491

3.2.4 Cooling tower foundation N/A N/A - 0.00% 0.00% 0.00% 0.00% N/A N/A N/A N/A

3.2.5 Fence & gate 2,569,238,558 N/A 2,569,238,558 110,032 0.00% 1.17% 1.12% 1.12% - 29,983,990 28,700,901 28,700,901 2,540,537,657

3.2.6 External infrastructure 7,244,656,125 N/A 7,244,656,125 310,264 1.92% 7.76% 7.37% 5.45% 138,820,000 561,880,626 533,880,626 395,060,626 6,710,775,499

3.3 Full design costs 3,500,000,000 Included 3,500,000,000 149,893 90.00% 90.00% 90.00% 0.00% 3,150,000,000 3,150,000,000 3,150,000,000 - 350,000,000

Bill.4 Renovation works 8,096,939,849 8,096,939,849 346,764 16.85% 16.85% 16.85% 0.00% 1,364,103,400 1,364,103,400 1,364,103,400 - 6,732,836,449

4.1 Demolition works N/A 2,234,293,940 2,234,293,940 95,687 60.12% 60.12% 60.12% 0.00% 1,343,303,400 1,343,303,400 1,343,303,400 - 890,990,540

4.2 Renovation works N/A 5,862,645,909 5,862,645,909 251,077 0.35% 0.35% 0.35% 0.00% 20,800,000 20,800,000 20,800,000 - 5,841,845,909

B Additional Items 4,346,584,265 - 4,346,584,265 186,149 34.43% 38.96% 38.96% 4.53% 1,496,610,706 1,693,508,208 1,693,508,208 196,897,501 2,653,076,057

B1 Missed out items 1,807,590,146 - 1,807,590,146 77,413 0.00% 10.89% 10.89% 10.89% - 196,897,501 196,897,501 196,897,501 1,610,692,645

B2 Load for ground floor from 20kN to 25kN 567,784,118 - 567,784,118 24,316 90.00% 90.00% 90.00% 0.00% 511,005,706 511,005,706 511,005,706 - 56,778,412

B3 Add 2 Set of Kardex Vertical lift Excluded 0.00% 0.00% 0.00% 0.00% N/A N/A N/A N/A

B4 Add 2 additional passenger lifts. Next to existing lift for each. 1,971,210,000 - 1,971,210,000 84,420 50.00% 50.00% 50.00% 0.00% 985,605,000 985,605,000 985,605,000 - 985,605,000

Cost of replacement VN1 all cooling tower and its pipe work ( Same Spec
B5 Included 0.00% 0.00% 0.00% 0.00% N/A N/A N/A N/A
as VN2)

B6 City Water tank on top of the roof for gravity flow - 20 m3 Included 0.00% 0.00% 0.00% 0.00% N/A N/A N/A N/A

B7 Upgrade Nitrogen capacity to 200 m3/hr and LN2 outlet Included 0.00% 0.00% 0.00% 0.00% N/A N/A N/A N/A

B8 Upgrade lighting Fixture to better quality casing Included 0.00% 0.00% 0.00% 0.00% N/A N/A N/A N/A

558660323.xlsx Final negotiated (VN1&VN2) 4/126

 Contract Amount Contract Amount Total Amount Total Amount % WORKDONE AMOUNT VALUE
(VND) (VND) (VND) (USD)
Item Item Description Remarks Remaining
Proposed by Assessment Proposed by Assessment by
[VN2 Building] [VN1 Building ] [VN2 + VN1] [VN2 + VN1] Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

B9 Upgrade VN1 2 compressors and dryers system Excluded 0.00% 0.00% 0.00% 0.00% N/A N/A N/A N/A

B10 Having the VN2 Transformer room and MVSB external Included 0.00% 0.00% 0.00% 0.00% N/A N/A N/A N/A

2 years comprehensive Maintenance of the building and facilities system

B11 Excluded 0.00% 0.00% 0.00% 0.00% N/A N/A N/A N/A
after DLP- per OEM maintenance instruction

B12 RO centrelize water system with separate pump set Included 0.00% 0.00% 0.00% 0.00% N/A N/A N/A N/A

B13 CRAC shall be back up by UPS and UPS back up by Genset Included 0.00% 0.00% 0.00% 0.00% N/A N/A N/A N/A

B14 Emergency shower for chemical room Included 0.00% 0.00% 0.00% 0.00% N/A N/A N/A N/A

B15 Upgrade water distibution piping to minimum diameter to 20 mm Included 0.00% 0.00% 0.00% 0.00% N/A N/A N/A N/A

B16 Using dehumidifier instead of heater for SMT Store AC Included 0.00% 0.00% 0.00% 0.00% N/A N/A N/A N/A

B17 To have 2 PAU distibute to AHU Included 0.00% 0.00% 0.00% 0.00% N/A N/A N/A N/A

C Saving Items (2,493,073,815) - (2,493,073,815) (107,692) 0.00% 0.00% 0.00% 0.00% - - - - (2,493,073,815)

C1 Saving for EDS Flooring (2,493,073,815) - (2,493,073,815) (107,692) Sika 235 0.00% 0.00% 0.00% 0.00% - - - - (2,493,073,815)

D = A+ B +C Sub Total 2 (Excluding VAT 10%) 334,480,281,300 21,050,718,705 355,531,000,005 15,225,263 05.Jun. 2019 (Rev. 2) 36.72% 45.66% 43.91% 7.26% 130,563,823,280 162,343,030,807 156,126,770,804 25,815,705,755 199,404,658,972

E Discount (11,518,182,847) (724,903,800) (12,243,086,647) (524,329) 36.72% 45.66% 43.91% 7.26% (4,496,103,579) (5,590,454,258) (5,376,390,760) (888,991,178) (6,866,695,887)

F=D+E FINAL TENDER OFFER (Excluding VAT 10%) 322,962,098,453 20,325,814,905 343,287,913,358 14,701,838 36.72% 45.66% 43.91% 7.26% 126,067,719,701 156,752,576,549 150,750,380,044 24,926,714,577 192,537,963,085

G Additional : Provisional sum items 10,685,341,710 1,901,706,000 12,587,047,710 539,060 10-Jul-19 14.54% 14.54% 14.54% 0.00% 1,830,327,034 1,830,327,034 1,830,327,034 - 10,756,720,676

H Minus : Nitrogen system (1,487,341,710) - (1,487,341,710) (63,698) 10-Jul-19 0.00% 0.00% 0.00% 0.00% - - - - (1,487,341,710)

I=F+G+H FINAL CONTRACT ( Excluding Vat 10%) 332,160,000,000 22,228,000,000 354,388,000,000 15,177,216 Contract Amount 36.09% 44.75% 43.05% 7.03% 127,898,046,735 158,582,903,583 152,580,707,078 24,926,714,577 201,807,292,922

558660323.xlsx Final negotiated (VN1&VN2) 5/126

 PROJECT : VN1 ALTERATION OF EXISTING BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

SUBJECT :TRADE CONTRACT WORKS

% WORKDONE AMOUNT VALUE

Contract Amount
Item Item Description Sum Remarks Remainning
(VND) Proposed by Assessment by Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

Bill.1 Preliminaries 1,152,771,784 0.00% 0.00% 0.00% 0.00% - - - - 1,152,771,784

Bill.2 Piling work N/A 0.00% 0.00% 0.00% 0.00% - - - - -

Bill.3 Main contract works 11,801,007,072 0.00% 0.00% 0.00% 0.00% - - - - 11,801,007,072

3.1 VN1 factory building - Renovation works 11,801,007,072 0.00% 0.00% 0.00% 0.00% - - - - 11,801,007,072

3.1.1 Earth works - 0.00% 0.00% 0.00% 0.00% -

3.1.2 Concrete, formwork & rebar - 0.00% 0.00% 0.00% 0.00% -

3.1.3 Masonry - 0.00% 0.00% 0.00% 0.00% -

3.1.4 Flooring, ESD and Waterproofing - 0.00% 0.00% 0.00% 0.00% -

3.1.5 Metal work - 0.00% 0.00% 0.00% 0.00% -

3.1.6 Doors, windows, louvers and hardware - 0.00% 0.00% 0.00% 0.00% -

3.1.7 Finishes - 0.00% 0.00% 0.00% 0.00% -

3.1.8 Lift services, Dock system & Crane 1.00 4,501,509,120 0.00% 0.00% 0.00% 0.00% - - - - 4,501,509,120

3.1.9 Fire Protection services. 1.00 635,725,152 0.00% 0.00% 0.00% 0.00% - - - - 635,725,152

3.1.10 Plumbing and sanitary 1.00 362,323,007 0.00% 0.00% 0.00% 0.00% - - - - 362,323,007

3.1.11 Process Cold Water - 0.00% 0.00% 0.00% 0.00% -

3.1.12 Electrical services - HV MV - 0.00% 0.00% 0.00% 0.00% -

3.1.13 Electrical services - LV 1.00 1,578,870,640 0.00% 0.00% 0.00% 0.00% - - - - 1,578,870,640

558660323.xlsx Bill Summary -VN1 6/126

 % WORKDONE AMOUNT VALUE
Contract Amount
Item Item Description Sum Remarks Remainning
(VND) Proposed by Assessment by Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

3.1.14 IT Infrastructure and Telecommunication - 0.00% 0.00% 0.00% 0.00% -

3.1.15 Electrical services - ELV and BMS 1.00 3,470,410,229 0.00% 0.00% 0.00% 0.00% - - - - 3,470,410,229

3.1.16 ACMV services 1.00 1,252,168,924 0.00% 0.00% 0.00% 0.00% - - - - 1,252,168,924

3.1.17 Compressed air System - 0.00% 0.00% 0.00% 0.00% -

3.1.18 Full design costs 1.00 Included in VN2 0.00% 0.00% 0.00% 0.00% -

3.1.19 Others costs - 0.00% 0.00% 0.00% 0.00% -

Bill.4 Renovation works 8,096,939,849 16.85% 16.85% 0.00% 0.00% 1,364,103,400 1,364,103,400 1,364,103,400 - 6,732,836,449

4.1 Demolition works 1.00 2,234,293,940 60.12% 60.12% 60.12% 0.00% 1,343,303,400 1,343,303,400 1,343,303,400 - 890,990,540

4.2 Renovation works 1.00 5,862,645,909 0.35% 0.35% 0.35% 0.00% 20,800,000 20,800,000 20,800,000 - 5,841,845,909

TOTAL (Excluding VAT 10%) 21,050,718,705 6.48% 6.48% 0.00% 0.00% 1,364,103,400 1,364,103,400 1,364,103,400 - 19,686,615,305

558660323.xlsx Bill Summary -VN1 7/126

 PROJECT : VN2 NEW BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

Date : 17 May 2019_Rev.1

SUBJECT : TRADE CONTRACT WORKS

% WORKDONE AMOUNT VALUE

Contract Amount
Item Item Description Sum Remarks Remainning
(VND) Proposed by Assessment by Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

Bill.1 Preliminaries 1.00 19,837,228,216 75.02% 80.99% 75.02% 0.00% 14,882,011,282 16,065,838,466 14,882,011,282 - 4,955,216,934

Bill.2 Piling work 1.00 13,736,101,500 100.00% 100.00% 100.00% 0.00% 13,736,101,500 13,736,101,500 13,736,101,500 - -

Bill.3 Main contract works 1.00 299,053,870,905 33.13% 43.30% 41.61% 8.57% 99,084,996,392 129,483,479,233 124,451,046,414 25,618,808,254 174,602,824,491

3.1 VN2 factory building 1.00 271,399,886,893 32.41% 43.29% 41.54% 9.23% 87,948,161,408 117,498,817,000 112,748,795,320 25,053,392,144 158,651,091,573

3.1.1 Earth works 1.00 2,824,579,978 93.94% 94.71% 93.94% 0.00% 2,653,487,222 2,675,130,374 2,653,487,222 - 171,092,756

3.1.2 Concrete, formwork & rebar 1.00 63,645,800,929 87.33% 92.60% 91.57% 4.24% 55,581,612,751 58,938,331,721 58,278,208,391 2,696,595,640 5,367,592,538

3.1.3 Masonry 1.00 7,944,768,375 28.02% 45.77% 45.32% 17.30% 2,226,301,252 3,635,966,746 3,600,569,568 1,374,268,316 4,344,198,807

3.1.4 Flooring, ESD and Waterproofing 1.00 26,266,805,273 0.63% 0.63% 0.63% 0.00% 166,707,585 166,707,585 166,707,585 - 26,100,097,688

3.1.5 Metal work 1.00 479,393,000 0.00% 0.00% 0.00% 0.00% - - - - 479,393,000

3.1.6 Doors, windows, louvers and hardware 1.00 17,373,293,655 0.00% 0.00% 0.00% 0.00% - - - - 17,373,293,655

3.1.7 Finishes 1.00 16,941,586,963 5.43% 11.56% 11.17% 5.74% 920,029,242 1,958,739,022 1,892,186,737 972,157,495 15,049,400,226

3.1.8 Lift services, Dock system & Crane 1.00 10,960,603,000 29.71% 32.27% 32.27% 2.56% 3,256,767,500 3,537,127,500 3,537,127,500 280,360,000 7,423,475,500

3.1.9 Fire Protection services. 1.00 18,687,573,520 35.01% 55.85% 47.09% 12.08% 6,542,840,501 10,436,335,694 8,800,847,481 2,258,006,980 9,886,726,039

3.1.10 Plumbing and sanitary 1.00 6,596,354,020 11.22% 11.22% 11.22% 0.00% 739,807,072 740,186,189 739,807,072 - 5,856,546,948

3.1.11 Process Cold Water 1.00 1,088,423,202 0.00% 0.00% 0.00% 0.00% - - - - 1,088,423,202

3.1.12 Electrical services - HV MV 1.00 7,240,274,749 39.52% 75.61% 72.90% 33.37% 2,861,689,177 5,474,104,330 5,277,829,882 2,416,140,705 1,962,444,867

558660323.xlsx Bill Summary-(VN2) 8/126

 % WORKDONE AMOUNT VALUE
Contract Amount
Item Item Description Sum Remarks Remainning
(VND) Proposed by Assessment by Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

3.1.13 Electrical services - LV 1.00 30,388,183,484 17.93% 24.99% 19.84% 2.75% 5,447,359,145 7,593,853,605.25 6,028,771,360.00 834,170,447 24,359,412,124

3.1.14 IT Infrastructure and Telecommunication 1.00 By Service Providers 0.00% 0.00% 0.00% 0.00% - - - - -

3.1.15 Electrical services - ELV and BMS 1.00 17,643,497,748 7.01% 10.09% 7.01% 0.00% 1,236,824,752 1,780,275,673 1,236,824,752 - 16,406,672,996

3.1.16 ACMV services 1.00 39,095,969,368 14.22% 49.10% 49.10% 34.88% 5,557,848,884 19,197,207,375 19,194,571,006 13,636,722,122 19,901,398,362

3.1.17 Compressed air System 1.00 2,735,437,919 27.67% 49.90% 49.05% 21.38% 756,886,325 1,364,851,184 1,341,856,764 584,970,439 1,393,581,155

3.1.18 Nitrogen system 1.00 1,487,341,710 0.00% 0.00% 0.00% 0.00% - - - - 1,487,341,710

3.2 External works 1.00 24,153,984,012 33.07% 36.58% 35.41% 2.34% 7,986,834,984 8,834,662,233 8,552,251,094 565,416,110 15,601,732,918

3.2.1 Bike parking 1.00 7,280,577,573 85.16% 89.42% 86.34% 1.18% 6,200,186,163 6,510,421,895 6,285,822,057 85,635,894 994,755,516

3.2.2 Guard house 1.00 345,358,444 0.00% 16.22% 16.22% 16.22% - 56,018,689 56,018,689 56,018,689 289,339,755

3.2.3 Link bridge 1.00 6,714,153,312 24.54% 24.97% 24.54% 0.00% 1,647,828,821 1,676,357,033 1,647,828,821 - 5,066,324,491

3.2.4 Cooling tower foundation 1.00 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A

3.2.5 Fence & gate 1.00 2,569,238,558 0.00% 1.17% 1.12% 1.12% - 29,983,990 28,700,901 28,700,901 2,540,537,657

3.2.6 External infrastructure 1.00 7,244,656,125 1.92% 7.76% 7.37% 5.45% 138,820,000 561,880,626 533,880,626 395,060,626 6,710,775,499

3.3 Full design costs 1.00 3,500,000,000 90.00% 90.00% 90.00% 0.00% 3,150,000,000 3,150,000,000 3,150,000,000 - 350,000,000

TOTAL (Excluding VAT 10%) 332,627,000,000 38.39% 47.89% 46.02% 7.70% 127,703,109,174 159,285,419,199 153,069,159,196 25,618,808,254 179,557,840,804

558660323.xlsx Bill Summary-(VN2) 9/126

 PROJECT : VN2 NEW BUILDING

% WORKDONE AMOUNT VALUE

No. Item Description Unit Quantity Rate (VND) Amounts (VND) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

1 GENERALLY

2 LIST OF CONTRACT WORKS

3 FIXED PRICE LUMP SUM

4 DESCRIPTION OF THE WORKS

5 POSSESSION OF THE SITE 6,751,226 0.00% 0.00% 0.00% 0.00% - - - - 6,751,226

6 SITE AND ACCESS 39,944,753 0.00% 0.00% 0.00% 0.00% - - - - 39,944,753

7 COMPLETION OF SECTION OR PART OF THE WORKS 2,813,010 0.00% 0.00% 0.00% 0.00% - - - - 2,813,010

8 SOIL INVESTIGATION 6,751,226 0.00% 0.00% 0.00% 0.00% - - - - 6,751,226

9 ADJOINING BUILDINGS AND PROPERTIES 11,252,043 0.00% 0.00% 0.00% 0.00% - - - - 11,252,043

10 INSURANCE 36,569,139 0.00% 0.00% 0.00% 0.00% - - - - 36,569,139

11 TESTINGS 19,691,075 0.00% 0.00% 0.00% 0.00% - - - - 19,691,075

12 SETTING OUT AND MONITORING 46,695,977 0.00% 0.00% 0.00% 0.00% - - - - 46,695,977

13 CONTRACTOR'S EQUIPMENT 255,983,974 0.00% 0.00% 0.00% 0.00% - - - - 255,983,974

14 SITE MANAGEMENT COST 365,691,392 0.00% 0.00% 0.00% 0.00% - - - - 365,691,392

15 WORKING OVERTIME 16,878,064 0.00% 0.00% 0.00% 0.00% - - - - 16,878,064

16 CUSTOM DUTIES AND TAX

17 CURRENCY AND TAX FLUCTUATION

18 MOVING OF EQUIPMENT, LABOUR AND MATERIALS 16,878,064 0.00% 0.00% 0.00% 0.00% - - - - 16,878,064

19 ACCESS FOR SITE INSPECTION & SUPERVISION 2,813,011 0.00% 0.00% 0.00% 0.00% - - - - 2,813,011

20 SITE POLLUTION AND CLEANLINESS 18,003,268 0.00% 0.00% 0.00% 0.00% - - - - 18,003,268

21 REMOVAL OF RUBBISH 22,504,086 0.00% 0.00% 0.00% 0.00% - - - - 22,504,086

22 SAFETY, HEALTH AND WELFARE FOR WORKERS 64,699,246 0.00% 0.00% 0.00% 0.00% - - - - 64,699,246

23 PROTECTION OF EXISTING STRUCTURE, PUBLIC & PRIVATE FACILITIES 2,813,011 0.00% 0.00% 0.00% 0.00% - - - - 2,813,011

24 WATER FOR THE WORKS 2,813,010 0.00% 0.00% 0.00% 0.00% - - - - 2,813,010

25 TEMPORARY ELECTRICITY & LIGHTING FOR THE WORKS 16,878,064 0.00% 0.00% 0.00% 0.00% - - - - 16,878,064

26 TEMPORARY LIGHTNING PROTECTION 3,375,613 0.00% 0.00% 0.00% 0.00% - - - - 3,375,613

27 TEMPORARY ACCESS 24,754,494 0.00% 0.00% 0.00% 0.00% - - - - 24,754,494

28 TEMPORARY FENCING 11,252,043 0.00% 0.00% 0.00% 0.00% - - - - 11,252,043

29 ADVERTISEMENT BOARD 1,687,806 0.00% 0.00% 0.00% 0.00% - - - - 1,687,806

30 ADVERTISEMENT

31 CONTRACTOR'S SITE OFFICE & FACILITIES

32 STORAGE 5,626,021 0.00% 0.00% 0.00% 0.00% - - - - 5,626,021

33 CONSTRUCTION DRAWING & SETTING OUT PLAN

34 AS-BUILT DRAWINGS 16,878,064 0.00% 0.00% 0.00% 0.00% - - - - 16,878,064

35 BANK GUARANTEES & DEFECT LIABILITY PERIOD 84,390,321 0.00% 0.00% 0.00% 0.00% - - - - 84,390,321

36 SUB-CONTRACTS

37 OTHER WORKS BY EMPLOYER'S DIRECT CONTRACTORS

38 PROGRESS PHOTOGRAPH 1,687,806 0.00% 0.00% 0.00% 0.00% - - - - 1,687,806

39 PROTECTION OF THE WORKS 1,687,806 0.00% 0.00% 0.00% 0.00% - - - - 1,687,806

558660323.xlsx Bill 1.1 Prelim-(VN1) 10/126

 % WORKDONE AMOUNT VALUE
No. Item Description Unit Quantity Rate (VND) Amounts (VND) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

40 PROTECTION OF THE SITE 36,569,139 0.00% 0.00% 0.00% 0.00% - - - - 36,569,139

41 FIRE PROTECTION DURING THE WORKS 2,813,011 0.00% 0.00% 0.00% 0.00% - - - - 2,813,011

42 CLEARING AND CLEANING 5,626,021 0.00% 0.00% 0.00% 0.00% - - - - 5,626,021

43 RESPONSIBILITY TO THE AUTHORITIES

TOTAL (Excluding VAT 10%) 1,152,771,784 0.00% 0.00% 0.00% - - - - 1,152,771,784

558660323.xlsx Bill 1.1 Prelim-(VN1) 11/126

 PROJECT : VN2 NEW BUILDING

% WORKDONE AMOUNT VALUE

No. Item Description Amounts (VND) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

1 GENERALLY

2 LIST OF CONTRACT WORKS

3 FIXED PRICE LUMP SUM

4 DESCRIPTION OF THE WORKS

5 POSSESSION OF THE SITE 113,248,774 70.38% 77.38% 70.38% 0.00% 79,709,657 87,637,071 79,709,657 - 33,539,117

6 SITE AND ACCESS 670,055,247 70.68% 77.68% 70.68% 0.00% 473,615,469 520,519,336 473,615,469 - 196,439,778

7 COMPLETION OF SECTION OR PART OF THE WORKS 47,186,990 70.38% 77.38% 70.38% 0.00% 33,212,357 36,515,447 33,212,357 - 13,974,633

8 SOIL INVESTIGATION 113,248,774 70.38% 77.38% 70.38% 0.00% 79,709,657 87,637,071 79,709,657 - 33,539,117

9 ADJOINING BUILDINGS AND PROPERTIES 188,747,957 70.38% 77.38% 70.38% 0.00% 132,849,428 146,061,785 132,849,428 - 55,898,529

10 INSURANCE 613,430,861 70.78% 77.78% 70.78% 0.00% 434,160,642 477,100,801 434,160,642 - 179,270,219

11 TESTINGS 330,308,925 70.38% 77.38% 70.38% 0.00% 232,486,499 255,608,124 232,486,499 - 97,822,426

12 SETTING OUT AND MONITORING 783,304,023 70.38% 77.38% 70.38% 0.00% 551,325,126 606,156,408 551,325,126 - 231,978,897

13 CONTRACTOR'S EQUIPMENT 4,294,016,026 70.38% 77.38% 70.38% 0.00% 3,022,324,488 3,322,905,609 3,022,324,488 - 1,271,691,538

14 SITE MANAGEMENT COST 6,134,308,608 85.99% 92.99% 85.99% 0.00% 5,274,879,137 5,704,280,740 5,274,879,137 - 859,429,471

15 WORKING OVERTIME 283,121,936 44.95% 51.95% 44.95% 0.00% 127,274,142 147,092,678 127,274,142 - 155,847,794

16 CUSTOM DUTIES AND TAX

17 CURRENCY AND TAX FLUCTUATION

18 MOVING OF EQUIPMENT, LABOUR AND MATERIALS 283,121,936 70.38% 77.38% 70.38% 0.00% 199,274,142 219,092,678 199,274,142 - 83,847,794

19 ACCESS FOR SITE INSPECTION & SUPERVISION 47,186,989 70.38% 77.38% 70.38% 0.00% 33,212,357 36,515,446 33,212,357 - 13,974,632

20 SITE POLLUTION AND CLEANLINESS 301,996,732 70.38% 77.38% 70.38% 0.00% 212,559,085 233,698,856 212,559,085 - 89,437,647

21 REMOVAL OF RUBBISH 377,495,914 70.38% 77.38% 70.38% 0.00% 265,698,856 292,123,570 265,698,856 - 111,797,058

22 SAFETY, HEALTH AND WELFARE FOR WORKERS 1,085,300,754 70.38% 77.38% 70.38% 0.00% 763,884,211 839,855,264 763,884,211 - 321,416,543

23 PROTECTION OF EXISTING STRUCTURE, PUBLIC & PRIVATE FACILITIES 47,186,989 70.38% 77.38% 70.38% 0.00% 33,212,357 36,515,446 33,212,357 - 13,974,632

24 WATER FOR THE WORKS 47,186,990 70.38% 77.38% 70.38% 0.00% 33,212,357 36,515,447 33,212,357 - 13,974,633

25 TEMPORARY ELECTRICITY & LIGHTING FOR THE WORKS 283,121,936 67.88% 67.88% 67.88% 0.00% 192,174,243 192,174,243 192,174,243 - 90,947,693

26 TEMPORARY LIGHTNING PROTECTION 56,624,387 70.38% 77.38% 70.38% 0.00% 39,854,828 43,818,535 39,854,828 - 16,769,559

27 TEMPORARY ACCESS 415,245,506 67.88% 67.88% 67.88% 0.00% 281,855,556 281,855,557 281,855,556 - 133,389,950

28 TEMPORARY FENCING 188,747,957 63.58% 63.58% 63.58% 0.00% 120,000,000 120,000,000 120,000,000 - 68,747,957

29 ADVERTISEMENT BOARD 28,312,194 84.77% 84.77% 84.77% 0.00% 24,000,000 24,000,000 24,000,000 - 4,312,194

30 ADVERTISEMENT

31 CONTRACTOR'S SITE OFFICE & FACILITIES 500,000,000 100.00% 100.00% 100.00% 0.00% 500,000,000 500,000,000 500,000,000 - -

32 STORAGE 94,373,979 70.38% 77.38% 70.38% 0.00% 66,424,714 73,030,893 66,424,714 - 27,949,265

33 CONSTRUCTION DRAWING & SETTING OUT PLAN

558660323.xlsx Bill 1.2 Prelim-(VN2) 12/126

 % WORKDONE AMOUNT VALUE
No. Item Description Amounts (VND) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

34 AS-BUILT DRAWINGS 283,121,936 46.92% 51.59% 46.92% 0.00% 132,849,428 146,061,785 132,849,428 - 150,272,508

35 BANK GUARANTEES & DEFECT LIABILITY PERIOD 1,415,609,679 67.82% 67.82% 67.82% 0.00% 960,000,000 960,000,000 960,000,000 - 455,609,679

36 SUB-CONTRACTS

37 OTHER WORKS BY EMPLOYER'S DIRECT CONTRACTORS

38 PROGRESS PHOTOGRAPH 28,312,194 70.38% 77.38% 70.38% 0.00% 19,927,414 21,909,268 19,927,414 - 8,384,780

39 PROTECTION OF THE WORKS 28,312,194 70.38% 77.38% 70.38% 0.00% 19,927,414 21,909,268 19,927,414 - 8,384,780

40 PROTECTION OF THE SITE 613,430,861 72.83% 79.83% 72.83% 0.00% 446,760,641 489,700,801 446,760,641 - 166,670,220

41 FIRE PROTECTION DURING THE WORKS 47,186,989 61.91% 68.91% 61.91% 0.00% 29,212,357 32,515,446 29,212,357 - 17,974,632

42 CLEARING AND CLEANING 94,373,979 70.38% 77.38% 70.38% 0.00% 66,424,714 73,030,893 66,424,714 - 27,949,265

43 RESPONSIBILITY TO THE AUTHORITIES

TOTAL (Excluding VAT 10%) 19,837,228,216 75.02% 80.99% 75.02% 0.00% 14,882,011,282 16,065,838,466 14,882,011,282 - 4,955,216,940

558660323.xlsx Bill 1.2 Prelim-(VN2) 13/126

Project: : VN2 NEW BUILDING

BILL NO. 1 - GENERAL CONDITIONS AND PRELIMINARIES (BREAKDOWN)

Contract Amount Percentage (B) Amount (A x B)

Item Description (A) Initial Recurring Final Initial Recurring Final
(VND) % % % (VND) (VND) (VND)

1 POSSESSION OF THE SITE 113,248,774 70% 20% 10% 79,274,142 22,649,755 11,324,877
2 SITE AND ACCESS 670,055,248 40% 50% 10% 268,022,099 335,027,624 67,005,525
3 COMPLETION OF SECTION OR PART OF THE WORKS 47,186,989 100% 0% 0% 47,186,989 - -
4 SOIL INVESTIGATION 113,248,774 100% 0% 0% 113,248,774 - -
5 ADJOINING BUILDINGS AND PROPERTIES 188,747,957 30% 70% 0% 56,624,387 132,123,570 -
6 INSURANCE 613,430,861 100% 0% 0% 613,430,861 - -
7 TESTINGS 330,308,925 0% 100% 0% - 330,308,925 -
8 SETTING OUT AND MONITORING 783,304,022 30% 60% 10% 234,991,207 469,982,413 78,330,402
9 CONTRACTOR'S EQUIPMENT 4,294,016,026 40% 55% 5% 1,717,606,410 2,361,708,814 214,700,801
10 SITE MANAGEMENT COST 6,134,308,608 0% 100% 0% - 6,134,308,608 -
11 WORKING OVERTIME 283,121,936 0% 100% 0% - 283,121,936 -
12 MOVING OF EQUIPMENT, LABOUR AND MATERIALS 283,121,936 0% 100% 0% - 283,121,936 -
13 ACCESS FOR SITE INSPECTION & SUPERVISION 47,186,989 40% 50% 10% 18,874,796 23,593,495 4,718,699
14 SITE POLLUTION AND CLEANLINESS 301,996,731 30% 60% 10% 90,599,019 181,198,039 30,199,673
15 REMOVAL OF RUBBISH 377,495,914 0% 100% 0% - 377,495,914 -
16 SAFETY, HEALTH AND WELFARE FOR WORKERS 1,085,300,754 0% 100% 0% - 1,085,300,754 -
PROTECTION OF EXISTING STRUCTURE, PUBLIC & PRIVATE
17
FACILITIES 47,186,989 0% 100% 0% - 47,186,989 -
18 WATER FOR THE WORKS 47,186,989 30% 60% 10% 14,156,097 28,312,194 4,718,699
19 TEMPORARY ELECTRICITY & LIGHTING FOR THE WORKS 283,121,936 40% 50% 10% 113,248,774 141,560,968 28,312,194
20 TEMPORARY LIGHTNING PROTECTION 56,624,387 40% 50% 10% 22,649,755 28,312,194 5,662,439
21 TEMPORARY ACCESS 415,245,506 50% 40% 10% 207,622,753 166,098,202 41,524,551
22 TEMPORARY FENCING 188,747,957 50% 40% 10% 94,373,979 75,499,183 18,874,796
23 ADVERTISEMENT BOARD 28,312,194 80% 10% 10% 22,649,755 2,831,219 2,831,219
19 CONTRACTOR'S SITE OFFICE & FACILITIES 500,000,000 30% 60% 10% 150,000,000 300,000,000 50,000,000
20 STORAGE 94,373,979 35% 60% 5% 33,030,893 56,624,387 4,718,699
21 AS-BUILT DRAWINGS 283,121,936 0% 0% 100% - - 283,121,936
22 BANK GUARANTEES & DEFECT LIABILITY PERIOD 1,415,609,679 100% 0% 0% 1,415,609,679 - -
23 PROGRESS PHOTOGRAPH 28,312,194 0% 100% 0% - 28,312,194 -
18 PROTECTION OF THE WORKS 28,312,194 0% 100% 0% - 28,312,194 -
19 PROTECTION OF THE SITE 613,430,861 0% 100% 0% - 613,430,861 -
20 FIRE PROTECTION DURING THE WORKS 47,186,989 0% 100% 0% - 47,186,989 -
21 CLEARING AND CLEANING 94,373,979 0% 0% 100% - - 94,373,979
###

Total (VND) 19,837,228,213 5,313,200,369 13,583,609,357 940,418,488

 PROJECT : VN2 NEW BUILDING

% WORKDONE AMOUNT VALUE

ITEM DESCRIPTION UNIT Quantity Rate (VND) Amount (VND) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

GENERALLY

SCOPE OF WORK/ PHẠM VI CÔNG ViỆC

B MOBILISATION 260,000,000 100.00% 100.00% 100.00% 0.00% 260,000,000 260,000,000 260,000,000 - -

C SUPPLY AND INSTALLATION OF PILES 13,476,101,500 100.00% 100.00% 100.00% 0.00% 13,476,101,500 13,476,101,500 13,476,101,500 - -

GRAND TOTAL (Excluding VAT 10%) 13,736,101,500 100.00% 100.00% 100.00% 0.00% 13,736,101,500 13,736,101,500 13,736,101,500 - -

558660323.xlsx Bill.2-(VN2) 15/126

 PROJECT : VN2 NEW BUILDING

% WORKDONE AMOUNT VALUE

Item Description / Diễn giải Unit Quantity Supply Rate Install Rate Amount (VND) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) Client (VNĐ)

GENERALLY

A VN2 FACTORY BUILDING 146,436,831,173 44.25% 48.42% 47.89% 3.64% 64,804,905,552 70,912,002,948 70,128,287,003 5,323,381,451 76,308,544,170

Earth works 2,824,579,978 93.94% 94.71% 93.94% 0.00% 2,653,487,222 2,675,130,374 2,653,487,222 - 171,092,756

1 Excavation soil m3 1,259.08 103,500 130,315,187 100.00% 100.00% 100.00% 0.00% 130,315,187 130,315,187 130,315,187 - -

2 Transport excavation soil m3 810.86 57,500 46,624,335 100.00% 100.00% 100.00% 0.00% 46,624,335 46,624,335 46,624,335 - -

3 Backfill excavation soil m3 448.23 103,500 46,391,384 100.00% 100.00% 100.00% 0.00% 46,391,384 46,391,384 46,391,384 - -

4 Backfill up to level design by sand m3 3,793.85 257,600 74,750 1,260,886,313 100.00% 100.00% 100.00% 0.00% 1,260,886,313 1,260,886,313 1,260,886,313 - -

5 Leveling and compacted natural soil m2 4,300.16 40,250 173,081,319 100.00% 100.00% 100.00% 0.00% 173,081,319 173,081,319 173,081,319 - -

6 PE- memberane m2 6,107.42 28,000 5,750 206,125,256 17.00% 27.50% 17.00% 0.00% 35,032,500 56,675,652 35,032,500 - 171,092,756

7 Termite treatment m2 3,450.00 28,000 13,800 144,210,000 100.00% 100.00% 100.00% 0.00% 144,210,000 144,210,000 144,210,000 - -

8 Compacted crush stone t=200mm thk m3 763.43 454,720 92,000 417,380,741 100.00% 100.00% 100.00% 0.00% 417,380,741 417,380,741 417,380,741 - -

9 Geotextile 300g/m2 m2 3,053.71 39,200 9,200 147,799,443 100.00% 100.00% 100.00% 0.00% 147,799,443 147,799,443 147,799,443 - -

10 Cutting and connect spun pile D600 to pipe cap pcs 355.00 571,200 138,000 251,766,000 100.00% 100.00% 100.00% 0.00% 251,766,000 251,766,000 251,766,000 - -

Concrete, formwork & rebar 63,645,800,929 87.33% 92.60% 91.57% 4.24% 55,581,612,751 58,938,331,721 58,278,208,391 2,696,595,640 5,367,592,538

Lean concrete grade B7.5 with 1x2 aggregates 493,120,038 58.17% 58.17% 58.17% 0.00% 286,834,191 286,834,191 286,834,191 - 206,285,847

11 To foundation m3 98.15 1,234,800 632,500 183,271,760 100.00% 100.00% 100.00% 0.00% 183,271,760 183,271,760 183,271,760 - -

12 To ground beam m3 13.25 1,234,800 632,500 24,738,877 100.00% 100.00% 100.00% 0.00% 24,738,877 24,738,877 24,738,877 - -

13 To ground slab m3 152.69 1,234,800 632,500 285,109,401 27.65% 27.65% 27.65% 0.00% 78,823,554 78,823,554 78,823,554 - 206,285,847

Concrete grade B35 with 1x2 aggregates 21,516,720,058 84.00% 90.41% 89.48% 5.48% 18,074,954,565 19,452,998,349 19,254,080,600 1,179,126,035 2,262,639,458

14 To foundation m3 1,567.04 1,622,880 345,000 3,083,754,547 100.00% 100.00% 100.00% 0.00% 3,083,754,547 3,083,754,547 3,083,754,547 - -

15 To ground beam m3 123.81 1,622,880 345,000 243,650,602 100.00% 100.00% 100.00% 0.00% 243,650,602 243,650,602 243,650,602 - -

16 To ground slab m3 1,126.35 1,622,880 287,500 2,151,760,334 27.65% 30.00% 27.65% 0.00% 594,892,332 645,528,100 594,892,332 - 1,556,868,002

17 To column m3 1,259.09 1,622,880 402,500 2,550,136,919 99.00% 99.00% 99.00% 0.00% 2,524,635,550 2,524,635,550 2,524,635,550 - 25,501,369

18 To beam m3 2,315.00 1,622,880 345,000 4,555,633,541 91.86% 99.00% 99.00% 7.14% 4,184,628,602 4,510,077,206 4,510,077,206 325,448,604 45,556,335

19 To slab m3 4,164.90 1,622,880 287,500 7,956,543,572 89.75% 99.00% 99.00% 9.25% 7,140,930,783 7,876,978,136 7,876,978,136 736,047,353 79,565,436

20 To stair m3 87.65 1,622,880 402,500 177,519,291 0.00% 50.00% 35.71% 35.71% - 88,759,646 63,399,747 63,399,747 114,119,544

21 To lintel, stiffener, bracing beam m3 208.25 1,622,880 402,500 421,791,461 30.00% 72.00% 42.86% 12.86% 126,537,438 303,689,852 180,767,769 54,230,331 241,023,692

22 To tank, lift wall m3 83.56 1,702,880 402,500 175,924,711 100.00% 100.00% 100.00% 0.00% 175,924,711 175,924,711 175,924,711 - -

23 Construction joint m 221.50 235,200 92,000 72,474,800 0.00% 0.00% 0.00% 0.00% - - - - 72,474,800

24 Saw cut joint m 1,082.60 72,800 45,000 127,530,280 0.00% 0.00% 0.00% 0.00% - - - - 127,530,280

25 Isolation joint m 235,200 92,000 - 0.00% 0.00% 0.00% 0.00% - - - -

558660323.xlsx Bill. 3.1 & 3.2-(VN2) 16/126

 % WORKDONE AMOUNT VALUE
Item Description / Diễn giải Unit Quantity Supply Rate Install Rate Amount (VND) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) Client (VNĐ)

Reinforcement 24,164,825,453 88.97% 91.61% 90.63% 1.66% 21,499,424,595 22,137,070,546 21,899,515,834 400,091,239 2,265,309,619

26 To foundation kg 145,962.10 15,876 4,255 2,938,362,955 100.00% 100.00% 100.00% 0.00% 2,938,362,955 2,938,362,955 2,938,362,955 - -

27 To ground beam kg 26,619.96 15,876 4,255 535,886,339 100.00% 100.00% 100.00% 0.00% 535,886,339 535,886,339 535,886,339 - -

28 To ground slab kg 112,160.08 15,876 4,255 2,257,894,470 27.65% 30.00% 27.65% 0.00% 624,234,998 677,368,341 624,234,998 - 1,633,659,472

29 To column kg 251,777.40 15,876 4,255 5,068,530,799 98.34% 99.00% 99.00% 0.66% 4,984,551,730 5,017,845,491 5,017,845,491 33,293,761 50,685,308

30 To beam kg 403,103.39 15,876 4,255 8,114,874,243 98.00% 99.00% 99.00% 1.00% 7,952,576,758 8,033,725,501 8,033,725,501 81,148,743 81,148,742

31 To slab kg 209,626.10 15,876 4,255 4,219,983,006 96.00% 99.00% 99.00% 3.00% 4,051,339,301 4,177,783,176 4,177,783,176 126,443,875 42,199,830

32 To stair kg 13,147.11 15,876 4,255 264,664,471 0.00% 50.00% 35.71% 35.71% - 132,332,236 94,523,025 94,523,025 170,141,446

33 To lintel, stiffener, bracing beam kg 24,990.36 15,876 4,255 503,080,937 30.00% 72.00% 42.86% 12.86% 150,924,281 362,218,275 215,606,116 64,681,835 287,474,821

34 To tank, lift wall kg 12,992.31 15,876 4,255 261,548,233 100.00% 100.00% 100.00% 0.00% 261,548,233 261,548,233 261,548,233 - -

Post tension 8,657,042,500 89.58% 99.40% 99.40% 9.82% 7,754,833,248 8,605,100,245 8,605,100,245 850,266,997 51,942,255

35 Post tension kg 134,950.00 58,650 5,500 8,657,042,500 89.58% 99.40% 99.40% 9.82% 7,754,833,248 8,605,100,245 8,605,100,245 850,266,997 51,942,255

Formworks 8,814,092,880 90.37% 95.94% 93.40% 3.03% 7,965,566,152 8,456,328,391 8,232,677,521 267,111,369 581,415,359

36 To learn concrete m2 158.80 100,800 134,400 37,349,172 100.00% 100.00% 100.00% 0.00% 37,349,172 37,349,172 37,349,172 - -

37 To foundation m2 1,814.89 100,800 134,400 426,862,598 100.00% 100.00% 100.00% 0.00% 426,862,598 426,862,598 426,862,598 - -

38 To ground beam m2 516.60 100,800 134,400 121,504,085 100.00% 100.00% 100.00% 0.00% 121,504,085 121,504,085 121,504,085 - -

39 To ground slab m2 91.90 100,800 134,400 21,615,350 27.65% 30.00% 27.65% 0.00% 5,975,947 6,484,605 5,975,947 - 15,639,403

40 To column m2 5,315.09 100,800 145,600 1,309,638,669 99.00% 99.00% 99.00% 0.00% 1,296,542,282 1,296,542,282 1,296,542,282 - 13,096,387

41 To beam m2 3,866.44 100,800 145,600 952,691,309 99.00% 99.00% 99.00% 0.00% 943,164,396 943,164,396 943,164,396 - 9,526,913

42 To slab m2 18,450.96 120,800 145,600 4,915,335,957 96.50% 99.00% 99.00% 2.50% 4,743,299,199 4,866,182,597 4,866,182,597 122,883,398 49,153,360

43 To stair m2 584.32 120,800 145,600 155,661,782 0.00% 50.00% 35.71% 35.71% - 77,830,891 55,593,494 55,593,494 100,068,288

44 To lintel, stiffener, bracing beam m2 2,587.76 120,800 145,600 689,379,264 30.00% 72.00% 42.86% 12.86% 206,813,779 496,353,070 295,448,256 88,634,477 393,931,008

45 To tank, lift wall m2 690.90 120,800 145,600 184,054,694 100.00% 100.00% 100.00% 0.00% 184,054,694 184,054,694 184,054,694 - -

Masonry 7,944,768,375 28.02% 45.77% 45.32% 17.30% 2,226,301,252 3,635,966,746 3,600,569,568 1,374,268,316.00 4,344,198,807

External

46 Hollow block wall 100mm thk m2 90.15 156,800 103,500 23,466,045 0.00% 0.00% 0.00% 0.00% - - - - 23,466,045

47 Hollow block wall 200mm thk m2 6,043.63 358,400 172,500 3,208,564,760 30.0% 51.00% 50.48% 20.43% 964,134,319 1,636,239,839 1,619,683,491 655,549,172 1,588,881,269

Internal

48 Hollow block wall 100mm thk m2 273.35 134,400 103,500 65,029,013 50.0% 58.00% 50.00% 0.00% 32,514,507 37,716,828 32,514,507 - 32,514,506

49 Hollow block wall 200mm thk m2 6,637.17 324,800 172,500 3,300,664,343 37.3% 58.00% 58.00% 20.74% 1,229,652,426 1,914,275,297 1,914,275,297 684,622,871 1,386,389,046

Lightweight drywalls made of plasterboards 100mm thk, double-panelled

50 m2 406.98 510,000 150,000 268,606,800 0.00% 0.00% 0.00% 0.00% - - - - 268,606,800
on bothsides (2 x 12,5 mm)

51 Fire rate dry gypsumboard wall 150', 200mmthk m2 514.24 1,624,000 287,500 982,967,849 0.00% 0.00% 0.00% 0.00% - - - - 982,967,849

52 Brick wall to step stair m3 25.83 2,800,000 896,000 95,469,565 0.00% 50.00% 35.71% 35.71% - 47,734,783 34,096,273 34,096,273 61,373,292

Metal work 479,393,000 0.00% 0.00% 0.00% 0.00% - - - - 479,393,000

558660323.xlsx Bill. 3.1 & 3.2-(VN2) 17/126

 % WORKDONE AMOUNT VALUE
Item Description / Diễn giải Unit Quantity Supply Rate Install Rate Amount (VND) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) Client (VNĐ)

53 Gutter m 34.50 2,016,000 200,000 76,452,000 0.00% 0.00% 0.00% 0.00% - - - - 76,452,000

54 Steel canopy m2 154.00 2,352,000 264,500 402,941,000 0.00% 0.00% 0.00% 0.00% - - - - 402,941,000

55 Steel structure mezzanine slab ( By Employer) m2 - 0.00% 0.00% 0.00% 0.00% - - - -

Flooring, ESD and Waterproofing 26,266,805,273 0.63% 0.63% 0.63% 0.00% 166,707,585 166,707,585 166,707,585 - 26,100,097,688

Water proofing 5,119,215,410 3.26% 3.26% 3.26% 0.00% 166,707,585 166,707,585 166,707,585 - 4,952,507,825

56 Water proofing to lift pit m2 136.43 134,400 57,500 26,181,685 100.00% 100.00% 100.00% 0.00% 26,181,685 26,181,685 26,181,685 - -

57 Water proofing to WC m2 361.12 134,400 57,500 69,298,928 0.00% 0.00% 0.00% 0.00% - - - - 69,298,928

58 Water proofing to kitchen m2 143.68 134,400 57,500 27,572,192 0.00% 0.00% 0.00% 0.00% - - - - 27,572,192

59 Water proofing to water tank m2 483.38 150,000 57,500 100,301,350 100.00% 100.00% 100.00% 0.00% 100,301,350 100,301,350 100,301,350 - -

60 Water bar to water tank wall, lift wall m 127.90 280,000 34,500 40,224,550 100.00% 100.00% 100.00% 0.00% 40,224,550 40,224,550 40,224,550 - -

61 Water proofing to concrete slab roof ( TPO. Memberane ) m2 3,606.01 677,600 129,500 2,910,410,671 0.00% 0.00% 0.00% 0.00% - - - - 2,910,410,671

62 Thermal insulation 140mm thk to roof m2 3,606.01 360,640 32,000 1,415,863,766 0.00% 0.00% 0.00% 0.00% - - - - 1,415,863,766

63 Cement motar sloping 1.5% to protect roof m2 3,606.01 100,800 46,000 529,362,268 0.00% 0.00% 0.00% 0.00% - - - - 529,362,268

Floor finished 21,147,589,863 0.00% 0.00% 0.00% 0.00% - - - - 21,147,589,863

Floor 20,825,726,634 0.00% 0.00% 0.00% 0.00% - - - - 20,825,726,634

64 Concrete trowel floor finished m2 17,641.66 57,500 1,014,395,680 0.00% 0.00% 0.00% 0.00% - - - - 1,014,395,680

65 Cement motar screeding 60mm thk to slab m2 17,606.66 201,600 57,500 4,561,886,642 0.00% 0.00% 0.00% 0.00% - - - - 4,561,886,642

66 Hardener - Grey floor finished m2 2,693.20 224,000 92,000 851,051,200 0.00% 0.00% 0.00% 0.00% - - - - 851,051,200

67 ESD epoxy floor finished m2 8,150.69 1,444,800 109,250 12,666,579,795 0.00% 0.00% 0.00% 0.00% - - - - 12,666,579,795

68 Epoxy coating - Dusting grey floor finished m2 1,203.41 179,200 69,000 298,686,362 0.00% 0.00% 0.00% 0.00% - - - - 298,686,362

69 Vinyl - Anthracite floor finished m2 110.86 593,600 101,200 77,025,528 0.00% 0.00% 0.00% 0.00% - - - - 77,025,528

70 Carpet - Grey floor finished m2 25.70 616,000 80,500 17,900,050 0.00% 0.00% 0.00% 0.00% - - - - 17,900,050

71 Raise floor 600x600mm m2 38.30 2,352,000 92,000 93,605,200 0.00% 0.00% 0.00% 0.00% - - - - 93,605,200

72 Ceramic tile 600x600 - Anthracite m2 644.00 476,672 184,000 425,472,768 0.00% 0.00% 0.00% 0.00% - - - - 425,472,768

73 Ceramic tile 300x300 - Anthracite m2 875.07 476,672 184,000 578,135,568 0.00% 0.00% 0.00% 0.00% - - - - 578,135,568

74 Anti -slip ceramic tile 300x300 - Anthracite m2 355.12 476,672 184,000 234,617,841 0.00% 0.00% 0.00% 0.00% - - - - 234,617,841

73 Anti -slip ceramic tile 600x600 - Anthracite m2 - 476,672 184,000 - 0.00% 0.00% 0.00% 0.00% - - - - -

75 Anti -slip stoneware floor tile 300x300 m2 - 401,408 184,000 - 0.00% 0.00% 0.00% 0.00% - - - - -

76 Trower floor with groove line to ramp m2 35.00 90,000 92,000 6,370,000 0.00% 0.00% 0.00% 0.00% - - - - 6,370,000

Skirting 321,863,229 0.00% 0.00% 0.00% 0.00% - - - - 321,863,229

77 Ceramic tile 600x100 - Anthracite skirting m 773.53 89,600 34,500 95,995,073 0.00% 0.00% 0.00% 0.00% - - - - 95,995,073

78 Curving and skirting epoxy 100mmH m 1,480.95 28,400 51,750 118,698,142 0.00% 0.00% 0.00% 0.00% - - - - 118,698,143

79 Inox 304 skirting 60mmH m 125.00 280,000 50,000 41,250,000 0.00% 0.00% 0.00% 0.00% - - - - 41,250,000

558660323.xlsx Bill. 3.1 & 3.2-(VN2) 18/126

 % WORKDONE AMOUNT VALUE
Item Description / Diễn giải Unit Quantity Supply Rate Install Rate Amount (VND) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) Client (VNĐ)

80 Anti-slip stoneware floor tiles 300x100mm m - 89,600 34,500 - 0.00% 0.00% 0.00% 0.00% - - - -

81 Granite stone W=100mm to Urinal wall head m 20.40 250,000 80,000 6,732,000 0.00% 0.00% 0.00% 0.00% - - - - 6,732,000

82 Epoxy skirting H=50mm m 798.22 22,400 51,750 59,188,013 0.00% 0.00% 0.00% 0.00% - - - - 59,188,013

Doors, windows, louvers and hardware 17,373,293,655 0.00% 0.00% 0.00% 0.00% - - - - 17,373,293,655

Shutter door 3,066,092,000 0.00% 0.00% 0.00% 0.00% - - - - 3,066,092,000

83 Steel roller shutter door SH1: 3000Wx3300H nr 3.00 76,650,000 5,500,000 246,450,000 0.00% 0.00% 0.00% 0.00% - - - - 246,450,000

84 Alu. roller shutter with powder coating & insulation SH2: 4000Wx2800H nr 4.00 74,550,000 5,500,000 320,200,000 0.00% 0.00% 0.00% 0.00% - - - - 320,200,000

85 Steel roller shutter door SH3: 2400Wx2800H, fire rated, 70 minutes nr 4.00 68,250,000 5,500,000 295,000,000 0.00% 0.00% 0.00% 0.00% - - - - 295,000,000

86 Steel roller shutter door SH4: 4000Wx2800H, fire rated, 70 minutes nr 1.00 89,250,000 5,500,000 94,750,000 0.00% 0.00% 0.00% 0.00% - - - - 94,750,000

87 High speed roller shutter door SH5: 4000Wx2800H nr 1.00 165,000,000 5,500,000 170,500,000 0.00% 0.00% 0.00% 0.00% - - - - 170,500,000

88 Section shutter door SS1: 3000Wx4500H nr 4.00 313,840,000 15,000,000 1,315,360,000 0.00% 0.00% 0.00% 0.00% - - - - 1,315,360,000

89 Section shutter door SS2: 4000Wx4500H nr 1.00 392,992,000 15,000,000 407,992,000 0.00% 0.00% 0.00% 0.00% - - - - 407,992,000

90 Section shutter door SS3: 2500Wx4500H nr 1.00 200,840,000 15,000,000 215,840,000 0.00% 0.00% 0.00% 0.00% - - - - 215,840,000

Steel door 2,554,314,138 0.00% 0.00% 0.00% 0.00% - - - - 2,554,314,138

Steel door SD1: 1000Wx2200H, tempered glass 6mm, fire rated, 70

91 nr 38.00 23,404,138 1,725,000 954,907,241 0.00% 0.00% 0.00% 0.00% - - - - 954,907,241
minutes
Steel door SD2: 1200Wx2200H, tempered glass 6mm, fire rated, 70
92 nr 21.00 23,404,138 1,725,000 527,711,897 0.00% 0.00% 0.00% 0.00% - - - - 527,711,897
minutes

93 Steel door SD3: 900Wx2200H, tempered glass 6mm, fire rated, 70 minutes nr 3.00 22,400,000 1,725,000 72,375,000 0.00% 0.00% 0.00% 0.00% - - - - 72,375,000

Steel door SD4: 2500Wx2200H, tempered glass 6mm, fire rated, 70

94 nr 1.00 30,240,000 3,450,000 33,690,000 0.00% 0.00% 0.00% 0.00% - - - - 33,690,000
minutes
Steel door SD5: 1800Wx2200H, tempered glass 6mm, fire rated, 90
95 nr 23.00 32,480,000 3,450,000 826,390,000 0.00% 0.00% 0.00% 0.00% - - - - 826,390,000
minutes
Steel door SD6: 1800Wx2200H, tempered glass 6mm, fire rated, 70
96 nr 2.00 32,480,000 3,450,000 71,860,000 0.00% 0.00% 0.00% 0.00% - - - - 71,860,000
minutes
Steel door SD7: 1600Wx2200H, tempered glass 6mm, fire rated, 90
97 nr 2.00 30,240,000 3,450,000 67,380,000 0.00% 0.00% 0.00% 0.00% - - - - 67,380,000
minutes

Laminated door 641,193,667 0.00% 0.00% 0.00% 0.00% - - - - 641,193,667

98 Single door, soundproof WD3: 900Wx2200H nr 5.00 13,440,000 1,725,000 75,825,000 0.00% 0.00% 0.00% 0.00% - - - - 75,825,000

Single door TD1: 1400Wx1800H,, Door leaf made of tubular chipboard

99 nr 13.00 20,160,000 3,450,000 306,930,000 0.00% 0.00% 0.00% 0.00% - - - - 306,930,000
,Laminated coating finished
Steel sheet door leaves, hot-dip galvanized steel frame ED1:
91 nr 8.00 22,624,000 1,725,000 194,792,000 0.00% 0.00% 0.00% 0.00% - - - - 194,792,000
1200Wx2200H
Steel sheet double door leaves, hot-dip galvanized steel frame ED1:
100 nr 2.00 28,373,333 3,450,000 63,646,667 0.00% 0.00% 0.00% 0.00% - - - - 63,646,667
1800Wx2200H

101 Steel door : 1600Wx2100H, fire rated, 90 minutes for Tech Gen room nr - 29,792,000 3,450,000 - 0.00% 0.00% 0.00% 0.00% - - - -

Laminated door 456,675,000 0.00% 0.00% 0.00% 0.00% - - - - 456,675,000

102 Single door, soundproof WD1: 1000Wx2200H nr 27.00 13,440,000 1,725,000 409,455,000 0.00% 0.00% 0.00% 0.00% - - - - 409,455,000

103 Single door, soundproof WD2: 1800Wx2200H nr 2.00 20,160,000 3,450,000 47,220,000 0.00% 0.00% 0.00% 0.00% - - - - 47,220,000

Glass partition 8,880,888,450 0.00% 0.00% 0.00% 0.00% - - - - 8,880,888,450

Glass partition -Aluminium frame with powder coating, glass double layers
104 ( glass 6mmthk+9mmthk air filled cavity + glass 6mm thk), nr 1.00 46,569,600 4,158,000 50,727,600 0.00% 0.00% 0.00% 0.00% - - - - 50,727,600
VK1:2400Wx3300H

558660323.xlsx Bill. 3.1 & 3.2-(VN2) 19/126

 % WORKDONE AMOUNT VALUE
Item Description / Diễn giải Unit Quantity Supply Rate Install Rate Amount (VND) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) Client (VNĐ)

Glass partition -Aluminium frame with powder coating, glass double layers
105 ( glass 6mmthk+9mmthk air filled cavity + glass 6mm thk), nr 5.00 54,432,000 4,032,000 292,320,000 0.00% 0.00% 0.00% 0.00% - - - - 292,320,000
VK2:2400Wx4000H

Glass partition -Aluminium frame with powder coating, glass double layers
106 ( glass 6mmthk+9mmthk air filled cavity + glass 6mm thk), VK3: nr 1.00 28,224,000 2,016,000 30,240,000 0.00% 0.00% 0.00% 0.00% - - - - 30,240,000
2400Wx2000H

Glass partition -Aluminium frame with powder coating, glass double layers (
107 glass 6mmthk+9mmthk air filled cavity + glass 6mm thk), VK4: nr 1.00 170,396,100 10,256,400 180,652,500 0.00% 0.00% 0.00% 0.00% - - - - 180,652,500
7400Wx4300H

Glass partition -Aluminium frame with powder coating, glass double layers
108 ( glass 6mmthk+9mmthk air filled cavity + glass 6mm thk), nr 5.00 158,508,000 12,432,000 854,700,000 0.00% 0.00% 0.00% 0.00% - - - - 854,700,000
VK5:7400Wx4000H

Glass partition -Aluminium frame with powder coating, glass double layers
109 ( glass 6mmthk+9mmthk air filled cavity + glass 6mm thk), nr 1.00 79,254,000 7,770,000 87,024,000 0.00% 0.00% 0.00% 0.00% - - - - 87,024,000
VK6:7400Wx2000H

Glass partition -Aluminium frame with powder coating, glass double layers (
110 glass 6mmthk+9mmthk air filled cavity + glass 6mm thk), VK7: nr 1.00 52,252,200 5,024,250 57,276,450 0.00% 0.00% 0.00% 0.00% - - - - 57,276,450
2900Wx3300H

Glass partition -Aluminium frame with powder coating, glass double layers (
111 glass 6mmthk+9mmthk air filled cavity + glass 6mm thk), nr 5.00 60,900,000 6,090,000 334,950,000 0.00% 0.00% 0.00% 0.00% - - - - 334,950,000
VK8:2900Wx4000H

Glass partition -Aluminium frame with powder coating, glass double layers (
112 glass 6mmthk+9mmthk air filled cavity + glass 6mm thk), nr 1.00 27,405,000 3,045,000 30,450,000 0.00% 0.00% 0.00% 0.00% - - - - 30,450,000
VK9:2900Wx2000H

Glass partition -Aluminium frame with powder coating, glass double layers (
113 glass 6mmthk+9mmthk air filled cavity + glass 6mm thk), nr 5.00 41,580,000 4,620,000 231,000,000 0.00% 0.00% 0.00% 0.00% - - - - 231,000,000
VK10:2200Wx4000H

Glass partition -Aluminium frame with powder coating, glass double layers (
114 glass 6mmthk+9mmthk air filled cavity + glass 6mm thk), nr 2.00 138,234,600 12,799,500 302,068,200 0.00% 0.00% 0.00% 0.00% - - - - 302,068,200
VK12:10600Wx2300H

Glass partition -Aluminium frame with powder coating, glass double layers (
115 glass 6mmthk+9mmthk air filled cavity + glass 6mm thk), nr 12.00 102,900,000 10,500,000 1,360,800,000 0.00% 0.00% 0.00% 0.00% - - - - 1,360,800,000
VK13:5000Wx4000H

Glass partition -Aluminium frame with powder coating, glass double layers (
116 glass 6mmthk+9mmthk air filled cavity + glass 6mm thk), nr 1.00 57,726,900 5,890,500 63,617,400 0.00% 0.00% 0.00% 0.00% - - - - 63,617,400
VK13:3400Wx3300H

Glass partition -Aluminium frame with powder coating, glass double layers (
117 glass 6mmthk+9mmthk air filled cavity + glass 6mm thk), nr 5.00 69,972,000 7,140,000 385,560,000 0.00% 0.00% 0.00% 0.00% - - - - 385,560,000
VK14:3400Wx4000H

Glass partition -Aluminium frame with powder coating, glass double layers (
118 glass 6mmthk+9mmthk air filled cavity + glass 6mm thk), nr 1.00 31,416,000 3,570,000 34,986,000 0.00% 0.00% 0.00% 0.00% - - - - 34,986,000
VK15:3400Wx2000H

Glass partition with sliding window 2 panels -Aluminium frame with powder
119 coating, glass double layers ( glass 6mmthk+9mmthk air filled cavity + nr 16.00 72,122,400 6,678,000 1,260,806,400 0.00% 0.00% 0.00% 0.00% - - - - 1,260,806,400
glass 6mm thk), VK16:10600Wx1200H

Glass partition with sliding window 2 panels -Aluminium frame with powder
120 coating, glass double layers ( glass 6mmthk+9mmthk air filled cavity + nr 4.00 44,906,400 4,158,000 196,257,600 0.00% 0.00% 0.00% 0.00% - - - - 196,257,600
glass 6mm thk), VK17:3600Wx2200H

Glass partition -Aluminium frame with powder coating, glass double layers (
121 glass 6mmthk+9mmthk air filled cavity + glass 6mm thk), nr 1.00 40,068,000 4,006,800 44,074,800 0.00% 0.00% 0.00% 0.00% - - - - 44,074,800
VK18:10600Wx600H

Glass partition -Aluminium frame with powder coating, glass double layers (
122 glass 6mmthk+9mmthk air filled cavity + glass 6mm thk), nr 3.00 40,068,000 4,006,800 132,224,400 0.00% 0.00% 0.00% 0.00% - - - - 132,224,400
VK19:10600Wx600H

Glass partition -Aluminium frame with powder coating, glass double layers (
123 glass 6mmthk+9mmthk air filled cavity + glass 6mm thk), nr 8.00 61,425,000 6,142,500 540,540,000 0.00% 0.00% 0.00% 0.00% - - - - 540,540,000
VK20:3900Wx3000H

Glass partition -Aluminium frame with powder coating, glass double layers (
124 glass 6mmthk+9mmthk air filled cavity + glass 6mm thk), nr 8.00 78,624,000 7,560,000 689,472,000 0.00% 0.00% 0.00% 0.00% - - - - 689,472,000
VK21:4800Wx3000H

Glass partition -Aluminium frame with powder coating, glass double layers (
125 glass 6mmthk+9mmthk air filled cavity + glass 6mm thk), nr 8.00 102,375,000 9,843,750 897,750,000 0.00% 0.00% 0.00% 0.00% - - - - 897,750,000
VK22:6250Wx3000H

558660323.xlsx Bill. 3.1 & 3.2-(VN2) 20/126

 % WORKDONE AMOUNT VALUE
Item Description / Diễn giải Unit Quantity Supply Rate Install Rate Amount (VND) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) Client (VNĐ)
Fixed glass partition with double door,soundproof, Aluminium frame with
powder coating, door leaf made of tubular chipboard , laminated coating
126 nr 3.00 45,864,000 4,410,000 150,822,000 0.00% 0.00% 0.00% 0.00% - - - - 150,822,000
finished and double tempered glass: (glass 6mmthk+glass 6mmthk)
VK23:3000Wx2800H

Fixed glass partition with double door,soundproof, Aluminium frame with

powder coating, door leaf made of tubular chipboard , laminated coating
127 nr 1.00 50,803,200 5,292,000 56,095,200 0.00% 0.00% 0.00% 0.00% - - - - 56,095,200
finished and double tempered glass: (glass 6mmthk+glass 6mmthk)
VK24:3600Wx2800H

Fixed glass partition with single door,soundproof, Aluminium frame with

powder coating, door leaf made of tubular chipboard , laminated coating
128 nr 1.00 108,353,700 16,669,800 125,023,500 0.00% 0.00% 0.00% 0.00% - - - - 125,023,500
finished and double tempered glass: (glass 6mmthk+glass 6mmthk) VK25:
9450Wx2800H

Fixed glass partition with single door,soundproof, Aluminium frame with

powder coating, door leaf made of tubular chipboard , laminated coating
129 nr 1.00 66,502,800 10,231,200 76,734,000 0.00% 0.00% 0.00% 0.00% - - - - 76,734,000
finished and double tempered glass: (glass 6mmthk+glass 6mmthk) VK26:
5800Wx2800H

Glass partition -Aluminium frame with powder coating, double tempered

130 nr 14.00 11,793,600 1,814,400 190,512,000 0.00% 0.00% 0.00% 0.00% - - - - 190,512,000
glass ( glass 6mmthk+ glass 6mm thk), VK27:2400Wx1200H

Fixed glass partition with single door,soundproof, Aluminium frame with

powder coating, door leaf made of tubular chipboard , laminated coating
131 nr 1.00 202,507,200 21,697,200 224,204,400 0.00% 0.00% 0.00% 0.00% - - - - 224,204,400
finished and double tempered glass: (glass 6mmthk+glass 6mmthk) VK28:
12300Wx2800H

Aluminium window 1,715,918,400 0.00% 0.00% 0.00% 0.00% - - - - 1,715,918,400

Flip aluminium window with powder coating , glass double layers ( glass
132 nr 4.00 19,656,000 1,814,400 85,881,600 0.00% 0.00% 0.00% 0.00% - - - - 85,881,600
6mmthk+9mmthk air filled cavity + glass 6mm thk), W2: 1600Wx1800H

Glass partition - Alluminium frame with powder coating , glass double

133 layers ( glass 6mmthk+9mmthk air filled cavity + glass 6mm thk), W3: nr 55.00 9,072,000 604,800 532,224,000 0.00% 0.00% 0.00% 0.00% - - - - 532,224,000
1600Wx600H
Glass partition - Alluminium frame with powder coating , glass double
134 layers ( glass 6mmthk+9mmthk air filled cavity + glass 6mm thk), W4: nr 61.00 14,817,600 907,200 959,212,800 0.00% 0.00% 0.00% 0.00% - - - - 959,212,800
2400Wx600H

135 Alluminium louver with powder coating LV1: 4000Wx1200H nr 5.00 25,200,000 2,520,000 138,600,000 0.00% 0.00% 0.00% 0.00% - - - - 138,600,000

Aluminium window 58,212,000 0.00% 0.00% 0.00% 0.00% - - - - 58,212,000

Flip aluminium window with powder coating , glass double layers ( glass
136 nr 5.00 10,584,000 1,058,400 58,212,000 0.00% 0.00% 0.00% 0.00% - - - - 58,212,000
6mmthk+9mmthk air filled cavity + glass 6mm thk), W1:800Wx1800H

Finishes 10,097,738,515 9.11% 19.40% 18.74% 9.63% 920,029,242 1,958,739,022 1,892,186,737 972,157,495 8,205,551,778

Wall finished 8,116,219,941 3.54% 13.85% 13.03% 9.48% 287,689,994 1,123,827,625 1,057,275,340 769,585,346 7,058,944,601

External

137 External plastering to wall m2 8,866.74 50,400 92,000 1,262,623,304 0.00% 8.50% 8.50% 8.50% - 107,322,981 107,322,981 107,322,981 1,155,300,323

138 External painting to wall m2 8,866.74 47,040 46,000 824,961,181 Painting 0.00% 0.00% 0.00% 0.00% - - - - 824,961,181

139 Brick inax , color ral 180-60-40 m2 - 2,016,000 460,000 - 0.00% 0.00% 0.00% 0.00% - - - -

140 Groove line to external wall m 2,294.35 25,760 34,500 138,257,531 0.00% 0.00% 0.00% 0.00% - - - - 138,257,531

141 Aluminium slading to edge of parapet wall m2 106.20 2,576,000 264,500 301,661,100 0.00% 0.00% 0.00% 0.00% - - - - 301,661,100

142 Aluminium sunshade stee- Gray color m2 376.81 2,800,000 264,500 1,154,728,116 0.00% 0.00% 0.00% 0.00% - - - - 1,154,728,116

Internal

143 Internal plastering to wall m2 19,864.66 44,800 51,750 1,917,933,290 15.00% 53.00% 49.53% 34.53% 287,689,994 1,016,504,644 949,952,359 662,262,365 967,980,931

144 Internal painting to brick wall m2 16,796.55 39,200 40,250 1,334,486,199 0.00% 0.00% 0.00% 0.00% - - - - 1,334,486,199

145 Internal painting to concrete column m2 3,547.72 39,200 40,250 281,866,746 0.00% 0.00% 0.00% 0.00% - - - - 281,866,746

146 Internal painting to dry wall m2 1,842.44 39,200 40,250 146,381,699 0.00% 0.00% 0.00% 0.00% - - - - 146,381,699

558660323.xlsx Bill. 3.1 & 3.2-(VN2) 21/126

 % WORKDONE AMOUNT VALUE
Item Description / Diễn giải Unit Quantity Supply Rate Install Rate Amount (VND) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) Client (VNĐ)

147 Plaster for edge door, window m 3,018.15 22,400 51,750 223,795,823 0.00% 0.00% 0.00% 0.00% - - - - 223,795,823

148 Ceramic tile 600x300mm - Anthracite m2 904.54 401,408 184,000 529,524,952 0.00% 0.00% 0.00% 0.00% - - - - 529,524,952

Ceilling finished 1,981,518,574 31.91% 42.13% 42.13% 10.22% 632,339,248 834,911,397 834,911,397 202,572,149 1,146,607,177

149 Gypsum board on exposed tee m2 1,168.06 313,600 80,500 460,332,446 0.00% 0.00% 0.00% 0.00% - - - - 460,332,446

150 Anti - Humid gypsum board on concealed tee m2 355.12 343,600 80,500 150,606,392 0.00% 0.00% 0.00% 0.00% - - - - 150,606,392

151 Trowel ceilling concrete m2 15,460.57 9,200 142,237,265 55.95% 97.62% 97.62% 41.67% 79,585,136 138,850,663 138,850,663 59,265,527 3,386,602

152 Emulation painting to concrete ceilling m2 15,460.57 39,200 40,250 1,228,342,471 Painting 45.00% 56.67% 56.67% 11.67% 552,754,112 696,060,734 696,060,734 143,306,622 532,281,737

Other works 6,843,848,448 0.00% 0.00% 0.00% 0.00% - - - - 6,843,848,448

153 Toilet partitions wall m2 242.20 2,352,000 172,500 611,433,900 0.00% 0.00% 0.00% 0.00% - - - - 611,433,900

154 Granite counter with steel support frame m2 14.16 3,584,000 345,000 55,634,640 0.00% 0.00% 0.00% 0.00% - - - - 55,634,640

155 Concrete counter with granite finishing in Canteen m2 40.38 3,584,000 345,000 158,653,020 0.00% 0.00% 0.00% 0.00% - - - - 158,653,020

156 Roof access ladders , 32mHeight nos - 48,000,000 16,000,000 - 0.00% 0.00% 0.00% 0.00% - - - -

157 Roof lifeline cable system m - 2,100,000 230,000 - 0.00% 0.00% 0.00% 0.00% - - - -

158 Entrance glass canopy m2 28.40 2,352,000 200,000 72,476,800 0.00% 0.00% 0.00% 0.00% - - - - 72,476,800

159 SUS steel handrail to staircase 1100mmH m 496.86 2,352,000 264,500 1,300,038,939 0.00% 0.00% 0.00% 0.00% - - - - 1,300,038,939

160 SUS Steel Handle for Staircase m 350.33 1,800,000 264,500 723,248,027 0.00% 0.00% 0.00% 0.00% - - - - 723,248,027

161 SUS railing fence in areas of production with ESD requirement, 1000mmH m 188.18 1,344,000 230,000 296,195,320 0.00% 0.00% 0.00% 0.00% - - - - 296,195,320

162 ESD Turnstiles nos 10.00 Included in bill MEP 0.00% 0.00% 0.00% 0.00% - - - - -

163 Stainless steel covering to trench in kitchen m2 16.34 2,800,000 230,000 49,510,200 0.00% 0.00% 0.00% 0.00% - - - - 49,510,200

164 Stainless steel grating W=400mm to trench in kitchen m 17.20 1,680,000 138,000 31,269,600 0.00% 0.00% 0.00% 0.00% - - - - 31,269,600

165 Sumpit with SUS grating nos 2.00 7,000,000 300,000 14,600,000 0.00% 0.00% 0.00% 0.00% - - - - 14,600,000

Steel bollard with base plate, H = 1200mm D = 120mm hot-dip galvanized

166 nos 32.00 3,920,000 400,000 138,240,000 0.00% 0.00% 0.00% 0.00% - - - - 138,240,000
and painted in yellow /black fixing to the building´s floor
Steel brackets with base plate H = 800mm, centreline distance 1000 mm, D
167 nos 8.00 2,400,000 250,000 21,200,000 0.00% 0.00% 0.00% 0.00% - - - - 21,200,000
= 114mm

168 Safety markings by paint in yellow/ black lot 1.00 40,000,000 10,000,000 50,000,000 0.00% 0.00% 0.00% 0.00% - - - - 50,000,000

169 Steel V75x75x5mm to dock leveler kg 269.41 28,000 13,800 11,261,422 0.00% 0.00% 0.00% 0.00% - - - - 11,261,422

170 Down spout: PVC pipe Ø 168mm m 396.00 410,000 35,000 176,220,000 0.00% 0.00% 0.00% 0.00% - - - - 176,220,000

171 Roof drain SUS Ø 168mm nos 12.00 1,200,000 300,000 18,000,000 0.00% 0.00% 0.00% 0.00% - - - - 18,000,000

172 Pepperl+Fuchs logos nos 2.00 50,000,000 10,000,000 120,000,000 0.00% 0.00% 0.00% 0.00% - - - - 120,000,000

173 Signage lot 1.00 30,000,000 5,000,000 35,000,000 0.00% 0.00% 0.00% 0.00% - - - - 35,000,000

174 Pantry with top and bottom cabinet L=4.3m nos 4.00 13,200,000 3,000,000 64,800,000 0.00% 0.00% 0.00% 0.00% - - - - 64,800,000

175 Nursing Room fit out lot 1.00 20,000,000 20,000,000 0.00% 0.00% 0.00% 0.00% - - - - 20,000,000

176 First Air fit out lot 1.00 20,000,000 20,000,000 0.00% 0.00% 0.00% 0.00% - - - - 20,000,000

177 Wiremesh steel fence in areas of cooling water tank, 2500mmH m2 72.25 1,064,000 250,000 94,936,500 0.00% 0.00% 0.00% 0.00% - - - - 94,936,500

178 Steel louver on roof, 3600mmH m2 263.52 1,680,000 250,000 508,593,600 0.00% 0.00% 0.00% 0.00% - - - - 508,593,600

179 Wiremesh steel fence to steel stair m2 197.96 952,000 200,000 228,049,920 0.00% 0.00% 0.00% 0.00% - - - - 228,049,920

A floor mat should be integrated into the floor tiling in the entrance areas,
180 set 28.00 15,000,000 1,200,000 453,600,000 0.00% 0.00% 0.00% 0.00% - - - - 453,600,000
1.2m x 1.4m

181 Steel staircase 4m x 6.4m x 38.3m nos 1.00 950,000,000 65,000,000 1,015,000,000 0.00% 0.00% 0.00% 0.00% - - - - 1,015,000,000

558660323.xlsx Bill. 3.1 & 3.2-(VN2) 22/126

 % WORKDONE AMOUNT VALUE
Item Description / Diễn giải Unit Quantity Supply Rate Install Rate Amount (VND) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) Client (VNĐ)

182 Ceiling to canopy steel m2 153.12 1,848,000 215,000 315,886,560 0.00% 0.00% 0.00% 0.00% - - - - 315,886,560

183 Hook in parapet wall to mainternance lot 1.00 215,000,000 25,000,000 240,000,000 0.00% 0.00% 0.00% 0.00% - - - - 240,000,000

Lift services, Dock system & Crane 10,960,603,000 29.71% 32.27% 32.27% 2.56% 3,256,767,500 3,537,127,500 3,537,127,500 280,360,000 7,423,475,500

184 Dock levellers set 4.00 67,200,000 5,750,000 291,800,000 0.00% 0.00% 0.00% 0.00% - - - - 291,800,000

185 Dock shelter set 4.00 25,872,000 3,450,000 117,288,000 0.00% 0.00% 0.00% 0.00% - - - - 117,288,000

186 Wheel guides : Pipe diameter 160 mm set 5.00 11,536,000 200,000 58,680,000 0.00% 0.00% 0.00% 0.00% - - - - 58,680,000

187 Wheel Locks set 5.00 504,000,000 11,500,000 2,577,500,000 0.00% 0.00% 0.00% 0.00% - - - - 2,577,500,000

Supply & install of Dumbwaiter Lift (150-300)kg, no. of stop-03, without

machine room
+Process system: VVVF/Microprocessor
188 +Earthing & Lightning arrestor set 2.00 568,575,000 36,480,000 1,210,110,000 50.00% 50.00% 50.00% 0.00% 605,055,000 605,055,000 605,055,000 - 605,055,000
+Certificate from Local authority
...
+ Accessories

Supply & install of Passenger Lift 1000kg no. of stop-06, without machine
room
+Process system: VVVF/Microprocessor
189 +Earthing & Lightning arrestor set 2.00 947,205,000 38,400,000 1,971,210,000 50.00% 50.00% 50.00% 0.00% 985,605,000 985,605,000 985,605,000 - 985,605,000
+Certificate from Local authority
...
+ Accessories

Supply & install of Service Lift 630kg, no. of stop-07, without machine room
+Process system: VVVF/Microprocessor
+Earthing & Lightning arrestor
190 set 1.00 937,020,000 38,400,000 975,420,000 50.00% 50.00% 50.00% 0.00% 487,710,000 487,710,000 487,710,000 - 487,710,000
+Certificate from Local authority
...
+ Accessories

Supply & install of Good Lift 5000kg, no. of stop-07, without machine room
+Process system: VVVF/Microprocessor
+Earthing & Lightning arrestor
191 set 1.00 2,311,995,000 44,800,000 2,356,795,000 50.00% 50.00% 50.00% 0.00% 1,178,397,500 1,178,397,500 1,178,397,500 - 1,178,397,500
+Certificate from Local authority
...
+ Accessories

192 KBK Steel Crane 5m x 1000kg set 1.00 694,400,000 34,500,000 728,900,000 0.00% 20.00% 20.00% 20.00% - 145,780,000 145,780,000 145,780,000 583,120,000

Single girder EKKE 1.6 tons x 10.6 m span

193 Busbar Power Conductor System 34.8 m set 1.00 638,400,000 34,500,000 672,900,000 0.00% 20.00% 20.00% 20.00% - 134,580,000 134,580,000 134,580,000 538,320,000
Long Travel Runway Rail 69.6 m

B BIKE PARKING 7,280,577,573 85.16% 89.42% 86.34% 1.18% 6,200,186,163 6,510,421,895 6,285,822,057 85,635,894 994,755,515

Earth works 143,266,868 100.00% 100.00% 100.00% 0.00% 143,266,868 143,266,868 143,266,868 - -

Concrete works 4,234,378,464 99.68% 100.00% 99.68% 0.00% 4,221,031,967 4,234,378,464 4,221,031,967 - 13,346,497

Lean concrete grade B7.5 with 1x2 aggregates 159,728,842 100.00% 100.00% 100.00% 0.00% 159,728,842 159,728,842 159,728,842 - -

8 To foundation m3 4.60 1,234,800 632,500 8,589,580 100.00% 100.00% 100.00% 0.00% 8,589,580 8,589,580 8,589,580 - -

9 To ground beam m3 20.94 1,234,800 632,500 39,101,262 100.00% 100.00% 100.00% 0.00% 39,101,262 39,101,262 39,101,262 - -

10 To ground slab m3 60.00 1,234,800 632,500 112,038,000 100.00% 100.00% 100.00% 0.00% 112,038,000 112,038,000 112,038,000 - -

558660323.xlsx Bill. 3.1 & 3.2-(VN2) 23/126

 % WORKDONE AMOUNT VALUE
Item Description / Diễn giải Unit Quantity Supply Rate Install Rate Amount (VND) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) Client (VNĐ)

Concrete grade B25 with 1x2 aggregates 1,206,356,379 99.75% 100.00% 99.75% 0.00% 1,203,349,402 1,206,356,379 1,203,349,402 - 3,006,977

11 To foundation m3 32.32 1,505,280 345,000 59,801,050 100.00% 100.00% 100.00% 0.00% 59,801,050 59,801,050 59,801,050 - -

12 To ground beam m3 35.70 1,505,280 345,000 66,054,996 100.00% 100.00% 100.00% 0.00% 66,054,996 66,054,996 66,054,996 - -

13 To ground slab m3 120.00 1,505,280 345,000 222,033,600 100.00% 100.00% 100.00% 0.00% 222,033,600 222,033,600 222,033,600 - -

14 To column m3 56.23 1,505,280 345,000 104,035,416 100.00% 100.00% 100.00% 0.00% 104,035,416 104,035,416 104,035,416 - -

15 To beam m3 132.34 1,505,280 345,000 244,864,205 100.00% 100.00% 100.00% 0.00% 244,854,682 244,864,205 244,854,682 - 9,523

16 To slab m3 270.00 1,505,280 345,000 499,575,600 100.00% 100.00% 100.00% 0.00% 499,575,600 499,575,600 499,575,600 - -

17 To stair m3 5.40 1,505,280 345,000 9,991,512 70.00% 100.00% 70.00% 0.00% 6,994,058 9,991,512 6,994,058 - 2,997,454

Reinforcement 1,811,095,562 99.60% 100.00% 99.60% 0.00% 1,803,920,874 1,811,095,562 1,803,920,874 - 7,174,688

18 To foundation kg 2,430.84 15,876 4,255 48,935,240 100.00% 100.00% 100.00% 0.00% 48,935,240 48,935,240 48,935,240 - -

19 To ground beam kg 6,866.20 15,876 4,255 138,223,372 100.00% 100.00% 100.00% 0.00% 138,223,372 138,223,372 138,223,372 - -

20 To ground slab kg 8,233.50 15,876 4,255 165,748,488 100.00% 100.00% 100.00% 0.00% 165,748,488 165,748,488 165,748,488 - -

21 To column kg 11,845.51 15,876 4,255 238,461,982 100.00% 100.00% 100.00% 0.00% 238,461,982 238,461,982 238,461,982 - -

22 To beam kg 25,047.13 15,876 4,255 504,223,694 100.00% 100.00% 100.00% 0.00% 504,223,694 504,223,694 504,223,694 - -

23 To slab kg 34,354.34 15,876 4,255 691,587,158 100.00% 100.00% 100.00% 0.00% 691,587,158 691,587,158 691,587,158 - -

24 To stair kg 1,188.00 15,876 4,255 23,915,628 70.00% 100.00% 70.00% 0.00% 16,740,940 23,915,628 16,740,940 - 7,174,688

Formworks 1,057,197,681 99.70% 100.00% 99.70% 0.00% 1,054,032,849 1,057,197,681 1,054,032,849 - 3,164,832

25 To learn concrete m2 71.20 100,800 134,400 16,746,240 100.00% 100.00% 100.00% 0.00% 16,746,240 16,746,240 16,746,240 - -

26 To foundation m2 125.60 100,800 134,400 29,541,120 100.00% 100.00% 100.00% 0.00% 29,541,120 29,541,120 29,541,120 - -

27 To ground beam m2 198.00 100,800 145,600 48,787,200 100.00% 100.00% 100.00% 0.00% 48,787,200 48,787,200 48,787,200 - -

28 To ground slab m2 49.60 100,800 145,600 12,221,440 100.00% 100.00% 100.00% 0.00% 12,221,440 12,221,440 12,221,440 - -

29 To column m2 584.41 120,800 145,600 155,686,025 100.00% 100.00% 100.00% 0.00% 155,686,025 155,686,025 155,686,025 - -

30 To beam m2 1,123.09 120,800 145,600 299,191,176 100.00% 100.00% 100.00% 0.00% 299,191,176 299,191,176 299,191,176 - -

31 To slab m2 1,818.60 120,800 145,600 484,475,040 100.00% 100.00% 100.00% 0.00% 484,475,040 484,475,040 484,475,040 - -

32 To stair m2 39.60 120,800 145,600 10,549,440 70.00% 100.00% 70.00% 0.00% 7,384,608 10,549,440 7,384,608 - 3,164,832

Steel structure 704,177,800 70.00% 100.00% 70.00% 0.00% 492,924,460 704,177,800 492,924,460 - 211,253,340

Masonry 90,337,920 70.00% 70.00% 70.00% 0.00% 63,236,544 63,236,544 63,236,544 - 27,101,376

Finishing works 2,108,416,521 60.70% 64.76% 64.76% 4.06% 1,279,726,325 1,365,362,219 1,365,362,219 85,635,894 743,054,302

Floor finished 133,357,500 93.13% 93.13% 93.13% 0.00% 124,200,000 124,200,000 124,200,000 - 9,157,500

42 Concrete trowel floor finished m2 2,400.00 51,750 124,200,000 100.00% 100.00% 100.00% 0.00% 124,200,000 124,200,000 124,200,000 - -

43 Trower floor with groove line to ramp m2 90.00 50,000 51,750 9,157,500 0.00% 0.00% 0.00% 0.00% - - - - 9,157,500

Wall finished 178,761,488 22.09% 70.00% 70.00% 47.91% 39,497,147 125,133,042 125,133,041 85,635,894 53,628,447

External

44 External plastering to wall m2 322.40 50,400 92,000 45,909,760 0.00% 70.00% 70.00% 70.00% - 32,136,832 32,136,832 32,136,832 13,772,928

558660323.xlsx Bill. 3.1 & 3.2-(VN2) 24/126

 % WORKDONE AMOUNT VALUE
Item Description / Diễn giải Unit Quantity Supply Rate Install Rate Amount (VND) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) Client (VNĐ)

45 External painting to wall m2 322.40 47,040 46,000 29,996,096 0.00% 70.00% 70.00% 70.00% - 20,997,267 20,997,267 20,997,267 8,998,829

Internal

46 Internal plastering to concrete column m2 584.41 44,800 51,750 56,424,496 70.00% 70.00% 70.00% 0.00% 39,497,147 39,497,147 39,497,147 - 16,927,349

47 Internal painting to column m2 584.41 39,200 40,250 46,431,136 0.00% 70.00% 70.00% 70.00% - 32,501,795 32,501,795 32,501,795 13,929,341

Ceilling finished 260,780,819 73.11% 73.11% 73.11% 0.00% 190,665,638 190,665,638 190,665,638 - 70,115,181

48 Trowel ceilling concrete m2 2,941.69 - 9,200 27,063,548 100.00% 100.00% 100.00% 0.00% 27,063,548 27,063,548 27,063,548 - -

49 Emulation painting to concrete ceilling m2 2,941.69 39,200 40,250 233,717,271 70.00% 70.00% 70.00% 0.00% 163,602,090 163,602,090 163,602,090 - 70,115,181

Other works 1,535,516,714 60.26% 60.26% 60.26% 0.00% 925,363,540 925,363,540 925,363,540 - 610,153,174

50 Down spout: PVC pipe Ø 90mm m 72.00 230,000 69,000 21,528,000 0.00% 0.00% 0.00% 0.00% - - - - 21,528,000

51 Roof drain SUS Ø 90mm nos 6.00 320,000 50,000 2,220,000 0.00% 0.00% 0.00% 0.00% - - - - 2,220,000

52 Galvanized steel handrail 1100mmH m 653.78 1,792,000 230,000 1,321,947,914 70.00% 70.00% 70.00% 0.00% 925,363,540 925,363,540 925,363,540 - 396,584,374

53 Painting line to floor lot 1.00 120,000,000 30,000,000 150,000,000 0.00% 0.00% 0.00% 0.00% - - - - 150,000,000

54 Galvanized steel angle to protec column m 272.00 106,400 40,000 39,820,800 0.00% 0.00% 0.00% 0.00% - - - - 39,820,800

C GUARD HOUSE 345,358,444 0.00% 16.22% 16.22% 16.22% - 56,018,689 56,018,689 56,018,689 289,339,755

Earth works 9,217,316 0.00% 100.00% 100.00% 100.00% - 9,217,316 9,217,316 9,217,316 -

1 Excavation soil m3 11.48 - 103,500 1,188,346 0.00% 100.00% 100.00% 100.00% - 1,188,346 1,188,346 1,188,346 -

2 Transport excavation soil m3 6.38 - 57,500 367,080 0.00% 100.00% 100.00% 100.00% - 367,080 367,080 367,080 -

3 Backfill excavation soil m3 5.10 - 103,500 527,602 0.00% 100.00% 100.00% 100.00% - 527,602 527,602 527,602 -

4 Leveling and compacted natural soil m2 37.44 - 40,250 1,506,960 0.00% 100.00% 100.00% 100.00% - 1,506,960 1,506,960 1,506,960 -

5 PE- memberane m2 24.00 28,000 5,750 810,000 0.00% 100.00% 100.00% 100.00% - 810,000 810,000 810,000 -

6 Compacted crush stone t=100mm thk m3 2.40 454,720 92,000 1,312,128 0.00% 100.00% 100.00% 100.00% - 1,312,128 1,312,128 1,312,128 -

7 Termite treatment m2 24.00 28,000 13,800 1,003,200 0.00% 100.00% 100.00% 100.00% - 1,003,200 1,003,200 1,003,200 -

8 Cutting and connect spun pile D300 to pipe cap pcs 6.00 325,000 92,000 2,502,000 0.00% 100.00% 100.00% 100.00% - 2,502,000 2,502,000 2,502,000 -

Concrete works 90,934,820 0.00% 51.47% 51.47% 51.47% - 46,801,373 46,801,373 46,801,373 44,133,447

Masonry 49,573,152 0.00% 0.00% 0.00% 0.00% - - - - 49,573,152

Thermal and moisture protection 53,489,524 0.00% 0.00% 0.00% 0.00% - - - - 53,489,524

Door & Window 46,663,680 0.00% 0.00% 0.00% 0.00% - - - - 46,663,680

Finishing works 71,536,402 0.00% 0.00% 0.00% 0.00% - - - - 71,536,402

Other works 23,943,550 0.00% 0.00% 0.00% 0.00% - - - - 23,943,550

D LINK BRIDGE 6,714,153,312 24.54% 24.97% 24.54% 0.00% 1,647,828,821 1,676,357,033 1,647,828,821 - 5,066,324,491

558660323.xlsx Bill. 3.1 & 3.2-(VN2) 25/126

 % WORKDONE AMOUNT VALUE
Item Description / Diễn giải Unit Quantity Supply Rate Install Rate Amount (VND) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) Client (VNĐ)

Earth works 14,048,413 100.00% 100.00% 100.00% 0.00% 14,048,413 14,048,413 14,048,413 - -

Concrete works 203,060,410 46.52% 60.57% 46.52% 0.00% 94,465,986 122,994,198 94,465,986 - 108,594,424

Steel structure 3,675,114,339 41.88% 41.88% 41.88% 0.00% 1,539,314,422 1,539,314,422 1,539,314,422 - 2,135,799,917

Masonry 138,671,080 0.00% 0.00% 0.00% 0.00% - - - - 138,671,080

Thermal and moisture protection 302,087,892 0.00% 0.00% 0.00% 0.00% - - - - 302,087,892

Door & Window 2,156,994,000 0.00% 0.00% 0.00% 0.00% - - - - 2,156,994,000

Finishing works 224,177,178 0.00% 0.00% 0.00% 0.00% - - - - 224,177,178

F FENCE & MAIN GATE 2,569,238,558 0.00% 1.17% 1.12% 1.12% - 29,983,990 28,700,901 28,700,901 4,122,925,325

I Fence type A ( Brick wall fence + Steel fence ) H2100mm 337,588,948 0.00% 0.00% 0.00% 0.00% - - - - 821,963,402

II Fence type B ( Brick wall fence ) H2100mm 811,260,043 0.00% 3.70% 3.54% 3.54% - 29,983,990 28,700,901 28,700,901 1,880,572,356

Earth works 42,832,906 0.00% 0.20% 10.13% 0.20% - 5,621,819 4,338,730 4,338,730 37,211,087

27 Excavation soil m3 103.72 - 103,500 10,734,668 0.00% 13.13% 13.13% 13.13% - 1,408,925 1,408,925 1,408,925 9,325,743

28 Transport excavation soil m3 40.11 - 57,500 2,306,325 0.00% 13.13% 13.13% 13.13% - 302,705 302,705 302,705 2,003,620

29 Backfill excavation soil m3 63.61 - 103,500 6,583,283 0.00% 13.13% 0.00% 0.00% - 864,056 - - 6,583,283

30 Leveling and compacted natural soil m2 79.32 - 40,250 3,192,630 0.00% 13.13% 0.00% 0.00% - 419,033 - - 3,192,630

31 Cutting and connect spun pile D300 to pipe cap pcs 48.00 325,000 92,000 20,016,000 0.00% 13.13% 13.13% 13.13% - 2,627,100 2,627,100 2,627,100 17,388,900

Concrete works 341,099,332 0.00% 0.86% 7.14% 0.86% - 24,362,171 24,362,171 24,362,171 316,737,161

Lean concrete grade B7.5 with 1x2 aggregates 7,405,712 0.00% 0.03% 13.13% 0.03% - 972,000 972,000 972,000 6,433,712

32 To foundation m3 1.18 1,234,800 632,500 2,195,945 0.00% 13.13% 13.13% 13.13% - 288,218 288,218 288,218 1,907,727

33 To ground beam m3 2.79 1,234,800 632,500 5,209,767 0.00% 13.13% 13.13% 13.13% - 683,782 683,782 683,782 4,525,985

Concrete grade B20 with 1x2 aggregates 85,482,937 0.00% 0.31% 10.27% 0.31% - 8,777,543 8,777,543 8,777,543 76,705,394

34 To foundation m3 13.82 1,505,280 345,000 25,578,271 0.00% 13.13% 13.13% 13.13% - 3,357,148 3,357,148 3,357,148 22,221,123

35 To ground beam m3 22.32 1,505,280 345,000 41,298,250 0.00% 13.13% 13.13% 13.13% - 5,420,395 5,420,395 5,420,395 35,877,855

36 To column m3 6.34 1,505,280 345,000 11,723,374 0.00% 0.00% 0.00% 0.00% - - - - 11,723,374

37 To bracing beam m3 3.72 1,505,280 345,000 6,883,042 0.00% 0.00% 0.00% 0.00% - - - - 6,883,042

Reinforcement 113,785,243 0.00% 0.37% 9.23% 0.37% - 10,504,940 10,504,940 10,504,940 103,280,303

38 To foundation kg 1,520.64 15,876 4,255 30,612,004 0.00% 13.13% 13.13% 13.13% - 4,017,826 4,017,826 4,017,826 26,594,178

39 To ground beam kg 2,455.20 15,876 4,255 49,425,631 0.00% 13.13% 13.13% 13.13% - 6,487,114 6,487,114 6,487,114 42,938,517

40 To column kg 1,267.20 15,876 4,255 25,510,003 0.00% 0.00% 0.00% 0.00% - - - - 25,510,003

41 To bracing beam kg 409.20 15,876 4,255 8,237,605 0.00% 0.00% 0.00% 0.00% - - - - 8,237,605

Formworks 134,425,440 0.00% 0.15% 3.06% 0.15% - 4,107,688 4,107,688 4,107,688 130,317,752

42 To learn concrete m2 25.32 120,800 145,600 6,745,248 0.00% 13.13% 13.13% 13.13% - 885,314 885,314 885,314 5,859,934

43 To foundation m2 92.16 120,800 145,600 24,551,424 0.00% 13.13% 13.13% 13.13% - 3,222,374 3,222,374 3,222,374 21,329,050

44 To ground beam m2 223.20 120,800 145,600 59,460,480 0.00% 0.00% 0.00% 0.00% - - - - 59,460,480

558660323.xlsx Bill. 3.1 & 3.2-(VN2) 26/126

 % WORKDONE AMOUNT VALUE
Item Description / Diễn giải Unit Quantity Supply Rate Install Rate Amount (VND) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) Client (VNĐ)

45 To column m2 126.72 120,800 145,600 33,758,208 0.00% 0.00% 0.00% 0.00% - - - - 33,758,208

46 To bracing beam m2 37.20 120,800 145,600 9,910,080 0.00% 0.00% 0.00% 0.00% - - - - 9,910,080

Masonry 91,833,840 0.00% 0.00% 0.00% 0.00% - - - - 91,833,840

47 Brick wall 100mm thk m2 352.80 156,800 103,500 91,833,840 0.00% 0.00% 0.00% 0.00% - - - - 91,833,840

Finishing works 335,493,965 0.00% 0.00% 0.00% 0.00% - - - - 335,493,965

III Main Gate 1,255,366,804 0.00% 0.00% 0.00% 0.00% - - - - 1,255,366,804

IV SignBoard 165,022,763 0.00% 0.00% 0.00% 0.00% - - - - 165,022,763

G EXTERNAL INFRASTRUCTURE 7,244,656,125 1.92% 7.76% 7.37% 5.45% 138,820,000 561,880,626 533,880,626 395,060,626 6,710,775,499

I Loading bay & Truck entrance road 3,900,210,376 0.00% 0.00% 0.00% 0.00% - - 3,900,210,376

II Light load road 684,355,579 0.00% 0.00% 0.00% 0.00% - - - - 684,355,579

Light load road

III Interlocking paving 244,927,100 0.00% 0.00% 0.00% 0.00% - - - - 244,927,100

IV Concrete kerb 238,282,808 0.00% 0.00% 0.00% 0.00% - - - - 238,282,808

V Site clearance 40,120,000 100.00% 100.00% 100.00% 0.00% 40,120,000 40,120,000 40,120,000 - -

VI Drainage system 815,211,070 0.00% 31.69% 31.69% 31.69% - 258,350,626 258,350,626 258,350,626 556,860,444

Concrete pipe Ø300-H10. Including: supply, install concrete pipe, soil

115 excavation, back filling, pipe support, sand, blind concrete and any other m 40.00 582,400 287,500 34,796,000 0.00% 48.00% 48.00% 48.00% - 16,702,080 16,702,080 16,702,080 18,093,920
items as specified in drawings and spec

Concrete pipe Ø300-H30. Including: supply, install concrete pipe, soil

116 excavation, back filling, pipe support, sand, blind concrete and any other m 85.70 649,600 287,500 80,309,470 0.00% 48.00% 48.00% 48.00% - 38,548,546 38,548,546 38,548,546 41,760,924
items as specified in drawings and spec

Concrete pipe Ø400-H10. Including: supply, install concrete pipe, soil

117 excavation, back filling, pipe support, sand, blind concrete and any other m 63.80 761,600 322,000 69,133,680 0.00% 0.00% 0.00% 0.00% - - - - 69,133,680
items as specified in drawings and spec

Concrete pipe Ø500-H10. Including: supply, install concrete pipe, soil

118 excavation, back filling, pipe support, sand, blind concrete and any other m 43.20 795,200 322,000 48,263,040 0.00% 0.00% 0.00% 0.00% - - - - 48,263,040
items as specified in drawings and spec

Concrete pipe Ø500-H30. Including: supply, install concrete pipe, soil

119 excavation, back filling, pipe support, sand, blind concrete and any other m 39.50 884,800 322,000 47,668,600 0.00% 0.00% 0.00% 0.00% - - - - 47,668,600
items as specified in drawings and spec

Concrete pipe Ø600-H10. Including: supply, install concrete pipe, soil

120 excavation, back filling, pipe support, sand, blind concrete and any other m 57.10 907,200 362,000 72,471,320 0.00% 0.00% 0.00% 0.00% - - - - 72,471,320
items as specified in drawings and spec

Concrete pipe Ø600-H30. Including: supply, install concrete pipe, soil

121 excavation, back filling, pipe support, sand, blind concrete and any other m 7.20 996,800 402,000 10,071,360 0.00% 0.00% 0.00% 0.00% - - - - 10,071,360
items as specified in drawings and spec

Concrete pipe Ø800-H10. Including: supply, install concrete pipe, soil

122 excavation, back filling, pipe support, sand, blind concrete and any other m 12.00 1,332,800 442,000 21,297,600 0.00% 0.00% 0.00% 0.00% - - - - 21,297,600
items as specified in drawings and spec

Mainhole to concrete pipe Ø300 under road. Including: soil excavation,

123 back filling, supply & install concrete, formwork, rebar, sand bedding, cast nos 4.00 14,560,000 5,750,000 81,240,000 0.00% 50.00% 50.00% 50.00% - 40,620,000 40,620,000 40,620,000 40,620,000
iron and any other items as specified in drawings and spec

Mainhole to concrete pipe Ø300 under pavement. Including: soil

excavation, back filling, supply & install concrete, formwork, rebar, sand
124 nos 4.00 14,560,000 5,750,000 81,240,000 0.00% 50.00% 50.00% 50.00% - 40,620,000 40,620,000 40,620,000 40,620,000
bedding, concrete cover and any other items as specified in drawings and
spec
Mainhole to concrete pipe Ø400-500 under pavement. Including: soil
excavation, back filling, supply & install concrete, formwork, rebar, sand
125 nos 7.00 14,560,000 5,750,000 142,170,000 0.00% 50.00% 50.00% 50.00% - 71,085,000 71,085,000 71,085,000 71,085,000
bedding, concrete cover and any other items as specified in drawings and
spec

558660323.xlsx Bill. 3.1 & 3.2-(VN2) 27/126

 % WORKDONE AMOUNT VALUE
Item Description / Diễn giải Unit Quantity Supply Rate Install Rate Amount (VND) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) Client (VNĐ)
Mainhole to concrete pipe Ø600 under pavement. Including: soil
excavation, back filling, supply & install concrete, formwork, rebar, sand
126 nos 4.00 14,560,000 5,750,000 81,240,000 0.00% 50.00% 50.00% 50.00% - 40,620,000 40,620,000 40,620,000 40,620,000
bedding, concrete cover and any other items as specified in drawings and
spec

Mainhole to concrete pipe Ø800 under road. Including: soil excavation,

127 back filling, supply & install concrete, formwork, rebar, sand bedding, cast nos 1.00 14,560,000 5,750,000 20,310,000 0.00% 50.00% 50.00% 50.00% - 10,155,000 10,155,000 10,155,000 10,155,000
iron and any other items as specified in drawings and spec

128 Connect to existing Drainage system lot 1.00 20,000,000 5,000,000 25,000,000 0.00% 0.00% 0.00% 0.00% - - - - 25,000,000

VII Sewerage system 572,530,500 17.24% 41.12% 41.12% 23.88% 98,700,000 235,410,000 235,410,000 136,710,000 337,120,500

Mainhole 1200x1200mm under pavement. Including: soil excavation, back

129 filling, supply & install concrete, formwork, rebar, sand bedding, concrete nos 9.00 15,680,000 6,900,000 203,220,000 0.00% 50.00% 50.00% 50.00% - 101,610,000 101,610,000 101,610,000 101,610,000
cover and any other items as specified in drawings and spec

HDPE i=0.5%, D200 pipe under pavement and sidewalk. Including:

130 supply, install concrete pipe, soil excavation, back filling, pipe support, m 110.10 1,100,000 250,000 148,635,000 0.00% 0.00% 0.00% 0.00% - - - - 148,635,000
sand, blind concrete and any other items as specified in drawings and spec

HDPE i=0.5%, D200 pipe under road. Including: supply, install concrete
131 pipe, soil excavation, back filling, pipe support, sand, blind concrete and m 35.50 1,100,000 250,000 47,925,000 0.00% 0.00% 0.00% 0.00% - - - - 47,925,000
any other items as specified in drawings and spec

132 Concrete cover pipe under road to protection m 35.50 220,000 111,000 11,750,500 0.00% 0.00% 0.00% 0.00% - - - - 11,750,500

133 Septic tank 2x2x1.7m nos 1.00 25,000,000 12,000,000 37,000,000 70.00% 100.00% 100.00% 30.00% 25,900,000 37,000,000 37,000,000 11,100,000 -

134 Septic tank 5x10x3m nos 1.00 65,000,000 15,000,000 80,000,000 70.00% 100.00% 100.00% 30.00% 56,000,000 80,000,000 80,000,000 24,000,000 -

135 Greese strap nos 1.00 18,000,000 6,000,000 24,000,000 70.00% 70.00% 70.00% 0.00% 16,800,000 16,800,000 16,800,000 - 7,200,000

136 Connect to existing Sewerage system nos 1.00 20,000,000 20,000,000 0.00% 0.00% 0.00% 0.00% - - - - 20,000,000

VIII Landscap 749,018,692 0.00% 3.74% 0.00% 0.00% - 28,000,000 - - 749,018,692

137 Soil organic to grass 200mm thk m3 500.14 358,400 64,400 211,459,192 0.00% 0.00% 0.00% 0.00% - - - - 211,459,192

138 Grass m2 2,500.70 65,000 20,000 212,559,500 0.00% 0.00% 0.00% 0.00% - - - - 212,559,500

139 Mainternance months 3.00 15,000,000 45,000,000 0.00% 0.00% 0.00% 0.00% - - - - 45,000,000

140 Rain harvest un.watertank 250m3 lot 1.00 230,000,000 50,000,000 280,000,000 0.00% 10.00% 0.00% 0.00% - 28,000,000 - - 280,000,000

GRAND TOTAL (Excluding VAT 10%) 170,590,815,185 42.67% 46.75% 46.12% 3.45% 72,791,740,537 79,746,665,181 78,680,538,098 5,888,797,561 93,492,664,755

558660323.xlsx Bill. 3.1 & 3.2-(VN2) 28/126

 % total % total
Quantity % Current workdone workdone
Number Description Unit Length Witdh Depth Height Area Kg/md pcs Factor Workdone % paid BBNT
contract Workdone contractor VinaQS's
submit Assessment

1 Concrete
a Column
VN2 Building
IPC8 102.38 1,259.09 8.13% 99.00% 99.98% 99.00%
6th floor - roof 13.27 0.7 9.29 not yet Test Report
IPC7 5th - 6th floor 310.30 0.3 93.09 ok
b Beam
VN2 Building
IPC10 111.02 2,315.00 4.80% 99.00% 96.65% 96.65%
Roof 65.67 0.665 43.67 not yet Test Report
6th floor 224.5 0.3 67.35 Test Report
c Slab
VN2 Building
IPC10 175.85 4,164.90 4.22% 99.00% 93.97% 93.97%
6th floor 369.155 0.3 110.75 not yet Test Report
roof 97.9 0.665 65.10
e Tendon
IPC8 10247.98 134,950.00 12.26% 99.40% 85.13% 89.58% Follow TLC's Detail
6th floor 7883.065 0.7 5518.15 Not yet Test report
2 Formwork
a Column
VN2 Building
IPC8 135.20 5,315.09 2.54% 99.00% 95.50% 95.50% ok
b Beam
VN2 Building
IPC8 1001.26 10,861.00 9.22% 99.00% 99.32% 99.00% ok
c Slab
VN2 Building
IPC8 1314.10 14,066.28 9.34% 99.00% 99.97% 99.00% ok
3 Reinforcement
a Column
VN2 Building
IPC8 3579.99 215,803.67 1.66% 99.00% 98.34% 98.34% ok
b Beam
VN2 Building
IPC8 43212.09 473,892.46 9.12% 99.00% 98.00% 98.00% ok
c Slab
VN2 Building
IPC8 17472.88 209,207.70 8.35% 99.00% 96.00% 96.00% ok
4 Other
IPC7 PE Membrace m2 1038 1 1038.00 6,107.42 17.00% 27.50% 17.00% 17.00% Not yet Inspection Record
IPC7 Ground Slab m3 0.3 1038 1 311.40 1,126.35 27.65% 30.00% 27.65% 27.65% Not yet Inspection Record
5 Finishing Works
a External Wall
IPC8 wall 200 thk 1574.29 6,043.63 26.05% 51.00% 30.05% 30.05%
Ground Level
IPC8 m2 93.82 3.3 0.7 216.72 Not yet Inspection Record
IPC7 m2 81.31 4.3 0 0.00 Not yet Inspection Record
Mezz Level 235.33 4 0.7 658.92
2nd Level 203.01 4 0.7 568.43 Not yet Inspection Record
3rd Level 156.52 4 0.7 438.26 Not yet Inspection Record
4th Level 164.2 4 0.5 0.7 229.88 Not yet Inspection Record
b Internal Wall
IPC8 wall 200 thk 2472.66 6,637.17 37.25% 58.00% 37.25% 37.25% Not yet Inspection Record
Ground Level 258.3 3.6 0.7 650.92
Mezz Level 285.56 4.3 0.7 859.54
2nd Level 171.56 4.3 0.7 516.40
3rd Level 170.4 4.3 0.7 512.90
4th Level 171.5 4.3 0.4 0.7 206.49
IPC8 wall 100 thk 180.73 273.35 66.12% 58.00% 66.12% 58.00% Not yet Inspection Record
Ground Level 10.4 3.6 0.7 26.21
Mezz Level 23 4.3 0.7 69.23
2nd Level 13.1 4.3 0.7 39.43
3rd Level 12.5 4.3 0.7 37.63
4th Level 9.12 4.3 0.3 0.7 8.24
c Plastering Internal Wall
IPC9 4518.08 19,864.66 22.74% 53.00% 22.74% 22.74% Not yet Inspection Record
Ground Level 460.00
Mezz Level 2378.00
2nd Level 1680.08
d Emulsion Painting Ceiling 6147.58 15,460.57 39.76% 56.67% 49.76% 49.76% Not yet Inspection Record
IPC7 at ground level m2 76 44.3 0 0.00 Not yet Inspection Record
Mezz Level 892.27 0.7 624.59
2nd Level 3420.04 0.7 2394.03
3rd Level 3420.04 0.7 2394.03
4th Level 1049.91 0.7 734.94
 PROJECT : VN2 NEW BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

FIRE PROTECTION SYSTEM

Unit Rate % WORKDONE AMOUNT VALUE

Item Description Manufacturer Unit Quantity Amount (VND) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Supply Rate Install Rate Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

GENERALLY

The Contractor is to refer to the Preambles, Specification and Drawings for

full description of materials and workmanship wherever applicable to the
works included in this package.

It is the obligation of the Contractor to make his own assessment of the

materials, workmanship and quantities required to carry out the works as
described in the Contract Documents.

The Contractor is to check and confirm his own quantities for the items
included in this pricing document. The basis of the Contract will be fixed
lump sum and only those authorised variations issued by the Employer's
Representative that affect the scope

3.10 FIRE PROTECTION SERVICES.

FIRE FIGHTING

FIRE SPRINKLER SYSTEM 4,846,638,610 63.14% 75.24% 67.85% 4.71% 3,060,089,532 3,646,719,423 3,288,245,954 228,156,422 1,558,392,656

To supply and install sprinkler system inclusive of sprinkler head, pipework

(steel pipe, medium duty, BS 1387.), fittings, coupling joints, flow switches, -
gauges and all necessary accessories.
68°C Pendent Sprinkler Head (K5.6 Standard Type) including 10 nos spare
1 Tyco, UK nos 432.00 130,020 91,740 95,800,320 46.30% 74.07% 58.10% 11.80% 44,352,000 70,963,200 55,659,986 11,307,986 40,140,334
part
68°C Upright Sprinkler Head (K5.6 Standard Type) including 10 nos spare
2 Tyco, UK nos 399.00 84,480 56,210 56,135,310 49.87% 74.94% 58.10% 8.23% 27,997,310 42,066,310 32,614,615 4,617,305 23,520,695
part
68°C Upright Sprinkler Head (K8 Standard Type) including 10 nos spare
3 Tyco, UK nos 1,261.00 202,840 56,210 326,662,050 50.00% 75.38% 58.10% 8.10% 163,331,025 246,227,025 189,790,651 26,459,626 136,871,399
part
68°C Upright Sprinkler Head (K11.2 Standard Type) including 10 nos
4 Tyco, USA nos 297.00 415,800 91,740 150,739,380 69.87% 87.04% 69.87% 0.00% 105,314,550 131,199,090 105,314,550 - 45,424,830
spare part
74°C Upright Sprinkler Head (K16.8 ESFR Type) including 10 nos spare
5 Tyco, USA nos 381.00 811,250 91,740 344,039,190 69.69% 95.93% 69.69% 0.00% 239,743,845 330,042,845 239,743,845 - 104,295,345
part

6 Flow switch DN150 Potter, USA pcs 6.00 4,447,850 136,180 27,504,180 0.00% 66.67% 58.10% 58.10% - 18,336,120 15,979,929 15,979,929 11,524,251

7 Flow switch DN100 Potter, USA pcs 5.00 4,447,850 136,180 22,920,150 48.33% 80.00% 58.10% 9.77% 11,078,073 18,336,120 13,316,607 2,238,534 9,603,543

8 Alarm Valve DN150 Tyco, China set 3.00 30,030,000 1,235,520 93,796,560 0.00% 66.67% 58.10% 58.10% - 62,531,040 54,495,801 54,495,801 39,300,759

9 Butterfly Valve c/w supervisor Switch DN150 Duyar, Turkey set 9.00 4,435,200 312,950 42,733,350 0.00% 77.78% 58.10% 58.10% - 33,237,050 24,828,076 24,828,076 17,905,274

10 Butterfly Valve c/w supervisor Switch DN100 Duyar, Turkey set 5.00 3,564,000 312,950 19,384,750 48.33% 80.00% 58.10% 9.77% 9,369,296 15,507,800 11,262,540 1,893,244 8,122,210

Bang Chang,
11 Signglass DN25 pcs 11.00 3,102,000 123,530 35,480,830 48.33% 81.82% 58.10% 9.77% 17,149,068 29,029,770 20,614,362 3,465,294 14,866,468
Taiwan

12 Ball Valve DN25 Duyar, Turkey pcs 33.00 345,840 75,020 13,888,380 48.33% 78.79% 58.10% 9.77% 6,712,717 10,942,360 8,069,149 1,356,432 5,819,231

13 Ball Valve DN50 Duyar, Turkey pcs 22.00 1,408,440 219,340 35,811,160 0.00% 72.73% 58.10% 58.10% - 26,044,480 20,806,284 20,806,284 15,004,876

14 Automatic Air Valve DN20 with Ball Valve Duyar, Turkey set 3.00 1,958,880 136,180 6,285,180 48.33% 75.00% 58.10% 9.77% 3,037,837 4,713,885 3,651,690 613,853 2,633,490

15 Black Steel Pipe DN150 - BS 1387 Class Medium Hoasen, Vietnam m 789.00 415,140 266,200 537,577,260 70.98% 70.98% 70.98% 0.00% 381,550,400 381,550,400 381,550,400 - 156,026,860

16 Black Steel Pipe DN100 - BS 1387 Class Medium Hoasen, Vietnam m 1,122.00 249,370 180,730 482,572,200 68.72% 68.72% 68.72% 0.00% 331,607,100 331,607,100 331,607,100 - 150,965,100

17 Black Steel Pipe DN80 - BS 1387 Class Medium Hoasen, Vietnam m 121.00 171,490 142,670 38,013,360 70.25% 82.64% 70.25% 0.00% 26,703,600 31,416,000 26,703,600 - 11,309,760

18 Black Steel Pipe DN65 - BS 1387 Class Medium Hoasen, Vietnam m 297.00 131,780 120,450 74,912,310 69.70% 69.70% 69.70% 0.00% 52,211,610 52,211,610 52,211,610 - 22,700,700

19 Black Steel Pipe DN50 - BS 1387 Class Medium Hoasen, Vietnam m 1,548.00 103,070 87,120 294,414,120 69.90% 69.90% 69.90% 0.00% 205,785,580 205,785,580 205,785,580 - 88,628,540

20 Black Steel Pipe DN40 - BS 1387 Class Medium Hoasen, Vietnam m 3,345.00 73,040 71,060 482,014,500 70.01% 70.01% 70.01% 0.00% 337,482,200 337,482,200 337,482,200 - 144,532,300

21 Black Steel Pipe DN25 - BS 1387 Class Medium Hoasen, Vietnam m 4,774.00 49,280 49,390 471,050,580 68.29% 78.76% 68.29% 0.00% 321,664,200 370,999,200 321,664,200 - 149,386,380

22 HDPE Pipe DN150 PN16 for Underground Pipe Binhminh, Vietnam m 18.00 477,400 147,840 11,254,320 50.00% 77.78% 58.10% 8.10% 5,627,160 8,753,360 6,538,760 911,600 4,715,560

558660323.xlsx Bill. 3.1.9 Fire service (VN2) 30/126

 Unit Rate % WORKDONE AMOUNT VALUE
Item Description Manufacturer Unit Quantity Amount (VND) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Supply Rate Install Rate Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

23 Fittings, coupling joints Dybend, Vietnam lot 1.00 526,066,310 105,213,240 631,279,550 65.00% 75.00% 70.00% 5.00% 410,331,708 473,459,663 441,895,685 31,563,977 189,383,865

24 Hanger Support Vitviet, Vietnam lot 1.00 263,033,100 52,606,620 315,639,720 65.00% 75.00% 70.00% 5.00% 205,165,818 236,729,790 220,947,804 15,781,986 94,691,916

25 Painting & Accessories Vietnam lot 1.00 197,274,880 39,455,020 236,729,900 65.00% 75.00% 70.00% 5.00% 153,874,435 177,547,425 165,710,930 11,836,495 71,018,970

FIRE HYDRANT & HOSE REEL SYSTEM 2,553,869,780 30.11% 53.05% 38.00% 7.88% 769,065,132 1,354,706,969 970,432,967 201,367,835 1,583,436,813

To supply and install hose reel pipework using Black steel pipe, Medium
duty, BS 1387. Complete with all brackets, 1 coats primers and 1 coats -
finish paint, non-return valves, expansion joints and connections.

26 Fire hydrant pilar 2 way DN100 Eversafe, Malaysia set 4.00 8,546,780 988,460 38,140,960 0.00% 50.00% 50.00% 50.00% - 19,070,480 19,070,480 19,070,480 19,070,480

27 2 way breeching inlet Eversafe, Malaysia set 2.00 4,670,270 741,290 10,823,120 0.00% 50.00% 50.00% 50.00% - 5,411,560 5,411,560 5,411,560 5,411,560

28 Fire hydrant cabinet + 2 nozzle+ 2 hose DN65x30m Eversafe, Malaysia set 4.00 11,689,920 926,640 50,466,240 0.00% 50.00% 0.00% 0.00% - 25,233,120 - - 50,466,240

29 Hose Reel cabinet + 1 Angle Valve + 1 nozzle+1 hose DN50x30m Eversafe, Malaysia set 45.00 7,368,790 1,050,170 378,853,200 0.00% 48.89% 0.00% 0.00% - 185,217,120 - - 378,853,200

30 Fire Extinguisher CO2 5kg Eversafe, Malaysia pcs 155.00 1,980,000 61,820 316,482,100 0.00% 0.00% 0.00% 0.00% - - - - 316,482,100

31 Fire Extinguisher ABC 6kg Eversafe, Malaysia pcs 155.00 949,630 61,820 156,774,750 0.00% 0.00% 0.00% 0.00% - - - - 156,774,750

32 Pressure Reducing Valve DN150 Duyar, Turkey set 1.00 22,838,640 406,780 23,245,420 0.00% 50.00% 50.00% 50.00% - 11,622,710 11,622,710 11,622,710 11,622,710

33 Butterfly Valve DN150 Duyar, Turkey pcs 3.00 4,435,200 312,950 14,244,450 0.00% 50.00% 50.00% 50.00% - 7,122,225 7,122,225 7,122,225 7,122,225

34 Butterfly Valve DN100 Duyar, Turkey pcs 6.00 3,564,000 312,950 23,261,700 0.00% 50.00% 50.00% 50.00% - 11,630,850 11,630,850 11,630,850 11,630,850

35 Check Valve DN100 Duyar, Turkey pcs 2.00 11,668,800 312,950 23,963,500 0.00% 50.00% 50.00% 50.00% - 11,981,750 11,981,750 11,981,750 11,981,750

36 Automatic Air Valve DN20 with Ball Valve Duyar, Turkey set 2.00 1,958,880 136,180 4,190,120 0.00% 50.00% 50.00% 50.00% - 2,095,060 2,095,060 2,095,060 2,095,060

37 GI pipe DN150 - BS 1387 Class Medium Hoasen, Vietnam m 228.00 551,980 266,200 186,545,040 70.00% 73.68% 70.00% 0.00% 130,581,528 137,454,240 130,581,528 - 55,963,512

38 GI pipe DN100 - BS 1387 Class Medium Hoasen, Vietnam m 1,423.00 331,650 180,730 729,116,740 48.33% 71.12% 58.10% 9.77% 352,406,424 518,528,560 423,616,826 71,210,402 305,499,914

39 GI pipe DN50 - BS 1387 Class Medium Hoasen, Vietnam m 370.00 137,060 87,120 82,946,600 48.33% 70.54% 58.10% 9.77% 40,090,857 58,510,980 48,191,975 8,101,118 34,754,625

40 HDPE Pipe DN100 PN16 for Underground Pipe Binhminh, Vietnam m 18.00 224,950 101,640 5,878,620 0.00% 77.78% 58.10% 58.10% - 4,572,260 3,415,478 3,415,478 2,463,142

41 Fittings, coupling joints Dybend, Vietnam lot 1.00 195,745,110 39,149,000 234,894,110 48.33% 70.00% 58.10% 9.77% 113,532,153 164,425,877 136,473,478 22,941,325 98,420,632

42 Hanger Support Vitviet, Vietnam lot 1.00 130,496,740 26,099,370 156,596,110 48.33% 70.00% 58.10% 9.77% 75,688,120 109,617,277 90,982,340 15,294,220 65,613,770

43 Painting & Accessories Vietnam lot 1.00 97,872,500 19,574,500 117,447,000 48.33% 70.00% 58.10% 9.77% 56,766,050 82,212,900 68,236,707 11,470,657 49,210,293

PUMP ROOM 3,658,881,490 26.21% 64.74% 52.71% 26.50% 958,928,740 2,368,872,726 1,928,631,969 969,703,229 1,730,249,521

Electrical Fire Pump Q=2000 GPM @ 130 psi c/w Controller, UL/FM
44 SPP, USA set 2.00 902,651,860 12,972,960 1,831,249,640 50.00% 60.00% 50.00% 0.00% 915,624,820 1,098,749,784 915,624,820 - 915,624,820
Package
Jockey Fire Pump Q=50 GPM @ 140 psi c/w Controller, Comply to
45 Goulds, Phillipin set 1.00 81,048,000 5,559,840 86,607,840 50.00% 70.00% 50.00% 0.00% 43,303,920 60,625,488 43,303,920 - 43,303,920
NFPA20

46 Power FR Cable and accessories Taisin, Vietnam lot 1.00 36,960,000 7,392,000 44,352,000 0.00% 70.00% 70.00% 70.00% - 31,046,400 31,046,400 31,046,400 13,305,600

47 OS&Y Gate valve DN250 Duyar, Turkey pcs 4.00 22,523,160 375,320 91,593,920 0.00% 75.00% 70.00% 70.00% - 68,695,440 64,115,744 64,115,744 27,478,176

48 OS&Y Gate valve DN50 Duyar, Turkey pcs 2.00 3,970,560 219,340 8,379,800 0.00% 75.00% 70.00% 70.00% - 6,284,850 5,865,860 5,865,860 2,513,940

49 Butterfly Valve DN200 Duyar, Turkey pcs 2.00 4,260,960 375,320 9,272,560 0.00% 75.00% 70.00% 70.00% - 6,954,420 6,490,792 6,490,792 2,781,768

50 Check Valve DN250 Duyar, Turkey set 2.00 29,730,360 500,390 60,461,500 0.00% 75.00% 70.00% 70.00% - 45,346,125 42,323,050 42,323,050 18,138,450

51 Check Valve DN50 Duyar, Turkey set 1.00 3,880,800 219,340 4,100,140 0.00% 75.00% 70.00% 70.00% - 3,075,105 2,870,098 2,870,098 1,230,042

52 Y Strainer DN250 Duyar, Turkey set 2.00 13,933,920 500,390 28,868,620 0.00% 75.00% 70.00% 70.00% - 21,651,465 20,208,034 20,208,034 8,660,586

53 Y Strainer DN50 Duyar, Turkey set 1.00 1,026,960 219,340 1,246,300 0.00% 75.00% 70.00% 70.00% - 934,725 872,410 872,410 373,890

54 Votex flange DN250 TS, Vietnam set 2.00 24,816,000 500,390 50,632,780 0.00% 75.00% 70.00% 70.00% - 37,974,585 35,442,946 35,442,946 15,189,834

55 Votex flange DN50 TS, Vietnam set 1.00 3,564,000 219,340 3,783,340 0.00% 75.00% 70.00% 70.00% - 2,837,505 2,648,338 2,648,338 1,135,002

56 Flexible Coupling DN250 MECH, China set 8.00 1,848,000 250,140 16,785,120 0.00% 75.00% 70.00% 70.00% - 12,588,840 11,749,584 11,749,584 5,035,536

57 Flexible Coupling DN50 MECH, China set 4.00 168,960 109,670 1,114,520 0.00% 75.00% 70.00% 70.00% - 835,890 780,164 780,164 334,356

558660323.xlsx Bill. 3.1.9 Fire service (VN2) 31/126

 Unit Rate % WORKDONE AMOUNT VALUE
Item Description Manufacturer Unit Quantity Amount (VND) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Supply Rate Install Rate Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

58 Flow meter DN200 SPP, USA set 1.00 58,734,720 555,940 59,290,660 0.00% 75.00% 70.00% 70.00% - 44,467,995 41,503,462 41,503,462 17,787,198

59 Pressure Gauge with Ball Valve Duyar, Turkey set 6.00 1,016,400 136,180 6,915,480 0.00% 75.00% 70.00% 70.00% - 5,186,610 4,840,836 4,840,836 2,074,644

60 Ball Valve DN50 Duyar, Turkey set 4.00 1,408,440 219,340 6,511,120 0.00% 75.00% 70.00% 70.00% - 4,883,340 4,557,784 4,557,784 1,953,336

61 Ball Valve DN25 Duyar, Turkey set 4.00 345,840 75,020 1,683,440 0.00% 75.00% 70.00% 70.00% - 1,262,580 1,178,408 1,178,408 505,032

62 GI pipe DN250 - ASTM A53 SCH20 Cangzhou, China m 48.00 1,369,610 216,260 76,121,760 0.00% 75.00% 70.00% 70.00% - 57,091,320 53,285,232 53,285,232 22,836,528

63 GI pipe DN200 - ASTM A53 SCH20 Hoasen, Vietnam m 18.00 681,670 173,470 15,392,520 0.00% 72.22% 70.00% 70.00% - 11,116,820 10,774,764 10,774,764 4,617,756

64 GI pipe DN50 - BS 1387 Class Medium Hoasen, Vietnam m 22.00 137,060 87,120 4,931,960 0.00% 75.00% 70.00% 70.00% - 3,698,970 3,452,372 3,452,372 1,479,588

65 GI pipe DN25 - BS 1387 Class Medium Hoasen, Vietnam m 38.00 69,520 49,390 4,518,580 0.00% 76.32% 70.00% 70.00% - 3,448,390 3,163,006 3,163,006 1,355,574

66 Fittings, coupling joints Dybend, Vietnam lot 1.00 41,833,880 8,366,820 50,200,700 0.00% 50.00% 50.00% 50.00% - 25,100,350 25,100,350 25,100,350 25,100,350

67 Hanger Support Vitviet, Vietnam lot 1.00 25,100,350 5,020,070 30,120,420 0.00% 50.00% 50.00% 50.00% - 15,060,210 15,060,210 15,060,210 15,060,210

68 Painting & Accessories Vietnam lot 1.00 12,550,120 2,509,980 15,060,100 0.00% 50.00% 50.00% 50.00% - 7,530,050 7,530,050 7,530,050 7,530,050

69 Testing & commissioning, lot 1.00 24,710,400 37,065,600 61,776,000 0.00% 50.00% 50.00% 50.00% - 30,888,000 30,888,000 30,888,000 30,888,000

70 Aerosol fire suppression system for Server Room Stat-X, USA lot 1.00 248,880,060 12,443,970 261,324,030 0.00% 70.00% 50.00% 50.00% - 182,926,821 130,662,015 130,662,015 130,662,015

71 Aerosol fire suppression system for Transformer Room Stat-X, USA lot 1.00 437,094,570 21,854,690 458,949,260 0.00% 70.00% 50.00% 50.00% - 321,264,482 229,474,630 229,474,630 229,474,630

72 Aerosol fire suppression system for MSB Room Stat-X, USA lot 1.00 350,130,880 17,506,500 367,637,380 0.00% 70.00% 50.00% 50.00% - 257,346,166 183,818,690 183,818,690 183,818,690

FIRE ALARM SYSTEM 2,842,365,900 40.18% 72.82% 58.52% 18.34% 1,142,007,651 2,069,755,566 1,663,270,938 521,263,287 1,179,094,962

Supply and installation of Fire Alarm system c/w graphic station, printer,
-
battery pack, accessories and fittings:
Fire Alarm Control Panel 6 Loop integrated with Firemen Intercom Panel,
73 Edwards, USA set 1.00 172,806,480 6,795,360 179,601,840 50.00% 80.00% 50.00% 0.00% 89,800,920 143,681,472 89,800,920 - 89,800,920
Mimic Panel

74 Graphics Station (Computer, Printer & Software) Edwards, USA set 1.00 131,638,320 617,760 132,256,080 50.00% 80.00% 50.00% 0.00% 66,128,040 105,804,864 66,128,040 - 66,128,040

8.0 amps, 240 VAC remote charger power supply. Includes main printed
75 Edwards, USA set 1.00 13,774,530 864,820 14,639,350 0.00% 50.00% 50.00% 50.00% - 7,319,675 7,319,675 7,319,675 7,319,675
circuit board, transformers and installation instructions

76 Intelligent Addressable Smoke Detector Edwards, China pcs 299.00 1,226,280 185,350 422,077,370 0.00% 50.17% 30.00% 30.00% - 211,744,500 126,623,211 126,623,211 295,454,159

77 Intelligent Addressable Heat Detector Edwards, China pcs 95.00 967,560 185,350 109,526,450 0.00% 70.53% 30.00% 30.00% - 77,244,970 32,857,935 32,857,935 76,668,515

78 Addressable manual call point Edwards, China pcs 45.00 1,371,480 185,350 70,057,350 0.00% 73.33% 30.00% 30.00% - 51,375,390 21,017,205 21,017,205 49,040,145

79 Horn/Strobe Edwards, China pcs 45.00 694,320 185,350 39,585,150 0.00% 73.33% 30.00% 30.00% - 29,029,110 11,875,545 11,875,545 27,709,605

80 Addressable Monitor Module Edwards, Mexico pcs 28.00 747,120 216,260 26,974,640 0.00% 67.86% 30.00% 30.00% - 18,304,220 8,092,392 8,092,392 18,882,248

81 Addressable Relay Module for Lift, Fire Damper, Fan, Shutter door… Edwards, Mexico pcs 37.00 1,028,280 216,260 46,047,980 0.00% 75.68% 30.00% 30.00% - 34,847,120 13,814,394 13,814,394 32,233,586

82 Addressable Interface Module for Conventional detector Edwards, Mexico pcs 2.00 747,120 216,260 1,926,760 0.00% 75.00% 30.00% 30.00% - 1,445,070 578,028 578,028 1,348,732

83 Addressable Control Module for Horn/Strobe Edwards, Mexico pcs 45.00 1,102,200 216,260 59,330,700 0.00% 73.33% 30.00% 30.00% - 43,509,180 17,799,210 17,799,210 41,531,490

84 SLC Loop Isolator Module Edwards, Mexico pcs 16.00 894,960 216,260 17,779,520 0.00% 68.75% 30.00% 30.00% - 12,223,420 5,333,856 5,333,856 12,445,664

85 Fireman’s Phone Jack on a single gang plate Edwards, Mexico pcs 31.00 413,160 216,260 19,512,020 0.00% 61.29% 30.00% 30.00% - 11,958,980 5,853,606 5,853,606 13,658,414

86 Addressable Firephone Control Module Edwards, Mexico pcs 31.00 1,102,200 247,060 41,827,060 0.00% 64.52% 30.00% 30.00% - 26,985,200 12,548,118 12,548,118 29,278,942

87 Fireman’s Telephone Hand Set Edwards, Mexico pcs 6.00 1,158,960 308,880 8,807,040 0.00% 66.67% 30.00% 30.00% - 5,871,360 2,642,112 2,642,112 6,164,928

Securiton,
88 Aspirating Smoke Detection for Warehouse ASD 535 set 1.00 81,892,800 988,460 82,881,260 0.00% 70.00% 30.00% 30.00% - 58,016,882 24,864,378 24,864,378 58,016,882
Germany
Securiton,
89 Aspirating Smoke Detection for Server Room ASD 531 set 1.00 35,061,840 617,760 35,679,600 0.00% 70.00% 30.00% 30.00% - 24,975,720 10,703,880 10,703,880 24,975,720
Germany
Securiton,
90 Sampling point pcs 47.00 247,060 92,620 15,964,960 70.00% 70.21% 70.21% 0.21% 11,175,472 11,209,440 11,209,440 33,968 4,755,520
Germany

91 PVC Pipe D25 & Accessories for ASD AC, Vietnam lot 1.00 75,366,720 26,378,330 101,745,050 70.00% 70.00% 70.00% 0.00% 71,221,535 71,221,535 71,221,535 - 30,523,515

92 FR Signal Cable 1Px1.5mm Taisin, Vietnam m 10,230.00 31,680 6,820 393,855,000 70.00% 71.36% 71.36% 1.36% 275,698,500 281,050,000 281,050,000 5,351,500 112,805,000

558660323.xlsx Bill. 3.1.9 Fire service (VN2) 32/126

 Unit Rate % WORKDONE AMOUNT VALUE
Item Description Manufacturer Unit Quantity Amount (VND) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Supply Rate Install Rate Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

93 FR Power Cable 2Cx2.5mm Taisin, Vietnam m 3,488.00 44,880 9,240 188,770,560 70.00% 70.24% 70.24% 0.24% 132,139,392 132,594,000 132,594,000 454,608 56,176,560

94 PVC Conduit D25 AC, Vietnam m 2,580.00 13,200 13,860 69,814,800 70.00% 72.09% 72.09% 2.09% 48,870,360 50,331,600 50,331,600 1,461,240 19,483,200

95 GI Conduit D25 CVL, Vietnam m 5,840.00 50,160 37,070 509,423,200 70.00% 93.41% 93.41% 23.41% 356,596,240 475,839,650 475,839,650 119,243,410 33,583,550

Underground HDPE conduit Ø50/40

96 Baan, Vietnam m 188.00 34,320 58,080 17,371,200 63.83% 71.81% 71.81% 7.98% 11,088,000 12,474,000 12,474,000 1,386,000 4,897,200
(including pipe fittings)

97 Excavating & Backfilling Vietnam lot 1.00 - 11,613,910 11,613,910 65.00% 74.00% 74.00% 9.00% 7,549,042 8,594,293 8,594,293 1,045,251 3,019,617

98 Hanger Support & Accessories Vietnam lot 1.00 122,110,560 24,422,090 146,532,650 40.90% 73.00% 73.00% 32.10% 59,925,490 106,968,835 106,968,835 47,043,345 39,563,815

99 Programming, Testing & commissioning, Training Vietnam lot 1.00 13,899,600 64,864,800 78,764,400 15.00% 70.00% 70.00% 55.00% 11,814,660 55,135,080 55,135,080 43,320,420 23,629,320

EXIT&EMERGENCY SYSTEM 989,510,610 53.83% 69.59% 67.75% 13.92% 532,683,746 688,632,175 670,416,017 137,732,271 319,094,593

100 Exit sign wall type (included with 2h battery) Paragon, Vietnam pcs 114.00 458,700 92,620 62,850,480 0.00% 50.00% 50.00% 50.00% - 31,425,240 31,425,240 31,425,240 31,425,240

101 Exit sign Ceiling type (included with 2h battery) Paragon, Vietnam pcs 37.00 458,700 92,620 20,398,840 0.00% 75.68% 50.00% 50.00% - 15,436,960 10,199,420 10,199,420 10,199,420

102 Emergency lighting wall mount (included with 2h battery) Paragon, Vietnam pcs 152.00 480,480 92,620 87,111,200 0.00% 49.34% 49.34% 49.34% - 42,982,500 42,982,500 42,982,500 44,128,700

Emergency lighting - Recessed or surface mount luminares- 1 lamp LED.

103 Paragon, Vietnam pcs 14.00 604,560 92,620 9,760,520 0.00% 50.00% 50.00% 50.00% - 4,880,260 4,880,260 4,880,260 4,880,260
(included with 2h battery)

104 Emergency control panel DVT, Vietnam pcs 1.00 19,008,000 1,235,520 20,243,520 0.00% 0.00% 0.00% 0.00% - - - - 20,243,520

105 Power Cable 2x2.5mm2 (Fire Resistance) Taisin, Vietnam m 5,010.00 42,240 9,240 257,914,800 66.67% 69.86% 69.86% 3.19% 171,943,200 180,180,000 180,180,000 8,236,800 77,734,800

106 Cable 1cx2.5mm € Taisin, Vietnam m 5,010.00 6,380 3,740 50,701,200 66.67% 69.86% 69.86% 3.19% 33,800,800 35,420,000 35,420,000 1,619,200 15,281,200

107 Ø25 GI conduit & fittings CVL, Vietnam m 4,840.00 50,160 37,070 422,193,200 70.00% 77.17% 77.17% 7.17% 295,535,240 325,804,050 325,804,050 30,268,810 96,389,150

108 Accessories Vietnam lot 1.00 48,614,060 9,722,790 58,336,850 53.83% 90.00% 67.75% 13.92% 31,404,506 52,503,165 39,524,547 8,120,041 18,812,303

LIGHTNING SYSTEM 203,010,940 39.44% 62.72% 62.72% 23.28% 80,065,700 127,324,692 127,324,692 47,258,992 75,686,248

Early streamer Emission Air terminal c/w 5m high gal. steel pole and
109 Cirprotec, Spain set 1.00 55,440,000 1,853,280 57,293,280 0.00% 50.00% 50.00% 50.00% - 28,646,640 28,646,640 28,646,640 28,646,640
supports. (Rp = 146m)

110 Lightning Counter Cirprotec, Spain set 1.00 4,488,000 679,580 5,167,580 0.00% 50.00% 50.00% 50.00% - 2,583,790 2,583,790 2,583,790 2,583,790

111 Test Box Kumwell, Thailan set 1.00 1,122,000 407,770 1,529,770 50.00% 70.00% 70.00% 20.00% 764,885 1,070,839 1,070,839 305,954 458,931

112 Cadweld Kumwell, Thailan lot 1.00 6,336,000 2,534,400 8,870,400 50.00% 70.00% 70.00% 20.00% 4,435,200 6,209,280 6,209,280 1,774,080 2,661,120

113 Earth pit c/w Heavy Duty Cover (5000 kg) Kumwell, Thailan pcs 1.00 673,200 277,970 951,170 50.00% 70.00% 70.00% 20.00% 475,585 665,819 665,819 190,234 285,351

114 Earth Rod D16, L3000 Kumwell, Thailan pcs 8.00 541,200 370,700 7,295,200 71.25% 88.75% 88.75% 17.50% 5,197,830 6,474,490 6,474,490 1,276,660 820,710

115 Copper Tape 25x3mm Kumwell, Thailan m 115.00 237,600 86,460 37,266,900 65.22% 65.39% 65.39% 0.17% 24,304,500 24,369,312 24,369,312 64,812 12,897,588

116 Cu Copper 70mm Taisin, Vietnam m 62.00 168,300 37,070 12,732,940 70.97% 72.58% 72.58% 1.61% 9,036,280 9,241,650 9,241,650 205,370 3,491,290

117 PVC Pipe D40 AC, Vietnam m 112.00 44,880 55,550 11,248,160 49.11% 49.82% 49.82% 0.71% 5,523,650 5,603,994 5,603,994 80,344 5,644,166

118 Accessories. Vietnam lot 1.00 5,758,720 1,151,700 6,910,420 50.00% 70.00% 70.00% 20.00% 3,455,210 4,837,294 4,837,294 1,382,084 2,073,126

119 Excavation and Backfilling Vietnam lot 1.00 - 7,413,120 7,413,120 50.00% 70.00% 70.00% 20.00% 3,706,560 5,189,184 5,189,184 1,482,624 2,223,936

Application fee to Authority for

120 Vietnam lot 1.00 - 46,332,000 46,332,000 50.00% 70.00% 70.00% 20.00% 23,166,000 32,432,400 32,432,400 9,266,400 13,899,600
Testing and Acceptance

STAIRCASE PRESSURIZATION SYSTEM 1,739,818,850 0.00% 0.00% 0.00% 0.00% - - - - 1,739,818,850

121 Pressure Fan 36,000 CMH @350 Pa Kruger, Vietnam set 3.00 44,880,000 1,853,280 140,199,840 0.00% 0.00% 0.00% 0.00% - - - - 140,199,840

122 Fan Control Panel DVT, Vietnam set 1.00 36,960,000 1,235,520 38,195,520 0.00% 0.00% 0.00% 0.00% - - - - 38,195,520

123 FR Power Cable Taisin, Vietnam lot 1.00 13,281,840 3,984,530 17,266,370 0.00% 0.00% 0.00% 0.00% - - - - 17,266,370

Phuong Nam,
124 GI Sheet 1.2mm m2 1,212.00 656,040 270,600 1,123,087,680 0.00% 0.00% 0.00% 0.00% - - - - 1,123,087,680
Vietnam

125 SAG 600x600 c/w OBD Reetech, Vietnam pcs 28.00 1,240,800 166,760 39,411,680 0.00% 0.00% 0.00% 0.00% - - - - 39,411,680

126 Hanger Support Vitviet, Vietnam lot 1.00 238,536,100 47,707,220 286,243,320 0.00% 0.00% 0.00% 0.00% - - - - 286,243,320

127 Accessories Vietnam lot 1.00 79,512,070 15,902,370 95,414,440 0.00% 0.00% 0.00% 0.00% - - - - 95,414,440

558660323.xlsx Bill. 3.1.9 Fire service (VN2) 33/126

 Unit Rate % WORKDONE AMOUNT VALUE
Item Description Manufacturer Unit Quantity Amount (VND) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Supply Rate Install Rate Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

LOBBY SMOKE CONTROL SYSTEM 1,506,913,980 0.00% 0.00% 0.00% 0.00% - - - - 1,506,913,980

128 Lobby Smoke Fan 46,800 CMH @300 Pa Kruger, Vietnam set 1.00 69,603,600 1,853,280 71,456,880 0.00% 0.00% 0.00% 0.00% - - - - 71,456,880

129 Fan Control Panel DVT, Vietnam set 1.00 16,368,000 1,235,520 17,603,520 0.00% 0.00% 0.00% 0.00% - - - - 17,603,520

130 FR Power Cable Taisin, Vietnam lot 1.00 13,281,840 3,984,530 17,266,370 0.00% 0.00% 0.00% 0.00% - - - - 17,266,370

Phuong Nam,
131 GI Sheet 1.2mm m2 1,082.00 656,040 270,600 1,002,624,480 0.00% 0.00% 0.00% 0.00% - - - - 1,002,624,480
Vietnam

132 Motorized Fire Damper 800x800 Reetech, Vietnam pcs 6.00 6,045,600 679,580 40,351,080 0.00% 0.00% 0.00% 0.00% - - - - 40,351,080

133 SAG 600x600 c/w OBD Reetech, Vietnam pcs 12.00 1,240,800 166,760 16,890,720 0.00% 0.00% 0.00% 0.00% - - - - 16,890,720

134 Hanger Support Vitviet, Vietnam lot 1.00 212,950,540 42,590,130 255,540,670 0.00% 0.00% 0.00% 0.00% - - - - 255,540,670

135 Accessories Vietnam lot 1.00 70,983,550 14,196,710 85,180,260 0.00% 0.00% 0.00% 0.00% - - - - 85,180,260

OTHER 346,563,360 0.00% 52.03% 44.01% 44.01% - 180,324,144 152,524,944 152,524,944 194,038,416

136 FFD Inspection & Fire License for VN2 lot 1.00 - 138,996,000 138,996,000 0.00% 70.00% 50.00% 50.00% - 97,297,200 69,498,000 69,498,000 69,498,000

137 Fire stopping Hilti, Germany lot 1.00 172,972,800 34,594,560 207,567,360 0.00% 40.00% 40.00% 40.00% - 83,026,944 83,026,944 83,026,944 124,540,416

FIRE PROTECTION SYSTEM TOTAL (EXCLUDED VAT) 14,560,423,790 4,127,149,730 18,687,573,520 35.01% 55.85% 47.09% 12.08% 6,542,840,501 10,436,335,694 8,800,847,481 2,258,006,980 9,886,726,039

558660323.xlsx Bill. 3.1.9 Fire service (VN2) 34/126

 PROJECT : VN2 NEW BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

PLUMBING AND SANITARY SYSTEM

RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment by Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

A SANITARY WARE

Kohler - China
Model:
Water closet complete with seat, cover and all necessary fixing accessories set 48.00 22,236,055 760,320 1,103,826,010 0.00% 0.00% 0.00% 0.00% - - - - 1,103,826,010
K4179TNA+K7589
0T + K5722K
Kohler-China
Toilet paper dispenser pcs 48.00 684,396 103,680 37,827,648 0.00% 0.00% 0.00% 0.00% - - - - 37,827,648
Model: K-45402T
Kohler - China
Washbasin with faucet, odour trap, angle valves Model: K-2215X + set 50.00 10,398,564 483,840 544,120,200 0.00% 0.00% 0.00% 0.00% - - - - 544,120,200
K18655T

Ristal glass mirror with attachment „Vito-Fix“, 80 x 80 cm Viet Nam set 50.00 850,651 103,680 47,716,560 0.00% 0.00% 0.00% 0.00% - - - - 47,716,560

Kohler - China
Soap-, Cream- / Disinfectant dispenser set 50.00 450,695 103,680 27,718,740 0.00% 0.00% 0.00% 0.00% - - - - 27,718,740
Model: K-78289T
Inax/Viet Nam
Paper towel holder set 13.00 2,896,906 103,680 39,007,613 0.00% 0.00% 0.00% 0.00% - - - - 39,007,613
Model: KF-12J
Kohler - China
Wall hung urinal bowl complete with flush valve, integral trap and fixing
Model: K16306T+ set 15.00 17,975,023 483,840 276,882,948 0.00% 0.00% 0.00% 0.00% - - - - 276,882,948
accessories
K18645T

Sink + faucet + Drain (including P-trap) Kohler - China pcs 7.00 8,746,855 414,720 64,131,026 0.00% 0.00% 0.00% 0.00% - - - - 64,131,026
Inax/Viet Nam
Water tap Model: LF-15G- pcs 43.00 500,774 103,680 25,991,539 0.00% 0.00% 0.00% 0.00% - - - - 25,991,539
13(JW)
Accessories Viet Nam lot 1.00 15,325,632 5,254,502 20,580,134 0.00% 0.00% 0.00% 0.00% - - - - 20,580,134

B WATER SUPPLY

I EXTERNAL WORKS - 00

1 EQUIPMENTS

R.C Valve pit (including excavation, backfill. Compaction, formwork, rebars,

set 2.00 3,024,000 1,728,000 9,504,000 0.00% 0.00% 0.00% 0.00% - - - - 9,504,000
concrete, grating cover, etc…)

Hose BIBB DN20, c/w gate valve,concrete plinth Viet Nam set 9.00 907,200 207,360 10,031,040 0.00% 0.00% 0.00% 0.00% - - - - 10,031,040

2 VALVES & FITTINGS

Kitz - Japan
Gate valve DN100 pcs - 6,197,990 345,600 - 0.00% 0.00% 0.00% 0.00% - - - - -
Model: 10FCHI
Kitz - Japan
Gate valve DN80 pcs 3.00 4,366,656 276,480 13,929,408 0.00% 0.00% 0.00% 0.00% - - - - 13,929,408
Model: 10FCHI
Kitz - Japan
Gate valve DN50 pcs - 826,157 172,800 - 0.00% 0.00% 0.00% 0.00% - - - - -
Model: FH
Kitz - Japan
Gate valve DN40 pcs - 555,206 138,240 - 0.00% 0.00% 0.00% 0.00% - - - - -
Model: FH
Kitz - Japan
Gate valve DN25 pcs 1.00 314,496 86,400 400,896 0.00% 0.00% 0.00% 0.00% - - - - 400,896
Model: FH
Kitz - Japan
Gate valve DN20 pcs - 226,195 69,120 - 0.00% 0.00% 0.00% 0.00% - - - - -
Model: FH
Kitz - Japan
Check valve DN80 pcs 1.00 4,623,091 276,480 4,899,571 0.00% 0.00% 0.00% 0.00% - - - - 4,899,571
Model: 10FCO
Kitz - Japan
Y strainer DN80 pcs 1.00 4,113,850 276,480 4,390,330 0.00% 0.00% 0.00% 0.00% - - - - 4,390,330
Model: 10FCY
Kitz - Japan
Water meter DN100 pcs - 12,117,773 345,600 - 0.00% 0.00% 0.00% 0.00% - - - - -
Model: Komax
Kitz - Japan
Water meter DN80 pcs 1.00 9,046,598 276,480 9,323,078 0.00% 0.00% 0.00% 0.00% - - - - 9,323,078
Model: Komax
Kitz - Japan
Water meter DN50 pcs - 3,801,773 172,800 - 0.00% 0.00% 0.00% 0.00% - - - - -
Model: Komax
Kitz - Japan
Water meter DN40 pcs - 2,310,336 138,240 - 0.00% 0.00% 0.00% 0.00% - - - - -
Model: Komax
UTD - USA
Float valve DN80 pcs 1.00 18,552,845 276,480 18,829,325 0.00% 0.00% 0.00% 0.00% - - - - 18,829,325
Model: Type 01

3 PIPING & FITTINGS

Cold water HDPE pipe (PN10) - Underground pipe

558660323.xlsx 3.1.10-Plumbing & sanitary(VN2) 35/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment by Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)
Bình Minh/Tien
DN20 m 5.00 10,692 22,118 164,052 0.00% 0.00% 0.00% 0.00% - - - - 164,052
Phong - Vietnam
Bình Minh/Tien
DN25 m 56.00 17,118 27,648 2,506,896 0.00% 0.00% 0.00% 0.00% - - - - 2,506,896
Phong - Vietnam
Bình Minh/Tien
DN32 m - 26,428 35,392 - 0.00% 0.00% 0.00% 0.00% - - - - -
Phong - Vietnam
Bình Minh/Tien
DN40 m 291.00 40,673 44,237 24,708,694 0.00% 0.00% 0.00% 0.00% - - - - 24,708,694
Phong - Vietnam
Bình Minh/Tien
DN50 m - 64,919 55,296 - 0.00% 0.00% 0.00% 0.00% - - - - -
Phong - Vietnam
Bình Minh/Tien
DN80 m 120.00 131,522 88,474 26,399,520 0.00% 0.00% 0.00% 0.00% - - - - 26,399,520
Phong - Vietnam
Bình Minh/Tien
HDPE pipe fittings lot 1.00 5,726,441 2,290,572 8,017,013 0.00% 0.00% 0.00% 0.00% - - - - 8,017,013
Phong - Vietnam

Cold water HDPE pipe (PN10) - Aboveground pipe

Bình Minh/Tien
DN20 m - 10,692 22,118 - 0.00% 0.00% 0.00% 0.00% - - - - -
Phong - Vietnam
Bình Minh/Tien
HDPE pipe fittings lot - 598,547 205,211 - 0.00% 0.00% 0.00% 0.00% - - - - -
Phong - Vietnam

Gal steel pipe - Protective pipi for supply water pipe cross the road

DN150 SeAH - Vietnam m 6.00 632,642 311,040 5,662,094 0.00% 0.00% 0.00% 0.00% - - - - 5,662,094

DN80 SeAH - Vietnam m 35.00 265,831 165,888 15,110,172 0.00% 0.00% 0.00% 0.00% - - - - 15,110,172

DN50 SeAH - Vietnam m - 159,829 103,680 - 0.00% 0.00% 0.00% 0.00% - - - - -

Gal steel pipe fittings Vietnam lot 1.00 3,929,947 1,571,983 5,501,930 0.00% 0.00% 0.00% 0.00% - - - - 5,501,930

4 OTHERS & ACCESSORIES

Hangers & supports Vietnam lot 1.00 5,959,969 2,043,414 8,003,383 0.00% 0.00% 0.00% 0.00% - - - - 8,003,383

Accessories Vietnam lot 1.00 7,079,746 2,831,900 9,911,646 0.00% 0.00% 0.00% 0.00% - - - - 9,911,646

Excavation,compaction & Backfilling Vietnam lot 1.00 4,567,450 24,011,737 28,579,187 0.00% 0.00% 0.00% 0.00% - - - - 28,579,187

II PUMP ROOM

1 EQUIPMENTS

Booster pump 30 m3/h@50 m H2O c/w gate valves, Flexible joint, Y

strainer, Pressure Gauge, pressure tank, control panel, VSD, Control KSB - Netherlands set 1.00 422,259,383 6,220,800 428,480,183 0.00% 0.00% 0.00% 0.00% - - - - 428,480,183
Wiring (03 Pump Included)

Booter pump 5 m3/h@15 m H2O c/w gate valves, Flexible joint, Y strainer,
Pressure Gauge, pressure tank, control panel, VSD, Control Wiring (02 KSB - Netherlands set 1.00 169,126,272 3,456,000 172,582,272 0.00% 0.00% 0.00% 0.00% - - - - 172,582,272
Pump Included)

2 VALVES & FITTINGS

Tamaki - Japan
Foot valve DN100 pcs - 4,977,504 345,600 - 0.00% 0.00% 0.00% 0.00% - - - - -
Model: TA

3 PIPING & FITTINGS

Cold water PPR pipe (PN10)

DN100 Kelen - Austria m 15.00 669,935 110,592 11,707,902 0.00% 0.00% 0.00% 0.00% - - - - 11,707,902

PPR pipe fittings Kelen - Austria lot 1.00 4,019,620 1,378,156 5,397,775 0.00% 0.00% 0.00% 0.00% - - - - 5,397,775

4 OTHERS & ACCESSORIES

Hangers & supports Vietnam lot 1.00 5,024,527 1,722,697 6,747,224 0.00% 0.00% 0.00% 0.00% - - - - 6,747,224

Accessories Vietnam lot 1.00 32,640,408 11,190,992 43,831,400 0.00% 0.00% 0.00% 0.00% - - - - 43,831,400

III MAIN BUILDING

1 EQUIPMENTS
Pratt - NEW
Emergency shower ZEALAND set 1.00 48,662,208 552,960 49,215,168 0.00% 0.00% 0.00% 0.00% - - - - 49,215,168
Model: PEM 607
2 VALVES & FITTINGS

Kitz - Japan
Gate valve DN65 pcs 7.00 3,634,848 224,640 27,016,416 0.00% 0.00% 0.00% 0.00% - - - - 27,016,416
Model: 10FCHI
Kitz - Japan
Gate valve DN50 pcs 826,157 172,800 - 0.00% 0.00% 0.00% 0.00% - - - - -
Model: FH

558660323.xlsx 3.1.10-Plumbing & sanitary(VN2) 36/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment by Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)
Kitz - Japan
Gate valve DN32 pcs 12.00 439,085 110,592 6,596,122 33.33% 33.33% 33.33% 0.00% 2,198,707 2,198,707 2,198,707 - 4,397,415
Model: FH
Kitz - Japan
Gate valve DN25 pcs 3.00 314,496 86,400 1,202,688 70.00% 70.00% 70.00% 0.00% 841,882 841,882 841,882 - 360,806
Model: FH
Kitz - Japan
Gate valve DN20 pcs 11.00 226,195 69,120 3,248,467 45.45% 45.45% 45.45% 0.00% 1,476,576 1,476,576 1,476,576 - 1,771,891
Model: FH
Kitz - Japan
Ball valve DN15 pcs 21.00 127,008 51,840 3,755,808 0.00% 0.00% 0.00% 0.00% - - - - 3,755,808
Model: SZA
Kitz - Japan
Pressure Reducing Valve DN50 pcs 17,696,448 172,800 - 0.00% 0.00% 0.00% 0.00% - - - - -
Model: GD-24
Kitz - Japan
Pressure Reducing Valve DN25 pcs 5,820,595 86,400 - 0.00% 0.00% 0.00% 0.00% - - - - -
Model: GD-24
Wise - Korea
Pressure Gauge + ball Valve pcs 7.00 485,050 103,680 4,121,107 0.00% 0.00% 0.00% 0.00% - - - - 4,121,107
Model: P110+SZA
Itap - Italia
Automatic air valve pcs 1.00 506,822 103,680 610,502 0.00% 0.00% 0.00% 0.00% - - - - 610,502
Model: 362

3 PIPING & FITTINGS

Cold water PPR pipe (PN10)

DN100 Kelen - Austria m 90.00 669,935 110,592 70,247,412 0.00% 0.00% 0.00% 0.00% - - - - 70,247,412

DN80 Kelen - Austria m 21.00 440,413 88,474 11,106,623 0.00% 0.00% 0.00% 0.00% - - - - 11,106,623

DN65 Kelen - Austria m 32.60 333,310 71,885 13,209,337 0.00% 0.00% 0.00% 0.00% - - - - 13,209,337

DN50 Kelen - Austria m 42.00 241,499 55,296 12,465,382 45.00% 45.00% 45.00% 0.00% 5,609,422 5,609,422 5,609,422 - 6,855,960

DN40 Kelen - Austria m 90.00 155,012 44,237 17,932,428 33.33% 33.33% 33.33% 0.00% 5,977,476 5,977,476 5,977,476 - 11,954,952

DN32 Kelen - Austria m 73.80 101,790 35,392 10,124,002 70.00% 70.00% 70.00% 0.00% 7,086,801 7,086,801 7,086,801 - 3,037,201

DN25 Kelen - Austria m 66.00 65,858 27,648 6,171,422 70.00% 70.00% 70.00% 0.00% 4,319,995 4,319,995 4,319,995 - 1,851,427

DN20 Kelen - Austria m 204.40 44,572 22,118 13,631,436 45.00% 45.00% 45.00% 0.00% 6,134,146 6,134,146 6,134,146 - 7,497,290

DN15 Kelen - Austria m 865.20 31,266 16,589 41,403,973 25.00% 25.00% 25.00% 0.00% 10,350,993 10,350,993 10,350,993 - 31,052,980

PPR pipe fittings Kelen - Austria lot 1.00 83,889,054 33,555,622 117,444,676 70.00% 70.00% 70.00% 0.00% 82,211,273 82,211,273 82,211,273 - 35,233,403

4 OTHERS & ACCESSORIES

Hangers & supports Vietnam lot 1.00 22,878,828 9,151,531 32,030,359 40.00% 40.00% 40.00% 0.00% 12,812,144 12,812,144 12,812,144 - 19,218,215

Accessories Vietnam lot 1.00 28,985,926 5,824,138 34,810,063 40.00% 40.00% 40.00% 0.00% 13,924,025 13,924,025 13,924,025 - 20,886,038

IV GUARDHOUSETOILET & MOTORBIKE AREA

1 VALVES & FITTINGS

Kitz - Japan
Ball valve DN15 pcs 4.00 127,008 51,840 715,392 0.00% 0.00% 0.00% 0.00% - - - - 715,392
Model: SZA

2 PIPING & FITTINGS

Cold water PPR pipe (PN10) - Underground pipe

DN20 Kelen - Austria m - 44,572 22,118 - 0.00% 0.00% 0.00% 0.00% - - - - -

DN15 Kelen - Austria m 58.00 31,266 16,589 2,775,578 0.00% 10.00% 0.00% 0.00% - 277,558 - - 2,775,578

PPR pipe fittings Kelen - Austria lot 1.00 725,425 290,164 1,015,589 0.00% 10.00% 0.00% 0.00% - 101,559 - - 1,015,589

3 OTHERS & ACCESSORIES

Hangers & supports Vietnam lot 1.00 1,161,713 398,304 1,560,017 0.00% 0.00% 0.00% 0.00% - - - - 1,560,017

Accessories Vietnam lot 1.00 432,000 148,111 580,111 0.00% 0.00% 0.00% 0.00% - - - - 580,111

C WASTE WATER DRAINAGE

I EQUIPMENTS

KSB - France
Submersible wastewater pump Q=60 m3/h, H=10m C/w valves, control
Model: Amarex NF set 1.00 127,431,360 6,912,000 134,343,360 0.00% 0.00% 0.00% 0.00% - - - - 134,343,360
panel, Control Wiring
80-220
KSB - France
Submersible wastewater pump Q=2 m3/h, H=15m C/w valves, control
Model: Ama-Porter set 1.00 127,431,360 6,912,000 134,343,360 0.00% 0.00% 0.00% 0.00% - - - - 134,343,360
panel, Control Wiring
5 01

558660323.xlsx 3.1.10-Plumbing & sanitary(VN2) 37/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment by Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

Equipment SEWAGE TREATMENT TANK 55m3 lot 1.00 1,453,041,234 110,707,906 1,563,749,140 0.00% 0.00% 0.00% 0.00% - - - - 1,563,749,140

Septic tank V= 2 m3 set 1.00 27,000,000 5,400,000 32,400,000 70.00% 70.00% 70.00% 0.00% 22,680,000 22,680,000 22,680,000 - 9,720,000

Septic tank V=60 m3 set 1.00 13,500,000 12,960,000 26,460,000 70.00% 70.00% 70.00% 0.00% 18,522,000 18,522,000 18,522,000 - 7,938,000

Grease trap V=6m3 set 1.00 37,800,000 8,640,000 46,440,000 70.00% 70.00% 70.00% 0.00% 32,508,000 32,508,000 32,508,000 - 13,932,000

Concrete for Waste water treatment tank set 1.00 215,000,000 65,000,000 280,000,000 70.00% 70.00% 70.00% 0.00% 196,000,000 196,000,000 196,000,000 - 84,000,000

Ngoc Thao -
Vietnam
Floor drain (with trap)- DN50 pcs 60.00 179,410 172,800 21,132,576 0.00% 0.00% 0.00% 0.00% - - - - 21,132,576
Model: DS 090
O120S1123
Ngoc Thao -
Floor clean out (FCO) DN100 pcs 4.00 598,028 228,096 3,304,498 0.00% 0.00% 0.00% 0.00% - - - - 3,304,498
Vietnam
Ngoc Thao -
Floor clean out (FCO) DN65 pcs 2.00 362,880 172,800 1,071,360 0.00% 0.00% 0.00% 0.00% - - - - 1,071,360
Vietnam
Ngoc Thao -
Floor clean out (FCO) DN50 pcs 5.00 278,208 172,800 2,255,040 0.00% 0.00% 0.00% 0.00% - - - - 2,255,040
Vietnam
Ngoc Thao -
Vent cap DN100 pcs 1.00 573,113 207,360 780,473 0.00% 0.00% 0.00% 0.00% - - - - 780,473
Vietnam
Ngoc Thao -
Vent cap DN65 pcs 1.00 362,880 172,800 535,680 0.00% 0.00% 0.00% 0.00% - - - - 535,680
Vietnam

II PIPING & FITTINGS

1 uPVC Waste water pipe (PN9) - Underground pipe

Bình Minh/Tien
DN40 - uPVC m 25,337 33,178 - 0.00% 0.00% 0.00% 0.00% - - - - -
Phong - Vietnam
Bình Minh/Tien
DN50 - uPVC m 30.00 43,740 41,472 2,556,360 70.00% 70.00% 70.00% 0.00% 1,789,452 1,789,452 1,789,452 - 766,908
Phong - Vietnam
Bình Minh/Tien
DN65 - uPVC m 20.00 63,731 53,914 2,352,888 70.00% 70.00% 70.00% 0.00% 1,647,022 1,647,022 1,647,022 - 705,866
Phong - Vietnam
Bình Minh/Tien
DN80 - uPVC m 18.00 91,940 66,355 2,849,321 70.00% 70.00% 70.00% 0.00% 1,994,525 1,994,525 1,994,525 - 854,796
Phong - Vietnam
Bình Minh/Tien
DN100 - uPVC m 20.00 138,748 82,944 4,433,832 70.00% 70.00% 70.00% 0.00% 3,103,682 3,103,682 3,103,682 - 1,330,150
Phong - Vietnam
Bình Minh/Tien
DN125 - uPVC m 10.00 216,842 103,680 3,205,224 70.00% 70.00% 70.00% 0.00% 2,243,657 2,243,657 2,243,657 - 961,567
Phong - Vietnam

2 uPVC Waste water pipe (PN9) - Aboveground pipe

Bình Minh/Tien
DN40 - uPVC m 100.00 25,337 33,178 5,851,440 40.00% 40.00% 40.00% 0.00% 2,340,576 2,340,576 2,340,576 - 3,510,864
Phong - Vietnam
Bình Minh/Tien
DN50 - uPVC m 708.00 43,740 41,472 60,330,096 60.00% 60.00% 60.00% 0.00% 36,198,058 36,198,058 36,198,058 - 24,132,038
Phong - Vietnam
Bình Minh/Tien
DN65 - uPVC m 214.50 63,731 53,914 25,234,724 60.00% 60.00% 60.00% 0.00% 15,140,834 15,140,834 15,140,834 - 10,093,890
Phong - Vietnam
Bình Minh/Tien
DN80 - uPVC m 98.50 91,940 66,355 15,592,117 70.00% 70.00% 70.00% 0.00% 10,914,482 10,914,482 10,914,482 - 4,677,635
Phong - Vietnam
Bình Minh/Tien
DN100 - uPVC m 235.70 138,748 82,944 52,252,710 70.00% 70.00% 70.00% 0.00% 36,576,897 36,576,897 36,576,897 - 15,675,813
Phong - Vietnam
Bình Minh/Tien
DN125 - uPVC m 28.00 216,842 103,680 8,974,627 70.00% 70.00% 70.00% 0.00% 6,282,239 6,282,239 6,282,239 - 2,692,388
Phong - Vietnam
Bình Minh/Tien
DN150 - uPVC m 15.00 281,459 124,416 6,088,122 70.00% 70.00% 70.00% 0.00% 4,261,685 4,261,685 4,261,685 - 1,826,437
Phong - Vietnam
Bình Minh/Tien
uPVC pipe fittings lot 1.00 43,365,650 17,346,258 60,711,908 70.00% 70.00% 70.00% 0.00% 42,498,336 42,498,336 42,498,336 - 18,213,572
Phong - Vietnam

3 HDPE waste water pipe (PN10) - Underground pipe :

Bình Minh/Tien
DN150-HDPE m 60.00 414,677 165,888 34,833,888 66.67% 66.67% 66.67% 0.00% 23,222,592 23,222,592 23,222,592 - 11,611,296
Phong - Vietnam
Bình Minh/Tien
DN100-HDPE m 80.00 131,522 110,592 19,369,152 70.00% 70.00% 70.00% 0.00% 13,558,406 13,558,406 13,558,406 - 5,810,746
Phong - Vietnam
Bình Minh/Tien
DN50-HDPE m 85.00 64,919 55,296 10,218,258 70.00% 70.00% 70.00% 0.00% 7,152,781 7,152,781 7,152,781 - 3,065,477
Phong - Vietnam
Bình Minh/Tien
HDPE pipe fittings lot 1.00 10,230,235 4,092,098 14,322,334 70.00% 70.00% 70.00% 0.00% 10,025,634 10,025,634 10,025,634 - 4,296,700
Phong - Vietnam

4 Stainless steel pipe- Kitchen waste pipe Sch 10

Superinox -
DN80 m 60.00 529,502 269,568 47,944,224 70.00% 70.00% 70.00% 0.00% 33,560,957 33,560,957 33,560,957 - 14,383,267
Malaysia
Superinox -
Stainless steel pipe fittings lot 1.00 7,942,536 3,267,788 11,210,324 70.00% 70.00% 70.00% 0.00% 7,847,227 7,847,227 7,847,227 - 3,363,097
Malaysia

III OTHERS & ACCESSORIES

1 Hangers & supports Vietnam lot 1.00 30,787,884 12,315,154 43,103,038 70.00% 70.00% 70.00% 0.00% 30,172,127 30,172,127 30,172,127 - 12,930,911

558660323.xlsx 3.1.10-Plumbing & sanitary(VN2) 38/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment by Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

2 Accessories Vietnam lot 1.00 27,165,780 10,866,312 38,032,092 70.00% 70.00% 70.00% 0.00% 26,622,464 26,622,464 26,622,464 - 11,409,628

D ADDITIONAL WORK

A SANITARY WARE

Shower Kohler - China set 20.00 2,540,160 483,840 60,480,000 0.00% 0.00% 0.00% 0.00% - - - - 60,480,000

B WATER SUPPLY

II PUMP ROOM

1 VALVES & FITTINGS

Tamaki - Japan
Foot valve DN80 pcs 3.00 4,536,000 276,480 14,437,440 0.00% 0.00% 0.00% 0.00% - - - - 14,437,440
Model: TA
Kitz - Japan
Gate Valve DN40 pcs 2.00 555,206 138,240 1,386,893 0.00% 0.00% 0.00% 0.00% - - - - 1,386,893
Model: FH
Kitz - Japan
Gate Valve DN50 pcs 3.00 826,157 172,800 2,996,870 0.00% 0.00% 0.00% 0.00% - - - - 2,996,870
Model: FH
Kitz - Japan
Pressure Reducing Valve DN50 pcs 1.00 17,696,448 172,800 17,869,248 0.00% 0.00% 0.00% 0.00% - - - - 17,869,248
Model: GD-24

2 PIPING & FITTINGS

Cold water PPR pipe (PN10)

DN50 Kelen - Austria m 5.00 241,499 55,296 1,483,974 0.00% 0.00% 0.00% 0.00% - - - - 1,483,974

DN40 Kelen - Austria m 10.00 155,012 44,237 1,992,492 0.00% 0.00% 0.00% 0.00% - - - - 1,992,492

III MAIN BUILDING

1 VALVES & FITTINGS

Kitz - Japan
Pressure Reducing Valve DN65 pcs 1.00 28,314,317 224,640 28,538,957 0.00% 0.00% 0.00% 0.00% - - - - 28,538,957
Model: GD-24
Kitz - Japan
Pressure Reducing Valve DN20 pcs 1.00 7,078,579 69,120 7,147,699 0.00% 0.00% 0.00% 0.00% - - - - 7,147,699
Model: GD-24
AO Smith
Cold and hot water dispenser for pantry Mode; AR75-A-S- set 6.00 14,273,280 898,560 91,031,040 0.00% 0.00% 0.00% 0.00% - - - - 91,031,040
H-1
Cold and hot water dispenser for canteen Vietnam set 3.00 20,442,240 1,313,280 65,266,560 0.00% 0.00% 0.00% 0.00% - - - - 65,266,560

Hot water tank for kitchen 300L Ariston - italy set 1.00 38,707,200 1,728,000 40,435,200 0.00% 0.00% 0.00% 0.00% - - - - 40,435,200

IV GUARDHOUSETOILET & MOTORBIKE AREA

1 PIPING & FITTINGS

Cold water PPR pipe (PN10) - Underground pipe

DN40 Kelen - Austria m 8.00 155,012 44,237 1,593,994 0.00% 0.00% 0.00% 0.00% - - - - 1,593,994

PS System 6,596,354,020 11.22% 11.22% 11.22% 0.00% 739,807,072 740,186,189 739,807,072 - 5,856,546,948

558660323.xlsx 3.1.10-Plumbing & sanitary(VN2) 39/126

 PROJECT : VN2 NEW BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

Process old water sys

RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer Q'ty UNIT Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

I PROCESS COOLING

1 EQUIPMENT

Process cooling water pumps for HEX (COP-01,02), 1 duty, 1 stand by

Pump type :Single-stage Centrifugal in-line single head with VSD, IE
KSB - Germany 2.00 set 149,845,248 2,419,200 304,528,896 0.00% 0.00% 0.00% 0.00% - - - - 304,528,896
Eff.IE3
Water flow : 6.2 l/s, @25mH2O

Process cooling water pumps for MOD (COP-03,04 ), 1 duty, 1 stand by

Pump type :Single-stage Centrifugal in-line single head with VSD, IE
KSB - Germany 2.00 set 118,819,008 2,419,200 242,476,416 0.00% 0.00% 0.00% 0.00% - - - - 242,476,416
Eff.IE3
Water flow : 6.2 l/s, @20mH2O

Plate heat exchanger HEX-01,02

Alfa Laval 2.00 set 39,916,800 2,419,200 84,672,000 0.00% 0.00% 0.00% 0.00% - - - - 84,672,000
Capacity : 156 kW
Buffer tank 10 m3 with insulation Vietnam 1.00 set 133,056,000 34,560,000 167,616,000 0.00% 0.00% 0.00% 0.00% - - - - 167,616,000

2 VALVE - - - -

Butterfly valve - - - -

DN80 Kitz - Thailand 16.00 set 1,641,341 276,480 30,685,133 0.00% 0.00% 0.00% 0.00% - - - - 30,685,133

- - - -

DN80 Kitz - China 4.00 set 2,590,963 276,480 11,469,773 0.00% 0.00% 0.00% 0.00% - - - - 11,469,773

Check valve - - - -

DN80 Kitz - Japan 4.00 set 6,311,930 276,480 26,353,642 0.00% 0.00% 0.00% 0.00% - - - - 26,353,642

Flexible connector - - - -

DN80 Tozen - China 8.00 set 1,112,594 276,480 11,112,595 0.00% 0.00% 0.00% 0.00% - - - - 11,112,595

Drain valve - - - -

DN15 Kitz - Thailand 4.00 set 123,120 51,840 699,840 0.00% 0.00% 0.00% 0.00% - - - - 699,840

Gate valve - - - -

DN20 Kitz - Thailand 40.00 set 223,171 86,400 12,382,848 0.00% 0.00% 0.00% 0.00% - - - - 12,382,848

Pressure gauge Wise - Korea 8.00 set 326,592 158,976 3,884,544 0.00% 0.00% 0.00% 0.00% - - - - 3,884,544

Thermal meter Wise - Korea 8.00 set 304,819 158,976 3,710,362 0.00% 0.00% 0.00% 0.00% - - - - 3,710,362

Accessories Vietnam 1.00 lot 4,262,220 1,461,337 5,723,557 0.00% 0.00% 0.00% 0.00% - - - - 5,723,557

3 PIPING - - - -

Black steel pipe with insulation - - - -

SeAH - Vietnam +
DN20 60.00 m 103,324 71,885 10,512,504 0.00% 0.00% 0.00% 0.00% - - - - 10,512,504
Sekisui - Thailand
SeAH - Vietnam +
DN65 140.00 m 358,819 205,978 79,071,552 0.00% 0.00% 0.00% 0.00% - - - - 79,071,552
Sekisui - Thailand
SeAH - Vietnam +
DN80 110.00 m 416,340 246,067 72,864,792 0.00% 0.00% 0.00% 0.00% - - - - 72,864,792
Sekisui - Thailand

Fitting Vietnam 1.00 lot 7,692,084 2,637,284 10,329,368 0.00% 0.00% 0.00% 0.00% - - - - 10,329,368

Painting Vietnam 1.00 lot 1,923,026 659,318 2,582,345 0.00% 0.00% 0.00% 0.00% - - - - 2,582,345

Hanger and support Vietnam 1.00 lot 3,846,042 1,318,648 5,164,690 0.00% 0.00% 0.00% 0.00% - - - - 5,164,690

Accessories Vietnam 1.00 lot 1,923,026 659,318 2,582,345 0.00% 0.00% 0.00% 0.00% - - - - 2,582,345

558660323.xlsx 3.1.11 Process cold water (VN2) 40/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer Q'ty UNIT Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

Process old water sys 1,088,423,202 0.00% 0.00% 0.00% 0.00% - - - - 1,088,423,202

558660323.xlsx 3.1.11 Process cold water (VN2) 41/126

 PROJECT : VN2 NEW BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

MV SYSTEM

RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)
MEDIUM VOLTAGE SYSTEM:
Design, provide, install and approval for whole system.
Noted that what you got in our issued drawings is only for reference.
The contractor is requested to clarify with Binh Duong PC to develop
them for approval.

I POWER CONNECTION

MV Connection fee lot 1.00 - 69,120,000 69,120,000 0.00% 80.00% 20.00% 20.00% - 55,296,000 13,824,000 13,824,000 55,296,000

Concrete Pole c/w foundation, bracket & LBFCO,Fuse accessories for the
Vietnam lot 1.00 131,447,232 21,627,648 153,074,880 0.00% 80.00% 80.00% 80.00% - 122,459,904 122,459,904 122,459,904 30,614,976
completion of the installation work (c/w MV yard, wire mesh fence, door...).

Recloser 200 A- 24KV Entec/ Hàn Quốc lot 1.00 223,776,000 6,912,000 230,688,000 0.00% 80.00% 80.00% 80.00% - 184,550,400 184,550,400 184,550,400 46,137,600

Lightning arrester Copper/ Mỹ pcs 3.00 1,354,752 276,480 4,893,696 0.00% 80.00% 80.00% 80.00% - 3,914,957 3,914,957 3,914,957 978,739

Disconnector switch VN set 1.00 18,869,760 691,200 19,560,960 0.00% 80.00% 80.00% 80.00% - 15,648,768 15,648,768 15,648,768 3,912,192

Measure unit lot 1.00 24,192,000 691,200 24,883,200 0.00% 80.00% 80.00% 80.00% - 19,906,560 19,906,560 19,906,560 4,976,640

TU-12000/120V-22kV pcs 3.00 18,144,000 691,200 56,505,600 0.00% 0.00% 0.00% 0.00% - - - - 56,505,600

TI - 50/5A pcs 3.00 18,144,000 691,200 56,505,600 0.00% 0.00% 0.00% 0.00% - - - - 56,505,600

All fees such as : Design,testing& Commissioning,investigation, turn on

lot 1.00 - 207,360,000 207,360,000 0.00% 80.00% 20.00% 20.00% - 165,888,000 41,472,000 41,472,000 165,888,000
and so on

Accessories lot 1.00 35,078,400 12,165,120 47,243,520 0.00% 80.00% 80.00% 80.00% - 37,794,816 37,794,816 37,794,816 9,448,704

II CABLING SYSTEM - - -

MV cable. - - - - -

3C-240mm² XLPE/SWA/PVC - 24kV LS m 67.00 2,127,222 207,360 156,416,994 0.00% 80.00% 80.00% 80.00% - 125,133,595 125,133,595 125,133,595 31,283,399

3C-95mm² XLPE/SWA/PVC - 24kV LS m 25.00 973,242 138,240 27,787,050 0.00% 80.00% 80.00% 80.00% - 22,229,640 22,229,640 22,229,640 5,557,410

Manhole with concrete cover (MH) Vietnam each 2.00 11,491,200 1,382,400 25,747,200 35.00% 50.00% 50.00% 15.00% 9,011,520 12,873,600 12,873,600 3,862,080 12,873,600

RC Oil pit with cast iron cover, c/w piping (OP) Vietnam each 1.00 30,240,000 9,676,800 39,916,800 0.00% 0.00% 0.00% 0.00% - - - - 39,916,800

Cable trench 400mmx700mm, c/w grating cover lot 20.00 1,088,640 829,440 38,361,600 0.00% 100.00% 50.00% 50.00% - 38,361,600 19,180,800 19,180,800 19,180,800

Underground flexible HDPE Ø200 & fittings Vietnam m 130.00 175,392 34,560 27,293,760 70.00% 100.00% 95.00% 25.00% 19,105,632 27,293,760 25,929,072 6,823,440 1,364,688

Excavating & Backfilling Vietnam lot 1.00 27,216,000 27,648,000 54,864,000 70.00% 100.00% 90.00% 20.00% 38,404,800 54,864,000 49,377,600 10,972,800 5,486,400

Accessories: Marking brick, warning tap, Plastic warning pickets lot 1.00 24,192,000 5,529,600 29,721,600 0.00% 100.00% 90.00% 90.00% - 29,721,600 26,749,440 26,749,440 2,972,160

- - - - -

III MV SWITCHBOARD - - -

Incoming ABB - China each 1.00 723,340,800 10,368,000 733,708,800 50.00% 80.00% 80.00% 30.00% 366,854,400 586,967,040 586,967,040 220,112,640 146,741,760

Outgoing ABB - China each 2.00 - - - Included 0.00% 0.00% 0.00% 0.00% - - - - -

Accessories Viet Nam lot 1.00 3,628,800 1,658,880 5,287,680 0.00% 80.00% 80.00% 80.00% - 4,230,144 4,230,144 4,230,144 1,057,536

- - - - -

IV POWER TRANSFORMERS - - -

Complete set of Oil Transformer 22kV/0.4kV - 1500kVA Thibidi - Viet Nam set 2.00 716,500,512 16,588,800 1,466,178,624 50.00% 80.00% 80.00% 30.00% 733,089,312 1,172,942,899 1,172,942,899 439,853,587 293,235,725

Terminal kit for transformer China set 6.00 12,096,000 1,520,640 81,699,840 0.00% 80.00% 80.00% 80.00% - 65,359,872 65,359,872 65,359,872 16,339,968

Foundation for Transformer Viet Nam set 2.00 6,048,000 3,456,000 19,008,000 70.00% 80.00% 80.00% 10.00% 13,305,600 15,206,400 15,206,400 1,900,800 3,801,600

Accessories for connection with cables Viet Nam lot 1.00 3,628,800 1,244,160 4,872,960 0.00% 80.00% 80.00% 80.00% - 3,898,368 3,898,368 3,898,368 974,592

558660323.xlsx 3.1.12-MV sys. (VN2) 42/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

TESTING & COMMISSIONING (APPROVED BY AUTHORIZED

V lot 1.00 - 27,648,000 27,648,000 0.00% 25.00% 20.00% 20.00% - 6,912,000 5,529,600 5,529,600 22,118,400
COMPANY)

VI Standby Generator - - - - -

Supply, delivery and installation of Prime Generator System complete

with automatic main failure panels, protection devices, exhaust
- - - - -
piping/ducting, silencers/ acoustic housing, fuel system accessories
and Completion test.
Generator 500kVA 3P, 380v, 50Hz, Prime KOHLER - France
set 1.00 3,329,794,225 20,736,000 3,350,530,225 50.00% 80.00% 80.00% 30.00% 1,675,265,113 2,680,424,180 2,680,424,180 1,005,159,067 670,106,045
Included Enclosure Model: KH550

Foundation for Genrator Viet Nam set 1.00 6,048,000 3,456,000 9,504,000 70.00% 80.00% 80.00% 10.00% 6,652,800 7,603,200 7,603,200 950,400 1,900,800

Storage tanks 3m3 backup for 24 hours Viet Nam set 1.00 27,276,480 5,529,600 32,806,080 0.00% 0.00% 0.00% 0.00% - - - - 32,806,080

Accessories (included: Exhaust, Fuel System.…) Viet Nam set 1.00 179,335,296 41,472,000 220,807,296 0.00% 0.00% 0.00% 0.00% - - - - 220,807,296

Earthing for MV sys Vietnam lot 2.00 6,048,000 1,382,400 14,860,800 0.00% 80.00% 80.00% 80.00% - 11,888,640 11,888,640 11,888,640 2,972,160

Warning tape Vietnam lot 1.00 2,782,080 635,904 3,417,984 0.00% 80.00% 80.00% 80.00% - 2,734,387 2,734,387 2,734,387 683,597

MV system 7,240,274,749 39.52% 75.61% 72.90% 33.37% 2,861,689,177 5,474,104,330 5,277,829,882 2,416,140,705 1,962,444,867

558660323.xlsx 3.1.12-MV sys. (VN2) 43/126

 PROJECT : VN2 NEW BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

TRADE CONTRACT WORKS

% WORKDONE AMOUNT VALUE

Contract Amount
Item Item Description Sum Remarks Remainning
(VND) Proposed by Assessment Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

Bill ELV Electrical services - LV

3.1.13.1 LV Elect.Panel 1 8,407,294,236 21.88% 35.00% 21.88% 0.00% 1,839,127,908 2,942,604,651 1,839,127,908 - 6,568,166,328

3.1.13.2 LV Cabling 1 17,964,270,321 18.21% 24.01% 21.44% 4.64% 3,270,682,680 4,313,700,396 3,852,094,895 834,170,447 14,112,175,426

3.1.13.3 LPs+Earthing system 1 445,909,460 56.35% 56.35% 56.35% 0.00% 251,253,857 251,253,858 251,253,857 - 194,655,603

3.1.13.4 Lighting system 1 3,198,623,990 2.70% 2.70% 2.70% 0.00% 86,294,700 86,294,700 86,294,700 - 3,112,329,290

3.1.13.5 SW, Socket, Isolator 1 372,085,477 0.00% 0.00% 0.00% 0.00% - - - - 372,085,477

3.1.13.6 Others costs

TOTAL (Excluding VAT 10%) 30,388,183,484 17.93% 24.99% 19.84% 2.75% 5,447,359,145 7,593,853,605 6,028,771,360 834,170,447 24,359,412,124

558660323.xlsx 3.1.13 LV (VN2) 44/126

 PROJECT : VN2 NEW BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

LV ELECTRICAL PANEL

RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

Enclosure: Vietstar
LV ELECTRICAL PANELS: The contractor is requested to supply and
Equipment:
install complete set of electrical panel.
Siemens

MSB1, C/w coupler Form 4b, IP55 set 1 1,938,111,646 27,648,000 1,965,759,646 50.00% 80.00% 50.00% 0.00% 982,879,823 1,572,607,717 982,879,823 - 982,879,823

MSB2 Form 4b, IP55 set 1 1,410,455,743 20,736,000 1,431,191,743 50.00% 80.00% 50.00% 0.00% 715,595,872 1,144,953,394 715,595,872 - 715,595,871

COUPLER set 1 - - - Included MSB1 0.00% 0.00% 0.00% 0.00% - - - - -

MCC-CHILLER set 1 774,382,237 10,368,000 784,750,237 0.00% 0.00% 0.00% 0.00% - - - - 784,750,237

DB-A-STORE set 1 40,266,299 2,073,600 42,339,899 0.00% 0.00% 0.00% 0.00% - - - - 42,339,899

DB-WH set 1 55,282,079 2,764,800 58,046,879 0.00% 0.00% 0.00% 0.00% - - - - 58,046,879

DB-ESB set 1 274,392,425 6,912,000 281,304,425 50.00% 80.00% 50.00% 0.00% 140,652,213 225,043,540 140,652,213 - 140,652,212

DB-AIR set 1 66,747,186 3,456,000 70,203,186 0.00% 0.00% 0.00% 0.00% - - - - 70,203,186

MCC-LIFT set 1 56,998,469 2,764,800 59,763,269 0.00% 0.00% 0.00% 0.00% - - - - 59,763,269

DB-UTY-01 set 1 41,201,352 2,764,800 43,966,152 0.00% 0.00% 0.00% 0.00% - - - - 43,966,152

DB-UTY-M set 1 132,861,200 4,838,400 137,699,600 0.00% 0.00% 0.00% 0.00% - - - - 137,699,600

DB-UTY-02 set 1 116,388,857 4,838,400 121,227,257 0.00% 0.00% 0.00% 0.00% - - - - 121,227,257

DB-UTY-03 set 1 117,750,683 4,838,400 122,589,083 0.00% 0.00% 0.00% 0.00% - - - - 122,589,083

DB-UTY-04 set 1 79,153,448 4,838,400 83,991,848 0.00% 0.00% 0.00% 0.00% - - - - 83,991,848

DB-UTY-05 set 1 121,380,930 4,838,400 126,219,330 0.00% 0.00% 0.00% 0.00% - - - - 126,219,330

DB-UTY-06 set 1 138,296,020 4,838,400 143,134,420 0.00% 0.00% 0.00% 0.00% - - - - 143,134,420

DB-TPU-P set 1 37,934,104 2,073,600 40,007,704 0.00% 0.00% 0.00% 0.00% - - - - 40,007,704

DB-SMT-P set 1 33,515,510 2,073,600 35,589,110 0.00% 0.00% 0.00% 0.00% - - - - 35,589,110

DB-SMT-WH set 1 27,182,833 2,073,600 29,256,433 0.00% 0.00% 0.00% 0.00% - - - - 29,256,433

DB-PRO-03 set 1 58,661,215 2,764,800 61,426,015 0.00% 0.00% 0.00% 0.00% - - - - 61,426,015

DB-PRO-04 set 1 88,603,427 2,764,800 91,368,227 0.00% 0.00% 0.00% 0.00% - - - - 91,368,227

CRAC set 1 22,844,041 2,073,600 24,917,641 0.00% 0.00% 0.00% 0.00% - - - - 24,917,641

DB-FP set 1 226,136,502 4,838,400 230,974,902 0.00% 0.00% 0.00% 0.00% - - - - 230,974,902

DB-CAS set 1 33,262,758 2,764,800 36,027,558 0.00% 0.00% 0.00% 0.00% - - - - 36,027,558

DB-OM set 1 27,742,262 2,764,800 30,507,062 0.00% 0.00% 0.00% 0.00% - - - - 30,507,062

DB-UPS 01 set - 1,658,880 - provisional sum 0.00% 0.00% 0.00% 0.00% - -

DB-UPS 02 set - 1,658,880 - provisional sum 0.00% 0.00% 0.00% 0.00% - -

DB-UPS 03 set - 1,658,880 - provisional sum 0.00% 0.00% 0.00% 0.00% - -

MCC-PF set 1 32,406,480 4,838,400 37,244,880 0.00% 0.00% 0.00% 0.00% - - - - 37,244,880

DB-CS set 1 12,911,972 2,073,600 14,985,572 0.00% 0.00% 0.00% 0.00% - - - - 14,985,572

DB-BC set 1 41,770,955 3,456,000 45,226,955 0.00% 0.00% 0.00% 0.00% - - - - 45,226,955

MCC-WP set 1 114,369,268 3,456,000 117,825,268 0.00% 0.00% 0.00% 0.00% - - - - 117,825,268

MCC-OP set 1 12,577,118 1,658,880 14,235,998 0.00% 0.00% 0.00% 0.00% - - - - 14,235,998

558660323.xlsx 3.1.13.1-LV Elect.Panel (2) 45/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

DB-GH set 1 26,486,438 2,073,600 28,560,038 0.00% 0.00% 0.00% 0.00% - - - - 28,560,038

DB-OFF-02 set 1 16,382,855 1,036,800 17,419,655 0.00% 0.00% 0.00% 0.00% - - - - 17,419,655

DB-OFF-G set 1 16,847,039 1,036,800 17,883,839 0.00% 0.00% 0.00% 0.00% - - - - 17,883,839

DB-SMT-OFF set 1 10,163,416 1,036,800 11,200,216 0.00% 0.00% 0.00% 0.00% - - - - 11,200,216

DB-OFF-03 set - 1,036,800 - - -

DB-OFF-04 set - 1,036,800 - - -

DB-CAN set 1 28,410,491 2,073,600 30,484,091 0.00% 0.00% 0.00% 0.00% - - - - 30,484,091

SUPPLY & INSTALL

DB-KIT set - - - BY KITCHEN - -
CONTRACTOR

UPS 15 MINUTES AUTONOMY TIME (40kVA) FOR SERVER ROOM

set 3 465,696,000 4,838,400 1,411,603,200 0.00% 0.00% 0.00% 0.00% - - - - 1,411,603,200

DB-UPS (FORM 2B - IP 42) set 1 56,660,958 1,658,880 58,319,838 0.00% 0.00% 0.00% 0.00% - - - - 58,319,838

DB-PRO-05 set 1 46,554,188 2,764,800 49,318,988 0.00% 0.00% 0.00% 0.00% - - - - 49,318,988

DB-P (FORM 2B - IP 42) set 1 28,530,792 1,658,880 30,189,672 0.00% 0.00% 0.00% 0.00% - - - - 30,189,672

UPS 40kVA backup 30 MINUTES

Socomec - Italy set 1 465,696,000 4,838,400 470,534,400 0.00% 0.00% 0.00% 0.00% - - - - 470,534,400
Supply for ELV.

LV Electrical Panel 8,407,294,236 21.88% 35.00% 21.88% 0.00% 1,839,127,908 2,942,604,651 1,839,127,908 - 6,568,166,328

558660323.xlsx 3.1.13.1-LV Elect.Panel (2) 46/126

 PROJECT : VN2 NEW BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

LV CABLING SYSTEM

RATE (VND) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Q'ty TOTAL (no VAT) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

1 Cabling from Transformer to MSB

4x(7x1C-300mm² Cu/XLPE/PVC) + 2x1C-300mm² Cu/PVC(E) Taisin/ LS m 120.00 18,867,589 2,173,133 2,524,886,640 70.00% 80.00% 80.00% 10.00% 1,767,420,648 2,019,909,312 2,019,909,312 252,488,664 504,977,328

Accessories (Hanging Support, Fixing clip, wall flange, etc.) Việt Nam lot 1.00 2,419,200 276,480 2,695,680 70.00% 80.00% 80.00% 10.00% 1,886,976 2,156,544 2,156,544 269,568 539,136

2 Cabling from MSB to load

2.1 MSB1 - - -

3x4C-240mm² Cu/XLPE/PVC+1C-240mm² Cu/PVC Taisin/ LS m 6,619,622 751,194 - MCC-CHILLER

4C-16mm² Cu/XLPE/PVC + 1C-16mm² Cu/PVC Taisin/ LS m 179,172 56,678 - DB-A-STORE

4x1C-150mm² Cu/XLPE/PVC + 1C-70mm² Cu/PVC Taisin/ LS m 42.00 1,371,341 168,102 64,656,598 DB-WH 0.00% 50.00% 50.00% 50.00% - 32,328,299 32,328,299 32,328,299 32,328,299

4x1C-150mm² Cu/XLPE/PVC + 1C-70mm² Cu/PVC Taisin/ LS m 1,371,341 168,102 - DB-WP

4C-25mm² Cu/XLPE/PVC + 1C-16mm² Cu/PVC(E) Taisin/ LS m 15.00 260,474 69,401 4,948,128 DB-UTY-01 0.00% 0.00% 0.00% 0.00% - - - - 4,948,128

2x4x1C-150mm² Cu/XLPE/PVC + 1C-150mm² Cu/PVC Taisin/ LS m 2,762,586 506,509 - DB-ESB

4x1C-150mm² Cu/XLPE/PVC + 1C-70mm² Cu/PVC Taisin/ LS m 1,371,341 168,102 - DB-AIR

4x1C-120mm² Cu/XLPE/PVC + 1C-70mm² Cu/PVC Taisin/ LS m 1,136,257 141,556 - MCC-LIFT

4C-95mm² Cu/XLPE/PVC + 1C-50mm² Cu/PVC Taisin/ LS m 38.00 898,938 119,437 38,698,258 DB-UTY-M 0.00% 0.00% 0.00% 0.00% - - - - 38,698,258

4C-50mm² Cu/XLPE/PVC + 1C-25mm² Cu/PVC Taisin/ LS m 34.00 462,359 91,930 18,845,806 DB-UTY-02 0.00% 0.00% 0.00% 0.00% - - - - 18,845,806

4C-16mm² Cu/XLPE/PVC + 1C-16mm² Cu/PVC Taisin/ LS m 118.00 179,172 56,678 27,830,347 DB-TPU-P 0.00% 0.00% 0.00% 0.00% - - - - 27,830,347

4C-6mm² Cu/XLPE/PVC + 1C-6mm² Cu/PVC Taisin/ LS m 73,462 37,325 - DB-SMT-P

4C-16mm² Cu/XLPE/PVC + 1C-16mm² Cu/PVC Taisin/ LS m 179,172 56,678 - DB-SMT-WH

4C-50mm² Cu/XLPE/PVC + 1C-25mm² Cu/PVC Taisin/ LS m 39.00 462,359 91,930 21,617,248 DB-UTY-03 0.00% 0.00% 0.00% 0.00% - - - - 21,617,248

4C-25mm² Cu/XLPE/PVC + 1C-16mm² Cu/PVC Taisin/ LS m 260,474 69,401 - DB-PRO-03

4C-50mm² Cu/XLPE/PVC + 1C-25mm² Cu/PVC Taisin/ LS m 462,359 91,930 - DB-UTY-04

4C-25mm² Cu/XLPE/PVC + 1C-16mm² Cu/PVC Taisin/ LS m 45.00 260,474 69,401 14,844,384 DB-PRO-04 0.00% 0.00% 0.00% 0.00% - - - - 14,844,384

4C-50mm² Cu/XLPE/PVC + 1C-25mm² Cu/PVC Taisin/ LS m 49.00 462,359 91,930 27,160,132 DB-UTY-05 0.00% 0.00% 0.00% 0.00% - - - - 27,160,132

4C-95mm² Cu/XLPE/PVC + 1C-50mm² Cu/PVC Taisin/ LS m 122.00 898,938 119,437 124,241,774 DB-UTY-06 0.00% 0.00% 0.00% 0.00% - - - - 124,241,774

4x1C-120mm² Cu/XLPE/PVC + 1C-70mm² Cu/PVC Taisin/ LS m 1,136,257 141,556 - CRAC

4x1C-240mm² Cu/Fr/PVC+ 1C-120mm² Cu/PVC€ Taisin/ LS m 3,328,139 491,994 - DB-FP

4C-95mm² Cu/XLPE/PVC+ 1C-50mm² Cu/PVC€ Taisin/ LS m 898,938 119,437 - DB-CAS

4C-16mm² Cu/XLPE/PVC+ 1C-16mm² Cu/PVC€ Taisin/ LS m 54.00 179,172 56,678 12,735,922 DB-OM 0.00% 0.00% 0.00% 0.00% - - - - 12,735,922

4C-50mm² Cu/XLPE/PVC + 1C-25mm² Cu/PVC Taisin/ LS 462,359 91,930 - DB-KIT

Accessories (cable gland, junction box...) Việt Nam lot 1.00 60,749,546 13,885,614 74,635,160 0.00% 0.00% 0.00% 0.00% - - - - 74,635,160

2.2 MSB2 - - -

4x1C-150mm² Cu/XLPE/PVC + 1C-70mm² Cu/PVC Taisin/ LS m 1,282.00 1,371,341 168,102 1,973,565,670 0.00% 0.00% 0.00% 0.00% - - - - 1,973,565,670

Siemens -
COPPER BUSWAY - #01-#16 - (250)A, 3P+100%N+50%PE m 560.00 4,550,515 540,518 2,850,978,816 0.00% 0.00% 0.00% 0.00% - - - - 2,850,978,816
Germany
Siemens -
Box of End feeder unit MCCB 3P 250A set 18.00 5,975,424 207,360 111,290,112 0.00% 0.00% 0.00% 0.00% - - - - 111,290,112
Germany
Siemens -
End cover set 18.00 2,528,064 158,976 48,366,720 0.00% 0.00% 0.00% 0.00% - - - - 48,366,720
Germany

558660323.xlsx 3.1.13.2-LV Cabling (2) 47/126

 RATE (VND) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty TOTAL (no VAT) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

Accessories (cable gland, junction box...) Việt Nam lot 1.00 211,528,066 48,349,267 259,877,333 0.00% 0.00% 0.00% 0.00% - - - - 259,877,333

2.3 Busway connect between MSB1&2 - - -

Siemens -
2500A - 4W + 50% (E) Cu Busway, indoor m 9.00 19,568,596 540,518 180,982,026 0.00% 0.00% 0.00% 0.00% - - - - 180,982,026
Germany
Siemens -
Elbow lot 2.00 5,772,254 235,008 12,014,525 0.00% 0.00% 0.00% 0.00% - - - - 12,014,525
Germany
Siemens -
Flange End lot 2.00 17,253,346 235,008 34,976,707 0.00% 0.00% 0.00% 0.00% - - - - 34,976,707
Germany
Siemens -
Flexible link lot 1.00 37,678,262 235,008 37,913,270 0.00% 0.00% 0.00% 0.00% - - - - 37,913,270
Germany

Accessories Việt Nam lot 1.00 7,953,952 2,727,065 10,681,016 0.00% 0.00% 0.00% 0.00% - - - - 10,681,016

3 Cabling from DB to load

3.1 MCC-CHILLER - - -

2X4C-150mm² Cu/XLPE/PVC + 1C-150mm² Cu/PVC Taisin/ LS m 26.00 2,789,348 327,218 81,030,737 CH-01 0.00% 0.00% 0.00% 0.00% - - - - 81,030,737

2X4C-150mm² Cu/XLPE/PVC + 1C-150mm² Cu/PVC Taisin/ LS m 31.00 2,789,348 327,218 96,613,571 CH-02 0.00% 0.00% 0.00% 0.00% - - - - 96,613,571

2X4C-150mm² Cu/XLPE/PVC + 1C-150mm² Cu/PVC Taisin/ LS m 36.00 2,789,348 327,218 112,196,405 CH-03 0.00% 0.00% 0.00% 0.00% - - - - 112,196,405

3C-10mm² Cu/XLPE/PVC + 1C-10mm² Cu/PVC Taisin/ LS m 25.00 93,820 40,921 3,368,520 CHWP-01 0.00% 0.00% 0.00% 0.00% - - - - 3,368,520

3C-10mm² Cu/XLPE/PVC + 1C-10mm² Cu/PVC Taisin/ LS m 25.00 93,820 40,921 3,368,520 CHWP-02 0.00% 0.00% 0.00% 0.00% - - - - 3,368,520

3C-10mm² Cu/XLPE/PVC + 1C-10mm² Cu/PVC Taisin/ LS m 25.00 93,820 40,921 3,368,520 CHWP-03 0.00% 0.00% 0.00% 0.00% - - - - 3,368,520

4C-6mm² Cu/PVC/PVC (3P+E) Taisin/ LS m 60,340 29,862 - HRP-01

4C-6mm² Cu/PVC/PVC (3P+E) Taisin/ LS m 60,340 29,862 - HRP-02

3C-10mm² Cu/XLPE/PVC + 1C-10mm² Cu/PVC Taisin/ LS m 74.00 93,820 40,921 9,970,819 CDWP-01 0.00% 0.00% 0.00% 0.00% - - - - 9,970,819

3C-10mm² Cu/XLPE/PVC + 1C-10mm² Cu/PVC Taisin/ LS m 74.00 93,820 40,921 9,970,819 CDWP-02 0.00% 0.00% 0.00% 0.00% - - - - 9,970,819

3C-10mm² Cu/XLPE/PVC + 1C-10mm² Cu/PVC Taisin/ LS m 74.00 93,820 40,921 9,970,819 CDWP-03 0.00% 0.00% 0.00% 0.00% - - - - 9,970,819

2X4C-4mm² Cu/PVC/PVC (3P+E) Taisin/ LS m 40.00 84,823 47,552 5,295,024 CT-01/1 0.00% 0.00% 0.00% 0.00% - - - - 5,295,024

2X4C-4mm² Cu/PVC/PVC (3P+E) Taisin/ LS m 45.00 84,823 47,552 5,956,902 CT-01/2 0.00% 0.00% 0.00% 0.00% - - - - 5,956,902

2X4C-4mm² Cu/PVC/PVC (3P+E) Taisin/ LS m 50.00 84,823 47,552 6,618,780 CT-01/3 0.00% 0.00% 0.00% 0.00% - - - - 6,618,780

4C-4mm² Cu/PVC/PVC (3P+E) Taisin/ LS m 42,412 23,782 - MWP-01

4C-4mm² Cu/PVC/PVC (3P+E) Taisin/ LS m 42,412 23,782 - MWP-02

Accessories (cable gland, junction box...) Việt Nam lot 1.00 12,980,898 2,967,062 15,947,960 0.00% 0.00% 0.00% 0.00% - - - - 15,947,960

3.2 DB-A-STORE - - -

3C-4mm² Cu/PVC/PVC Taisin/ LS m 400.00 33,048 17,831 20,351,520 0.00% 0.00% 0.00% 0.00% - - - - 20,351,520

3C-2.5mm² Cu/PVC/PVC m - - -

4C-10mm² Cu/XLPE/PVC + 1C-100mm² Cu/PVC m - - - DB-OFF-G

4C-6mm² Cu/XLPE/PVC + 1C-6mm² Cu/PVC m - - - DB-CS

GI Conduit Ø25 & fittings m - - -

Accessories (cable gland, junction box...) lot - - -

3.4 DB-WH - - -

3C-4mm² Cu/PVC/PVC m - - -

3C-2.5mm² Cu/PVC/PVC m - - -

4C-50mm² Cu/XLPE/PVC + 1C-25mm² Cu/PVC Taisin/ LS m 462,359 91,930 - DB-BC

CVL - Viet Nam

GI Conduit Ø25 & fittings m 920.00 23,598 32,767 51,855,984 0.00% 0.00% 0.00% 0.00% - - - - 51,855,984
Model: EMT34

Accessories (cable gland, junction box...) lot 1.00 21,700,278 4,960,062 26,660,340 0.00% 0.00% 0.00% 0.00% - - - - 26,660,340

3.5 DB-UTY-01 - - -

558660323.xlsx 3.1.13.2-LV Cabling (2) 48/126

 RATE (VND) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty TOTAL (no VAT) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

3C-4mm² Cu/PVC/PVC Taisin/ LS m 560.00 33,048 17,831 28,492,128 0.00% 0.00% 0.00% 0.00% - - - - 28,492,128

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m 1,464.00 21,460 14,926 53,267,933 0.00% 0.00% 0.00% 0.00% - - - - 53,267,933

4C-4mm² Cu/PVC/PVC + 1C-4mm² Cu/PVC Taisin/ LS m 25.00 51,095 29,722 2,020,410 MCC-OP 0.00% 0.00% 0.00% 0.00% - - - - 2,020,410

4C-16mm² Cu/PVC/PVC + 1C-16mm² Cu/PVC Taisin/ LS m 158.00 179,615 56,678 37,334,326 DB-GH 0.00% 0.00% 0.00% 0.00% - - - - 37,334,326

CVL - Viet Nam

GI Conduit Ø25 & fittings m 1,012.00 23,598 32,767 57,041,582 30.00% 30.00% 30.00% 0.00% 17,112,475 17,112,475 17,112,475 - 39,929,107
Model: EMT34

Accessories (cable gland, junction box...) Việt Nam lot 1.00 22,141,134 5,060,826 27,201,960 0.00% 0.00% 0.00% 0.00% - - - - 27,201,960

3.6 DB-ESB - - -

DB-UPS 01
4C-70mm² Cu/Fr-PVC + 1C-35mm² Cu/PVC Taisin/ LS m 135.00 1,013,753 106,585 151,245,630 0.00% 0.00% 0.00% 0.00% - - - - 151,245,630
DATA CENTER

4C-70mm² Cu/Fr-PVC + 1C-35mm² Cu/PVC Taisin/ LS m 1,013,753 106,585 - DB-UPS 02

4C-70mm² Cu/Fr-PVC + 1C-35mm² Cu/PVC Taisin/ LS m 1,013,753 106,585 - DB-UPS 03

4C-50mm² Cu/Fr-PVC + 1C-25mm² Cu/PVC Taisin/ LS m 732,812 91,930 - MCC-PF

Accessories (cable gland, junction box...) Việt Nam lot 1.00 5,683,446 1,299,078 6,982,524 0.00% 0.00% 0.00% 0.00% - - - - 6,982,524

3.7 DB-AIR - - -

4C-50mm² Cu/XLPE/PVC + 1C-25mm² Cu/PVC Taisin/ LS m 40.00 462,359 91,930 22,171,536 0.00% 0.00% 0.00% 0.00% - - - - 22,171,536

5C-6mm² Cu/PVC/PVC Taisin/ LS m 40.00 74,812 37,325 4,485,456 0.00% 0.00% 0.00% 0.00% - - - - 4,485,456

Accessories (cable gland, junction box...) Taisin/ LS lot - - -

3.8 MCC-LIFT Taisin/ LS - - -

4C-35mm² Cu/PVC/PVC + 1C-16mm² Cu/PVC Taisin/ LS m - - -

4C-6mm² Cu/PVC/PVC + 1C-6mm² Cu/PVC Taisin/ LS m - - -

4C-10mm² Cu/PVC/PVC + 1C-10mm² Cu/PVC Taisin/ LS m - - -

Accessories (cable gland, junction box...) Taisin/ LS lot - - -

3.9 DB-UTY-M Taisin/ LS - - -

3C-4mm² Cu/PVC/PVC Taisin/ LS m - - -

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m - - -

3C-25mm² Cu/XLPE/PVC + 1C-16mm² Cu/PVC Taisin/ LS m - - -

4C-2.5mm² Cu/PVC/PVC Taisin/ LS m - - -

GI Conduit Ø25 & fittings Taisin/ LS m - - -

Accessories (cable gland, junction box...) Taisin/ LS lot - - -

3.10 DB-UTY-02 Taisin/ LS - - -

3C-4mm² Cu/PVC/PVC Taisin/ LS m - - -

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m - - -

3C-25mm² Cu/XLPE/PVC + 1C-16mm² Cu/PVC Taisin/ LS m 206,539 59,033 -

CVL - Viet Nam

GI Conduit Ø25 & fittings m 23,598 32,767 -
Model: EMT34

Accessories (cable gland, junction box...) Việt Nam lot 1.00 17,780,018 4,064,008 21,844,026 0.00% 0.00% 0.00% 0.00% - - - - 21,844,026

3.11 DB-TPU-P - - -

3C-4mm² Cu/PVC/PVC Taisin/ LS m 250.00 33,048 17,831 12,719,700 0.00% 0.00% 0.00% 0.00% - - - - 12,719,700

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m 840.00 21,460 14,926 30,563,568 0.00% 0.00% 0.00% 0.00% - - - - 30,563,568

4C-10mm² Cu/XLPE/PVC + 1C-10mm² Cu/PVC Taisin/ LS m 58.00 115,916 51,149 9,689,782 DB-OFF-02 0.00% 0.00% 0.00% 0.00% - - - - 9,689,782

CVL - Viet Nam

GI Conduit Ø25 & fittings m 670.00 23,598 32,767 37,764,684 0.00% 0.00% 0.00% 0.00% - - - - 37,764,684
Model: EMT34

Accessories (cable gland, junction box...) Việt Nam lot 1.00 23,835,611 5,448,136 29,283,746 0.00% 0.00% 0.00% 0.00% - - - - 29,283,746

3.12 DB-SMT-P - - -

558660323.xlsx 3.1.13.2-LV Cabling (2) 49/126

 RATE (VND) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty TOTAL (no VAT) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

3C-4mm² Cu/PVC/PVC Taisin/ LS m 160.00 33,048 17,831 8,140,608 0.00% 0.00% 0.00% 0.00% - - - - 8,140,608

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m 682.00 21,460 14,926 24,814,706 0.00% 0.00% 0.00% 0.00% - - - - 24,814,706

4C-6mm² Cu/XLPE/PVC + 1C-6mm² Cu/PVC Taisin/ LS m 52.00 73,462 37,325 5,760,893 DB-SMT-OFF 0.00% 0.00% 0.00% 0.00% - - - - 5,760,893

CVL - Viet Nam

GI Conduit Ø25 & fittings m 440.40 23,598 32,767 24,823,234 0.00% 0.00% 0.00% 0.00% - - - - 24,823,234
Model: EMT34

Accessories (cable gland, junction box...) Việt Nam lot 1.00 19,887,671 4,545,752 24,433,423 0.00% 0.00% 0.00% 0.00% - - - - 24,433,423

3.13 DB-SMT-WH - - -

3C-4mm² Cu/PVC/PVC Taisin/ LS m 120.00 33,048 17,831 6,105,456 0.00% 0.00% 0.00% 0.00% - - - - 6,105,456

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m 585.00 21,460 14,926 21,285,342 29.91% 50.00% 50.00% 20.09% 6,367,410 10,642,671 10,642,671 4,275,261 10,642,671

CVL - Viet Nam

GI Conduit Ø25 & fittings m 412.50 23,598 32,767 23,250,645 70.00% 70.00% 70.00% 0.00% 16,275,452 16,275,452 16,275,452 - 6,975,193
Model: EMT34

Accessories (cable gland, junction box...) Việt Nam lot 1.00 23,597,233 5,393,650 28,990,883 70.00% 70.00% 70.00% 0.00% 20,293,618 20,293,618 20,293,618 - 8,697,265

3.14 DB-UTY-03 - - -

3C-4mm² Cu/PVC/PVC Taisin/ LS m 765.00 33,048 17,831 38,922,282 0.00% 0.00% 0.00% 0.00% - - - - 38,922,282

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m 1,800.00 21,460 14,926 65,493,360 0.00% 0.00% 0.00% 0.00% - - - - 65,493,360

3C-25mm² Cu/XLPE/PVC + 1C-16mm² Cu/PVC Taisin/ LS m 68.00 206,539 54,886 17,776,886 0.00% 0.00% 0.00% 0.00% - - - - 17,776,886

CVL - Viet Nam

GI Conduit Ø25 & fittings m 1,282.50 23,598 32,767 72,288,369 0.00% 0.00% 0.00% 0.00% - - - - 72,288,369
Model: EMT34

Accessories (cable gland, junction box...) Việt Nam lot 1.00 20,962,768 4,791,485 25,754,252 0.00% 0.00% 0.00% 0.00% - - - - 25,754,252

3.15 DB-PRO-03 - - -

3C-4mm² Cu/PVC/PVC Taisin/ LS m 450.00 33,048 17,831 22,895,460 0.00% 0.00% 0.00% 0.00% - - - - 22,895,460

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m 3,100.00 21,460 14,926 112,794,120 0.00% 50.00% 0.00% 0.00% - 56,397,060 - - 112,794,120

4C-10mm² Cu/XLPE/PVC + 1C-10mm² Cu/PVC Taisin/ LS m 115,916 51,149 - DB-OFF-03

CVL - Viet Nam

GI Conduit Ø25 & fittings m 1,420.00 23,598 32,767 80,038,584 0.00% 0.00% 0.00% 0.00% - - - - 80,038,584
Model: EMT34

Accessories (cable gland, junction box...) Việt Nam lot 1.00 8,363,963 1,911,762 10,275,725 0.00% 0.00% 0.00% 0.00% - - - - 10,275,725

3.16 DB-UTY-04 - - -

3C-4mm² Cu/PVC/PVC Taisin/ LS m 425.00 33,048 17,831 21,623,490 0.00% 0.00% 0.00% 0.00% - - - - 21,623,490

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m 1,250.00 21,460 14,926 45,481,500 0.00% 0.00% 0.00% 0.00% - - - - 45,481,500

3C-25mm² Cu/XLPE/PVC + 1C-16mm² Cu/PVC Taisin/ LS m 45.00 206,539 54,886 11,764,116 0.00% 0.00% 0.00% 0.00% - - - - 11,764,116

CVL - Viet Nam

GI Conduit Ø25 & fittings m 837.50 23,598 32,767 47,205,855 0.00% 0.00% 0.00% 0.00% - - - - 47,205,855
Model: EMT34

Accessories (cable gland, junction box...) Việt Nam m 1.00 20,962,768 4,791,485 25,754,252 0.00% 0.00% 0.00% 0.00% - - - - 25,754,252

3.17 DB-PRO-04 - - -

3C-4mm² Cu/PVC/PVC Taisin/ LS m 240.00 33,048 17,831 12,210,912 0.00% 0.00% 0.00% 0.00% - - - - 12,210,912

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m 2,380.00 21,460 14,926 86,596,776 0.00% 30.00% 0.00% 0.00% - 25,979,033 - - 86,596,776

4C-10mm² Cu/XLPE/PVC + 1C-10mm² Cu/PVC Taisin/ LS 115,916 51,149 - DB-OFF-04

CVL - Viet Nam

GI Conduit Ø25 & fittings m 1,048.00 23,598 32,767 59,070,730 0.00% 0.00% 0.00% 0.00% - - - - 59,070,730
Model: EMT34

Accessories (cable gland, junction box...) Việt Nam lot 1.00 8,363,963 1,911,762 10,275,725 0.00% 0.00% 0.00% 0.00% - - - - 10,275,725

3.18 DB-UTY-05 - - -

3C-4mm² Cu/PVC/PVC Taisin/ LS m 425.00 33,048 17,831 21,623,490 0.00% 0.00% 0.00% 0.00% - - - - 21,623,490

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m 1,540.00 21,460 14,926 56,033,208 0.00% 0.00% 0.00% 0.00% - - - - 56,033,208

3C-25mm² Cu/XLPE/PVC + 1C-16mm² Cu/PVC Taisin/ LS m 45.00 206,539 54,886 11,764,116 0.00% 0.00% 0.00% 0.00% - - - - 11,764,116

CVL - Viet Nam

GI Conduit Ø25 & fittings m 982.50 23,598 32,767 55,378,809 0.00% 0.00% 0.00% 0.00% - - - - 55,378,809
Model: EMT34

Accessories (cable gland, junction box...) Việt Nam lot 1.00 20,962,768 4,791,485 25,754,252 0.00% 0.00% 0.00% 0.00% - - - - 25,754,252

3.19 DB-UTY-06 - - -

558660323.xlsx 3.1.13.2-LV Cabling (2) 50/126

 RATE (VND) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty TOTAL (no VAT) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

3C-4mm² Cu/PVC/PVC Taisin/ LS m 180.00 33,048 17,831 9,158,184 0.00% 0.00% 0.00% 0.00% - - - - 9,158,184

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m 640.00 21,460 14,926 23,286,528 0.00% 0.00% 0.00% 0.00% - - - - 23,286,528

3C-25mm² Cu/XLPE/PVC + 1C-16mm² Cu/PVC Taisin/ LS m 68.00 206,539 54,886 17,776,886 0.00% 0.00% 0.00% 0.00% - - - - 17,776,886

CVL - Viet Nam

GI Conduit Ø25 & fittings m 410.00 23,598 32,767 23,109,732 0.00% 0.00% 0.00% 0.00% - - - - 23,109,732
Model: EMT34

Accessories (cable gland, junction box...) Việt Nam lot 1.00 16,280,633 3,721,291 20,001,924 0.00% 0.00% 0.00% 0.00% - - - - 20,001,924

3.20 DB-CRAC - - -

4x1C-120mm² Cu/XLPE/PVC + 1C-70mm² Cu/PVC Taisin/ LS m 1,136,257 141,556 -

Accessories (cable gland, junction box...) Việt Nam lot 1.00 604,800 207,360 812,160 0.00% 0.00% 0.00% 0.00% - - - - 812,160

3.21 DB-FP - - -

4C-300mm² Cu/Fr/PVC (3P+E) m 4,078,750 289,753 -

4C-4mm² Cu/Fr/PVC (3P+E) m 20.00 105,246 23,782 2,580,552 0.00% 0.00% 0.00% 0.00% - - - - 2,580,552

Accessories (cable gland, junction box...) lot 1.00 5,691,060 1,300,817 6,991,877 0.00% 0.00% 0.00% 0.00% - - - - 6,991,877

3.22 DB-CAS - - -

3C-4mm² Cu/PVC/PVC Taisin/ LS m 180.00 33,048 17,831 9,158,184 0.00% 0.00% 0.00% 0.00% - - - - 9,158,184

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m 780.00 21,460 14,926 28,380,456 0.00% 0.00% 0.00% 0.00% - - - - 28,380,456

4C-70mm² Cu/Fr-PVC + 1C-35mm² Cu/PVC Taisin/ LS 1,013,753 106,585 - DB-CAN

CVL - Viet Nam

GI Conduit Ø25 & fittings m 384.00 23,598 32,767 21,644,237 0.00% 0.00% 0.00% 0.00% - - - - 21,644,237
Model: EMT34

Accessories (cable gland, junction box...) Việt Nam lot 1.00 17,702,226 4,046,220 21,748,446 0.00% 0.00% 0.00% 0.00% - - - - 21,748,446

3.23 DB-OFF-G - - -

3C-4mm² Cu/PVC/PVC Taisin/ LS m 200.00 33,048 17,831 10,175,760 0.00% 0.00% 0.00% 0.00% - - - - 10,175,760

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m 840.00 21,460 14,926 30,563,568 0.00% 0.00% 0.00% 0.00% - - - - 30,563,568

GI Conduit Ø25 & fittings Taisin/ LS m - - -

Accessories (cable gland, junction box...) Taisin/ LS lot - - -

3.23 DB-CS Taisin/ LS m - - -

3C-4mm² Cu/PVC/PVC Taisin/ LS m - - -

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m 21,460 14,926 -

4C-2.5mm² Cu/PVC/PVC Taisin/ LS m 226,886 19,904 -

CVL - Viet Nam

GI Conduit Ø25 & fittings m 520.00 23,598 32,767 29,309,904 0.00% 0.00% 0.00% 0.00% - - - - 29,309,904
Model: EMT34

Accessories (cable gland, junction box...) Việt Nam lot 1.00 15,188,483 3,471,649 18,660,132 0.00% 0.00% 0.00% 0.00% - - - - 18,660,132

3.24 DB-BC - - -

5C-6mm² Cu/PVC/PVC Taisin/ LS m 74,812 37,325 -

5C-4mm² Cu/PVC/PVC Taisin/ LS m 575.00 52,380 29,722 47,208,420 0.00% 0.00% 0.00% 0.00% - - - - 47,208,420

CVL - Viet Nam

GI Conduit Ø32 & fittings m 35,100 39,118 -
Model: EMT100

Accessories (cable gland, junction box...) Việt Nam lot 1.00 5,484,996 1,253,718 6,738,714 0.00% 0.00% 0.00% 0.00% - - - - 6,738,714

3.25 MCC-WP - - -

2x4C-10mm² Cu/PVC/PVC (3P+E) Taisin/ LS m 40.00 190,836 81,842 10,907,136 0.00% 0.00% 0.00% 0.00% - - - - 10,907,136

4C-4mm² Cu/PVC/PVC Taisin/ LS m 80.00 42,412 23,782 5,295,456 0.00% 0.00% 0.00% 0.00% - - - - 5,295,456

3.26 MCC-OP lot - - -

4C-4mm² Cu/PVC/PVC Taisin/ LS m 42,412 23,782 -

3.27 DB-GH lot - - -

4C-16mm² Cu/XLPE/PVC+ 1C-16mm² Cu/PVC Taisin/ LS m 720.00 179,172 56,678 169,812,288 0.00% 0.00% 0.00% 0.00% - - - - 169,812,288

558660323.xlsx 3.1.13.2-LV Cabling (2) 51/126

 RATE (VND) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty TOTAL (no VAT) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

3C-4mm² Cu/PVC/PVC Taisin/ LS m 40.00 33,048 17,831 2,035,152 0.00% 0.00% 0.00% 0.00% - - - - 2,035,152

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m 225.00 21,460 14,926 8,186,670 0.00% 0.00% 0.00% 0.00% - - - - 8,186,670

CVL - Viet Nam

GI Conduit Ø25 & fittings m 159.00 23,598 32,767 8,962,067 0.00% 0.00% 0.00% 0.00% - - - - 8,962,067
Model: EMT34

Accessories (cable gland, junction box...) Việt Nam lot 1.00 6,194,912 1,415,977 7,610,890 0.00% 0.00% 0.00% 0.00% - - - - 7,610,890

3.28 MCC-PF - - -

4C-6mm² Cu/PVC/PVC Taisin/ LS m 60,340 29,862 -

Accessories (cable gland, junction box...) Việt Nam lot 1.00 604,800 207,360 812,160 0.00% 0.00% 0.00% 0.00% - - - - 812,160

3.29 DB-OFF-02 - - -

3C-4mm² Cu/PVC/PVC Taisin/ LS m 972.00 33,048 17,831 49,454,194 0.00% 0.00% 0.00% 0.00% - - - - 49,454,194

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m 960.00 21,460 14,926 34,929,792 0.00% 0.00% 0.00% 0.00% - - - - 34,929,792

CVL - Viet Nam

GI Conduit Ø25 & fittings m 1,159.20 23,598 32,767 65,338,540 0.00% 0.00% 0.00% 0.00% - - - - 65,338,540
Model: EMT34

Accessories (cable gland, junction box...) Việt Nam lot 1.00 8,645,983 1,976,227 10,622,210 0.00% 0.00% 0.00% 0.00% - - - - 10,622,210

3.3 DB-SMT-OFF - - -

3C-4mm² Cu/PVC/PVC Taisin/ LS m 120.00 33,048 17,831 6,105,456 0.00% 0.00% 0.00% 0.00% - - - - 6,105,456

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m 315.00 21,460 14,926 11,461,338 0.00% 0.00% 0.00% 0.00% - - - - 11,461,338

CVL - Viet Nam

GI Conduit Ø25 & fittings m 217.50 23,598 32,767 12,259,431 0.00% 50.00% 0.00% 0.00% - 6,129,716 - - 12,259,431
Model: EMT34

Accessories (cable gland, junction box...) Việt Nam lot 1.00 3,011,623 688,370 3,699,994 0.00% 0.00% 0.00% 0.00% - - - - 3,699,994

3.31 DB-OFF-03 - - -

3C-4mm² Cu/PVC/PVC Taisin/ LS m 33,048 17,831 -

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m 21,460 14,926 -

CVL - Viet Nam

GI Conduit Ø25 & fittings m 23,598 32,767 -
Model: EMT34

Accessories (cable gland, junction box...) Việt Nam lot 6,079,763 1,389,658 -

3.31 DB-OFF-04 - - -

3C-4mm² Cu/PVC/PVC Taisin/ LS m 33,048 17,831 -

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m 21,460 14,926 -

CVL - Viet Nam

GI Conduit Ø25 & fittings m 23,598 32,767 -
Model: EMT34

Accessories (cable gland, junction box...) Việt Nam lot 6,079,763 1,389,658 -

3.32 Tray/ Trunking, Manhole - - -

Cable ladder 1000mmx100mm with cover, hot dip galvanized Đạt Vĩnh Tiến m 40.00 1,368,058 311,040 67,163,904 50.00% 80.00% 70.00% 20.00% 33,581,952 53,731,123 47,014,733 13,432,781 20,149,171

Cable ladder 400mmx100mm with cover, hot dip galvanized Đạt Vĩnh Tiến m 710,035 172,800 -

Cable tray 500mmx100mm with cover, hot dip galvanized Đạt Vĩnh Tiến m 764,467 207,360 -

Cable tray 400mmx100mm with cover, hot dip galvanized Đạt Vĩnh Tiến m 30.00 643,507 172,800 24,489,216 33.33% 86.67% 70.00% 36.67% 8,163,072 21,223,987 17,142,451 8,979,379 7,346,765

Cable tray 300mmx100mm with cover, hot dip galvanized Đạt Vĩnh Tiến m 427.00 520,128 138,240 281,123,136 45.67% 74.33% 70.00% 24.33% 128,381,760 208,966,003 196,786,195 68,404,435 84,336,941

Cable tray250mmx100mm with cover, hot dip galvanized Đạt Vĩnh Tiến m 202.00 428,198 103,680 107,439,437 39.60% 80.40% 70.00% 30.40% 42,550,272 86,377,052 75,207,606 32,657,334 32,231,831

Cable tray 200mmx100mm with cover, hot dip galvanized Đạt Vĩnh Tiến m 236.00 370,138 103,680 111,820,954 46.61% 73.39% 70.00% 23.39% 52,119,936 82,065,209 78,274,668 26,154,732 33,546,286

Cable trunking 150mmx100mm with cover, hot dip galvanized Đạt Vĩnh Tiến m 32.00 258,854 103,680 11,601,101 46.88% 73.13% 70.00% 23.13% 5,438,016 8,483,305 8,120,771 2,682,755 3,480,330

Cable trunking 100mmx100mm with cover, hot dip galvanized Đạt Vĩnh Tiến m 3,934.00 211,680 103,680 1,240,626,240 39.65% 60.69% 60.00% 20.35% 491,961,600 752,953,536 744,375,744 252,414,144 496,250,496

Cable Tray/trunking fittings Việt Nam lot 1.00 280,728,029 64,166,407 344,894,436 60.00% 80.00% 70.00% 10.00% 206,936,662 275,915,549 241,426,105 34,489,443 103,468,331

Underground flexible HDPE Ø200 & fittings Ospen - Việt Nam m 185,069 76,172 -

Underground flexible HDPE Ø150 & fittings Ospen - Việt Nam m 96,768 39,809 -

Manhole with concrete cover (MH) Việt Nam each 5.00 9,072,000 3,456,000 62,640,000 70.00% 70.00% 70.00% 0.00% 43,848,000 43,848,000 43,848,000 - 18,792,000

558660323.xlsx 3.1.13.2-LV Cabling (2) 52/126

 RATE (VND) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty TOTAL (no VAT) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

Excavating & Backfilling Việt Nam lot 1.00 - 39,232,512 39,232,512 50.00% 70.00% 70.00% 20.00% 19,616,256 27,462,758 27,462,758 7,846,502 11,769,754

Accessories (gland cable, clamp, support, hanger, fire stop, Warning

Việt Nam lot 1.00 37,983,395 8,681,915 46,665,310 50.00% 50.00% 50.00% 0.00% 23,332,655 23,332,655 23,332,655 - 23,332,655
tape/brick...)

- - -

4 MSB1

1x4C-10mm² Cu/XLPE/PVC+1C-10mm² Cu/PVC Taisin/ LS m 50.00 115,916 51,149 8,353,260 DB-CAS 0.00% 0.00% 0.00% 0.00% - - - - 8,353,260

1x4C-16mm² Cu/XLPE/PVC + 1C-16mm² Cu/PVC Taisin/ LS m 43.00 179,172 56,678 10,141,567 DB-CRAC 0.00% 0.00% 0.00% 0.00% - - - - 10,141,567

4x4C-300mm² Cu/XLPE/PVC + 1C-300mm² Cu/PVC Taisin/ LS m 120.00 10,823,090 1,231,438 1,446,543,360 MCC-CH 0.00% 0.00% 0.00% 0.00% - - - - 1,446,543,360

1x4C-35mm² Cu/XLPE/PVC + 1C-25mm² Cu/PVC€ Taisin/ LS m 60.00 362,189 78,106 26,417,664 DB-A-STORE 0.00% 0.00% 0.00% 0.00% - - - - 26,417,664

2x4x1C-300mm² Cu/XLPE/PVC + 1C-300mm² Cu/PVC Taisin/ LS m 15.00 5,655,733 651,942 94,615,128 DB-ESB 0.00% 0.00% 0.00% 0.00% - - - - 94,615,128

4x1C-185mm² Cu/XLPE/PVC + 1C-95mm² Cu/PVC Taisin/ LS m 48.00 1,733,270 201,971 92,891,578 DB-AIR 0.00% 0.00% 0.00% 0.00% - - - - 92,891,578

4x1C-150mm² Cu/XLPE/PVC + 1C-70mm² Cu/PVC Taisin/ LS m 125.00 1,371,341 168,102 192,430,350 MCC-LIFT 0.00% 0.00% 0.00% 0.00% - - - - 192,430,350

1x4C-10mm² Cu/XLPE/PVC + 1C-10mm² Cu/PVC Taisin/ LS m 34.00 115,916 47,002 5,539,212 DB-SMT-P 0.00% 0.00% 0.00% 0.00% - - - - 5,539,212

1x4C-10mm² Cu/XLPE/PVC + 1C-10mm² Cu/PVC Taisin/ LS m 35.00 115,916 47,002 5,702,130 DB-SMT-WH 0.00% 0.00% 0.00% 0.00% - - - - 5,702,130

4x1C-70mm² Cu/XLPE/PVC + 1C-35mm² Cu/PVC Taisin/ LS m 40.00 649,631 106,585 30,248,640 DB-PRO-03 0.00% 0.00% 0.00% 0.00% - - - - 30,248,640

1x4C-35mm² Cu/XLPE/PVC + 1C-25mm² Cu/PVC Taisin/ LS m 44.00 362,189 78,106 19,372,954 DB-UTY-04 0.00% 0.00% 0.00% 0.00% - - - - 19,372,954

1x4C-10mm² Cu/XLPE/PVC + 1C-10mm² Cu/PVC Taisin/ LS m 140.00 115,916 47,002 22,808,520 DB-PRO-05 0.00% 0.00% 0.00% 0.00% - - - - 22,808,520

5 MCC-CHILLER

3C-6mm² Cu/PVC/PVC + 1x6mm2 Cu/PVC Taisin/ LS m 18.00 59,605 29,862 1,610,410 COP-01-1 0.00% 0.00% 0.00% 0.00% - - - - 1,610,410

3C-6mm² Cu/PVC/PVC + 1x6mm2 Cu/PVC Taisin/ LS m 18.00 59,605 29,862 1,610,410 COP-01-2 0.00% 0.00% 0.00% 0.00% - - - - 1,610,410

3C-6mm² Cu/PVC/PVC + 1x6mm2 Cu/PVC Taisin/ LS m 18.00 59,605 29,862 1,610,410 COP-01-3 0.00% 0.00% 0.00% 0.00% - - - - 1,610,410

3C-6mm² Cu/PVC/PVC + 1x6mm2 Cu/PVC Taisin/ LS m 18.00 59,605 29,862 1,610,410 COP-01-4 0.00% 0.00% 0.00% 0.00% - - - - 1,610,410

6 DB-A-STORE

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m 1,440.00 21,460 14,926 52,394,688 0.00% 0.00% 0.00% 0.00% - - - - 52,394,688

4C-10mm² Cu/PVC/PVC + 1C-10mm² Cu/PVC Taisin/ LS m 40.00 116,770 51,149 6,716,736 0.00% 0.00% 0.00% 0.00% - - - - 6,716,736

4C-16mm² Cu/PVC/PVC + 1C-16mm² Cu/PVC Taisin/ LS m 58.00 179,615 56,678 13,705,006 0.00% 0.00% 0.00% 0.00% - - - - 13,705,006

7 DB-UTY-01

4C-6mm² Cu/PVC/PVC + 1C-6mm² Cu/PVC Taisin/ LS m 44.00 73,462 37,325 4,874,602 0.00% 0.00% 0.00% 0.00% - - - - 4,874,602

8 DB-ESB

4x1C-25mm² Cu/Fr-PVC + 1C-16mm² Cu/PVC Taisin/ LS m 45.00 414,396 69,401 21,770,856 DB-UPS 0.00% 0.00% 0.00% 0.00% - - - - 21,770,856

4x1C-25mm² Cu/Fr-PVC + 1C-16mm² Cu/PVC Taisin/ LS m 125.00 414,396 69,401 60,474,600 MCC-PF 0.00% 0.00% 0.00% 0.00% - - - - 60,474,600

4C-240mm² Cu/Fr-PVC + 1C-120mm² Cu/PVC Taisin/ LS m 56.00 3,366,220 260,863 203,116,637 MCC-FP 0.00% 0.00% 0.00% 0.00% - - - - 203,116,637

9 DB-PRO-03

4C-6mm² Cu/XLPE/PVC + 1C-6mm² Cu/PVC Taisin/ LS m 97.00 73,462 37,325 10,746,281 0.00% 0.00% 0.00% 0.00% - - - - 10,746,281

10 DB-PRO-04

3C-25mm² Cu/XLPE/PVC + 1C-16mm² Cu/PVC Taisin/ LS m 48.00 206,539 54,886 12,548,390 0.00% 0.00% 0.00% 0.00% - - - - 12,548,390

558660323.xlsx 3.1.13.2-LV Cabling (2) 53/126

 RATE (VND) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty TOTAL (no VAT) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

11 DB-UTY-06

2x3C-10mm² Cu/PVC/PVC+ 1C-10mm² Cu/PVC Taisin/ LS m 68.00 167,983 71,604 16,291,930 0.00% 0.00% 0.00% 0.00% - - - - 16,291,930

12 DB-CRAC

4x1C-16mm² Cu/XLPE/PVC+ 1C-16mm² Cu/PVC Taisin/ LS m 24.00 179,172 56,678 5,660,410 0.00% 0.00% 0.00% 0.00% - - - - 5,660,410

13 DB-FP

4C-240mm² Cu/Fr/PVC (3P+E) Taisin/ LS m 40.00 3,123,198 231,142 134,173,584 0.00% 0.00% 0.00% 0.00% - - - - 134,173,584

14 DB-BC

4C-6mm² Cu/PVC/PVC Taisin/ LS m 650.00 60,340 29,862 58,631,040 0.00% 0.00% 0.00% 0.00% - - - - 58,631,040

CVL - Viet Nam

GI Conduit Ø25 & fittings m 735.00 23,598 32,767 41,428,422 0.00% 0.00% 0.00% 0.00% - - - - 41,428,422
Model: EMT34

15 MCC-PF

4C-4mm² Cu/Fr/PVC (3P+E) Taisin/ LS m 320.00 101,876 23,782 40,210,560 0.00% 0.00% 0.00% 0.00% - - - - 40,210,560

16 MCC-LIFT

Goods lift
4C-35mm² Cu/PVC/PVC + 1x16mm2 Cu/PVC Taisin/ LS m 40.00 343,192 74,930 16,724,880 0.00% 0.00% 0.00% 0.00% - - - - 16,724,880

Dumb waiter
4C-6mm² Cu/PVC/PVC + 1x6mm2 Cu/PVC Taisin/ LS m 40.00 73,321 37,325 4,425,840 0.00% 0.00% 0.00% 0.00% - - - - 4,425,840

Dumb waiter
4C-6mm² Cu/PVC/PVC + 1x6mm2 Cu/PVC Taisin/ LS m 40.00 73,321 37,325 4,425,840 0.00% 0.00% 0.00% 0.00% - - - - 4,425,840

Passenger lift
4C-10mm² Cu/PVC/PVC + 1x10mm2 Cu/PVC Taisin/ LS m 55.00 116,770 51,149 9,235,512 0.00% 0.00% 0.00% 0.00% - - - - 9,235,512

Passenger lift
4C-10mm² Cu/PVC/PVC + 1x10mm2 Cu/PVC Taisin/ LS m 95.00 116,770 51,149 15,952,248 0.00% 0.00% 0.00% 0.00% - - - - 15,952,248

4C-10mm² Cu/PVC/PVC + 1x10mm2 Cu/PVC Taisin/ LS m 80.00 116,770 51,149 13,433,472 Service lift 0.00% 0.00% 0.00% 0.00% - - - - 13,433,472

17 DB-UPS

3C-6.0mm² Cu/XLPE/PVC Taisin/ LS m 960.00 46,494 22,399 66,137,472 0.00% 0.00% 0.00% 0.00% - - - - 66,137,472

18 DB-CS

3C-4mm² Cu/PVC/PVC Taisin/ LS m 320.00 33,048 17,831 16,281,216 0.00% 0.00% 0.00% 0.00% - - - - 16,281,216

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m 360.00 21,460 14,926 13,098,672 0.00% 0.00% 0.00% 0.00% - - - - 13,098,672

CVL - Viet Nam

GI Conduit Ø25 & fittings m 408.00 23,598 32,767 22,997,002 0.00% 50.00% 0.00% 0.00% - 11,498,501 - - 22,997,002
Model: EMT34

Accessories (cable gland, junction box...) Việt Nam lot 1.00 6,048,000 1,382,400 7,430,400 0.00% 0.00% 0.00% 0.00% - - - - 7,430,400

19 DB-WH

3C-4mm² Cu/PVC/PVC Taisin/ LS m 960.00 33,048 17,831 48,843,648 0.00% 0.00% 0.00% 0.00% - - - - 48,843,648

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m 1,800.00 21,460 14,926 65,493,360 19.44% 50.00% 50.00% 30.56% 12,734,820 32,746,680 32,746,680 20,011,860 32,746,680

4C-16mm² Cu/PVC/PVC + 1C-16mm² Cu/PVC Taisin/ LS m 65.00 179,615 56,678 15,359,058 0.00% 0.00% 0.00% 0.00% - - - - 15,359,058

4C-50mm² Cu/PVC/PVC + 1C-25mm² Cu/PVC Taisin/ LS m 74.00 462,359 91,930 41,017,342 0.00% 0.00% 0.00% 0.00% - - - - 41,017,342

CVL - Viet Nam

GI Conduit Ø25 & fittings m 1,380.00 23,598 32,767 77,783,976 28.99% 50.00% 50.00% 21.01% 22,546,080 38,891,988 38,891,988 16,345,908 38,891,988
Model: EMT34

Accessories (cable gland, junction box...) Việt Nam lot 1.00 14,686,585 5,035,403 19,721,988 30.00% 70.00% 50.00% 20.00% 5,916,596 13,805,392 9,860,994 3,944,398 9,860,994

558660323.xlsx 3.1.13.2-LV Cabling (2) 54/126

 RATE (VND) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty TOTAL (no VAT) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

20 DB-UTY-M

3C-4mm² Cu/PVC/PVC Taisin/ LS m 285.00 33,048 17,831 14,500,458 0.00% 0.00% 0.00% 0.00% - - - - 14,500,458

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m 1,200.00 21,460 14,926 43,662,240 0.00% 0.00% 0.00% 0.00% - - - - 43,662,240

3C-25mm² Cu/XLPE/PVC + 1C-16mm² Cu/PVC Taisin/ LS m 74.00 206,539 54,886 19,345,435 0.00% 0.00% 0.00% 0.00% - - - - 19,345,435

3C-2.5mm² Cu/PVC/PVC + 1C-2.5mm² Cu/PVC Taisin/ LS m 80.00 26,978 19,904 3,750,624 0.00% 0.00% 0.00% 0.00% - - - - 3,750,624

CVL - Viet Nam

GI Conduit Ø25 & fittings m 742.50 23,598 32,767 41,851,161 0.00% 50.00% 0.00% 0.00% - 20,925,581 - - 41,851,161
Model: EMT34

Accessories (cable gland, junction box...) Việt Nam lot 1.00 7,586,708 2,601,158 10,187,867 0.00% 0.00% 0.00% 0.00% - - - - 10,187,867

21 DB-UTY-02

3C-4mm² Cu/PVC/PVC Taisin/ LS m 720.00 33,048 17,831 36,632,736 0.00% 0.00% 0.00% 0.00% - - - - 36,632,736

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m 1,150.00 21,460 14,926 41,842,980 0.00% 0.00% 0.00% 0.00% - - - - 41,842,980

3C-25mm² Cu/XLPE/PVC + 1C-16mm² Cu/PVC Taisin/ LS m 68.00 206,539 54,886 17,776,886 0.00% 0.00% 0.00% 0.00% - - - - 17,776,886

CVL - Viet Nam

GI Conduit Ø25 & fittings m 935.00 23,598 32,767 52,701,462 0.00% 0.00% 0.00% 0.00% - - - - 52,701,462
Model: EMT34

Accessories (cable gland, junction box...) Việt Nam lot 1.00 9,380,221 3,216,078 12,596,299 0.00% 0.00% 0.00% 0.00% - - - - 12,596,299

22 DB-CAN

3C-4mm² Cu/PVC/PVC Taisin/ LS m 270.00 33,048 17,831 13,737,276 0.00% 0.00% 0.00% 0.00% - - - - 13,737,276

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m 496.00 21,460 14,926 18,047,059 0.00% 0.00% 0.00% 0.00% - - - - 18,047,059

CVL - Viet Nam

GI Conduit Ø25 & fittings m 518.00 23,598 32,767 29,197,174 0.00% 0.00% 0.00% 0.00% - - - - 29,197,174
Model: EMT34

Accessories (cable gland, junction box...) Việt Nam lot 1.00 4,574,772 1,568,495 6,143,267 0.00% 0.00% 0.00% 0.00% - - - - 6,143,267

23 DB-PRO-05

3C-4mm² Cu/PVC/PVC Taisin/ LS m 325.00 33,048 17,831 16,535,610 0.00% 0.00% 0.00% 0.00% - - - - 16,535,610

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m 2,240.00 21,460 14,926 81,502,848 0.00% 0.00% 0.00% 0.00% - - - - 81,502,848

3C-25mm² Cu/XLPE/PVC + 1C-16mm² Cu/PVC Taisin/ LS 48.00 206,539 54,886 12,548,390 0.00% 0.00% 0.00% 0.00% - - - - 12,548,390

CVL - Viet Nam

GI Conduit Ø25 & fittings m 1,026.00 23,598 32,767 57,830,695 0.00% 0.00% 0.00% 0.00% - - - - 57,830,695
Model: EMT34

Accessories (cable gland, junction box...) Việt Nam lot 1.00 10,424,009 3,573,947 13,997,956 0.00% 0.00% 0.00% 0.00% - - - - 13,997,956

24 DB-OM

3C-4mm² Cu/PVC/PVC Taisin/ LS m 450.00 33,048 17,831 22,895,460 0.00% 0.00% 0.00% 0.00% - - - - 22,895,460

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m 360.00 21,460 14,926 13,098,672 0.00% 0.00% 0.00% 0.00% - - - - 13,098,672

CVL - Viet Nam

GI Conduit Ø25 & fittings m 324.00 23,598 32,767 18,262,325 0.00% 0.00% 0.00% 0.00% - - - - 18,262,325
Model: EMT34

Accessories (cable gland, junction box...) Việt Nam lot 1.00 3,323,300 1,139,422 4,462,722 0.00% 0.00% 0.00% 0.00% - - - - 4,462,722

25 DB-P

3C-4mm² Cu/PVC/PVC Taisin/ LS m 640.00 33,048 17,831 32,562,432 70.00% 66.41% 70.00% 0.00% 22,793,702 21,623,490 22,793,702 - 9,768,730

3C-2.5mm² Cu/PVC/PVC Taisin/ LS m 960.00 21,460 14,926 34,929,792 70.00% 56.88% 70.00% 0.00% 24,450,854 19,866,319 24,450,854 - 10,478,938

CVL - Viet Nam

GI Conduit Ø25 & fittings m 1,280.00 23,598 32,767 72,147,456 70.00% 93.44% 70.00% 0.00% 50,503,219 67,412,779 50,503,219 - 21,644,237
Model: EMT34

Accessories (cable gland, junction box...) Việt Nam lot 1.00 10,989,680 3,767,893 14,757,574 70.00% 30.00% 70.00% 0.00% 10,330,302 4,427,272 10,330,302 - 4,427,272

Cable ladder 600mmx100mm with cover, hot dip galvanized Đạt Vĩnh Tiến m 75.00 1,094,450 257,126 101,368,260 70.00% 70.00% 70.00% 0.00% 70,957,782 70,957,782 70,957,782 - 30,410,478

558660323.xlsx 3.1.13.2-LV Cabling (2) 55/126

 RATE (VND) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty TOTAL (no VAT) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

Cable ladder 500mmx100mm with cover, hot dip galvanized Đạt Vĩnh Tiến m 40.00 985,003 208,742 47,749,824 37.50% 50.00% 50.00% 12.50% 17,906,184 23,874,912 23,874,912 5,968,728 23,874,912

Cable tray 600mmx100mm with cover, hot dip galvanized Đạt Vĩnh Tiến m 60.00 917,363 257,126 70,469,352 41.67% 50.00% 50.00% 8.33% 29,362,230 35,234,676 35,234,676 5,872,446 35,234,676

Cable tray 150mmx100mm with cover, hot dip galvanized Đạt Vĩnh Tiến m 15.00 370,138 103,680 7,107,264 66.67% 70.00% 70.00% 3.33% 4,738,176 4,975,085 4,975,085 236,909 2,132,179

Cable trunking 200mmx100mm with cover, hot dip galvanized Đạt Vĩnh Tiến m 535.00 310,630 103,680 221,655,636 49.53% 70.00% 70.00% 20.47% 109,792,044 155,158,945 155,158,945 45,366,901 66,496,691

Underground flexible HDPE Ø65 & fittings Ospen - Việt Nam m 130.00 29,365 15,487 5,830,812 57.69% 12.31% 57.69% 0.00% 3,363,931 717,638 3,363,931 - 2,466,881

LV Cabling system 17,964,270,321 18.21% 24.01% 22.85% 4.64% 3,270,682,680 4,313,700,396 4,104,853,127 834,170,447 13,859,417,194

558660323.xlsx 3.1.13.2-LV Cabling (2) 56/126

 PROJECT : VN2 NEW BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

LIGHTNING + EARTHING SYSTEM

RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS(%) Contrator (VNĐ) VinaQS (VNĐ)

Earthing

Furse - ABB
Inspection pit, c/w Earthing rod-stell Clad Copper Ø16, L=2400mm Model: PT205 set 6.00 1,693,440 622,080 13,893,120 0.00% 0.00% 0.00% 0.00% - - - - 13,893,120
RB325
Furse - ABB
Earthing rod-stell Clad Copper Ø16, L=2400mm set 40.00 846,720 138,240 39,398,400 70.00% 70.00% 70.00% 0.00% 27,578,880 27,578,880 27,578,880 - 11,819,520
Model: RB325

70mm² Stranded Copper Conductor LS Vina m 420.00 135,886 34,009 71,355,816 70.00% 70.00% 70.00% 0.00% 49,949,071 49,949,071 49,949,071 - 21,406,745

25mm² Cu/PVC green/yellow LS Vina m 160.00 52,229 21,773 11,840,256 70.00% 70.00% 70.00% 0.00% 8,288,179 8,288,179 8,288,179 - 3,552,077

70mm² Cu/PVC green/yellow LS Vina m 920.00 140,206 34,009 160,277,616 70.00% 70.00% 70.00% 0.00% 112,194,331 112,194,331 112,194,331 - 48,083,285

240mm² Cu/PVC green/yellow LS Vina m 50.00 493,776 86,681 29,022,840 70.00% 70.00% 70.00% 0.00% 20,315,988 20,315,988 20,315,988 - 8,706,852

Steel wire local lot 1.00 18,144,000 4,147,200 22,291,200 70.00% 70.00% 70.00% 0.00% 15,603,840 15,603,840 15,603,840 - 6,687,360

Main earth bar board local set 3.00 3,024,000 276,480 9,901,440 0.00% 0.00% 0.00% 0.00% - - - - 9,901,440

Earth bonding bar local set 63.00 665,280 207,360 54,976,320 0.00% 0.00% 0.00% 0.00% - - - - 54,976,320

Furse - ABB
Exothermic Welding lot 1.00 3,669,926 9,206,784 12,876,710 70.00% 70.00% 70.00% 0.00% 9,013,697 9,013,697 9,013,697 - 3,863,013
Model: 115P10

Accessories (GI conduit, support, fittings...) lot 1.00 12,376,400 4,243,342 16,619,742 50.00% 50.00% 50.00% 0.00% 8,309,871 8,309,871 8,309,871 - 8,309,871

Testing & commissioning (Earthing Risistance and measuring Fee for

lot 1.00 - 3,456,000 3,456,000 0.00% 0.00% 0.00% 0.00% - - - - 3,456,000
authorized approval-Certification)

OPEN TO BIDDER

LPs+Earthing sys 445,909,460 56.35% 56.35% 56.35% 0.00% 251,253,857 251,253,858 251,253,857 - 194,655,603

558660323.xlsx 3.1.13.3-LPs+Earthing sys (2) 57/126

 PROJECT : VN2 NEW BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

LIGHTING SYSTEM

RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

1 Ground Floor

Hi Beam -
155W LED HIGH BAY, WAREHOUSE TYPE, FLUX 20000 LUMEN, DIE-
Malaysia/ Costo
CASTING ALUMINUM HOUSING, IP65, NARROW BEAM, COLOR set 30 4,446,252 276,480 141,681,960 0.00% 0.00% 0.00% 0.00% - - - - 141,681,960
Model: HBVU
TEMPERATURE 4000K, IP65, POWER SUPPLY 220VAC/50Hz (LH1)
2150
Hi Beam -
155W LED HIGH BAY, WAREHOUSE TYPE, FLUX 20000 LUMEN, DIE-
Malaysia/ Costo
CASTING ALUMINUM HOUSING, IP65, WIDE BEAM, COLOR set 28 4,446,252 276,480 132,236,496 0.00% 0.00% 0.00% 0.00% - - - - 132,236,496
Model: HBVU
TEMPERATURE 4000K, IP65, POWER SUPPLY 220VAC/50Hz(LH2)
2150
Hi Beam -
38W LED LAMP, FLUX 4000 LUMEN, SURFACE - MOUNTED
Malaysia/ Costo
LUMINAIRE AS LINEAR AND PRISMATIC DIFFUSER, COLOR set 142 579,766 110,592 98,030,779 0.00% 0.00% 0.00% 0.00% - - - - 98,030,779
Model: VE240T8-
TEMPERATURE 4000K, IP20, POWER SUPPLY 220V/50Hz(LB1)
M3-02
36W LED MOUDULE PANEL, FLUX 4000 LUMEN, RECESSED Hi Beam -
MOUNTED LUMINAIRE C/W ALUMINIUM BODY AND PRISMATIC Malaysia/ Costo
set 28 1,439,791 165,888 44,959,018 0.00% 0.00% 0.00% 0.00% - - - - 44,959,018
DIFFUSER, COLOR TEMPERATURE 4000K, IP20, POWER SUPPLY Model: SIENA2
220VAC/50Hz, FRAME 600x600mm (LR1) LSP-40
31W LED MOUDULE PANEL DIMABLE, FLUX 3700 LUMEN, RECESSED Hi Beam -
MOUNTED LUMINAIRE C/W ALUMINIUM BODY AND PRISMATIC Malaysia/ Costo
set 6 3,141,094 165,888 19,841,890 For lighting control 0.00% 0.00% 0.00% 0.00% - - - - 19,841,890
DIFFUSER, COLOR TEMPERATURE 4000K, IP20, POWER SUPPLY Model: SIENA
220VAC/50Hz, FRAME 600x600mm (LR2) -36W
Hi Beam -
THE INTERACT PRO WIRELESS GATEWAY FOR LED PANEL DIMABLE Malaysia/ Costo set 1 2,319,527 110,592 2,430,119 For lighting control 0.00% 0.00% 0.00% 0.00% - - - - 2,430,119
Model: SNS200
Hi Beam -
POWER SWITCH AND DIM 2 BUTTON SELECTOR FOR LED PANEL Malaysia/ Costo
set 1 5,555,693 69,120 5,624,813 For lighting control 0.00% 0.00% 0.00% 0.00% - - - - 5,624,813
DIMABLE Model:
UID8450/10 ZGP
Hi Beam -
5.5W LED DOWNLIGHT, 600 LUMEN, COLOR TEMPERATURE 4000K,
Malaysia/ Costo
RECESSED MOUNTED, DIE-CASTING ALUMINUM HOUSING, IP54, set 37 276,761 124,416 14,843,542 0.00% 0.00% 0.00% 0.00% - - - - 14,843,542
Model: STARLUX-
POWER SUPPLY 220VAC/50Hz(LD1)
09

30W MASTER LEDTUBE, HOUSING MADE OF HIGH-GRADE GLASS-

Unicorlite - China/
FIBRE REINFORCED POLYESTER C/W PLASTIC REFLECTOR,
Costo
POLYCARBONATE DIFFUSER, EXPLOSION PROOF TYPE, ZONE 2/22, set 26 7,829,741 207,360 208,964,621 0.00% 0.00% 0.00% 0.00% - - - - 208,964,621
Model: TB-40W-
IP65, FLUX: 4200 LUMEN, COLOR TEMPERATURE 4000K, POWER
E4
SUPPLY 220VAC/50HZ (LEx1)

150W-LED STREET LIGHT, FLUX: 19500 LUMEN, COLOR

Hi Beam -
TEMPERATURE 4000K, DIE-CAST ALUMINIUM PAINTING, FLAT
Malaysia/ Costo
GLASS COVER, IP66, CLASS I, POWER SUPPLY 220V/50Hz, HOT DIP set 20 14,625,274 1,036,800 313,241,472 0.00% 0.00% 0.00% 0.00% - - - - 313,241,472
Model: STLA005-
GALVANIZED POLE H=+7.5m, THICKNESS = 4mm C/W MCB-1P-10A
160
INSTALL IN POLE (R1)

2 Mezzanine Floor - - - - -

Hi Beam -
38W LED LAMP, FLUX 4000 LUMEN, SURFACE - MOUNTED
Malaysia/ Costo
LUMINAIRE AS LINEAR AND PRISMATIC DIFFUSER, COLOR set 321 579,766 110,592 221,604,790 0.00% 0.00% 0.00% 0.00% - - - - 221,604,790
Model: VE240T8-
TEMPERATURE 4000K, IP20, POWER SUPPLY 220V/50Hz(LB1)
M3-02

3 2ND Floor - - - - -

Hi Beam -
38W LED LAMP, FLUX 4000 LUMEN, SURFACE - MOUNTED
Malaysia/ Costo
LUMINAIRE AS LINEAR AND PRISMATIC DIFFUSER, COLOR set 653 579,766 110,592 450,803,513 5.51% 5.51% 5.51% 0.00% 24,852,874 24,852,874 24,852,874 - 425,950,639
Model: VE240T8-
TEMPERATURE 4000K, IP20, POWER SUPPLY 220V/50Hz(LB1)
M3-02
36W LED MOUDULE PANEL, FLUX 4000 LUMEN, RECESSED
Hi Beam -
MOUNTED LUMINAIRE C/W ALUMINIUM BODY AND PRISMATIC
Malaysia/ Costo set 32 1,439,791 165,888 51,381,734 0.00% 0.00% 0.00% 0.00% - - - - 51,381,734
DIFFUSER, COLOR TEMPERATURE 4000K, IP20, POWER SUPPLY
Model:
220VAC/50Hz, FRAME 600x600mm (LR1)
31W LED MOUDULE PANEL DIMABLE, FLUX 3700 LUMEN, RECESSEDHi Beam -
MOUNTED LUMINAIRE C/W ALUMINIUM BODY AND PRISMATIC Malaysia/ Costo
set 12 3,141,094 165,888 39,683,779 For lighting control 0.00% 0.00% 0.00% 0.00% - - - - 39,683,779
DIFFUSER, COLOR TEMPERATURE 4000K, IP20, POWER SUPPLY Model: SIENA
220VAC/50Hz, FRAME 600x600mm (LR2) -36W
Hi Beam -
THE INTERACT PRO WIRELESS GATEWAY FOR LED PANEL DIMABLE Malaysia/ Costo set 1 2,319,527 110,592 2,430,119 For lighting control 0.00% 0.00% 0.00% 0.00% - - - - 2,430,119
Model:
Hi BeamSNS200
-
POWER SWITCH AND DIM 2 BUTTON SELECTOR FOR LED PANEL Malaysia/ Costo
set 2 5,555,693 69,120 11,249,626 For lighting control 0.00% 0.00% 0.00% 0.00% - - - - 11,249,626
DIMABLE Model:
UID8450/10 ZGP
Hi Beam -
5.5W LED DOWNLIGHT, 600 LUMEN, COLOR TEMPERATURE 4000K,
Malaysia/ Costo
RECESSED MOUNTED, DIE-CASTING ALUMINUM HOUSING, IP54, set 33 276,761 124,416 13,238,834 0.00% 0.00% 0.00% 0.00% - - - - 13,238,834
Model: STARLUX-
POWER SUPPLY 220VAC/50Hz(LD1)
09

4 3RD Floor - - - - -

558660323.xlsx 3.1.13.4-Lighting sys. (2) 58/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)
Hi Beam -
38W LED LAMP, FLUX 4000 LUMEN, SURFACE - MOUNTED
Malaysia/ Costo
LUMINAIRE AS LINEAR AND PRISMATIC DIFFUSER, COLOR set 575 579,766 110,592 396,955,620 0.00% 0.00% 0.00% 0.00% - - - - 396,955,620
Model: VE240T8-
TEMPERATURE 4000K, IP20, POWER SUPPLY 220V/50Hz(LB1)
M3-02
36W LED MOUDULE PANEL, FLUX 4000 LUMEN, RECESSED Hi Beam -
MOUNTED LUMINAIRE C/W ALUMINIUM BODY AND PRISMATIC Malaysia/ Costo
set 62 1,439,791 165,888 99,552,110 0.00% 0.00% 0.00% 0.00% - - - - 99,552,110
DIFFUSER, COLOR TEMPERATURE 4000K, IP20, POWER SUPPLY Model: SIENA2
220VAC/50Hz, FRAME 600x600mm (LR1) LSP-40
31W LED MOUDULE PANEL DIMABLE, FLUX 3700 LUMEN, RECESSED Hi Beam -
MOUNTED LUMINAIRE C/W ALUMINIUM BODY AND PRISMATIC Malaysia/ Costo
set 0 3,141,094 165,888 - For lighting control - -
DIFFUSER, COLOR TEMPERATURE 4000K, IP20, POWER SUPPLY Model: SIENA
220VAC/50Hz, FRAME 600x600mm (LR2) -36W
Hi Beam -
THE INTERACT PRO WIRELESS GATEWAY FOR LED PANEL DIMABLE Malaysia/ Costo set 0 2,319,527 110,592 - For lighting control - -
Model:
Hi Beam SNS200
-
POWER SWITCH AND DIM 2 BUTTON SELECTOR FOR LED PANEL Malaysia/ Costo
set 0 5,555,693 69,120 - For lighting control - -
DIMABLE Model:
Hi Beam -
5.5W LED DOWNLIGHT, 600 LUMEN, COLOR TEMPERATURE 4000K, UID8450/10 ZGP
Malaysia/ Costo
RECESSED MOUNTED, DIE-CASTING ALUMINUM HOUSING, IP54, set 43 276,761 124,416 17,250,602 0.00% 0.00% 0.00% 0.00% - - - - 17,250,602
30W MASTER LEDTUBE, HOUSING MADE OF HIGH-GRADE GLASS- Model: STARLUX-
POWER SUPPLY 220VAC/50Hz(LD1) Unicorlite - China/
FIBRE REINFORCED POLYESTER C/W PLASTIC REFLECTOR, 07
Costo
POLYCARBONATE DIFFUSER, EXPLOSION PROOF TYPE, ZONE 2/22, set 4 7,829,741 207,360 32,148,403 0.00% 0.00% 0.00% 0.00% - - - - 32,148,403
Model: TB-40W-
IP65, FLUX: 4200 LUMEN, COLOR TEMPERATURE 4000K, POWER
E4
SUPPLY 220VAC/50HZ (LEx1)

5 4TH Floor - - - - -

Hi Beam -
38W LED LAMP, FLUX 4000 LUMEN, SURFACE - MOUNTED
Malaysia/ Costo
LUMINAIRE AS LINEAR AND PRISMATIC DIFFUSER, COLOR set 310 579,766 110,592 214,010,856 28.71% 28.71% 28.71% 0.00% 61,441,826 61,441,826 61,441,826 - 152,569,030
Model: VE240T8-
TEMPERATURE 4000K, IP20, POWER SUPPLY 220V/50Hz(LB1)
M3-02
36W LED MOUDULE PANEL, FLUX 4000 LUMEN, RECESSED Hi Beam -
MOUNTED LUMINAIRE C/W ALUMINIUM BODY AND PRISMATIC Malaysia/ Costo
set 4 1,439,791 165,888 6,422,717 0.00% 0.00% 0.00% 0.00% - - - - 6,422,717
DIFFUSER, COLOR TEMPERATURE 4000K, IP20, POWER SUPPLY Model: SIENA2
220VAC/50Hz, FRAME 600x600mm (LR1) LSP-40
31W LED MOUDULE PANEL DIMABLE, FLUX 3700 LUMEN, RECESSED Hi Beam -
MOUNTED LUMINAIRE C/W ALUMINIUM BODY AND PRISMATIC Malaysia/ Costo
set 3,141,094 165,888 - For lighting control - -
DIFFUSER, COLOR TEMPERATURE 4000K, IP20, POWER SUPPLY Model: SIENA
220VAC/50Hz, FRAME 600x600mm (LR2) -36W
Hi Beam -
THE INTERACT PRO WIRELESS GATEWAY FOR LED PANEL DIMABLE Malaysia/ Costo set 2,319,527 110,592 - For lighting control - -
Model: SNS200
Hi Beam -
POWER SWITCH AND DIM 2 BUTTON SELECTOR FOR LED PANEL Malaysia/ Costo
set 5,555,693 69,120 - For lighting control - -
DIMABLE Model:
UID8450/10 ZGP
Hi Beam -
5.5W LED DOWNLIGHT, 600 LUMEN, COLOR TEMPERATURE 4000K,
Malaysia/ Costo
RECESSED MOUNTED, DIE-CASTING ALUMINUM HOUSING, IP54, set 33 276,761 124,416 13,238,834 0.00% 0.00% 0.00% 0.00% - - - - 13,238,834
Model: STARLUX-
POWER SUPPLY 220VAC/50Hz(LD1)
07
30W MASTER LEDTUBE, HOUSING MADE OF HIGH-GRADE GLASS-
Unicorlite - China/
FIBRE REINFORCED POLYESTER C/W PLASTIC REFLECTOR,
Costo
POLYCARBONATE DIFFUSER, EXPLOSION PROOF TYPE, ZONE 2/22, set 7,829,741 207,360 - - -
Model: TB-40W-
IP65, FLUX: 4200 LUMEN, COLOR TEMPERATURE 4000K, POWER
E4
SUPPLY 220VAC/50HZ (LEx1)

6 5TH Floor - - - - -

Hi Beam -
155W LED HIGH BAY, WAREHOUSE TYPE, FLUX 20000 LUMEN, DIE-
Malaysia/ Costo
CASTING ALUMINUM HOUSING, IP65, WIDE BEAM, COLOR set 52 4,446,252 276,480 245,582,064 0.00% 0.00% 0.00% 0.00% - - - - 245,582,064
Model: HBVU
TEMPERATURE 4000K, IP65, POWER SUPPLY 220VAC/50Hz(LH2)
2150
Hi Beam -
38W LED LAMP, FLUX 4000 LUMEN, SURFACE - MOUNTED
Malaysia/ Costo
LUMINAIRE AS LINEAR AND PRISMATIC DIFFUSER, COLOR set 448 579,766 110,592 309,280,205 0.00% 0.00% 0.00% 0.00% - - - - 309,280,205
Model: VE240T8-
TEMPERATURE 4000K, IP20, POWER SUPPLY 220V/50Hz(LB1)
M3-02
36W LED MOUDULE PANEL, FLUX 4000 LUMEN, RECESSED Hi Beam -
MOUNTED LUMINAIRE C/W ALUMINIUM BODY AND PRISMATIC Malaysia/ Costo
set 12 1,439,791 165,888 19,268,150 0.00% 0.00% 0.00% 0.00% - - - - 19,268,150
DIFFUSER, COLOR TEMPERATURE 4000K, IP20, POWER SUPPLY Model: SIENA2
220VAC/50Hz, FRAME 600x600mm (LR1) LSP-40
Hi Beam -
5.5W LED DOWNLIGHT, 600 LUMEN, COLOR TEMPERATURE 4000K,
Malaysia/ Costo
RECESSED MOUNTED, DIE-CASTING ALUMINUM HOUSING, IP54, set 33 276,761 124,416 13,238,834 0.00% 0.00% 0.00% 0.00% - - - - 13,238,834
Model: STARLUX-
POWER SUPPLY 220VAC/50Hz(LD1)
09

30W MASTER LEDTUBE, HOUSING MADE OF HIGH-GRADE GLASS-

Unicorlite - China/
FIBRE REINFORCED POLYESTER C/W PLASTIC REFLECTOR,
Costo
POLYCARBONATE DIFFUSER, EXPLOSION PROOF TYPE, ZONE 2/22, set 0 7,829,741 207,360 - - -
Model: TB-40W-
IP65, FLUX: 4200 LUMEN, COLOR TEMPERATURE 4000K, POWER
E4
SUPPLY 220VAC/50HZ (LEx1)
53W LED FLOODLIGHT, FLUX 5500 LUMEN, TRACK MOUNTED Hi Beam -
LUMINAIRE, COLOR TEMPERATURE 3700K, IP54, CLASS I, POWER Malaysia/Costo set 10 3,774,924 165,888 39,408,120 0.00% 0.00% 0.00% 0.00% - - - - 39,408,120
SUPPLY 220V/50Hz Model: JUP050

7 Roof Floor - - - - -

Hi Beam -
38W LED LAMP, FLUX 4000 LUMEN, SURFACE - MOUNTED
Malaysia/ Costo
LUMINAIRE AS LINEAR AND PRISMATIC DIFFUSER, COLOR set 29 579,766 110,592 20,020,370 0.00% 0.00% 0.00% 0.00% - - - - 20,020,370
Model: VE240T8-
TEMPERATURE 4000K, IP20, POWER SUPPLY 220V/50Hz(LB1)
M3-02

558660323.xlsx 3.1.13.4-Lighting sys. (2) 59/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

OPEN TO BIDDER

Lighting System 3,198,623,990 2.70% 2.70% 2.70% 0.00% 86,294,700 86,294,700 86,294,700 - 3,112,329,290

558660323.xlsx 3.1.13.4-Lighting sys. (2) 60/126

 PROJECT : VN2 NEW BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

SWITCH, SOCKET, ISOLATOR

RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

1 Ground Floor

15A-250VAC 1 WAY, 1 GANG SWITCH, RECESSED OR SURFACE MK (Honeywell)

pcs 17 34,312 55,296 1,523,329 0.00% 0.00% 0.00% 0.00% - - - - 1,523,329
WALL MOUNTED (SW1) Model: R4781W1WHI
15A-250VAC 1 WAY, 2 GANG SWITCH, RECESSED OR SURFACE MK (Honeywell)
pcs 9 47,498 55,296 925,150 0.00% 0.00% 0.00% 0.00% - - - - 925,150
WALL MOUNTED (SW2) Model: R4782W1WHI
MK (Honeywell)
20A-230VAC, single pole, 1 way , Isolator switch IP65 (ISW) H=+1.2m pcs 19 329,216 96,768 8,093,704 0.00% 0.00% 0.00% 0.00% - - - - 8,093,704
Model: M4418-22
MK (Honeywell)
13A-240V, 2P+E, UNIVERSAL DUPLEX SOCKET OUTLET, Model: 'PX2999WHI +
pcs 145 188,039 69,120 37,288,026 0.00% 0.00% 0.00% 0.00% - - - - 37,288,026
RECESSED WALL MOUNTED AT +0.60 m. AFF (S2) PX2999WHI +
PX6321WHI
16A-240V, 2P+E, INDUSTRIAL SOCKET OUTLET, IP65, WALL Schneider - Italy
pcs 5 354,899 96,768 2,258,334 0.00% 0.00% 0.00% 0.00% - - - - 2,258,334
MOUNTED (S5) Model: PKF16W723
Warom - China
16A-240V, 2P+E, INDUSTRIAL SWITCH SOCKET OUTLET, IP65,
Model: BCZ8060- pcs 6 6,426,605 96,768 39,140,237 0.00% 0.00% 0.00% 0.00% - - - - 39,140,237
EXPLOSIVE PROOF TYPE, ZONE 2 (S5ex)
16/250/3P
32A-380V, 4P+E, INDUSTRIAL SWITCH SOCKET OUTLET, IP65, Schneider - Italy
pcs 5 578,426 96,768 3,375,972 0.00% 0.00% 0.00% 0.00% - - - - 3,375,972
(S8) Model: PKF32W735

2 Mezzanine Floor - - - -

15A-250VAC 1 WAY, 1 GANG SWITCH, RECESSED OR SURFACE MK (Honeywell)

pcs 14 34,312 55,296 1,254,506 0.00% 0.00% 0.00% 0.00% - - - - 1,254,506
WALL MOUNTED (SW1) Model: R4781W1WHI
15A-250VAC 1 WAY, 2 GANG SWITCH, RECESSED OR SURFACE MK (Honeywell)
pcs 10 47,498 55,296 1,027,944 0.00% 0.00% 0.00% 0.00% - - - - 1,027,944
WALL MOUNTED (SW2) Model: R4782W1WHI
MK (Honeywell)
13A-240V, 2P+E, UNIVERSAL DUPLEX SOCKET OUTLET, Model: 'PX2999WHI +
pcs 55 188,039 69,120 14,143,734 0.00% 0.00% 0.00% 0.00% - - - - 14,143,734
RECESSED WALL MOUNTED AT +0.60 m. AFF (S2) PX2999WHI +
PX6321WHI

2 2ndFloor - - - -

15A-250VAC 1 WAY, 1 GANG SWITCH, RECESSED OR SURFACE MK (Honeywell)

pcs 18 34,312 55,296 1,612,937 0.00% 0.00% 0.00% 0.00% - - - - 1,612,937
WALL MOUNTED (SW1) Model: R4781W1WHI
15A-250VAC 1 WAY, 2 GANG SWITCH, RECESSED OR SURFACE MK (Honeywell)
pcs 13 47,498 55,296 1,336,327 0.00% 0.00% 0.00% 0.00% - - - - 1,336,327
WALL MOUNTED (SW2) Model: R4782W1WHI
MK (Honeywell)
20A-230VAC, single pole, 1 way , Isolator switch IP65 (ISW) H=+1.2m pcs 5 329,216 96,768 2,129,922 0.00% 0.00% 0.00% 0.00% - - - - 2,129,922
Model: M4418-22
MK (Honeywell)
13A-240V, 2P+E, UNIVERSAL DUPLEX SOCKET OUTLET, Model: 'PX2999WHI +
pcs 175 188,039 69,120 45,002,790 0.00% 0.00% 0.00% 0.00% - - - - 45,002,790
RECESSED WALL MOUNTED AT +0.60 m. AFF (S2) PX2999WHI +
PX6321WHI
16A-240V, 2P+E, INDUSTRIAL SOCKET OUTLET, IP65, WALL Schneider - Italy
pcs 0 354,899 96,768 - -
MOUNTED (S5) Model: PKF16W723

3 3rd Floor - - - -

15A-250VAC 1 WAY, 1 GANG SWITCH, RECESSED OR SURFACE MK (Honeywell)

pcs 15 34,312 55,296 1,344,114 0.00% 0.00% 0.00% 0.00% - - - - 1,344,114
WALL MOUNTED (SW1) Model: R4781W1WHI
15A-250VAC 1 WAY, 2 GANG SWITCH, RECESSED OR SURFACE MK (Honeywell)
pcs 11 47,498 55,296 1,130,738 0.00% 0.00% 0.00% 0.00% - - - - 1,130,738
WALL MOUNTED (SW2) Model: R4782W1WHI
MK (Honeywell)
20A-230VAC, single pole, 1 way , Isolator switch IP65 (ISW) H=+1.2m pcs 0 329,216 96,768 - -
Model: M4418-22
MK (Honeywell)
13A-240V, 2P+E, UNIVERSAL DUPLEX SOCKET OUTLET, Model: 'PX2999WHI +
pcs 65 188,039 69,120 16,715,322 0.00% 0.00% 0.00% 0.00% - - - - 16,715,322
RECESSED WALL MOUNTED AT +0.60 m. AFF (S2) PX2999WHI +
PX6321WHI

4 4th Floor - - - -

15A-250VAC 1 WAY, 1 GANG SWITCH, RECESSED OR SURFACE MK (Honeywell)

pcs 13 34,312 55,296 1,164,899 0.00% 0.00% 0.00% 0.00% - - - - 1,164,899
WALL MOUNTED (SW1) Model: R4781W1WHI
15A-250VAC 1 WAY, 2 GANG SWITCH, RECESSED OR SURFACE MK (Honeywell)
pcs 4 47,498 55,296 411,178 0.00% 0.00% 0.00% 0.00% - - - - 411,178
WALL MOUNTED (SW2) Model: R4782W1WHI
MK (Honeywell)
20A-230VAC, single pole, 1 way , Isolator switch IP65 (ISW) H=+1.2m pcs 0 329,216 96,768 - -
Model: M4418-22
MK (Honeywell)
13A-240V, 2P+E, UNIVERSAL DUPLEX SOCKET OUTLET, Model: 'PX2999WHI +
pcs 21 188,039 69,120 5,400,335 0.00% 0.00% 0.00% 0.00% - - - - 5,400,335
RECESSED WALL MOUNTED AT +0.60 m. AFF (S2) PX2999WHI +
PX6321WHI

5 5th Floor - - - -

15A-250VAC 1 WAY, 1 GANG SWITCH, RECESSED OR SURFACE MK (Honeywell)

pcs 14 34,312 55,296 1,254,506 0.00% 0.00% 0.00% 0.00% - - - - 1,254,506
WALL MOUNTED (SW1) Model: R4781W1WHI
15A-250VAC 1 WAY, 2 GANG SWITCH, RECESSED OR SURFACE MK (Honeywell)
pcs 7 47,498 55,296 719,561 0.00% 0.00% 0.00% 0.00% - - - - 719,561
WALL MOUNTED (SW2) Model: R4782W1WHI
MK (Honeywell)
20A-230VAC, single pole, 1 way , Isolator switch IP65 (ISW) H=+1.2m pcs 8 329,216 96,768 3,407,875 0.00% 0.00% 0.00% 0.00% - - - - 3,407,875
Model: M4418-22

558660323.xlsx 3.1.13.5-SW, Socket, Isolator 2 61/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)
MK (Honeywell)
13A-240V, 2P+E, UNIVERSAL DUPLEX SOCKET OUTLET, Model: 'PX2999WHI +
pcs 74 188,039 69,120 19,029,751 0.00% 0.00% 0.00% 0.00% - - - - 19,029,751
RECESSED WALL MOUNTED AT +0.60 m. AFF (S2) PX2999WHI +
PX6321WHI
16A-240V, 2P+E, INDUSTRIAL SOCKET OUTLET, IP65, WALL Schneider - Italy
pcs 8 354,899 96,768 3,613,334 0.00% 0.00% 0.00% 0.00% - - - - 3,613,334
MOUNTED (S5) Model: PKF16W723
32A-380V, 4P+E, INDUSTRIAL SWITCH SOCKET OUTLET, IP65, Schneider - Italy
pcs 25 578,426 96,768 16,879,860 0.00% 0.00% 0.00% 0.00% - - - - 16,879,860
(S8) Model: PKF32W735

6 6th Floor - - - -

15A-250VAC 1 WAY, 1 GANG SWITCH, RECESSED OR SURFACE MK (Honeywell)

pcs 2 34,312 55,296 179,215 0.00% 0.00% 0.00% 0.00% - - - - 179,215
WALL MOUNTED (SW1) Model: R4781W1WHI
15A-250VAC 1 WAY, 2 GANG SWITCH, RECESSED OR SURFACE MK (Honeywell)
pcs 4 47,498 55,296 411,178 0.00% 0.00% 0.00% 0.00% - - - - 411,178
WALL MOUNTED (SW2) Model: R4782W1WHI
MK (Honeywell)
13A-240V, 2P+E, UNIVERSAL DUPLEX SOCKET OUTLET, Model: 'PX2999WHI +
pcs 6 188,039 69,120 1,542,953 0.00% 0.00% 0.00% 0.00% - - - - 1,542,953
RECESSED WALL MOUNTED AT +0.60 m. AFF (S2) PX2999WHI +
PX6321WHI

6 Roof Floor - - - -

15A-250VAC 1 WAY, 1 GANG SWITCH, RECESSED OR SURFACE MK (Honeywell)

pcs 2 34,312 55,296 179,215 0.00% 0.00% 0.00% 0.00% - - - - 179,215
WALL MOUNTED (SW1) Model: R4781W1WHI
MK (Honeywell)
13A-240V, 2P+E, UNIVERSAL DUPLEX SOCKET OUTLET, Model: 'PX2999WHI +
pcs 6 188,039 69,120 1,542,953 0.00% 0.00% 0.00% 0.00% - - - - 1,542,953
RECESSED WALL MOUNTED AT +0.60 m. AFF (S2) PX2999WHI +
PX6321WHI

7 Isolator for Eqipment - - - -

Schneider - Malaysia
ISOLATOR c/w BOX PROTECTION, 2P-16A, IP65 pcs 2 620,525 96,768 1,434,586 0.00% 0.00% 0.00% 0.00% - - - - 1,434,586
Model: WHD20_GY
Schneider - Malaysia
ISOLATOR c/w BOX PROTECTION, 2P-20A, IP65 pcs 0 620,525 96,768 - -
Model: WHD20_GY
Schneider - Malaysia
ISOLATOR c/w BOX PROTECTION, 2P-25A, IP65 pcs 18 655,366 96,768 13,538,405 0.00% 0.00% 0.00% 0.00% - - - - 13,538,405
Model: WHD35_GY
Schneider - Malaysia
ISOLATOR c/w BOX PROTECTION, 2P-32A, IP65 pcs 1 655,366 96,768 752,134 0.00% 0.00% 0.00% 0.00% - - - - 752,134
Model: WHD35_GY
Schneider - Malaysia
ISOLATOR c/w BOX PROTECTION, 3P-10A, IP65 pcs 0 656,089 96,768 - -
Model: WHT20_GY
Schneider - Malaysia
ISOLATOR c/w BOX PROTECTION, 3P-16A, IP65 pcs 6 656,089 96,768 4,517,143 0.00% 0.00% 0.00% 0.00% - - - - 4,517,143
Model: WHT20_GY
Schneider - Malaysia
ISOLATOR c/w BOX PROTECTION, 3P-25A, IP65 pcs 15 857,844 96,768 14,319,180 0.00% 0.00% 0.00% 0.00% - - - - 14,319,180
Model: WHT35_GY
Schneider - Malaysia
ISOLATOR c/w BOX PROTECTION, 3P-32A, IP65 pcs 8 857,844 96,768 7,636,896 0.00% 0.00% 0.00% 0.00% - - - - 7,636,896
Model: WHT35_GY
Schneider - Malaysia
ISOLATOR c/w BOX PROTECTION, 3P-40A, IP65 pcs 5 988,481 96,768 5,426,244 0.00% 0.00% 0.00% 0.00% - - - - 5,426,244
Model: WHT55_GY
Schneider - Malaysia
ISOLATOR c/w BOX PROTECTION, 3P-50A, IP65 pcs 3 988,481 96,768 3,255,746 0.00% 0.00% 0.00% 0.00% - - - - 3,255,746
Model: WHT55_GY
Schneider - Malaysia
ISOLATOR c/w BOX PROTECTION, 3P-75A, IP65 pcs 11 1,791,904 172,800 21,611,740 0.00% 0.00% 0.00% 0.00% - - - - 21,611,740
Model: WHT80_GY
Schneider - Poland +
ISOLATOR c/w BOX PROTECTION, 3P-125A, IP66 France pcs 1 5,926,554 345,600 6,272,154 0.00% 0.00% 0.00% 0.00% - - - - 6,272,154
Model: 28910 + 28967

- - - -

- - - -

Ground Floor - - - -

15A-250VAC 1 WAY, 3 GANG SWITCH, RECESSED OR SURFACE

MK (Honeywell) pcs 2 61,754 55,296 234,101 0.00% 0.00% 0.00% 0.00% - - - - 234,101
WALL MOUNTED (SW3)

2nd Floor - - - -

Warom - China
16A-240V, 2P+E, INDUSTRIAL SWITCH SOCKET OUTLET, IP65,
Model: BCZ8060- pcs 3 6,426,605 96,768 19,570,118 0.00% 0.00% 0.00% 0.00% - - - - 19,570,118
EXPLOSIVE PROOF TYPE, ZONE 2 (S5ex)
16/250/3P

3rd Floor - - - -

Warom - China
16A-240V, 2P+E, INDUSTRIAL SWITCH SOCKET OUTLET, IP65,
Model: BCZ8060- pcs 3 6,426,605 96,768 19,570,118 0.00% 0.00% 0.00% 0.00% - - - - 19,570,118
EXPLOSIVE PROOF TYPE, ZONE 2 (S5ex)
16/250/3P

5th Floor - - - -

15A-250VAC 1 WAY, 3 GANG SWITCH, RECESSED OR SURFACE

MK (Honeywell) pcs 2 61,754 55,296 234,101 0.00% 0.00% 0.00% 0.00% - - - - 234,101
WALL MOUNTED (SW3)
Warom - China
16A-240V, 2P+E, INDUSTRIAL SWITCH SOCKET OUTLET, IP65,
Model: BCZ8060- pcs 3 6,426,605 96,768 19,570,118 0.00% 0.00% 0.00% 0.00% - - - - 19,570,118
EXPLOSIVE PROOF TYPE, ZONE 2 (S5ex)
16/250/3P

Roof Floor - - - -

15A-250VAC 1 WAY, 2 GANG SWITCH, RECESSED OR SURFACE MK (Honeywell)

pcs 1 47,498 55,296 102,794 0.00% 0.00% 0.00% 0.00% - - - - 102,794
WALL MOUNTED (SW2) Model: R4782W1WHI

558660323.xlsx 3.1.13.5-SW, Socket, Isolator 2 62/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

Switch, Socket, Isolator 372,085,477 0.00% 0.00% 0.00% 0.00% - - - - 372,085,477

558660323.xlsx 3.1.13.5-SW, Socket, Isolator 2 63/126

 PROJECT : VN2 NEW BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

TRADE CONTRACT WORKS

% WORKDONE AMOUNT VALUE

Contract Amount
Item Item Description Sum Remarks Remainning
(VND) Proposed by Assessment Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

Bill.5 Summary-ELV

3.1.15.1 Data,TEL system 1 5,754,088,760 9.47% 17.93% 9.47% 0.00% 544,754,667 1,031,732,646 544,754,667 - 5,209,334,093

3.1.15.2 CCTV system 1 2,952,670,206 1.97% 3.04% 1.97% 0.00% 58,137,065 89,820,896 58,137,065 - 2,894,533,141

3.1.15.3 PA system 1 1,154,972,433 40.15% 42.30% 40.15% 0.00% 463,714,311 488,503,422 463,714,311 - 691,258,122

3.1.15.4 Access control system 1 3,526,016,001 1.22% 1.22% 1.22% 0.00% 42,854,188 42,854,188 42,854,188 - 3,483,161,813

3.1.15.5 BMS system 1 3,136,745,930 4.06% 4.06% 4.06% 0.00% 127,364,521 127,364,521 127,364,521 - 3,009,381,409

3.1.15.6 Guard Tour system 1 222,455,808 0.00% 0.00% 0.00% 0.00% - - - - 222,455,808

3.1.15.7 AV system 1 896,548,610 0.00% 0.00% 0.00% 0.00% - - - - 896,548,610

Others costs 1

TOTAL (Excluding VAT 10%) 17,643,497,748 7.01% 10.09% 7.01% 0.00% 1,236,824,752 1,780,275,673 1,236,824,752 - 16,406,672,996

558660323.xlsx 3.1.15-ELV (VN2) 64/126

 PROJECT : VN2 NEW BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

DATA & TEL

RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)
Supply, install, testing & commisioning of DATA & TEL system shown
on the contract drawings or detailed

CAB-01 @ IT/Server
ROOM - MF (12
Nos.)
(Rack and
Accessorries, ODF,
FO Pigital, FO
CAB-01 @ IT/Server ROOM - MF
Patch cord, UTP
(Rack and Accessorries, ODF, FO Pigital, FO Patch cord, UTP Patch
Patch panel, UTP
panel, UTP Patch cord,..etc + OUTLET + UPS)
Patch cord,..etc +
Noted: Active equipment (IP-PABX, Core SW, Distributor SW, Firewall,
OUTLET + UPS)
Wifi,….) - by Owner
Noted: Active
equipment (IP-
PABX, Core SW,
Distributor SW,
Firewall, Wifi,….) -
by Owner

19" Rack Cabinet 42U 800 x 1000 (x1)

Horizontal Cable Management 1U, Finger Duct (x4)
Schroff Varistar -
Vertical Cable Management 42U (x2)
EU/ Asia Model: pcs 4 102,156,768 3,456,000 422,451,072 0.00% 30.00% 30.00% 30.00% - 126,735,322 126,735,322 126,735,322 295,715,750
Rack Power Strip (6) Universal Outlets, 30A, 220V, CB (x2)
10130-290
Fix Shelf (x2)
Slide Shelf (x2)

Systimax/CommSc
ope - USA Model:
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs 6 17,006,976 345,600 104,115,456 0.00% 0.00% 0.00% 0.00% - - - - 104,115,456
360-iP-INSTA-LC-
4LS

Systimax/CommSc
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC ope - USA Model: pcs 72 919,296 20,736 67,682,304 0.00% 0.00% 0.00% 0.00% - - - - 67,682,304
FAXLCUC01

Systimax/CommSc
Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC ope - USA Model: pcs 12 1,608,768 20,736 19,554,048 0.00% 0.00% 0.00% 0.00% - - - - 19,554,048
FEXLCLC42

Systimax/CommSc
ope - USA Model:
Category 6 Patch Panel, Unshielded, 24-Port, SL pcs 1 3,677,184 414,720 4,091,904 0.00% 0.00% 0.00% 0.00% - - - - 4,091,904
360-iP-1100-E-
GS3-1U-24

Systimax/CommSc
Category 6 Cable Assembly, Unshielded, RJ45-RJ45, SL, ope - Asia Model: pcs 24 344,736 8,294 8,472,730 0.00% 0.00% 0.00% 0.00% - - - - 8,472,730
GS8E-YL

Smart-UPS On-Line,10 kW /10 kVA, Rack Height 6 U pcs - 3,456,000 -

Smart-UPS SRT 192V 10kVA RM Battery Pack pcs - 691,200 -

CAB-02 @
GUARDHOUSE- GF
(07 Nos.)
(Rack and
Accessorries, ODF,
CAB-02 @ GUARDHOUSE- GF FO Pigital, FO Patch
(Rack and Accessorries, ODF, FO Pigital, FO Patch cord, UTP cord, UTP Patch
Patch panel, UTP Patch cord,..etc + OUTLET + UPS) - - - panel, UTP Patch
Noted: Active equipment (IP-PABX, Core SW, Distributor SW, cord,..etc + OUTLET
Firewall, Wifi,….) - by Owner + UPS)
Noted: Active
equipment (IP-PABX,
Core SW, Distributor
SW, Firewall, Wifi,
….) - by Owner

19" Rack Cabinet 42U 600 x 800 (x1)

Horizontal Cable Management 1U, Finger Duct (x4) Schroff Varistar -
Rack Power Strip (6) Universal Outlets, 30A, 220V, CB (x2) EU/ Asia Model: pcs 1 90,091,008 3,456,000 93,547,008 0.00% 30.00% 30.00% 30.00% - 28,064,102 28,064,102 28,064,102 65,482,906
Fix Shelf (x2) 10130-275
Slide Shelf (x2)

Systimax/CommSc
ope - USA Model:
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs 1 17,006,976 345,600 17,352,576 0.00% 0.00% 0.00% 0.00% - - - - 17,352,576
360-iP-INSTA-LC-
4LS

558660323.xlsx 3.1.15.1-Data,TEL (2) 65/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

Systimax/CommSc
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC ope - USA Model: pcs 6 919,296 20,736 5,640,192 0.00% 0.00% 0.00% 0.00% - - - - 5,640,192
FAXLCUC01

Systimax/CommSc
Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC ope - USA Model: pcs 1 1,608,768 20,736 1,629,504 0.00% 0.00% 0.00% 0.00% - - - - 1,629,504
FEXLCLC42

Systimax/CommSc
ope - USA Model:
Category 6 Patch Panel, Unshielded, 24-Port, SL pcs 1 3,677,184 414,720 4,091,904 0.00% 0.00% 0.00% 0.00% - - - - 4,091,904
360-iP-1100-E-
GS3-1U-24

Systimax/CommSc
Category 6 Cable Assembly, Unshielded, RJ45-RJ45, SL, ope - Asia Model: pcs 24 344,736 8,294 8,472,730 0.00% 0.00% 0.00% 0.00% - - - - 8,472,730
GS8E-YL

Smart-UPS SRT 3000VA RM 230V pcs - 2,073,600 -

Smart-UPS SRT72V 3kVA RM Battery Pack pcs - 691,200 -

CAB-03 @ GF (61
Nos.)
(Rack and
Accessorries, ODF,
FO Pigital, FO Patch
CAB-03 @ GF
cord, UTP Patch
(Rack and Accessorries, ODF, FO Pigital, FO Patch cord, UTP
panel, UTP Patch
Patch panel, UTP Patch cord,..etc + OUTLET + UPS) - - -
cord,..etc + OUTLET
Noted: Active equipment (IP-PABX, Core SW, Distributor SW,
+ UPS)
Firewall, Wifi,….) - by Owner
Noted: Active
equipment (IP-PABX,
Core SW, Distributor
SW, Firewall, Wifi,
….) - by Owner

19" Rack Cabinet 42U 600 x 800 (x1)

Horizontal Cable Management 1U, Finger Duct (x4) Schroff Varistar -
Rack Power Strip (6) Universal Outlets, 30A, 220V, CB (x2) EU/ Asia Model: pcs 1 90,091,008 3,456,000 93,547,008 0.00% 30.00% 30.00% 30.00% - 28,064,102 28,064,102 28,064,102 65,482,906
Fix Shelf (x2) 10130-275
Slide Shelf (x2)

Systimax/CommSc
ope - USA Model:
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs 1 17,006,976 345,600 17,352,576 0.00% 0.00% 0.00% 0.00% - - - - 17,352,576
360-iP-INSTA-LC-
4LS

Systimax/CommSc
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC ope - USA Model: pcs 6 919,296 20,736 5,640,192 0.00% 0.00% 0.00% 0.00% - - - - 5,640,192
FAXLCUC01

Systimax/CommSc
Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC ope - USA Model: pcs 1 1,608,768 20,736 1,629,504 0.00% 0.00% 0.00% 0.00% - - - - 1,629,504
FEXLCLC42

Systimax/CommSc
ope - USA Model:
Category 6 Patch Panel, Unshielded, 24-Port, SL pcs 3 3,677,184 414,720 12,275,712 0.00% 0.00% 0.00% 0.00% - - - - 12,275,712
360-iP-1100-E-
GS3-1U-24

Systimax/CommSc
Category 6 Cable Assembly, Unshielded, RJ45-RJ45, SL, ope - Asia Model: pcs 72 344,736 8,294 25,418,189 0.00% 0.00% 0.00% 0.00% - - - - 25,418,189
GS8E-YL

Smart-UPS SRT 3000VA RM 230V pcs - 2,073,600 -

Smart-UPS SRT72V 3kVA RM Battery Pack pcs - 691,200 -

CAB-04 @ MF (06
Nos.)
(Rack and
Accessorries, ODF,
FO Pigital, FO Patch
CAB-04 @ MF
cord, UTP Patch
(Rack and Accessorries, ODF, FO Pigital, FO Patch cord, UTP
panel, UTP Patch
Patch panel, UTP Patch cord,..etc + OUTLET + UPS) - - -
cord,..etc + OUTLET
Noted: Active equipment (IP-PABX, Core SW, Distributor SW,
+ UPS)
Firewall, Wifi,….) - by Owner
Noted: Active
equipment (IP-PABX,
Core SW, Distributor
SW, Firewall, Wifi,
….) - by Owner

19" Rack Cabinet 42U 600 x 800 (x1)

Horizontal Cable Management 1U, Finger Duct (x4) Schroff Varistar -
Rack Power Strip (6) Universal Outlets, 30A, 220V, CB (x2) EU/ Asia Model: pcs 1 90,091,008 3,456,000 93,547,008 0.00% 30.00% 30.00% 30.00% - 28,064,102 28,064,102 28,064,102 65,482,906
Fix Shelf (x2) 10130-275
Slide Shelf (x2)

Systimax/CommSc
ope - USA Model:
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs 1 17,006,976 345,600 17,352,576 0.00% 0.00% 0.00% 0.00% - - - - 17,352,576
360-iP-INSTA-LC-
4LS

558660323.xlsx 3.1.15.1-Data,TEL (2) 66/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

Systimax/CommSc
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC ope - USA Model: pcs 6 919,296 20,736 5,640,192 0.00% 0.00% 0.00% 0.00% - - - - 5,640,192
FAXLCUC01

Systimax/CommSc
Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC ope - USA Model: pcs 1 1,608,768 20,736 1,629,504 0.00% 0.00% 0.00% 0.00% - - - - 1,629,504
FEXLCLC42

Systimax/CommSc
ope - USA Model:
Category 6 Patch Panel, Unshielded, 24-Port, SL pcs 1 3,677,184 414,720 4,091,904 0.00% 0.00% 0.00% 0.00% - - - - 4,091,904
360-iP-1100-E-
GS3-1U-24

Systimax/CommSc
Category 6 Cable Assembly, Unshielded, RJ45-RJ45, SL, ope - Asia Model: pcs 24 344,736 8,294 8,472,730 0.00% 0.00% 0.00% 0.00% - - - - 8,472,730
GS8E-YL

CAB-05 @ 2F (117
Smart-UPS SRT 3000VA RM 230V pcs - 2,073,600 - Nos.)
(Rack and
Accessorries, ODF,
Smart-UPS SRT72V 3kVA RM Battery Pack pcs - 691,200 - FO Pigital, FO Patch
CAB-05 @ MF
cord, UTP Patch
(Rack and Accessorries, ODF, FO Pigital, FO Patch cord, UTP
panel, UTP Patch
Patch panel, UTP Patch cord,..etc + OUTLET + UPS) - - -
cord,..etc + OUTLET
Noted:
19" Active
Rack equipment
Cabinet 42U 600 (IP-PABX,
x 800 (x1) Core SW, Distributor SW,
+ UPS)
Firewall, Wifi,….)
Horizontal - by Owner 1U, Finger Duct (x4)
Cable Management Schroff Varistar -
Noted: Active
Rack Power Strip (6) Universal Outlets, 30A, 220V, CB (x2) EU/ Asia Model: pcs 1 90,091,008 3,456,000 93,547,008 0.00% 30.00% 30.00% 30.00% - 28,064,102 28,064,102 28,064,102 65,482,906
equipment (IP-PABX,
Fix Shelf (x2) 10130-275
Core SW, Distributor
Slide Shelf (x2)
Systimax/CommSc SW, Firewall, Wifi,
ope - USA Model: ….) - by Owner
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs 1 17,006,976 345,600 17,352,576 0.00% 0.00% 0.00% 0.00% - - - - 17,352,576
360-iP-INSTA-LC-
4LS

Systimax/CommSc
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC ope - USA Model: pcs 6 919,296 20,736 5,640,192 0.00% 0.00% 0.00% 0.00% - - - - 5,640,192
FAXLCUC01

Systimax/CommSc
Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC ope - USA Model: pcs 1 1,608,768 20,736 1,629,504 0.00% 0.00% 0.00% 0.00% - - - - 1,629,504
FEXLCLC42

Systimax/CommSc
ope - USA Model:
Category 6 Patch Panel, Unshielded, 24-Port, SL pcs 5 3,677,184 414,720 20,459,520 0.00% 0.00% 0.00% 0.00% - - - - 20,459,520
360-iP-1100-E-
GS3-1U-24

Systimax/CommSc
Category 6 Cable Assembly, Unshielded, RJ45-RJ45, SL, ope - Asia Model: pcs 120 344,736 8,294 42,363,648 0.00% 0.00% 0.00% 0.00% - - - - 42,363,648
GS8E-YL

Smart-UPS SRT 3000VA RM 230V pcs - 2,073,600 -

Smart-UPS SRT72V 3kVA RM Battery Pack pcs - 691,200 -

CAB-06 @ 2F (88
Nos.)
(Rack and
Accessorries, ODF,
FO Pigital, FO Patch
CAB-06 @ 2F
cord, UTP Patch
(Rack and Accessorries, ODF, FO Pigital, FO Patch cord, UTP
panel, UTP Patch
Patch panel, UTP Patch cord,..etc + OUTLET + UPS) - - -
cord,..etc + OUTLET
Noted: Active equipment (IP-PABX, Core SW, Distributor SW,
+ UPS)
Firewall, Wifi,….) - by Owner
Noted: Active
equipment (IP-PABX,
Core SW, Distributor
SW, Firewall, Wifi,
….) - by Owner

19" Rack Cabinet 42U 600 x 800 (x1)

Horizontal Cable Management 1U, Finger Duct (x4) Schroff Varistar -
Rack Power Strip (6) Universal Outlets, 30A, 220V, CB (x2) EU/ Asia Model: pcs 1 90,091,008 3,456,000 93,547,008 0.00% 30.00% 30.00% 30.00% - 28,064,102 28,064,102 28,064,102 65,482,906
Fix Shelf (x2) 10130-275
Slide Shelf (x2)

Systimax/CommSc
ope - USA Model:
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs 1 17,006,976 345,600 17,352,576 0.00% 0.00% 0.00% 0.00% - - - - 17,352,576
360-iP-INSTA-LC-
4LS

Systimax/CommSc
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC ope - USA Model: pcs 6 919,296 20,736 5,640,192 0.00% 0.00% 0.00% 0.00% - - - - 5,640,192
FAXLCUC01

Systimax/CommSc
Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC ope - USA Model: pcs 1 1,608,768 20,736 1,629,504 0.00% 0.00% 0.00% 0.00% - - - - 1,629,504
FEXLCLC42

Systimax/CommSc
ope - USA Model:
Category 6 Patch Panel, Unshielded, 24-Port, SL pcs 4 3,677,184 414,720 16,367,616 0.00% 0.00% 0.00% 0.00% - - - - 16,367,616
360-iP-1100-E-
GS3-1U-24

558660323.xlsx 3.1.15.1-Data,TEL (2) 67/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)
Systimax/CommSc
Category 6 Cable Assembly, Unshielded, RJ45-RJ45, SL, ope - Asia Model: pcs 96 344,736 8,294 33,890,918 0.00% 0.00% 0.00% 0.00% - - - - 33,890,918
GS8E-YL

Smart-UPS SRT 3000VA RM 230V pcs - 2,073,600 -

Smart-UPS SRT72V 3kVA RM Battery Pack pcs - 691,200 -

CAB-07 @ 3F (30
Nos.)
(Rack and
Accessorries, ODF,
FO Pigital, FO Patch
CAB-07 @ 2F
cord, UTP Patch
(Rack and Accessorries, ODF, FO Pigital, FO Patch cord, UTP
panel, UTP Patch
Patch panel, UTP Patch cord,..etc + OUTLET + UPS) - - -
cord,..etc + OUTLET
Noted: Active equipment (IP-PABX, Core SW, Distributor SW,
+ UPS)
Firewall, Wifi,….) - by Owner
Noted: Active
equipment (IP-PABX,
Core SW, Distributor
SW, Firewall, Wifi,
….) - by Owner

19" Rack Cabinet 42U 600 x 800 (x1)

Horizontal Cable Management 1U, Finger Duct (x4) Schroff Varistar -
Rack Power Strip (6) Universal Outlets, 30A, 220V, CB (x2) EU/ Asia Model: pcs 1 90,091,008 3,456,000 93,547,008 0.00% 30.00% 30.00% 30.00% - 28,064,102 28,064,102 28,064,102 65,482,906
Fix Shelf (x2) 10130-275
Slide Shelf (x2)

Systimax/CommSc
ope - USA Model:
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs 1 17,006,976 345,600 17,352,576 0.00% 0.00% 0.00% 0.00% - - - - 17,352,576
360-iP-INSTA-LC-
4LS

Systimax/CommSc
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC ope - USA Model: pcs 6 919,296 20,736 5,640,192 0.00% 0.00% 0.00% 0.00% - - - - 5,640,192
FAXLCUC01

Systimax/CommSc
Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC ope - USA Model: pcs 1 1,608,768 20,736 1,629,504 0.00% 0.00% 0.00% 0.00% - - - - 1,629,504
FEXLCLC42

Systimax/CommSc
ope - USA Model:
Category 6 Patch Panel, Unshielded, 24-Port, SL pcs 2 3,677,184 414,720 8,183,808 0.00% 0.00% 0.00% 0.00% - - - - 8,183,808
360-iP-1100-E-
GS3-1U-24

Systimax/CommSc
Category 6 Cable Assembly, Unshielded, RJ45-RJ45, SL, ope - Asia Model: pcs 48 344,736 8,294 16,945,459 0.00% 0.00% 0.00% 0.00% - - - - 16,945,459
GS8E-YL

Smart-UPS SRT 3000VA RM 230V pcs - 2,073,600 -

Smart-UPS SRT72V 3kVA RM Battery Pack pcs - 691,200 -

CAB-08 @ 3F (46
Nos.)
(Rack and
Accessorries, ODF,
FO Pigital, FO Patch
CAB-08 @ 3F
cord, UTP Patch
(Rack and Accessorries, ODF, FO Pigital, FO Patch cord, UTP
panel, UTP Patch
Patch panel, UTP Patch cord,..etc + OUTLET + UPS) - - -
cord,..etc + OUTLET
Noted: Active equipment (IP-PABX, Core SW, Distributor SW,
+ UPS)
Firewall, Wifi,….) - by Owner
Noted: Active
equipment (IP-PABX,
Core SW, Distributor
SW, Firewall, Wifi,
….) - by Owner

19" Rack Cabinet 42U 600 x 800 (x1)

Horizontal Cable Management 1U, Finger Duct (x4) Schroff Varistar -
Rack Power Strip (6) Universal Outlets, 30A, 220V, CB (x2) EU/ Asia Model: pcs 1 90,091,008 3,456,000 93,547,008 0.00% 30.00% 30.00% 30.00% - 28,064,102 28,064,102 28,064,102 65,482,906
Fix Shelf (x2) 10130-275
Slide Shelf (x2)

Systimax/CommSc
ope - USA Model:
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs 1 17,006,976 345,600 17,352,576 0.00% 0.00% 0.00% 0.00% - - - - 17,352,576
360-iP-INSTA-LC-
4LS

Systimax/CommSc
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC ope - USA Model: pcs 6 919,296 20,736 5,640,192 0.00% 0.00% 0.00% 0.00% - - - - 5,640,192
FAXLCUC01

Systimax/CommSc
Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC ope - USA Model: pcs 1 1,608,768 20,736 1,629,504 0.00% 0.00% 0.00% 0.00% - - - - 1,629,504
FEXLCLC42

Systimax/CommSc
ope - USA Model:
Category 6 Patch Panel, Unshielded, 24-Port, SL pcs 2 3,677,184 414,720 8,183,808 0.00% 0.00% 0.00% 0.00% - - - - 8,183,808
360-iP-1100-E-
GS3-1U-24

558660323.xlsx 3.1.15.1-Data,TEL (2) 68/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)
Systimax/CommSc
Category 6 Cable Assembly, Unshielded, RJ45-RJ45, SL, ope - Asia Model: pcs 48 344,736 8,294 16,945,459 0.00% 0.00% 0.00% 0.00% - - - - 16,945,459
GS8E-YL

Smart-UPS SRT 3000VA RM 230V pcs - 2,073,600 -

Smart-UPS SRT72V 3kVA RM Battery Pack pcs - 691,200 -

CAB-09 @ 4F(04
Nos.)
(Rack and
Accessorries, ODF,
FO Pigital, FO Patch
CAB-09 @ 3F
cord, UTP Patch
(Rack and Accessorries, ODF, FO Pigital, FO Patch cord, UTP
panel, UTP Patch
Patch panel, UTP Patch cord,..etc + OUTLET + UPS) - - -
cord,..etc + OUTLET
Noted: Active equipment (IP-PABX, Core SW, Distributor SW,
+ UPS)
Firewall, Wifi,….) - by Owner
Noted: Active
equipment (IP-PABX,
Core SW, Distributor
SW, Firewall, Wifi,
….) - by Owner

19" Rack Cabinet 42U 600 x 800 (x1)

Horizontal Cable Management 1U, Finger Duct (x4) Schroff Varistar -
Rack Power Strip (6) Universal Outlets, 30A, 220V, CB (x2) EU/ Asia Model: pcs 1 90,091,008 3,456,000 93,547,008 0.00% 30.00% 30.00% 30.00% - 28,064,102 28,064,102 28,064,102 65,482,906
Fix Shelf (x2) 10130-275
Slide Shelf (x2)

Systimax/CommSc
ope - USA Model:
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs 1 17,006,976 345,600 17,352,576 0.00% 0.00% 0.00% 0.00% - - - - 17,352,576
360-iP-INSTA-LC-
4LS

Systimax/CommSc
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC ope - USA Model: pcs 6 919,296 20,736 5,640,192 0.00% 0.00% 0.00% 0.00% - - - - 5,640,192
FAXLCUC01

Systimax/CommSc
Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC ope - USA Model: pcs 1 1,608,768 20,736 1,629,504 0.00% 0.00% 0.00% 0.00% - - - - 1,629,504
FEXLCLC42

Systimax/CommSc
ope - USA Model:
Category 6 Patch Panel, Unshielded, 24-Port, SL pcs 1 3,677,184 414,720 4,091,904 0.00% 0.00% 0.00% 0.00% - - - - 4,091,904
360-iP-1100-E-
GS3-1U-24

Systimax/CommSc
Category 6 Cable Assembly, Unshielded, RJ45-RJ45, SL, ope - Asia Model: pcs 24 344,736 8,294 8,472,730 0.00% 0.00% 0.00% 0.00% - - - - 8,472,730
GS8E-YL

Smart-UPS SRT 3000VA RM 230V pcs - 2,073,600 -

Smart-UPS SRT72V 3kVA RM Battery Pack pcs - 691,200 -

CAB-10 @ 4F(03
Nos.)
(Rack and
Accessorries, ODF,
FO Pigital, FO Patch
CAB-10 @ 4F
cord, UTP Patch
(Rack and Accessorries, ODF, FO Pigital, FO Patch cord, UTP
panel, UTP Patch
Patch panel, UTP Patch cord,..etc + OUTLET + UPS) - - -
cord,..etc + OUTLET
Noted: Active equipment (IP-PABX, Core SW, Distributor SW,
+ UPS)
Firewall, Wifi,….) - by Owner
Noted: Active
equipment (IP-PABX,
Core SW, Distributor
SW, Firewall, Wifi,
….) - by Owner

19" Rack Cabinet 42U 600 x 800 (x1)

Horizontal Cable Management 1U, Finger Duct (x4) Schroff Varistar -
Rack Power Strip (6) Universal Outlets, 30A, 220V, CB (x2) EU/ Asia Model: pcs 1 90,091,008 3,456,000 93,547,008 0.00% 30.00% 30.00% 30.00% - 28,064,102 28,064,102 28,064,102 65,482,906
Fix Shelf (x2) 10130-275
Slide Shelf (x2)

Systimax/CommSc
ope - USA Model:
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs 1 17,006,976 345,600 17,352,576 0.00% 0.00% 0.00% 0.00% - - - - 17,352,576
360-iP-INSTA-LC-
4LS

Systimax/CommSc
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC ope - USA Model: pcs 6 919,296 20,736 5,640,192 0.00% 0.00% 0.00% 0.00% - - - - 5,640,192
FAXLCUC01

Systimax/CommSc
Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC ope - USA Model: pcs 1 1,608,768 20,736 1,629,504 0.00% 0.00% 0.00% 0.00% - - - - 1,629,504
FEXLCLC42

Systimax/CommSc
ope - USA Model:
Category 6 Patch Panel, Unshielded, 24-Port, SL pcs 1 3,677,184 414,720 4,091,904 0.00% 0.00% 0.00% 0.00% - - - - 4,091,904
360-iP-1100-E-
GS3-1U-24

Systimax/CommSc
Category 6 Cable Assembly, Unshielded, RJ45-RJ45, SL, ope - Asia Model: pcs 24 344,736 8,294 8,472,730 0.00% 0.00% 0.00% 0.00% - - - - 8,472,730
GS8E-YL

558660323.xlsx 3.1.15.1-Data,TEL (2) 69/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

Smart-UPS SRT 3000VA RM 230V pcs - 2,073,600 -

Smart-UPS SRT72V 3kVA RM Battery Pack pcs - 691,200 -

CAB-11 @ 5F (53
Nos.)
(Rack and
Accessorries, ODF,
FO Pigital, FO Patch
CAB-11 @ 4F
cord, UTP Patch
(Rack and Accessorries, ODF, FO Pigital, FO Patch cord, UTP
panel, UTP Patch
Patch panel, UTP Patch cord,..etc + OUTLET + UPS) - - -
cord,..etc + OUTLET
Noted: Active equipment (IP-PABX, Core SW, Distributor SW,
+ UPS)
Firewall, Wifi,….) - by Owner
Noted: Active
equipment (IP-PABX,
Core SW, Distributor
SW, Firewall, Wifi,
….) - by Owner

19" Rack Cabinet 42U 600 x 800 (x1)

Horizontal Cable Management 1U, Finger Duct (x4) Schroff Varistar -
Rack Power Strip (6) Universal Outlets, 30A, 220V, CB (x2) EU/ Asia Model: pcs 1 90,091,008 3,456,000 93,547,008 0.00% 30.00% 30.00% 30.00% - 28,064,102 28,064,102 28,064,102 65,482,906
Fix Shelf (x2) 10130-275
Slide Shelf (x2)

Systimax/CommSc
ope - USA Model:
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs 1 17,006,976 345,600 17,352,576 0.00% 0.00% 0.00% 0.00% - - - - 17,352,576
360-iP-INSTA-LC-
4LS

Systimax/CommSc
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC ope - USA Model: pcs 6 919,296 20,736 5,640,192 0.00% 0.00% 0.00% 0.00% - - - - 5,640,192
FAXLCUC01

Systimax/CommSc
Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC ope - USA Model: pcs 1 1,608,768 20,736 1,629,504 0.00% 0.00% 0.00% 0.00% - - - - 1,629,504
FEXLCLC42

Systimax/CommSc
ope - USA Model:
Category 6 Patch Panel, Unshielded, 24-Port, SL pcs 3 3,677,184 414,720 12,275,712 0.00% 0.00% 0.00% 0.00% - - - - 12,275,712
360-iP-1100-E-
GS3-1U-24

Systimax/CommSc
Category 6 Cable Assembly, Unshielded, RJ45-RJ45, SL, ope - Asia Model: pcs 72 344,736 8,294 25,418,189 0.00% 0.00% 0.00% 0.00% - - - - 25,418,189
GS8E-YL

Smart-UPS SRT 3000VA RM 230V pcs - 2,073,600 -

Smart-UPS SRT72V 3kVA RM Battery Pack pcs - 691,200 -

CAB-12 @ 5F (65
Nos.)
(Rack and
Accessorries, ODF,
FO Pigital, FO Patch
CAB-12 @ 5F
cord, UTP Patch
(Rack and Accessorries, ODF, FO Pigital, FO Patch cord, UTP
panel, UTP Patch
Patch panel, UTP Patch cord,..etc + OUTLET + UPS) - - -
cord,..etc + OUTLET
Noted: Active equipment (IP-PABX, Core SW, Distributor SW,
+ UPS)
Firewall, Wifi,….) - by Owner
Noted: Active
equipment (IP-PABX,
Core SW, Distributor
SW, Firewall, Wifi,
….) - by Owner

19" Rack Cabinet 42U 600 x 800 (x1)

Horizontal Cable Management 1U, Finger Duct (x4) Schroff Varistar -
Rack Power Strip (6) Universal Outlets, 30A, 220V, CB (x2) EU/ Asia Model: pcs 1 90,091,008 3,456,000 93,547,008 0.00% 30.00% 30.00% 30.00% - 28,064,102 28,064,102 28,064,102 65,482,906
Fix Shelf (x2) 10130-275
Slide Shelf (x2)

Systimax/CommSc
ope - USA Model:
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs 1 17,006,976 345,600 17,352,576 0.00% 0.00% 0.00% 0.00% - - - - 17,352,576
360-iP-INSTA-LC-
4LS

Systimax/CommSc
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC ope - USA Model: pcs 6 919,296 20,736 5,640,192 0.00% 0.00% 0.00% 0.00% - - - - 5,640,192
FAXLCUC01

Systimax/CommSc
Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC ope - USA Model: pcs 1 1,608,768 20,736 1,629,504 0.00% 0.00% 0.00% 0.00% - - - - 1,629,504
FEXLCLC42

Systimax/CommSc
ope - USA Model:
Category 6 Patch Panel, Unshielded, 24-Port, SL pcs 3 3,677,184 414,720 12,275,712 0.00% 0.00% 0.00% 0.00% - - - - 12,275,712
360-iP-1100-E-
GS3-1U-24

Systimax/CommSc
Category 6 Cable Assembly, Unshielded, RJ45-RJ45, SL, ope - Asia Model: pcs 72 344,736 8,294 25,418,189 0.00% 0.00% 0.00% 0.00% - - - - 25,418,189
GS8E-YL

558660323.xlsx 3.1.15.1-Data,TEL (2) 70/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

Smart-UPS SRT 3000VA RM 230V pcs - 2,073,600 -

Smart-UPS SRT72V 3kVA RM Battery Pack pcs - 691,200 -

CAB-13 @ 5F
(Rack and Accessorries, ODF, FO Pigital, FO Patch cord, UTP
Patch panel, UTP Patch cord,..etc + OUTLET + UPS) - - -
19" Rack
Noted: Cabinet
Active 42U 600 (IP-PABX,
equipment x 800 (x1) Core SW, Distributor SW,
Horizontal Cable Management
Firewall, Wifi,….) - by Owner 1U, Finger Duct (x4)
Rack Power Strip (6) Universal Outlets, 30A, 220V, CB (x2) pcs - 3,456,000 -
Fix Shelf (x2)
Slide Shelf (x2)
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs - 345,600 -

Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC pcs - 20,736 -

Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC pcs - 20,736 -

Category 6 Patch Panel, Unshielded, 24-Port, SL pcs - 414,720 -

Category 6 Cable Assembly, Unshielded, RJ45-RJ45, SL, pcs - 8,294 -

Smart-UPS SRT 3000VA RM 230V pcs - 2,073,600 -

Smart-UPS SRT72V 3kVA RM Battery Pack pcs - 691,200 -

Outlet - - -

Systimax/CommSc
ope - Asia
Wall mounted, duplex outlet (1-port tel + 1-port data) Model: M12LE-262 pcs 189 459,648 69,120 99,937,152 0.00% 0.00% 0.00% 0.00% - - - - 99,937,152
+ MGS400-003
(x2)

Systimax/CommSc
ope - Asia
Wifi access point on ceiling (1 data) Model: M10LE-262 pcs 26 287,280 207,360 12,860,640 0.00% 0.00% 0.00% 0.00% - - - - 12,860,640
+ MGS400-003
(x1)
Sacom - VN
Tell cable 50pair Model: m 103,421 27,648 -
50x2x0.5mm
Sacom - VN
Tell cable 30pair Model: m 62,057 20,736 -
30x2x0.5mm
Sacom - VN
Tell cable 20pair Model: m - 20,736 -
20x2x0.5mm

Systimax/CommSc
ope - USA
4 Core-multi mode fiber optic cables m - 20,736 -
Model: Z-004-DN-
5K-F04BK/20G/D

Power cable 3Cx2.5mm2 Cu/PVC/PVC Taisin/ LS m 23,339 14,926 -

Trunking 300x100mm, with cover (hot dip galvanized) Đạt Vĩnh Tiến m 170 470,534 138,240 103,491,648 40.00% 50.00% 50.00% 10.00% 41,396,659 51,745,824 51,745,824 10,349,165 51,745,824

Trunking 200x100mm, with cover (hot dip galvanized) Đạt Vĩnh Tiến m 564 359,251 103,680 261,093,197 43.00% 50.00% 50.00% 7.00% 112,260,816 130,546,599 130,546,599 18,285,783 130,546,598

Trunking 150x100mm, with cover (hot dip galvanized) Đạt Vĩnh Tiến m 0 258,854 103,680 -

Trunking 100x100mm, with cover (hot dip galvanized) Đạt Vĩnh Tiến m 520 211,680 103,680 163,987,200 50.58% 50.58% 50.58% 0.00% 82,939,680 82,939,680 82,939,680 - 81,047,520

Trunking fittings Việt Nam lot 1 39,268,217 8,975,588 48,243,805 70.00% 70.00% 70.00% 0.00% 33,770,664 33,770,664 33,770,664 - 14,473,141

Mesh tray for Datacenter room Local lot 1 60,480,000 20,736,000 81,216,000 0.00% 0.00% 0.00% 0.00% - - - - 81,216,000

Underground flexsible HDPE conduit Ø65

Ospen - Việt Nam m 844 29,365 15,487 37,855,426 46.80% 46.80% 46.80% 0.00% 17,716,698 17,716,698 17,716,698 - 20,138,728
(including pipe fittings)

Việt Nam each 11 9,072,000 3,456,000 137,808,000 54.55% 54.55% 54.55% 0.00% 75,168,000 75,168,000 75,168,000 - 62,640,000
Manhole with concrete cover (MH)

Excavating & Backfilling Việt Nam lot 1 - 44,789,760 44,789,760 40.00% 40.00% 40.00% 0.00% 17,915,904 17,915,904 17,915,904 - 26,873,856

Systimax/CommSc
ope - USA
04 pairs UTP CAT 6 cables m 22,910 16,092 8,294 558,692,424 0.00% 0.00% 0.00% 0.00% - - - - 558,692,424
Model: 1071E SL
4/23 W1000
Legrand -
Ø25 PVC conduit & fittings Malaysia m 4,582 8,424 15,206 108,274,493 38.85% 60.00% 60.00% 21.15% 42,062,112 64,964,696 64,964,696 22,902,584 43,309,797
Model: 656514

Accessories lot 1 48,676,399 11,126,030 59,802,430 60.00% 60.00% 60.00% 0.00% 35,881,458 35,881,458 35,881,458 - 23,920,972

Testing & Commissioning lot 1 - 27,648,000 27,648,000 0.00% 0.00% 0.00% 0.00% - - - - 27,648,000

- - -

Systimax/CommSc
ope - USA
Fiber Optic Cable, Indoor/OutDoor, LSZH, 24 Fibers m 445,856 34,560 - Cable for VN2 to VN1
Model: Z-024-DS-
5K-FSUBK/D

558660323.xlsx 3.1.15.1-Data,TEL (2) 71/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)
Systimax/CommSc
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex SC, 24 , MM pcs 17,006,976 345,600 -
ope - USA
Systimax/CommSc
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex SC pcs 919,296 20,736 -
ope - USA
Systimax/CommSc
Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex SC-LC pcs 1,608,768 20,736 -
ope - USA
Systimax/CommSc
From Guard House
ope - China
Fiber Optic Cable, Outside Plant, 12-Fiber, OS2, Dielectric Jacket m 50,566 34,560 - VN2 to Server Room
Model: 1-1427452-
VN2 (for ISP)
4
Systimax/CommSc
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex SC, 24 , SM pcs 17,006,976 345,600 -
ope - USA
Systimax/CommSc
Fiber Optic Pigtails, 0.9mm tight buffer, SM, Simplex SC pcs 919,296 20,736 -
ope - USA
Systimax/CommSc
Fiber Optic Patch Cords, 1.6mm diameter cable, SM, Duplex SC-LC pcs 1,608,768 20,736 -
ope - USA

Outlet - - -

Systimax/CommSc
ope - Asia
Wall mounted, single outlet (1-port tel) for Emergency telephone Model: M12LE-262 pcs 287,280 69,120 - For passenger lift
+ MGS400-003
(x2)

CAB-01 @ IT/Server ROOM - MF - - -

Systimax/CommSc
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), SM pcs 2 17,006,976 345,600 34,705,152 0.00% 0.00% 0.00% 0.00% - - - - 34,705,152
ope - USA Model:

Systimax/CommSc
Fiber Optic Pigtails, 0.9mm tight buffer, SM, Simplex LC pcs 12 919,296 20,736 11,280,384 0.00% 0.00% 0.00% 0.00% - - - - 11,280,384
ope - USA Model:

Systimax/CommSc
ope - USA Model:
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs 4 17,006,976 345,600 69,410,304 0.00% 0.00% 0.00% 0.00% - - - - 69,410,304
360-iP-INSTA-LC-
4LS

Systimax/CommSc
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC ope - USA Model: pcs 24 919,296 20,736 22,560,768 0.00% 0.00% 0.00% 0.00% - - - - 22,560,768
FAXLCUC01

Systimax/CommSc
Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC ope - USA Model: pcs 12 1,608,768 20,736 19,554,048 0.00% 0.00% 0.00% 0.00% - - - - 19,554,048
FEXLCLC42

CAB-02 @ GUARDHOUSE- GF

Systimax/CommSc
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), SM pcs 2 17,006,976 345,600 34,705,152 0.00% 0.00% 0.00% 0.00% - - - - 34,705,152
ope - USA Model:

Systimax/CommSc
Fiber Optic Pigtails, 0.9mm tight buffer, SM, Simplex LC pcs 12 919,296 20,736 11,280,384 0.00% 0.00% 0.00% 0.00% - - - - 11,280,384
ope - USA Model:

Systimax/CommSc
ope - USA Model:
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs 2 17,006,976 345,600 34,705,152 0.00% 0.00% 0.00% 0.00% - - - - 34,705,152
360-iP-INSTA-LC-
4LS

Systimax/CommSc
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC ope - USA Model: pcs 12 919,296 20,736 11,280,384 0.00% 0.00% 0.00% 0.00% - - - - 11,280,384
FAXLCUC01

Systimax/CommSc
Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC ope - USA Model: pcs 12 1,608,768 20,736 19,554,048 0.00% 0.00% 0.00% 0.00% - - - - 19,554,048
FEXLCLC42

Systimax/CommSc
ope - Asia Model:
Wall mounted, four outlet (4-port data) pcs 25 919,296 69,120 24,710,400 0.00% 0.00% 0.00% 0.00% - - - - 24,710,400
M14LE-262 +
MGS400-003 (x4)

Systimax/CommSc
ope - Asia Model:
Wall mounted, single outlet (1-port tel ) pcs 38 287,280 69,120 13,543,200 0.00% 0.00% 0.00% 0.00% - - - - 13,543,200
M10LE-262 +
MGS400-003 (x1)

Systimax/CommSc
Fiber optic cable, 12 core, SM ope - China Model: m 500 50,566 34,560 42,562,800 0.00% 0.00% 0.00% 0.00% - - - - 42,562,800
1-1427452-4

558660323.xlsx 3.1.15.1-Data,TEL (2) 72/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

Systimax/CommSc
ope - USA Model:
Fiber optic cable, 24 core, OM4 m 780 306,817 34,560 266,274,216 0.00% 0.00% 0.00% 0.00% - - - - 266,274,216
Z-024-DS-5K-
FSUBK/D

Systimax/CommSc
ope - USA Model:
Fiber optic cable, 12 core, OM4 m 1,900 227,524 34,560 497,958,840 0.00% 0.00% 0.00% 0.00% - - - - 497,958,840
Z-012-DS-5K-
FSUBK/D

100 pairs Telephone cable m 900 206,842 34,560 217,261,440 0.00% 0.00% 0.00% 0.00% - - - - 217,261,440

Trunking 400x100mm, with cover (hot dip galvanized) Đạt Vĩnh Tiến m 45 643,507 172,800 36,733,824 22.22% 22.22% 22.22% 0.00% 8,163,072 8,163,072 8,163,072 - 28,570,752

CVL - Viet Nam

GI Conduit Ø25 & fittings m 6,873 23,598 32,767 387,398,020 20.00% 20.00% 20.00% 0.00% 77,479,604 77,479,604 77,479,604 - 309,918,416
Model: EMT34

Data & Tel 5,754,088,760 9.47% 17.93% 17.93% 8.46% 544,754,667 1,031,732,646 1,031,732,643 486,977,976 4,722,356,117

558660323.xlsx 3.1.15.1-Data,TEL (2) 73/126

 PROJECT : VN2 NEW BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

CCTV sys

RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)
Supply, install, testing & commisioning of CCTV system shown on the
contract drawings or detailed
HP - China
Core i5-7500 (3.4Ghz/ 6M), 8GB DDR4 nECC RAM, 1TB SATA HDD, Model:
pcs 1 25,740,288 1,036,800 26,777,088 0.00% 0.00% 0.00% 0.00% - - - - 26,777,088
DVDRW. Intel Graphics, USB Keyboard Mouse, Win10 License Workstation
Z240 MT
Samsung - VN
43" LED Monitor + HDMI cable + Wall mounted support Model: TV pcs - - - - -
LED-43 inch
HP - China
Core i5-7500 (3.4Ghz/ 6M), 8GB DDR4 nECC RAM, 1TB SATA HDD, Model:
pcs 1 25,740,288 1,036,800 26,777,088 0.00% 0.00% 0.00% 0.00% - - - - 26,777,088
DVDRW. Intel Graphics, USB Keyboard Mouse, Win10 License Workstation
Z240 MT
Samsung - VN
43" LED Monitor + HDMI cable + Wall mounted support Model: TV pcs - - - - -
LED-43 inch

CAB-01 @ IT/Server ROOM - MF

(Rack and Accessorries, ODF, FO Pigital, FO Patch cord, FO Switch, - - - - -
UTP Patch panel, UTP Patch cord, PoE Switch,..etc + NVR, UPS)

19" Rack Cabinet 42U 800 x 1000 (x1)

Horizontal Cable Management 1U, Finger Duct (x4)
Vertical Cable Management 42U (x2)
pcs 1 102,156,768 3,456,000 105,612,768 0.00% 30.00% 30.00% 30.00% - 31,683,830 31,683,830 31,683,830 73,928,938
Rack Power Strip (6) Universal Outlets, 30A, 220V, CB (x2)
Fix Shelf (x2)
Slide Shelf (x2)

Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs 6 17,006,976 345,600 104,115,456 0.00% 0.00% 0.00% 0.00% - - - - 104,115,456

Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC pcs 72 919,296 20,736 67,682,304 0.00% 0.00% 0.00% 0.00% - - - - 67,682,304

Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC pcs 12 1,608,768 20,736 19,554,048 0.00% 0.00% 0.00% 0.00% - - - - 19,554,048

Category 6 Patch Panel, Unshielded, 24-Port, SL pcs 1 3,677,184 8,294 3,685,478 0.00% 0.00% 0.00% 0.00% - - - - 3,685,478

Category 6 Cable Assembly, Unshielded, RJ45-RJ45, SL, pcs 24 344,736 8,294 8,472,730 0.00% 0.00% 0.00% 0.00% - - - - 8,472,730

16-Port 100/1000BASE-X SFP + 8-Port 10/100/1000BASE-T Managed

pcs 1 37,691,136 967,680 38,658,816 0.00% 0.00% 0.00% 0.00% - - - - 38,658,816
Metro Ethernet Switch

24-Port 100/1000BASE-X SFP + 4-Port 10G SFP+ Metro Ethernet Switch pcs 1 32,864,832 967,680 33,832,512 0.00% 0.00% 0.00% 0.00% - - - - 33,832,512

Smart-UPS SRT 6000VA RM 230V pcs - 3,456,000 - - -

Smart-UPS SRT 192V 6kVA RM Battery Pack pcs - 691,200 - - -

64CH Network Video Recorder pcs 1 129,620,736 1,382,400 131,003,136 0.00% 0.00% 0.00% 0.00% - - - - 131,003,136

8TB SKYHAWK HDD pcs 12 9,192,960 276,480 113,633,280 0.00% 0.00% 0.00% 0.00% - - - - 113,633,280

CAB-02 @ GUARDHOUSE- GF
(FO Pigital, FO Patch cord, FO Switch, UTP Patch panel, UTP Patch
- - - - -
cord, PoE Switch,..etc)
Noted: Rack + UPS + ODF calculated in TEL-DATA system
Systimax/CommSc
ope - USA
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC pcs 6 919,296 345,600 7,589,376 0.00% 0.00% 0.00% 0.00% - - - - 7,589,376
Model:
FAXLCUC01
Systimax/CommSc
ope - USA
Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC pcs 1 1,608,768 20,736 1,629,504 0.00% 0.00% 0.00% 0.00% - - - - 1,629,504
Model:
FEXLCLC42

Systimax/CommSc
ope - USA
Category 6 Patch Panel, Unshielded, 24-Port, SL Model: 360-iP- pcs 1 3,677,184 8,294 3,685,478 0.00% 0.00% 0.00% 0.00% - - - - 3,685,478
1100-E-GS3-1U-
24
Systimax/CommSc
Category 6 Cable Assembly, Unshielded, RJ45-RJ45, SL, ope - Asia pcs 24 344,736 8,294 8,472,730 0.00% 0.00% 0.00% 0.00% - - - - 8,472,730
Model: GS8E-YL
Planet - Taiwan
24-Port 10/100/1000T 802.3at PoE + 2-Port 100/1000X SFP Managed Model: GS-4210-
pcs 1 19,305,216 691,200 19,996,416 0.00% 0.00% 0.00% 0.00% - - - - 19,996,416
Switch 24P2S
MGB-SX
CAB-03 @ GF
(FO Pigital, FO Patch cord, FO Switch, UTP Patch panel, UTP Patch
- - - - -
cord, PoE Switch,..etc)
Noted: Rack + UPS + ODF calculated in TEL-DATA system

558660323.xlsx 3.1.15.2-CCTV system (2) 74/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)
Systimax/CommSc
ope - USA
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC pcs 6 919,296 345,600 7,589,376 0.00% 0.00% 0.00% 0.00% - - - - 7,589,376
Model:
FAXLCUC01
Systimax/CommSc
ope - USA
Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC pcs 1 1,608,768 20,736 1,629,504 0.00% 0.00% 0.00% 0.00% - - - - 1,629,504
Model:
FEXLCLC42

Systimax/CommSc
ope - USA
Category 6 Patch Panel, Unshielded, 24-Port, SL Model: 360-iP- pcs 1 3,677,184 8,294 3,685,478 0.00% 0.00% 0.00% 0.00% - - - - 3,685,478
1100-E-GS3-1U-
24
Systimax/CommSc
Category 6 Cable Assembly, Unshielded, RJ45-RJ45, SL, ope - Asia pcs 16 344,736 8,294 5,648,486 0.00% 0.00% 0.00% 0.00% - - - - 5,648,486
Model: GS8E-YL
Planet - Taiwan
16-Port 10/100/1000T 802.3at PoE + 2-Port 100/1000X SFP Managed Model: GS-4210-
pcs 1 14,708,736 691,200 15,399,936 0.00% 0.00% 0.00% 0.00% - - - - 15,399,936
Switch 16P2S
MGB-SX
CAB-04 @ MF
(FO Pigital, FO Patch cord, FO Switch, UTP Patch panel, UTP Patch
- - - - -
cord, PoE Switch,..etc)
Noted: Rack + UPS + ODF calculated in TEL-DATA system
Systimax/CommSc
ope - USA
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC pcs 6 919,296 345,600 7,589,376 0.00% 0.00% 0.00% 0.00% - - - - 7,589,376
Model:
FAXLCUC01
Systimax/CommSc
ope - USA
Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC pcs 1 1,608,768 20,736 1,629,504 0.00% 0.00% 0.00% 0.00% - - - - 1,629,504
Model:
FEXLCLC42

Systimax/CommSc
ope - USA
Category 6 Patch Panel, Unshielded, 24-Port, SL Model: 360-iP- pcs 1 3,677,184 8,294 3,685,478 0.00% 0.00% 0.00% 0.00% - - - - 3,685,478
1100-E-GS3-1U-
24
Systimax/CommSc
Category 6 Cable Assembly, Unshielded, RJ45-RJ45, SL, ope - Asia pcs 24 344,736 8,294 8,472,730 0.00% 0.00% 0.00% 0.00% - - - - 8,472,730
Model: GS8E-YL
Planet - Taiwan
24-Port 10/100/1000T 802.3at PoE + 2-Port 100/1000X SFP Managed Model: GS-4210-
pcs 1 19,305,216 691,200 19,996,416 0.00% 0.00% 0.00% 0.00% - - - - 19,996,416
Switch 24P2S
MGB-SX

CAB-05 @ 2F
(FO Pigital, FO
Patch cord, FO
CAB-05 @ MF Switch, UTP Patch
(FO Pigital, FO Patch cord, FO Switch, UTP Patch panel, UTP Patch panel, UTP Patch
- - - - -
cord, PoE Switch,..etc) cord, PoE
Noted: Rack + UPS + ODF calculated in TEL-DATA system Switch,..etc)
Noted: Rack + UPS
+ ODF calculated in
TEL-DATA system

Systimax/CommSc
ope - USA
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC pcs 6 919,296 345,600 7,589,376 0.00% 0.00% 0.00% 0.00% - - - - 7,589,376
Model:
FAXLCUC01
Systimax/CommSc
ope - USA
Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC pcs 1 1,608,768 20,736 1,629,504 0.00% 0.00% 0.00% 0.00% - - - - 1,629,504
Model:
FEXLCLC42
Systimax/CommSc
ope - USA
Category 6 Patch Panel, Unshielded, 24-Port, SL Model: 360-iP- pcs 1 3,677,184 8,294 3,685,478 0.00% 0.00% 0.00% 0.00% - - - - 3,685,478
1100-E-GS3-1U-
24
Systimax/CommSc
Category 6 Cable Assembly, Unshielded, RJ45-RJ45, SL, ope - Asia pcs 24 344,736 8,294 8,472,730 0.00% 0.00% 0.00% 0.00% - - - - 8,472,730
Model: GS8E-YL
Planet - Taiwan
24-Port 10/100/1000T 802.3at PoE + 2-Port 100/1000X SFP Managed Model: GS-4210-
pcs 1 19,305,216 691,200 19,996,416 0.00% 0.00% 0.00% 0.00% - - - - 19,996,416
Switch 24P2S
MGB-SX
CAB-06 @ 2F
(FO Pigital, FO Patch cord, FO Switch, UTP Patch panel, UTP Patch
- - - - -
cord, PoE Switch,..etc)
Noted: Rack + UPS + ODF calculated in TEL-DATA system

Systimax/CommSc
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC ope - USA Model: pcs 6 919,296 345,600 7,589,376 0.00% 0.00% 0.00% 0.00% - - - - 7,589,376
FAXLCUC01

Systimax/CommSc
Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC ope - USA Model: pcs 1 1,608,768 20,736 1,629,504 0.00% 0.00% 0.00% 0.00% - - - - 1,629,504
FEXLCLC42

558660323.xlsx 3.1.15.2-CCTV system (2) 75/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

Systimax/CommSc
ope - USA Model:
Category 6 Patch Panel, Unshielded, 24-Port, SL pcs 1 3,677,184 8,294 3,685,478 0.00% 0.00% 0.00% 0.00% - - - - 3,685,478
360-iP-1100-E-
GS3-1U-24

Systimax/CommSc
Category 6 Cable Assembly, Unshielded, RJ45-RJ45, SL, ope - Asia Model: pcs 16 344,736 8,294 5,648,486 0.00% 0.00% 0.00% 0.00% - - - - 5,648,486
GS8E-YL
Planet - Taiwan
16-Port 10/100/1000T 802.3at PoE + 2-Port 100/1000X SFP Managed Model: GS-4210-
pcs 1 14,708,736 691,200 15,399,936 0.00% 0.00% 0.00% 0.00% - - - - 15,399,936
Switch 16P2S
MGB-SX
CAB-07 @ 2F
(FO Pigital, FO Patch cord, FO Switch, UTP Patch panel, UTP Patch
- - - - -
cord, PoE Switch,..etc)
Noted: Rack + UPS + ODF calculated in TEL-DATA system

Systimax/CommSc
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC ope - USA Model: pcs 6 919,296 345,600 7,589,376 0.00% 0.00% 0.00% 0.00% - - - - 7,589,376
FAXLCUC01

Systimax/CommSc
Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC ope - USA Model: pcs 1 1,608,768 20,736 1,629,504 0.00% 0.00% 0.00% 0.00% - - - - 1,629,504
FEXLCLC42

Systimax/CommSc
ope - USA Model:
Category 6 Patch Panel, Unshielded, 24-Port, SL pcs 1 3,677,184 8,294 3,685,478 0.00% 0.00% 0.00% 0.00% - - - - 3,685,478
360-iP-1100-E-
GS3-1U-24

Systimax/CommSc
Category 6 Cable Assembly, Unshielded, RJ45-RJ45, SL, ope - Asia Model: pcs 16 344,736 8,294 5,648,486 0.00% 0.00% 0.00% 0.00% - - - - 5,648,486
GS8E-YL
Planet - Taiwan
16-Port 10/100/1000T 802.3at PoE + 2-Port 100/1000X SFP Managed Model: GS-4210-
pcs 1 14,708,736 691,200 15,399,936 0.00% 0.00% 0.00% 0.00% - - - - 15,399,936
Switch 16P2S
MGB-SX
CAB-08 @ 3F
(FO Pigital, FO Patch cord, FO Switch, UTP Patch panel, UTP Patch
- - - - -
cord, PoE Switch,..etc)
Noted: Rack + UPS + ODF calculated in TEL-DATA system

Systimax/CommSc
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC ope - USA Model: pcs 6 919,296 345,600 7,589,376 0.00% 0.00% 0.00% 0.00% - - - - 7,589,376
FAXLCUC01

Systimax/CommSc
Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC ope - USA Model: pcs 1 1,608,768 20,736 1,629,504 0.00% 0.00% 0.00% 0.00% - - - - 1,629,504
FEXLCLC42

Systimax/CommSc
ope - USA Model:
Category 6 Patch Panel, Unshielded, 24-Port, SL pcs 1 3,677,184 8,294 3,685,478 0.00% 0.00% 0.00% 0.00% - - - - 3,685,478
360-iP-1100-E-
GS3-1U-24

Systimax/CommSc
Category 6 Cable Assembly, Unshielded, RJ45-RJ45, SL, ope - Asia Model: pcs 16 344,736 8,294 5,648,486 0.00% 0.00% 0.00% 0.00% - - - - 5,648,486
GS8E-YL
Planet - Taiwan
16-Port 10/100/1000T 802.3at PoE + 2-Port 100/1000X SFP Managed Model: GS-4210-
pcs 1 14,708,736 691,200 15,399,936 0.00% 0.00% 0.00% 0.00% - - - - 15,399,936
Switch 16P2S
MGB-SX
CAB-09 @ 3F
(FO Pigital, FO Patch cord, FO Switch, UTP Patch panel, UTP Patch
- - - - -
cord, PoE Switch,..etc)
Noted: Rack + UPS + ODF calculated in TEL-DATA system

Systimax/CommSc
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC ope - USA Model: pcs 6 919,296 345,600 7,589,376 0.00% 0.00% 0.00% 0.00% - - - - 7,589,376
FAXLCUC01

Systimax/CommSc
Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC ope - USA Model: pcs 1 1,608,768 20,736 1,629,504 0.00% 0.00% 0.00% 0.00% - - - - 1,629,504
FEXLCLC42

Systimax/CommSc
ope - USA Model:
Category 6 Patch Panel, Unshielded, 24-Port, SL pcs 1 3,677,184 8,294 3,685,478 0.00% 0.00% 0.00% 0.00% - - - - 3,685,478
360-iP-1100-E-
GS3-1U-24

Systimax/CommSc
Category 6 Cable Assembly, Unshielded, RJ45-RJ45, SL, ope - Asia Model: pcs 16 344,736 8,294 5,648,486 0.00% 0.00% 0.00% 0.00% - - - - 5,648,486
GS8E-YL
Planet - Taiwan
16-Port 10/100/1000T 802.3at PoE + 2-Port 100/1000X SFP Managed Model: GS-4210-
pcs 1 14,708,736 691,200 15,399,936 0.00% 0.00% 0.00% 0.00% - - - - 15,399,936
Switch 16P2S
MGB-SX
CAB-10 @ 4F
(FO Pigital, FO Patch cord, FO Switch, UTP Patch panel, UTP Patch
- - - - -
cord, PoE Switch,..etc)
Noted: Rack + UPS + ODF calculated in TEL-DATA system

558660323.xlsx 3.1.15.2-CCTV system (2) 76/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

Systimax/CommSc
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC ope - USA Model: pcs 6 919,296 345,600 7,589,376 0.00% 0.00% 0.00% 0.00% - - - - 7,589,376
FAXLCUC01

Systimax/CommSc
Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC ope - USA Model: pcs 1 1,608,768 20,736 1,629,504 0.00% 0.00% 0.00% 0.00% - - - - 1,629,504
FEXLCLC42

Systimax/CommSc
ope - USA Model:
Category 6 Patch Panel, Unshielded, 24-Port, SL pcs 1 3,677,184 8,294 3,685,478 0.00% 0.00% 0.00% 0.00% - - - - 3,685,478
360-iP-1100-E-
GS3-1U-24

Systimax/CommSc
Category 6 Cable Assembly, Unshielded, RJ45-RJ45, SL, ope - Asia Model: pcs 16 344,736 8,294 5,648,486 0.00% 0.00% 0.00% 0.00% - - - - 5,648,486
GS8E-YL
Planet - Taiwan
16-Port 10/100/1000T 802.3at PoE + 2-Port 100/1000X SFP Managed Model: GS-4210-
pcs 1 14,708,736 691,200 15,399,936 0.00% 0.00% 0.00% 0.00% - - - - 15,399,936
Switch 16P2S
MGB-SX
CAB-11 @ 4F
(FO Pigital, FO Patch cord, FO Switch, UTP Patch panel, UTP Patch
- - - - -
cord, PoE Switch,..etc)
Noted: Rack + UPS + ODF calculated in TEL-DATA system

Systimax/CommSc
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC ope - USA Model: pcs 6 919,296 345,600 7,589,376 0.00% 0.00% 0.00% 0.00% - - - - 7,589,376
FAXLCUC01

Systimax/CommSc
Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC ope - USA Model: pcs 1 1,608,768 20,736 1,629,504 0.00% 0.00% 0.00% 0.00% - - - - 1,629,504
FEXLCLC42

Systimax/CommSc
ope - USA Model:
Category 6 Patch Panel, Unshielded, 24-Port, SL pcs 1 3,677,184 8,294 3,685,478 0.00% 0.00% 0.00% 0.00% - - - - 3,685,478
360-iP-1100-E-
GS3-1U-24

Systimax/CommSc
Category 6 Cable Assembly, Unshielded, RJ45-RJ45, SL, ope - Asia Model: pcs 16 344,736 8,294 5,648,486 0.00% 0.00% 0.00% 0.00% - - - - 5,648,486
GS8E-YL
Planet - Taiwan
16-Port 10/100/1000T 802.3at PoE + 2-Port 100/1000X SFP Managed Model: GS-4210-
pcs 1 14,708,736 691,200 15,399,936 0.00% 0.00% 0.00% 0.00% - - - - 15,399,936
Switch 16P2S
MGB-SX
CAB-12 @ 5F
(FO Pigital, FO Patch cord, FO Switch, UTP Patch panel, UTP Patch
- - - - -
cord, PoE Switch,..etc)
Noted: Rack + UPS + ODF calculated in TEL-DATA system

Systimax/CommSc
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC ope - USA Model: pcs 6 919,296 345,600 7,589,376 0.00% 0.00% 0.00% 0.00% - - - - 7,589,376
FAXLCUC01

Systimax/CommSc
Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC ope - USA Model: pcs 1 1,608,768 20,736 1,629,504 0.00% 0.00% 0.00% 0.00% - - - - 1,629,504
FEXLCLC42

Systimax/CommSc
ope - USA Model:
Category 6 Patch Panel, Unshielded, 24-Port, SL pcs 1 3,677,184 8,294 3,685,478 0.00% 0.00% 0.00% 0.00% - - - - 3,685,478
360-iP-1100-E-
GS3-1U-24

Systimax/CommSc
Category 6 Cable Assembly, Unshielded, RJ45-RJ45, SL, ope - Asia Model: pcs 16 344,736 8,294 5,648,486 0.00% 0.00% 0.00% 0.00% - - - - 5,648,486
GS8E-YL
Planet - Taiwan
16-Port 10/100/1000T 802.3at PoE + 2-Port 100/1000X SFP Managed Model: GS-4210-
pcs 1 14,708,736 691,200 15,399,936 0.00% 0.00% 0.00% 0.00% - - - - 15,399,936
Switch 16P2S
MGB-SX
CAB-13 @ 5F
(FO Pigital, FO Patch cord, FO Switch, UTP Patch panel, UTP Patch
- - - - -
cord, PoE Switch,..etc)
Noted: Rack + UPS + ODF calculated in TEL-DATA system
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC pcs - 345,600 - - -

Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC pcs - 20,736 - - -

Category 6 Patch Panel, Unshielded, 24-Port, SL pcs - 8,294 - - -

Category 6 Cable Assembly, Unshielded, RJ45-RJ45, SL, pcs - 8,294 - - -

16-Port 10/100/1000T 802.3at PoE + 2-Port 100/1000X SFP Managed

pcs - 691,200 - - -
Switch

Camera - - - - -

5 Megapixel Network IR Bullet Camera, 30fps@5M, 60fps@2M, HIKVision - China

[email protected] (Color), 0Lux (B/W : IR LED on), 3.93 ~ 9.4mm (2.4x) Model: DS- pcs 10 10,112,256 345,600 104,578,560 0.00% 0.00% 0.00% 0.00% - - - - 104,578,560
motorized varifocal lens, H.265, H.264, MJPEG support 2CD2655FWD-IZS

558660323.xlsx 3.1.15.2-CCTV system (2) 77/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

5 Megapixel Network IR Bullet Camera, 3.7 -9.4mm Lens, Max. 30fps@all HIKVision - China
resolutions (H.265/H.264), H.265, H.264, MJPEG codec supported, Model: DS- pcs 21 10,112,256 345,600 219,614,976 0.00% 0.00% 0.00% 0.00% - - - - 219,614,976
Multiple streaming, Day & Night (ICR), WDR (120dB), Defog 2CD2655FWD-IZS

HIKVision - China
5 Megapixel Vandal-Resistant Network IR Dome Camera, 3.6 ~ 9.4mm
Model: DS- pcs 19 9,882,432 345,600 194,332,608 0.00% 0.00% 0.00% 0.00% - - - - 194,332,608
(2.6x) motorized varifocal lens, H.265, H.264, MJPEG support
2CD2755FWD-IZS

2 Megapixel Outdoor Network PTZ Dome Camera, 12X Lens, 5.2 ~

HIKVision - China
62.4mm (12x) optical zoom, 32x digital zoom, H.265, H.264, MJPEG codec
Model: DS- pcs 4 33,209,568 345,600 134,220,672 0.00% 0.00% 0.00% 0.00% - - - - 134,220,672
support, Multiple streaming, Day & Night (ICR), WDR (150dB), Intelligent
2DF6A225X-AEL
video analytics
Systimax/CommSc
ope - USA
Multi-mode FO cable-4core m 1,190 110,311 34,560 172,396,728 0.00% 0.00% 0.00% 0.00% - - - - 172,396,728
Model: Z-004-DN-
5K-F04BK/20G/D
Systimax/CommSc
ope - USA
04 pairs UTP CAT6 cables m 3,710 16,092 8,294 90,473,544 0.00% 0.00% 0.00% 0.00% - - - - 90,473,544
Model: 1071E SL
4/23 W1000
CVL - Viet Nam
Ø25 GI conduit & fittings m 1,480 23,598 32,767 83,420,496 23.65% 23.65% 23.65% 0.00% 19,727,820 19,727,820 19,727,820 - 63,692,676
Model: EMT34
Legrand -
Ø25 PVC conduit & fittings Malaysia m 742 8,424 15,206 17,533,757 59.97% 59.97% 59.97% 0.00% 10,515,528 10,515,528 10,515,528 - 7,018,229
Model: 656514
Lightning surge arrestor (for power cable, signal&control cable...) OBO lot 1 30,240,000 3,456,000 33,696,000 0.00% 0.00% 0.00% 0.00% - - - - 33,696,000

Accessories lot 1 37,840,316 8,649,212 46,489,529 60.00% 60.00% 60.00% 0.00% 27,893,717 27,893,717 27,893,717 - 18,595,812

Testing & Commisioning lot 1 - 20,736,000 20,736,000 0.00% 0.00% 0.00% 0.00% - - - - 20,736,000

- -

- -

nVidia - China
nVidia Quadro NVS 510 - 2 GB pcs 1 12,410,496 691,200 13,101,696 0.00% 0.00% 0.00% 0.00% - - - - 13,101,696
Model: NVS 510
HP - China
Model:
55" LED Monitor + HDMI cable + Wall mounted support pcs 2 22,752,576 691,200 46,887,552 0.00% 0.00% 0.00% 0.00% - - - - 46,887,552
Workstation
Z240 MT
HP - China
19" LED Monitor + HDMI cable pcs 1 10,112,256 691,200 10,803,456 0.00% 0.00% 0.00% 0.00% - - - - 10,803,456
Model: LED-19"
Systimax/CommSc
ope - USA
Fiber optic cable, 12 core, OM4 m 1900 227,524 34,560 497,958,840 0.00% 0.00% 0.00% 0.00% - - - - 497,958,840
Model: Z-012-DS-
5K-FSUBK/D

CAB-02 @ GUARDHOUSE- GF - -

Systimax/CommSc
ope - USA
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs 1 17,006,976 345,600 17,352,576 0.00% 0.00% 0.00% 0.00% - - - - 17,352,576
Model: 360-iP-
INSTA-LC-4LS

CAB-03 @ GF - -

Systimax/CommSc
ope - USA
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs 1 17,006,976 345,600 17,352,576 0.00% 0.00% 0.00% 0.00% - - - - 17,352,576
Model: 360-iP-
INSTA-LC-4LS

CAB-04 @ MF - -

Systimax/CommSc
ope - USA
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs 1 17,006,976 345,600 17,352,576 0.00% 0.00% 0.00% 0.00% - - - - 17,352,576
Model: 360-iP-
INSTA-LC-4LS

CAB-05 @ MF - -

Systimax/CommSc
ope - USA
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs 1 17,006,976 345,600 17,352,576 0.00% 0.00% 0.00% 0.00% - - - - 17,352,576
Model: 360-iP-
INSTA-LC-4LS

CAB-06 @ 2F - -

Systimax/CommSc
ope - USA
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs 1 17,006,976 345,600 17,352,576 0.00% 0.00% 0.00% 0.00% - - - - 17,352,576
Model: 360-iP-
INSTA-LC-4LS

CAB-07 @ 2F - -

Systimax/CommSc
ope - USA
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs 1 17,006,976 345,600 17,352,576 0.00% 0.00% 0.00% 0.00% - - - - 17,352,576
Model: 360-iP-
INSTA-LC-4LS

CAB-08 @ 3F - -

558660323.xlsx 3.1.15.2-CCTV system (2) 78/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)
Systimax/CommSc
ope - USA
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs 1 17,006,976 345,600 17,352,576 0.00% 0.00% 0.00% 0.00% - - - - 17,352,576
Model: 360-iP-
INSTA-LC-4LS

CAB-09 @ 3F - -

Systimax/CommSc
ope - USA
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs 1 17,006,976 345,600 17,352,576 0.00% 0.00% 0.00% 0.00% - - - - 17,352,576
Model: 360-iP-
INSTA-LC-4LS

CAB-10 @ 4F - -

Systimax/CommSc
ope - USA
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs 1 17,006,976 345,600 17,352,576 0.00% 0.00% 0.00% 0.00% - - - - 17,352,576
Model: 360-iP-
INSTA-LC-4LS

CAB-11 @ 4F - -

Systimax/CommSc
ope - USA
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs 1 17,006,976 345,600 17,352,576 0.00% 0.00% 0.00% 0.00% - - - - 17,352,576
Model: 360-iP-
INSTA-LC-4LS

CAB-12 @ 5F - -

Systimax/CommSc
ope - USA
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs 1 17,006,976 345,600 17,352,576 0.00% 0.00% 0.00% 0.00% - - - - 17,352,576
Model: 360-iP-
INSTA-LC-4LS

CCTV sys 2,952,670,206 1.97% 3.04% 3.04% 1.07% 58,137,065 89,820,896 89,820,895 31,683,830 2,862,849,311

558660323.xlsx 3.1.15.2-CCTV system (2) 79/126

 PROJECT : VN2 NEW BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

PUBLIC ADDRESS SYSTEM

RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)
Supply, install, testing & commisioning of Public Address system
shown on the contract drawings or detailed

PA RACK @ IT/Server ROOM - MF

19" Rack Cabinet 42U 800 x 1000 (x1)

Horizontal Cable Management 1U, Finger Duct (x4)
APC - EU/ Asia
Vertical Cable Management 42U (x2)
Model: 48U- pcs 1 79,174,368 3,456,000 82,630,368 0.00% 30.00% 30.00% 30.00% - 24,789,110 24,789,110 24,789,110 57,841,258
Rack Power Strip (6) Universal Outlets, 30A, 220V, CB (x2)
800x1200
Fix Shelf (x2)
Slide Shelf (x2)

TOA - Indo
Model: IP-1000S
NETWORK CONTROLLER + software IP-1000AF pcs 1 53,319,168 2,764,800 56,083,968 50.00% 50.00% 50.00% 0.00% 28,041,984 28,041,984 28,041,984 - 28,041,984
IP-100XI
IP-1000CI

TOA - China
Model: AX-0120
POWER AMPLIFIER 4 X 125 W pcs 2 71,820,000 1,105,920 145,851,840 50.00% 50.00% 50.00% 0.00% 72,925,920 72,925,920 72,925,920 - 72,925,920
(x4)
IP-100XI (x4)
TOA - China
Model: AX-0240
POWER AMPLIFIER 2 X 250 W pcs 4 44,126,208 1,105,920 180,928,512 50.00% 50.00% 50.00% 0.00% 90,464,256 90,464,256 90,464,256 - 90,464,256
(x2)
IP-100XI (x2)
TOA - Indo
Music source, USB/SD/Tuner pcs 1 10,112,256 207,360 10,319,616 50.00% 50.00% 50.00% 0.00% 5,159,808 5,159,808 5,159,808 - 5,159,808
Model: CD-2011R
TOA - Indo
Program Timer 1 13,099,968 207,360 13,307,328 50.00% 50.00% 50.00% 0.00% 6,653,664 6,653,664 6,653,664 - 6,653,664
Model: TT-104B
TOA - China
Call station pcs 1 10,801,728 483,840 11,285,568 50.00% 50.00% 50.00% 0.00% 5,642,784 5,642,784 5,642,784 - 5,642,784
Model: IP-100RM
TOA - China
CALLSTATION KEYPAD pcs 1 7,354,368 483,840 7,838,208 50.00% 50.00% 50.00% 0.00% 3,919,104 3,919,104 3,919,104 - 3,919,104
Model: RM-110
TOA - China
Call station numeric keypad pcs 1 7,354,368 483,840 7,838,208 50.00% 50.00% 50.00% 0.00% 3,919,104 3,919,104 3,919,104 - 3,919,104
Model: RM-110
TOA - China
Network Splitter Model: IP-1000AF pcs 2 10,801,728 138,240 21,879,936 50.00% 50.00% 50.00% 0.00% 10,939,968 10,939,968 10,939,968 - 10,939,968
(x2)
TOA - Asia
NETWORK CABLE ASSEMBLY 0,5 METER pcs 6 459,648 27,648 2,923,776 50.00% 50.00% 50.00% 0.00% 1,461,888 1,461,888 1,461,888 - 1,461,888
Model: NW-0.5
TOA - Asia
NETWORK CABLE ASSEMBLY 5 METER pcs 2 1,378,944 27,648 2,813,184 50.00% 50.00% 50.00% 0.00% 1,406,592 1,406,592 1,406,592 - 1,406,592
Model: NW-5.0
TOA - China
Charger + Batterry pcs 1 37,576,224 691,200 38,267,424 50.00% 50.00% 50.00% 0.00% 19,133,712 19,133,712 19,133,712 - 19,133,712
Model: AD-031B

Speaker

TOA - Indo
Ceiling speaker - 6W pcs 128 275,789 276,480 70,690,406 0.00% 0.00% 0.00% 0.00% - - - - 70,690,406
Model: PC-648R
TOA - Indo
Cabinet speaker - 6W pcs 24 758,419 207,360 23,178,701 0.00% 0.00% 0.00% 0.00% - - - - 23,178,701
Model: BS-1034
TOA - Indo
Horn speaker - 15W pcs 67 850,349 207,360 70,866,490 0.00% 0.00% 0.00% 0.00% - - - - 70,866,490
Model: SC-615M
LappKabel - Aisa
2Cx2.5mm2 fire resistant cables m 4,160 45,965 14,926 253,304,064 50.00% 50.00% 50.00% 0.00% 126,652,032 126,652,032 126,652,032 - 126,652,032
Model: 3806600
Systimax/CommSc
ope - USA
04 pairs UTP CAT6 cables m 50 16,092 8,294 1,219,320 0.00% 0.00% 0.00% 0.00% - - - - 1,219,320
Model: 1071E SL
4/23 W1000
Legrand -
Ø25 PVC conduits & fittings Malaysia m 1,456 8,424 15,206 34,405,862 70.00% 70.00% 70.00% 0.00% 24,084,103 24,084,103 24,084,103 - 10,321,759
Model: 656514
CVL - Viet Nam
Ø25 GI conduit & fittings m 1,872 23,598 32,767 105,515,654 60.00% 60.00% 60.00% 0.00% 63,309,392 63,309,392 63,309,392 - 42,206,262
Model: EMT34

Accessories lot 1 - - - 40.00% 40.00% 40.00% 0.00% - - - - -

Testing & Commisioning lot 1 - 13,824,000 13,824,000 0.00% 0.00% 0.00% 0.00% - - - - 13,824,000

OPEN TO BIDDER

1,154,972,433 40.15% 42.30% 42.30% 2.15% 463,714,311 488,503,422 488,503,421 24,789,110 666,469,012

558660323.xlsx 3.1.15.3-PA system (2) 80/126

 PROJECT : VN2 NEW BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

ACCESSCONTROL SYSTEM

RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)
Supply, install, testing & commisioning of Access Control system
shown on the contract drawings or detailed
HP - China
Core i5-7500 (3.4Ghz/ 6M), 8GB DDR4 nECC RAM, 1TB SATA HDD, Model:
pcs 1 25,740,288 1,382,400 27,122,688 0.00% 0.00% 0.00% 0.00% - - - - 27,122,688
DVDRW. Intel Graphics, USB Keyboard Mouse, Win10 License Workstation
Z240 MT
Vertech - Asia
ACS Management software pcs 1 93,308,544 2,764,800 96,073,344 0.00% 0.00% 0.00% 0.00% - - - - 96,073,344
Model: VCS
HID - Asia Model:
Access Control Panel pcs 1 29,187,648 691,200 29,878,848 0.00% 0.00% 0.00% 0.00% - - - - 29,878,848
71000BEP0N01A

ACS type 1.1 set 33 51,020,928 2,764,800 1,774,929,024 0.00% 0.00% 0.00% 0.00% - - - - 1,774,929,024

HID - Asia
Included in ACS type
Access Control Unit Model: pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
1.1
70100AEP0N0
HID - Asia Included in ACS type
Finger + card reader pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
Model: RKLB40 1.1

Back-up DC Power Supply c/w Weatherproof Casing, Battery Charger Elock - Asia Included in ACS type
pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
circuit ( Input : 230Vac, Output : 12Vdc 5A ) + Battery Model: EL-PW-350 1.1

Elock - Asia
Included in ACS type
600 lbs EM Lock with LED ( Monitored ), c/w Door Status + Accessorries Model: elock- pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
1.1
600LD
Elock - Asia Included in ACS type
Emergency Break Glass Door Release pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
Model: EM-201GD 1.1
Elock - Asia Included in ACS type
Exit Button pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
Model: EL-EB3 1.1

ACS type 2.1 set 2 54,238,464 2,764,800 114,006,528 0.00% 0.00% 0.00% 0.00% - - - - 114,006,528

HID - Asia Model: Included in ACS type

Access Control Unit pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
70100AEP0N0 2.1
HID - Asia Included in ACS type
Finger + card reader pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
Model: RKLB40 2.1

Back-up DC Power Supply c/w Weatherproof Casing, Battery Charger Elock - Asia Included in ACS type
pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
circuit ( Input : 230Vac, Output : 12Vdc 5A ) + Battery Model: EL-PW-350 2.1

Elock - Asia
Included in ACS type
600 lbs EM Lock with LED ( Monitored ), c/w Door Status + Accessorries Model: elock- pcs 2 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
2.1
600LD

Elock - Asia Included in ACS type

Emergency Break Glass Door Release pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
Model: EM-201GD 2.1

Elock - Asia Included in ACS type

Exit Button pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
Model: EL-EB3 2.1

ACS type 3.1 set 10 100,892,736 3,456,000 1,043,487,360 0.00% 0.00% 0.00% 0.00% - - - - 1,043,487,360

HID - Asia
Included in ACS type
Access Control Unit Model: pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
3.1
70100AEP0N0
HID - Asia Included in ACS type
Finger + card reader pcs 2 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
Model: RKLB40 3.1
Back-up DC Power Supply c/w Weatherproof Casing, Battery Charger Elock - Asia Included in ACS type
pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
circuit ( Input : 230Vac, Output : 12Vdc 5A ) + Battery Model: EL-PW-350 3.1
ZKTeco - Asia Included in ACS type
Single-lane tripod turnstile pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
Model: TS2100 3.1

ACS type 4.1 for LIFT set - - -

HID - Asia
Included in ACS type
Access Control Unit Model: pcs - - -
4.1
70100AEP0N0
HID - Asia Included in ACS type
Finger + card reader pcs - - -
Model: 924NPR 4.1
Included in ACS type
I/O control for Lift HID - Asia pcs - - -
4.1
Back-up DC Power Supply c/w Weatherproof Casing, Battery Charger Elock - Asia Included in ACS type
pcs - - -
circuit ( Input : 230Vac, Output : 12Vdc 5A ) + Battery Model: EL-PW-350 4.1
Elock - Asia
Included in ACS type
600 lbs EM Lock with LED ( Monitored ), c/w Door Status + Accessorries Model: elock- pcs - - -
4.1
600LD
Power cable 3Cx2.5mm2 Cu/PVC/PVC Taisin/ LS m 3,880 22,637 14,926 145,742,112 0.00% 0.00% 0.00% 0.00% - - - - 145,742,112

LappKabel - Aisa
1x2x22AWG signal cable m 864 19,354 16,589 31,054,234 0.00% 0.00% 0.00% 0.00% - - - - 31,054,234
Model: 3800764
LappKabel - Aisa
2x2x22AWG signal cable m 720 24,192 16,589 29,362,176 0.00% 0.00% 0.00% 0.00% - - - - 29,362,176
Model: 3800952

558660323.xlsx 3.1.15.4- Access control (2) 81/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)
Systimax/CommSc
ope - USA
04 pairs UTP CAT 6 cables m 4,850 16,092 8,294 118,274,040 0.00% 0.00% 0.00% 0.00% - - - - 118,274,040
Model: 1071E SL
4/23 W1000
Legrand -
Ø25 PVC conduit & fittings Malaysia m 1,940 8,424 15,206 45,842,976 41.24% 41.24% 41.24% 0.00% 18,904,320 18,904,320 18,904,320 - 26,938,656
Model: 656514

Accessories lot 1 48,735,194 11,139,476 59,874,671 40.00% 40.00% 40.00% 0.00% 23,949,868 23,949,868 23,949,868 - 35,924,803

Testing & Commisioning lot 1 - 10,368,000 10,368,000 0.00% 0.00% 0.00% 0.00% - - - - 10,368,000

OPEN TO BIDDER

3,526,016,001 1.22% 1.22% 1.22% 0.00% 42,854,188 42,854,188 42,854,188 - 3,483,161,813

558660323.xlsx 3.1.15.4- Access control (2) 82/126

 PROJECT : VN2 NEW BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

BMS SYSTEM

Q'ty RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Proposal Remarks Remainning
A_Rev.1 Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)
Supply, install, testing & commisioning of BMS system shown on the
contract drawings or detailed

A DDC Controller

1 DDC - MSB Panel

DDC Controller DXR2 4AO/4UI/2DI/8DO, BACnet IP Siemens set 2 9,525,600 207,360 19,465,920 0.00% 0.00% 0.00% 0.00% - - - - 19,465,920

Expansion Module 16DI Siemens set 5 13,910,400 207,360 70,588,800 0.00% 0.00% 0.00% 0.00% - - - - 70,588,800

Panel & Accessories Local set 1 20,563,200 1,382,400 21,945,600 0.00% 0.00% 0.00% 0.00% - - - - 21,945,600

- -

2 DDC - Generator Panel lot 1 - - 0.00% 0.00% 0.00% 0.00% - - - - -

DDC Controller DXR2 4AO/4UI/2DI/8DO, BACnet IP Siemens set 1 9,525,600 207,360 9,732,960 0.00% 0.00% 0.00% 0.00% - - - - 9,732,960

Expansion Module 16DI Siemens set 2 13,910,400 207,360 28,235,520 0.00% 0.00% 0.00% 0.00% - - - - 28,235,520

Panel & Accessories Local set 1 6,652,800 691,200 7,344,000 0.00% 0.00% 0.00% 0.00% - - - - 7,344,000

- - - - -

3 DDC - Landscape Lighting Panel.1 lot - - - - -

DDC Controller DXR2 4AO/4UI/2DI/8DO, BACnet IP Siemens set - - - - -

Expansion Module 16DI Siemens set - - - - -

Panel & Accessories Local set - - - - -

- - - - -

4 DDC - Landscape Lighting Panel.2 lot - - - - -

DDC Controller DXR2 4AO/4UI/2DI/8DO, BACnet IP Siemens set - - - - -

Expansion Module 16DI Siemens set - - - - -

Panel & Accessories Local set - - - - -

- - - - -

5 DDC - Landscape Lighting Panel.3 lot - - - - -

DDC Controller DXR2 4AO/4UI/2DI/8DO, BACnet IP Siemens set - - - 0.00% 0.00% 0.00% 0.00% - - - - -

Expansion Module 16DI Siemens set - - - 0.00% 0.00% 0.00% 0.00% - - - - -

Panel & Accessories Local set - - - 0.00% 0.00% 0.00% 0.00% - - - - -

- - - 0.00% 0.00% 0.00% 0.00% - - - - -

6 DDC - Chiller System lot 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -

DDC Controller PXC24 5DO/3AO/16UIO, BACnet MS/TP Siemens set 2 22,680,000 207,360 45,774,720 0.00% 0.00% 0.00% 0.00% - - - - 45,774,720

DDC Controller PXC16 3DO/3AO/10UIO, BACnet MS/TP Siemens set 4 18,900,000 207,360 76,429,440 0.00% 0.00% 0.00% 0.00% - - - - 76,429,440

Extended I/O Controller Siemens set 1 13,910,400 207,360 14,117,760 0.00% 0.00% 0.00% 0.00% - - - - 14,117,760

Panel & Accessories Local set 1 19,353,600 1,990,656 21,344,256 0.00% 0.00% 0.00% 0.00% - - - - 21,344,256

- - - - -

7 DDC - AHU.L1-01/02 lot 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -

DDC Controller PXC24 5DO/3AO/16UIO, BACnet MS/TP Siemens set 2 22,680,000 207,360 45,774,720 0.00% 0.00% 0.00% 0.00% - - - - 45,774,720

Panel & Accessories Local set 1 7,257,600 691,200 7,948,800 0.00% 0.00% 0.00% 0.00% - - - - 7,948,800

558660323.xlsx 3.1.15.5-BMS system (2) 83/126

 Q'ty RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Proposal Remarks Remainning
A_Rev.1 Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

- - - - -

8 DDC - AHU.L2-01/02 lot 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -

DDC Controller PXC24 5DO/3AO/16UIO, BACnet MS/TP Siemens set 2 22,680,000 207,360 45,774,720 0.00% 0.00% 0.00% 0.00% - - - - 45,774,720

Panel & Accessories Local set 1 7,257,600 691,200 7,948,800 0.00% 0.00% 0.00% 0.00% - - - - 7,948,800

- - - - -

9 DDC - AHU.L3-01/02 lot 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -

DDC Controller PXC24 5DO/3AO/16UIO, BACnet MS/TP Siemens set 2 22,680,000 207,360 45,774,720 0.00% 0.00% 0.00% 0.00% - - - - 45,774,720

Panel & Accessories Local set 1 7,257,600 691,200 7,948,800 0.00% 0.00% 0.00% 0.00% - - - - 7,948,800

- - - - -

10 DDC - AHU.L4-01/02 lot 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -

DDC Controller PXC24 5DO/3AO/16UIO, BACnet MS/TP Siemens set 1 22,680,000 207,360 22,887,360 0.00% 0.00% 0.00% 0.00% - - - - 22,887,360

Panel & Accessories Local set 1 7,257,600 691,200 7,948,800 0.00% 0.00% 0.00% 0.00% - - - - 7,948,800

- - - - -

11 DDC - AHU.L5-01/02 lot 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -

DDC Controller PXC24 5DO/3AO/16UIO, BACnet MS/TP Siemens set 2 22,680,000 207,360 45,774,720 0.00% 0.00% 0.00% 0.00% - - - - 45,774,720

Panel & Accessories Local set 1 7,257,600 691,200 7,948,800 0.00% 0.00% 0.00% 0.00% - - - - 7,948,800

- - - - -

12 DDC - PAU.L6-01/02/03 & EAF lot 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -

DDC Controller DXR2 4AO/4UI/2DI/8DO, BACnet IP Siemens set 2 9,525,600 207,360 19,465,920 0.00% 0.00% 0.00% 0.00% - - - - 19,465,920

Expansion Module 16DI Siemens set 1 13,910,400 207,360 14,117,760 0.00% 0.00% 0.00% 0.00% - - - - 14,117,760

Panel & Accessories Local set 1 8,497,440 691,200 9,188,640 0.00% 0.00% 0.00% 0.00% - - - - 9,188,640

- - - - -

13 DDC - WATER PUMP lot 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -

DDC Controller DXR2 4AO/4UI/2DI/8DO, BACnet IP Siemens set 1 9,525,600 207,360 9,732,960 0.00% 0.00% 0.00% 0.00% - - - - 9,732,960

Expansion Module 16DI Siemens set 1 13,910,400 207,360 14,117,760 0.00% 0.00% 0.00% 0.00% - - - - 14,117,760

Panel & Accessories Local set 1 4,687,200 483,840 5,171,040 0.00% 0.00% 0.00% 0.00% - - - - 5,171,040

- - - - -

14 DDC - FIRE PUMP lot 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -

DDC Controller DXR2 4AO/4UI/2DI/8DO, BACnet IP Siemens set 1 9,525,600 207,360 9,732,960 0.00% 0.00% 0.00% 0.00% - - - - 9,732,960

Expansion Module 16DI Siemens set 1 13,910,400 207,360 14,117,760 0.00% 0.00% 0.00% 0.00% - - - - 14,117,760

Panel & Accessories Local set 1 4,687,200 483,840 5,171,040 0.00% 0.00% 0.00% 0.00% - - - - 5,171,040

- - - - -

15 PROCESS COOLING lot 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -

DDC Controller DXR2 4AO/4UI/2DI/8DO, BACnet IP Siemens set 1 9,525,600 207,360 9,732,960 0.00% 0.00% 0.00% 0.00% - - - - 9,732,960

Expansion Module 16DI Siemens set 1 13,910,400 207,360 14,117,760 0.00% 0.00% 0.00% 0.00% - - - - 14,117,760

Panel & Accessories Local set 1 4,687,200 483,840 5,171,040 0.00% 0.00% 0.00% 0.00% - - - - 5,171,040

- - - - -

16 COMPRESSOR AIR SYSTEM set 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -

DDC Controller DXR2 4AO/4UI/2DI/8DO, BACnet IP Siemens set 1 9,525,600 207,360 9,732,960 0.00% 0.00% 0.00% 0.00% - - - - 9,732,960

Panel & Accessories Local set 1 1,905,120 207,360 2,112,480 0.00% 0.00% 0.00% 0.00% - - - - 2,112,480

- - - - -

558660323.xlsx 3.1.15.5-BMS system (2) 84/126

 Q'ty RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Proposal Remarks Remainning
A_Rev.1 Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

17 VAV Controller set 26 - - - Included 0.00% 0.00% 0.00% 0.00% - - - - -

- - - - -

18 FCU Thermostat set 25 - - - 0.00% 0.00% 0.00% 0.00% - - - - -

LCD Thermostat for FCU 3 Speed On/Off, Modbus Siemens set 25 2,630,880 207,360 70,956,000 0.00% 0.00% 0.00% 0.00% - - - - 70,956,000

FCU Panel & Accessory Local set 25 1,451,520 149,299 40,020,480 0.00% 0.00% 0.00% 0.00% - - - - 40,020,480

- - - - -

B Field Equiment / Instruments device - - - - -

Water Temperature Sensor, c/w thermowell Siemens set 8 2,298,240 276,480 20,597,760 0.00% 0.00% 0.00% 0.00% - - - - 20,597,760

Air Temperature Sensor Siemens set 26 1,512,000 207,360 44,703,360 0.00% 0.00% 0.00% 0.00% - - - - 44,703,360

Water Pressure Sensor Siemens set 3 5,806,080 276,480 18,247,680 0.00% 0.00% 0.00% 0.00% - - - - 18,247,680

Water Difference Pressure Sensor Siemens set 3 14,999,040 276,480 45,826,560 0.00% 0.00% 0.00% 0.00% - - - - 45,826,560

Air Pressure Sensor Siemens set 11 5,140,800 207,360 58,829,760 0.00% 0.00% 0.00% 0.00% - - - - 58,829,760

Air Humidity & Temperature Sensor Siemens set 2 6,410,880 207,360 13,236,480 0.00% 0.00% 0.00% 0.00% - - - - 13,236,480

Outdoor temparature, Humidity sensor Siemens set 1 13,547,520 207,360 13,754,880 0.00% 0.00% 0.00% 0.00% - - - - 13,754,880

Air Ductmount CO2 Sensor Siemens set 8 14,878,080 207,360 120,683,520 0.00% 0.00% 0.00% 0.00% - - - - 120,683,520

Overheat senssor Siemens set 1 2,056,320 207,360 2,263,680 0.00% 0.00% 0.00% 0.00% - - - - 2,263,680

Dirty Filter Alarm Siemens set 10 2,056,320 207,360 22,636,800 0.00% 0.00% 0.00% 0.00% - - - - 22,636,800

Oil Level Honeywell set 1 25,401,600 276,480 25,678,080 0.00% 0.00% 0.00% 0.00% - - - - 25,678,080

Water Level Switch Omron set 7 4,384,800 276,480 32,628,960 0.00% 0.00% 0.00% 0.00% - - - - 32,628,960
+ 05 water meters
for indoor water (05
Smoke Detector Sensor System Sensor set 10 6,168,960 207,360 63,763,200 levels) 0.00% 0.00% 0.00% 0.00% - - - - 63,763,200
+ 01 water meters
for irrigation
Water Flow Meter Siemens set 7 58,060,800 414,720 409,328,640 0.00% 0.00% 0.00% 0.00% - - - - 409,328,640
+ 01 water meters
for cooling towers
BTU Meter Siemens set 1 122,472,000 414,720 122,886,720 + 01 water meters 0.00% 0.00% 0.00% 0.00% - - - - 122,886,720
for output reused
water
+ Lighting Control
Occupancy sensor TheBen set 0 - - - - -
(tiêu chuẩn LEED)
+ Lighting Control
Timer 24h TheBen set 0 - - - - -
(tiêu
+ chuẩn
Indoor AirLEED)
Quality
Performance: install
Room CO2 Sensor Siemens set 5 14,878,080 207,360 75,427,200 CO2 sensor within all 0.00% 0.00% 0.00% 0.00% - - - - 75,427,200
densely occupied
+ Indoor Air Quality
space
CO2 Monitor Panel & Accessory Siemens set 2 36,288,000 691,200 73,958,400 Performance: install 0.00% 0.00% 0.00% 0.00% - - - - 73,958,400
CO2 Monitors
- - - - -

C Workstation - - - - -

BMS Software Siemens set 1 163,296,000 207,360 163,503,360 0.00% 0.00% 0.00% 0.00% - - - - 163,503,360

Dekstop BMS, CPU 3,2GHz, ram 8GB, ổ cứng 1TB HDD, Monitor LCD
Dell/HP set 1 32,659,200 207,360 32,866,560 0.00% 0.00% 0.00% 0.00% - - - - 32,866,560
24", mouse, keyboard. Windows lisence
Network Controller, RAM 64MB, Flash ROM 256 MB, BACnet IP,
Siemens set 2 45,057,600 207,360 90,529,920 0.00% 0.00% 0.00% 0.00% - - - - 90,529,920
BACnet MS/TP

ModbusGateway to BACnet IP Siemens set 2 37,195,200 207,360 74,805,120 0.00% 0.00% 0.00% 0.00% - - - - 74,805,120

Network Panel & Accessories Local set 1 4,838,400 552,960 5,391,360 0.00% 0.00% 0.00% 0.00% - - - - 5,391,360

UPS 2KVA Offline Santak/APC set 1 7,620,480 207,360 7,827,840 0.00% 0.00% 0.00% 0.00% - - - - 7,827,840

Switch 8 Port Dlink set 1 1,572,480 207,360 1,779,840 0.00% 0.00% 0.00% 0.00% - - - - 1,779,840

PrinterA4 laser HP set 1 5,443,200 207,360 5,650,560 0.00% 0.00% 0.00% 0.00% - - - - 5,650,560

Testing and commissioning Local lot 1 12,096,000 165,888,000 177,984,000 0.00% 0.00% 0.00% 0.00% - - - - 177,984,000

- - - - -

- - - - -

D SIGNAL CABLE & CONDUIT, ACCESSORIES - - - - -

Systimax/CommSc
ope - USA
Cat6 cables m 600 16,934 8,294 15,137,280 0.00% 0.00% 0.00% 0.00% - - - - 15,137,280
Model: 1071E SL
4/23 W1000

558660323.xlsx 3.1.15.5-BMS system (2) 85/126

 Q'ty RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Proposal Remarks Remainning
A_Rev.1 Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

1P 18AWG twisted & shielded cable Taisin/ LS m 3,420 4,460 5,810 35,126,136 0.00% 0.00% 0.00% 0.00% - - - - 35,126,136

2C x 1.0 sqmm PVC/PVC control cable Taisin/ LS m 8,840 10,854 5,810 147,313,296 0.00% 0.00% 0.00% 0.00% - - - - 147,313,296

2C x 1.5 sqmm PVC/PVC control cable Taisin/ LS m 1,050 10,854 5,810 17,497,620 0.00% 0.00% 0.00% 0.00% - - - - 17,497,620

2C x 2.5 sqmm PVC/PVC control cable Taisin/ LS m 140 15,746 9,958 3,598,560 0.00% 0.00% 0.00% 0.00% - - - - 3,598,560
Lergrand -
PVC Conduit Ø20 Malaysia m 1,100 5,627 13,133 20,635,560 0.00% 0.00% 0.00% 0.00% - - - - 20,635,560
Model: 656513
Cable trunking W200xH100 Đạt Vĩnh Tiến m 100 359,251 103,680 46,293,120 40.00% 40.00% 40.00% 0.00% 18,517,248 18,517,248 18,517,248 - 27,775,872

Cable trunking W100xH100 Đạt Vĩnh Tiến m 600 211,680 103,680 189,216,000 40.00% 40.00% 40.00% 0.00% 75,686,400 75,686,400 75,686,400 - 113,529,600

Fitting for conduit, trunking Đạt Vĩnh Tiến lot 1 38,033,615 8,693,395 46,727,010 40.00% 40.00% 40.00% 0.00% 18,690,804 18,690,804 18,690,804 - 28,036,206

Hager & support Việt Nam lot 1 13,045,860 4,472,863 17,518,723 40.00% 40.00% 40.00% 0.00% 7,007,489 7,007,489 7,007,489 - 10,511,234

Accessories Việt Nam lot 1 13,893,098 4,763,351 18,656,449 40.00% 40.00% 40.00% 0.00% 7,462,580 7,462,580 7,462,580 - 11,193,869

- -

- - - - -

DDC - SAF.01, 02, 03 & LSF.01 lot 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -

DDC Controller DXR2 4AO/4UI/2DI/8DO, BACnet IP set 1 9,525,600 207,360 9,732,960 0.00% 0.00% 0.00% 0.00% - - - - 9,732,960

Expansion Module 16DI set 1 13,910,400 207,360 14,117,760 0.00% 0.00% 0.00% 0.00% - - - - 14,117,760

Panel & Accessories set 1 4,687,200 483,840 5,171,040 0.00% 0.00% 0.00% 0.00% - - - - 5,171,040

DDC - Data Center Room - CRAC UNIT lot 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -

DDC Controller DXR2 4AO/4UI/2DI/8DO, BACnet IP set 1 9,525,600 207,360 9,732,960 0.00% 0.00% 0.00% 0.00% - - - - 9,732,960

Panel & Accessories set 1 1,905,120 207,360 2,112,480 0.00% 0.00% 0.00% 0.00% - - - - 2,112,480

BMS System 3,136,745,930 4.06% 4.06% 4.06% 0.00% 127,364,521 127,364,521 127,364,521 - 3,009,381,409

558660323.xlsx 3.1.15.5-BMS system (2) 86/126

 PROJECT : VN2 NEW BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

Guard Tour system

RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)
HP - China
Core i5-7500 (3.4Ghz/ 6M), 8GB DDR4 nECC RAM, 1TB SATA HDD, Model:
1 pcs 1 25,740,288 1,382,400 27,122,688 0.00% 0.00% 0.00% 0.00% - - - - 27,122,688
DVDRW. Intel Graphics, USB Keyboard Mouse, Win10 License Workstation
Z240 MT
EBS - EU
2 Guard Tour Management software pcs 1 50,791,104 345,600 51,136,704 0.00% 0.00% 0.00% 0.00% - - - - 51,136,704
Model: Software

The personal location device Active Track GPS/GPRS/SMS/VOICE makes

it possible to locate and supervise persons and mobile objects in real time.
Apart from monitoring and logistic functions, the device makes it possible to
establish voice communication (e.g. with the Monitoring Center or
emergency services). Due to the use of the latest technologies, the system
EBS - EU
is characterized by long operation time with battery power supply and the
Model: Active
3 built-in accelerometer makes it possible to obtain information whether the pcs 3 32,864,832 483,840 100,046,016 0.00% 0.00% 0.00% 0.00% - - - - 100,046,016
Track Personal
person with the device is moving or whether e.g. suddenly fell down.
GPS
Active Track stands out from among devices available on the market by a
strong and resistant casing which enables operation in difficult conditions.
Numerous seals, shock absorbers, an ergonomic shape and small sizes
make Active Track irreplaceable in technical and utility applications

4 Check point pcs 100 344,736 27,648 37,238,400 0.00% 0.00% 0.00% 0.00% - - - - 37,238,400

5 Testing & Commisioning lot 1 - 6,912,000 6,912,000 0.00% 0.00% 0.00% 0.00% - - - - 6,912,000

Guard Tour system 222,455,808 0.00% 0.00% 0.00% 0.00% - - - - 222,455,808

558660323.xlsx 3.1.15.6-Guard Tour system (2) 87/126

 PROJECT : VN2 NEW BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

AV SYSTEM

RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

I Meeting room 1 - 10 Pax

KanexPro - China
High-resolution HDMI cables with built-in signal booster - 50ft Model: pcs 2 6,894,720 16,589 13,822,618 0.00% 0.00% 0.00% 0.00% - - - - 13,822,618
HD50FTCL314

KanexPro
True 4K HDMI 3X1 Switcher Model: SW-HD20- pcs 1 4,112,640 16,589 4,129,229 0.00% 0.00% 0.00% 0.00% - - - - 4,129,229
3X14K

USB cable/ 15m pcs 2 7,499,520 16,589 15,032,218 0.00% 0.00% 0.00% 0.00% - - - - 15,032,218

HDMI + USB - Wall Plate set 2 1,935,360 69,120 4,008,960 0.00% 0.00% 0.00% 0.00% - - - - 4,008,960

Barco
Wireless presentation system Model: ClickShare set 1 66,044,160 207,360 66,251,520 0.00% 0.00% 0.00% 0.00% - - - - 66,251,520
CSE-200

TesiraFORTÉ DSP fixed I/O server with 12 analog inputs, 8 analog Biamp Model:
outputs, 8 channels configurable USB audio and 128 x 128 channels of TesiraFORTÉ AVB set 1 116,484,480 4,838,400 121,322,880 0.00% 0.00% 0.00% 0.00% - - - - 121,322,880
AVB AI

ClockAudio Model:
Tri-element suspended microphone array (ceiling) set 6 14,999,040 2,073,600 102,435,840 0.00% 0.00% 0.00% 0.00% - - - - 102,435,840
CRM 102-RF

Planet Model:
8-Port 10/100/1000T 802.3at PoE + set 1 5,806,080 829,440 6,635,520 0.00% 0.00% 0.00% 0.00% - - - - 6,635,520
GSD-1008HP

Labor for cable + PVC conduit… + Accessorries lot 1 14,515,200 4,976,640 19,491,840 0.00% 0.00% 0.00% 0.00% - - - - 19,491,840

LCD + bracket set 1 21,772,800 691,200 22,464,000 0.00% 0.00% 0.00% 0.00% - - - - 22,464,000

EagleEye IV USB Polycom set 1 39,191,040 1,105,920 40,296,960 0.00% 0.00% 0.00% 0.00% - - - - 40,296,960

VoxBox Speakerphone Polycom set 1 11,370,240 622,080 11,992,320 0.00% 0.00% 0.00% 0.00% - - - - 11,992,320

Sound Station Duo (IP/Analog) Polycom set 1 14,999,040 207,360 15,206,400 0.00% 0.00% 0.00% 0.00% - - - - 15,206,400

II Meeting room 2 - 10 Pax

KanexPro - China
High-resolution HDMI cables with built-in signal booster - 50ft Model: pcs 2 6,894,720 16,589 13,822,618 0.00% 0.00% 0.00% 0.00% - - - - 13,822,618
HD50FTCL314
KanexPro - China
True 4K HDMI 3X1 Switcher Model: SW-HD20- pcs 1 4,112,640 16,589 4,129,229 0.00% 0.00% 0.00% 0.00% - - - - 4,129,229
3X14K

USB cable/ 15m pcs 2 7,499,520 16,589 15,032,218 0.00% 0.00% 0.00% 0.00% - - - - 15,032,218

HDMI + USB - Wall Plate set 2 1,935,360 69,120 4,008,960 0.00% 0.00% 0.00% 0.00% - - - - 4,008,960

Barco
Wireless presentation system Model: ClickShare set 1 66,044,160 207,360 66,251,520 0.00% 0.00% 0.00% 0.00% - - - - 66,251,520
CSE-200

Biamp
TesiraFORTÉ DSP fixed I/O server with 12 analog inputs, 8 analog
Model:
outputs, 8 channels configurable USB audio and 128 x 128 channels of set 1 116,484,480 4,838,400 121,322,880 0.00% 0.00% 0.00% 0.00% - - - - 121,322,880
TesiraFORTÉ AVB
AVB
AI
ClockAudio
Tri-element suspended microphone array (ceiling) Model: CRM 102- set 6 14,999,040 2,073,600 102,435,840 0.00% 0.00% 0.00% 0.00% - - - - 102,435,840
RF
Planet - China
8-Port 10/100/1000T 802.3at PoE + Model: GSD- set 1 5,806,080 829,440 6,635,520 0.00% 0.00% 0.00% 0.00% - - - - 6,635,520
1008HP

Labor for cable + PVC conduit… + Accessorries lot 1 14,515,200 4,976,640 19,491,840 0.00% 0.00% 0.00% 0.00% - - - - 19,491,840

LCD + bracket set 1 21,772,800 691,200 22,464,000 0.00% 0.00% 0.00% 0.00% - - - - 22,464,000

EagleEye IV USB Polycom set 1 39,191,040 1,105,920 40,296,960 0.00% 0.00% 0.00% 0.00% - - - - 40,296,960

VoxBox Speakerphone Polycom set 1 11,370,240 622,080 11,992,320 0.00% 0.00% 0.00% 0.00% - - - - 11,992,320

Sound Station Duo (IP/Analog) Polycom set 1 14,999,040 207,360 15,206,400 0.00% 0.00% 0.00% 0.00% - - - - 15,206,400

Testing & Commisioning lot 1 - 10,368,000 10,368,000 0.00% 0.00% 0.00% 0.00% - - - - 10,368,000

558660323.xlsx 3.1.15.7- AV system (2) 88/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

OPEN TO BIDDER

Public Address System TOTAL TO SUMMARY 896,548,610 0.00% 0.00% 0.00% 0.00% - - - - 896,548,610

558660323.xlsx 3.1.15.7- AV system (2) 89/126

 PROJECT : VN2 NEW BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

MVAC sys

Q'ty RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Proposal Remarks Remainning
A_Rev.1 Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

I AIR CONDITIONER SYSTEM

1 EQUIPMENTS

1.1 COOLING TOWER

Cooling tower CT-01,02,03. (2 duty, 1 stand by)

VSD, Control panel Liangchi
set 3 755,032,320 10,368,000 2,296,200,960 50.00% 80.00% 80.00% 30.00% 1,148,100,480 1,836,960,768 1,836,960,768 688,860,288 459,240,192
Cooling capacity : 450RT CTI certificate

1.2 CHILLER - - - - -

Water cooled, centrifugal chiller CH-01,02,03

York - China
Non VFD
Model: set 3 4,862,592,000 27,648,000 14,670,720,000 0.00% 80.00% 80.00% 80.00% - 11,736,576,000 11,736,576,000 11,736,576,000 2,934,144,000
Cooling capacity: 400 RT
YKFDFSQ75EIG
R134A

1.3 PUMPS - - - - -

Chilled water pumps (CHWP-01~03 ), 2 duty, 1 stand by

Pump type :Single-stage Centrifugal in-line single head with VSD, IE
KSB - Germany set 3 244,144,940 4,838,400 746,950,021 0.00% 0.00% 0.00% 0.00% - - - - 746,950,021
Eff.IE3.
Water flow : 48 l/s, @15mH2O
Condenser water pumps (CDWP-01~03 ), 2 duty, 1 stand by
Pump type :Single-stage Centrifugal in-line single head with VSD, IE
KSB - Germany set 3 231,183,590 4,838,400 708,065,971 0.00% 0.00% 0.00% 0.00% - - - - 708,065,971
Eff.IE3.
Water flow : 76 l/s, @12mH2O

Buffer tank 8m3 with insulation Vietnam set 0 114,912,000 17,280,000 - - -

Closed expansion tank 1000 litre c/w all accessories & external
set 1 90,720,000 1,036,800 91,756,800 0.00% 0.00% 0.00% 0.00% - - - - 91,756,800
insulation
Packaged chemical treatnent tank c/w dosing pump, valves, chemical,
Vietnam set 1 423,360,000 27,648,000 451,008,000 0.00% 0.00% 0.00% 0.00% - - - - 451,008,000
calibration, testing, accessories to complete the works

Softener for makeup water Vietnam set 1 169,344,000 16,588,800 185,932,800 0.00% 0.00% 0.00% 0.00% - - - - 185,932,800

Hydroball -
Automatic tube cleaning system with complete set set 3 350,784,000 10,368,000 1,083,456,000 0.00% 0.00% 0.00% 0.00% - - - - 1,083,456,000
Singapore

Inertial base for pump Vietnam lot 1 61,689,600 12,441,600 74,131,200 0.00% 0.00% 0.00% 0.00% - - - - 74,131,200

Concrete base for cooling tower Vietnam lot 1 30,240,000 16,588,800 46,828,800 0.00% 0.00% 0.00% 0.00% - - - - 46,828,800

Accessories lot 1 30,240,000 12,096,000 42,336,000 0.00% 0.00% 0.00% 0.00% - - - - 42,336,000

1.4 AHU - - - - -

AHU - - - - -

AHU-L1-01. Air handling unit, horizontal floor mounted type, fan with
York - China
VFD, c/w filter G4/F8, UV light
YSM25M-2433-S- set 1 427,837,939 13,824,000 441,661,939 50.00% 80.00% 80.00% 30.00% 220,830,970 353,329,551 353,329,551 132,498,581 88,332,388
- Cooling capacity : SH = 180 kW TH = 210 kW
L
- Air flow : 14,900 l/s @500Pa.
AHU-L1-02. Air handling unit, horizontal floor mounted type, fan with
York - China
VFD, c/w filter G4/F8, UV light
YSM25M-2429-S- set 1 435,811,622 13,824,000 449,635,622 0.00% 0.00% 0.00% 0.00% - - - - 449,635,622
- Cooling capacity : SH = 163 kW TH = 255 kW
L
- Air flow : 13,600 l/s @500Pa.
AHU-L2-01. Air handling unit, horizontal floor mounted type, fan with
York - China
VFD, c/w filter G4/F8, UV light
YSM25M-2433-S- set 1 477,798,048 13,824,000 491,622,048 50.00% 80.00% 80.00% 30.00% 245,811,024 393,297,638 393,297,638 147,486,614 98,324,410
- Cooling capacity : SH = 164 kW TH = 335 kW
L
- Air flow : 15,100 l/s @500Pa.
AHU-L3-01. Air handling unit, horizontal floor mounted type, fan with
York - China
VFD, c/w filter G4/F8, UV light
YSM25M-1526-S- set 1 281,321,510 13,824,000 295,145,510 0.00% 0.00% 0.00% 0.00% - - - - 295,145,510
- Cooling capacity : SH = 95 kW TH = 168 kW
L
- Air flow : 7,900 l/s @500Pa.
AHU-L3-02. Air handling unit, horizontal floor mounted type, fan with
York - China
VFD, c/w filter G4/F8, UV light
YSM25M-2834-S- set 1 627,876,749 13,824,000 641,700,749 0.00% 0.00% 0.00% 0.00% - - - - 641,700,749
- Cooling capacity : SH = 249 kW TH = 397 kW
L
- Air flow : 30,330 l/s @500Pa.
AHU-L4-01. Air handling unit, horizontal floor mounted type, fan with
York - China
VFD, c/w filter G4/F8, UV light
YSM25M-2433-S- set 1 477,798,048 13,824,000 491,622,048 50.00% 50.00% 50.00% 0.00% 245,811,024 245,811,024 245,811,024 - 245,811,024
- Cooling capacity : SH = 164 kW TH = 335 kW
L
- Air flow : 15,100 l/s @500Pa.
AHU-L5-01. Air handling unit, horizontal floor mounted type, fan with
York - China
VFD, c/w filter G4/F8, UV light
YSM25M-2429-S- set 1 475,929,216 13,824,000 489,753,216 50.00% 50.00% 50.00% 0.00% 244,876,608 244,876,608 244,876,608 - 244,876,608
- Cooling capacity : SH = 219 kW TH = 289 kW
L
- Air flow : 13,470 l/s @500Pa.
AHU-L5-02. Air handling unit, horizontal floor mounted type, fan with
York - China
VFD, c/w filter G4/F8, UV light
YSM25M-2228-S- set 1 443,660,717 13,824,000 457,484,717 50.00% 50.00% 50.00% 0.00% 228,742,359 228,742,359 228,742,359 - 228,742,358
- Cooling capacity : SH = 190 kW TH = 213 kW
L
- Air flow : 12,100 l/s @500Pa.

558660323.xlsx 3.1.16-ACMV (VN2) 90/126

 Q'ty RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Proposal Remarks Remainning
A_Rev.1 Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)
AHU-L2-02. Air handling unit, horizontal floor mounted type, fan with
York - China
VFD, c/w filter G4/F8, UV light
YSM25M-1527-S- set 1 418,992,134 13,824,000 432,816,134 0.00% 0.00% 0.00% 0.00% - - - - 432,816,134
- Cooling capacity : SH = 84 kW TH = 142 kW
L
- Air flow : 6,047 l/s @500Pa. Electric heater 64kW

PAU - - - - -

PAU-01 Primary unit, horizontal floor mounted type, fan with VFD, c/w
York - China
filter G4/F7.
YSM50M-3236-S- set 1 839,825,280 27,648,000 867,473,280 0.00% 30.00% 30.00% 30.00% - 260,241,984 260,241,984 260,241,984 607,231,296
- Cooling capacity : SH = 335 kW, TH = 1028 kW
L
- Air flow : 26,890 l/s @500Pa.

FCU - - - - -

FCU-L1-01 (Cooling capacity: 12,7 kW) York - China set 1 21,354,278 760,320 22,114,598 50.00% 50.00% 50.00% 0.00% 11,057,299 11,057,299 11,057,299 - 11,057,299

FCU-L1-02 (Cooling capacity: 7.6 kW) York - China set 1 12,085,114 760,320 12,845,434 50.00% 50.00% 50.00% 0.00% 6,422,717 6,422,717 6,422,717 - 6,422,717

FCU-L1-03 (Cooling capacity: 5.2 kW) York - China set 1 10,207,814 760,320 10,968,134 50.00% 50.00% 50.00% 0.00% 5,484,067 5,484,067 5,484,067 - 5,484,067

FCU-L1-04,5,6 (Cooling capacity: 3,2 kW) York - China set 3 6,922,541 760,320 23,048,582 50.00% 50.00% 50.00% 0.00% 11,524,291 11,524,291 11,524,291 - 11,524,291

FCU-L1-07 (Cooling capacity: 2,9 kW) York - China set 1 6,453,216 760,320 7,213,536 50.00% 50.00% 50.00% 0.00% 3,606,768 3,606,768 3,606,768 - 3,606,768

FCU-L1-08 (Cooling capacity: 6,1 kW) York - China set 1 11,029,133 760,320 11,789,453 50.00% 50.00% 50.00% 0.00% 5,894,727 5,894,727 5,894,727 - 5,894,726

FCU-L1-09 (Cooling capacity: 3.2 kW) York - China set 1 6,922,541 760,320 7,682,861 50.00% 50.00% 50.00% 0.00% 3,841,431 3,841,431 3,841,431 - 3,841,430

FCU-L1-10 (Cooling capacity: 16.8 kW) York - China set 1 38,601,965 760,320 39,362,285 50.00% 50.00% 50.00% 0.00% 19,681,143 19,681,143 19,681,143 - 19,681,142

FCU-L2-01,02 (Cooling capacity: 5,6 kW) York - China set 2 10,559,808 760,320 22,640,256 50.00% 50.00% 50.00% 0.00% 11,320,128 11,320,128 11,320,128 - 11,320,128

FCU-L2-03,04 (Cooling capacity: 10,1 kW) York - China set 2 14,431,738 760,320 30,384,115 50.00% 50.00% 50.00% 0.00% 15,192,058 15,192,058 15,192,058 - 15,192,057

FCU-L2-05 (Cooling capacity: 5,6 kW) York - China set 1 10,559,808 760,320 11,320,128 50.00% 50.00% 50.00% 0.00% 5,660,064 5,660,064 5,660,064 - 5,660,064

FCU-L2-06 (Cooling capacity: 6,8 kW) York - China set 1 11,615,789 760,320 12,376,109 50.00% 50.00% 50.00% 0.00% 6,188,055 6,188,055 6,188,055 - 6,188,054

FCU-L2-07 (Cooling capacity: 13,4 kW) York - China set 1 21,354,278 760,320 22,114,598 50.00% 50.00% 50.00% 0.00% 11,057,299 11,057,299 11,057,299 - 11,057,299

FCU-L2-08 (Cooling capacity: 5.2 kW) York - China set 1 10,207,814 760,320 10,968,134 50.00% 50.00% 50.00% 0.00% 5,484,067 5,484,067 5,484,067 - 5,484,067

FCU-L2-09,10 (Cooling capacity: 22,3 kW) York - China set 2 48,223,123 1,036,800 98,519,846 50.00% 50.00% 50.00% 0.00% 49,259,923 49,259,923 49,259,923 - 49,259,923

FCU-L3-01 (Cooling capacity: 4,7 kW) York - China set 1 9,503,827 760,320 10,264,147 50.00% 50.00% 50.00% 0.00% 5,132,074 5,132,074 5,132,074 - 5,132,073

FCU-L3-02,03 (Cooling capacity: 22,3 kW) York - China set 2 48,223,123 1,036,800 98,519,846 50.00% 50.00% 50.00% 0.00% 49,259,923 49,259,923 49,259,923 - 49,259,923

FCU-L5-01 (Cooling capacity: 5,2 kW) York - China set 1 10,207,814 760,320 10,968,134 50.00% 50.00% 50.00% 0.00% 5,484,067 5,484,067 5,484,067 - 5,484,067

VAV - - - - -

VAV-M-01, Capacity : 137 l/s Johnson Control set 1 13,184,640 483,840 13,668,480 50.00% 50.00% 50.00% 0.00% 6,834,240 6,834,240 6,834,240 - 6,834,240

VAV-M-02, Capacity : 140 l/s Johnson Control set 1 13,184,640 483,840 13,668,480 50.00% 50.00% 50.00% 0.00% 6,834,240 6,834,240 6,834,240 - 6,834,240

VAV-M-03,04, Capacity : 95 l/s Johnson Control set 2 13,184,640 483,840 27,336,960 50.00% 50.00% 50.00% 0.00% 13,668,480 13,668,480 13,668,480 - 13,668,480

VAV-M-05,06, Capacity : 200 l/s Johnson Control set 2 13,184,640 483,840 27,336,960 50.00% 50.00% 50.00% 0.00% 13,668,480 13,668,480 13,668,480 - 13,668,480

VAV-L2-01, Capacity : 319 l/s Johnson Control set 1 13,281,408 483,840 13,765,248 50.00% 50.00% 50.00% 0.00% 6,882,624 6,882,624 6,882,624 - 6,882,624

VAV-L2-02, Capacity : 137 l/s Johnson Control set 1 13,184,640 483,840 13,668,480 50.00% 50.00% 50.00% 0.00% 6,834,240 6,834,240 6,834,240 - 6,834,240

VAV-L2-03,04, Capacity : 95 l/s Johnson Control set 2 13,281,408 483,840 27,530,496 50.00% 50.00% 50.00% 0.00% 13,765,248 13,765,248 13,765,248 - 13,765,248

VAV-L2-05, Capacity : 380 l/s Johnson Control set 1 13,281,408 483,840 13,765,248 50.00% 50.00% 50.00% 0.00% 6,882,624 6,882,624 6,882,624 - 6,882,624

VAV-L2-06, Capacity : 200 l/s Johnson Control set 1 13,184,640 483,840 13,668,480 50.00% 50.00% 50.00% 0.00% 6,834,240 6,834,240 6,834,240 - 6,834,240

VAV-L3-01,02, Capacity : 370 l/s Johnson Control set 2 13,281,408 483,840 27,530,496 50.00% 50.00% 50.00% 0.00% 13,765,248 13,765,248 13,765,248 - 13,765,248

VAV-L3-03, Capacity : 137 l/s Johnson Control set 1 13,184,640 483,840 13,668,480 50.00% 50.00% 50.00% 0.00% 6,834,240 6,834,240 6,834,240 - 6,834,240

VAV-L3-04,05, Capacity : 137 l/s Johnson Control set 2 13,184,640 483,840 27,336,960 50.00% 50.00% 50.00% 0.00% 13,668,480 13,668,480 13,668,480 - 13,668,480

VAV-L3-06, Capacity : 380 l/s Johnson Control set 1 13,184,640 483,840 13,668,480 50.00% 50.00% 50.00% 0.00% 6,834,240 6,834,240 6,834,240 - 6,834,240

VAV-L5-01,02, Capacity : 320 l/s Johnson Control set 2 13,184,640 483,840 27,336,960 50.00% 50.00% 50.00% 0.00% 13,668,480 13,668,480 13,668,480 - 13,668,480

VAV-L5-03, Capacity : 137 l/s Johnson Control set 1 13,184,640 483,840 13,668,480 50.00% 50.00% 50.00% 0.00% 6,834,240 6,834,240 6,834,240 - 6,834,240

VAV-L5-04,05, Capacity : 95 l/s Johnson Control set 2 13,184,640 483,840 27,336,960 50.00% 50.00% 50.00% 0.00% 13,668,480 13,668,480 13,668,480 - 13,668,480

558660323.xlsx 3.1.16-ACMV (VN2) 91/126

 Q'ty RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Proposal Remarks Remainning
A_Rev.1 Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

VAV-L5-06, Capacity : 380 l/s Johnson Control set 1 13,184,640 483,840 13,668,480 0.00% 0.00% 0.00% 0.00% - - - - 13,668,480

VAV-L5-07, Capacity : 630 l/s Johnson Control set 1 14,200,704 483,840 14,684,544 0.00% 0.00% 0.00% 0.00% - - - - 14,684,544

VAV-L5-08, Capacity : 1014 l/s Johnson Control set 1 15,107,904 483,840 15,591,744 0.00% 0.00% 0.00% 0.00% - - - - 15,591,744

1.7 HRV - - - - -

HRV-L1-1, Capacity : 405 l/s set 1 12,700,800 760,320 13,461,120 50.00% 50.00% 50.00% 0.00% 6,730,560 6,730,560 6,730,560 - 6,730,560

HRV-L2-1, Capacity : 100 l/s set 1 12,700,800 760,320 13,461,120 50.00% 50.00% 50.00% 0.00% 6,730,560 6,730,560 6,730,560 - 6,730,560

HRV-L2-2, Capacity : 210 l/s set 1 12,700,800 760,320 13,461,120 50.00% 50.00% 50.00% 0.00% 6,730,560 6,730,560 6,730,560 - 6,730,560

HRV-L2-3, Capacity : 250 l/s set 1 12,700,800 760,320 13,461,120 50.00% 50.00% 50.00% 0.00% 6,730,560 6,730,560 6,730,560 - 6,730,560

2 MATERIALS - - - - -

Fabirc air-
Fabric duct : - - - - -
Denmark

Þ380 130 1,099,548 110,592 157,318,200 0.00% 0.00% 0.00% 0.00% - - - - 157,318,200
m

Þ410 24 1,185,062 124,416 31,427,482 0.00% 0.00% 0.00% 0.00% - - - - 31,427,482

m

Þ680 161 1,715,299 186,624 306,209,635 0.00% 0.00% 0.00% 0.00% - - - - 306,209,635
m

Þ720 192 1,759,968 193,536 375,072,768 0.00% 0.00% 0.00% 0.00% - - - - 375,072,768
m

Þ740 108 1,812,769 193,536 216,680,962 0.00% 0.00% 0.00% 0.00% - - - - 216,680,962
m

Þ830 13 1,995,840 207,360 28,641,600 0.00% 0.00% 0.00% 0.00% - - - - 28,641,600

m

Hanger for fabric duct 1 171,444,200 23,512,345 194,956,546 0.00% 0.00% 0.00% 0.00% - - - - 194,956,546
lot

SAG 800x400 nos 14 961,826 200,448 16,271,842 0.00% 0.00% 0.00% 0.00% - - - - 16,271,842

Return air grille c/w plenum box with external insulation - - - - -

RAG 1200x600 nos 4 1,188,572 283,392 5,887,858 0.00% 0.00% 0.00% 0.00% - - - - 5,887,858

RAG 1000x500 nos 50 852,185 283,392 56,778,840 0.00% 0.00% 0.00% 0.00% - - - - 56,778,840

Return air louver c/w insert screen - - - - -

RAL 1200x700 nos 1 1,764,180 483,840 2,248,020 0.00% 0.00% 0.00% 0.00% - - - - 2,248,020

RAL 1000x500 nos 1 1,194,804 449,280 1,644,084 0.00% 0.00% 0.00% 0.00% - - - - 1,644,084

RAL 750x400 nos 1 783,659 345,600 1,129,259 0.00% 0.00% 0.00% 0.00% - - - - 1,129,259

RAL 600x400 nos 4 662,818 269,568 3,729,542 0.00% 0.00% 0.00% 0.00% - - - - 3,729,542

RAL 500x300 nos 1 452,261 241,920 694,181 0.00% 0.00% 0.00% 0.00% - - - - 694,181

RAL 450x300 nos 1 452,261 214,272 666,533 0.00% 0.00% 0.00% 0.00% - - - - 666,533

RAL 400x200 nos 3 333,893 214,272 1,644,494 0.00% 0.00% 0.00% 0.00% - - - - 1,644,494

RAL 350x250 nos 1 314,496 214,272 528,768 0.00% 0.00% 0.00% 0.00% - - - - 528,768

Fresh air louver c/w insert screen - - - - -

FAL 700x400 nos 3 783,659 345,600 3,387,776 0.00% 0.00% 0.00% 0.00% - - - - 3,387,776

FAL 500x300 nos 5 452,261 241,920 3,470,904 0.00% 0.00% 0.00% 0.00% - - - - 3,470,904

FAL 450x300 nos 1 452,261 214,272 666,533 0.00% 0.00% 0.00% 0.00% - - - - 666,533

FAL 400x300 nos 1 452,261 214,272 666,533 0.00% 0.00% 0.00% 0.00% - - - - 666,533

FAL 400x200 nos 3 333,893 214,272 1,644,494 0.00% 0.00% 0.00% 0.00% - - - - 1,644,494
Phương Dat -
Vietnam
Volumn control damper with actuator (modulating type) - - - - -
Nenutec /
Switzerland
2500x1000 1 14,755,532 311,040 15,066,572 0.00% 0.00% 0.00% 0.00% - - - - 15,066,572

2400x1000 1 12,830,897 311,040 13,141,937 0.00% 0.00% 0.00% 0.00% - - - - 13,141,937

1500x900 1 7,547,591 241,920 7,789,511 0.00% 0.00% 0.00% 0.00% - - - - 7,789,511

1400x800 3 7,233,624 241,920 22,426,632 0.00% 0.00% 0.00% 0.00% - - - - 22,426,632

558660323.xlsx 3.1.16-ACMV (VN2) 92/126

 Q'ty RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Proposal Remarks Remainning
A_Rev.1 Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

1300x800 1 6,410,880 241,920 6,652,800 0.00% 0.00% 0.00% 0.00% - - - - 6,652,800

1200x800 1 5,927,040 241,920 6,168,960 0.00% 0.00% 0.00% 0.00% - - - - 6,168,960

900x650 1 4,846,500 228,096 5,074,596 0.00% 0.00% 0.00% 0.00% - - - - 5,074,596

800x650 2 4,771,753 228,096 9,999,698 0.00% 0.00% 0.00% 0.00% - - - - 9,999,698

800x450 2 4,294,577 228,096 9,045,346 0.00% 0.00% 0.00% 0.00% - - - - 9,045,346

750x700 1 4,771,753 214,272 4,986,025 0.00% 0.00% 0.00% 0.00% - - - - 4,986,025

700x500 1 3,804,937 214,272 4,019,209 0.00% 0.00% 0.00% 0.00% - - - - 4,019,209

600x500 2 3,625,538 214,272 7,679,621 0.00% 0.00% 0.00% 0.00% - - - - 7,679,621

500x300 1 3,265,920 214,272 3,480,192 0.00% 0.00% 0.00% 0.00% - - - - 3,480,192

Phương Dat -
Vietnam
Volumn control damper with actuator (on/off type) - - - - -
Nenutec /
Switzerland
D380 8 367,535 172,800 4,322,678 0.00% 0.00% 0.00% 0.00% - - - - 4,322,678

D410 1 551,308 172,800 724,108 0.00% 0.00% 0.00% 0.00% - - - - 724,108

D680 5 1,172,383 214,272 6,933,276 0.00% 0.00% 0.00% 0.00% - - - - 6,933,276

D720 6 1,334,351 214,272 9,291,737 0.00% 0.00% 0.00% 0.00% - - - - 9,291,737

D740 4 1,334,351 228,096 6,249,787 0.00% 0.00% 0.00% 0.00% - - - - 6,249,787

D830 1 1,690,675 228,096 1,918,771 0.00% 0.00% 0.00% 0.00% - - - - 1,918,771

1200x850 1 1,544,173 241,920 1,786,093 0.00% 0.00% 0.00% 0.00% - - - - 1,786,093

1200x600 1 1,330,560 241,920 1,572,480 0.00% 0.00% 0.00% 0.00% - - - - 1,572,480

1000x750 2 1,223,467 241,920 2,930,774 0.00% 0.00% 0.00% 0.00% - - - - 2,930,774

1000x700 1 1,183,594 241,920 1,425,514 0.00% 0.00% 0.00% 0.00% - - - - 1,425,514

1000x600 1 1,124,410 241,920 1,366,330 0.00% 0.00% 0.00% 0.00% - - - - 1,366,330

950x650 1 1,124,410 228,096 1,352,506 0.00% 0.00% 0.00% 0.00% - - - - 1,352,506

900x600 1 1,068,196 228,096 1,296,292 0.00% 0.00% 0.00% 0.00% - - - - 1,296,292

850x600 1 1,014,779 228,096 1,242,875 0.00% 0.00% 0.00% 0.00% - - - - 1,242,875

800x550 1 913,302 228,096 1,141,398 0.00% 0.00% 0.00% 0.00% - - - - 1,141,398

750x700 1 811,069 214,272 1,025,341 0.00% 0.00% 0.00% 0.00% - - - - 1,025,341

600x600 1 649,112 214,272 863,384 0.00% 0.00% 0.00% 0.00% - - - - 863,384

550x550 1 616,648 214,272 830,920 0.00% 0.00% 0.00% 0.00% - - - - 830,920

400x250 1 310,230 172,800 483,030 0.00% 0.00% 0.00% 0.00% - - - - 483,030

300x250 1 294,710 172,800 467,510 0.00% 0.00% 0.00% 0.00% - - - - 467,510

3 VALVE FOR CHILLER ROOM - - - - -

Butterfly valve - - - - -

DN250 Kitz - China set 9 6,971,432 864,000 70,518,892 0.00% 0.00% 0.00% 0.00% - - - - 70,518,892

Flexible connector - - - - -

DN250 Kitz - China set 6 5,734,519 864,000 39,591,115 0.00% 0.00% 0.00% 0.00% - - - - 39,591,115

Motorire valve - - - - -

DN250 Kitz - China set 6 31,993,164 864,000 197,142,984 0.00% 0.00% 0.00% 0.00% - - - - 197,142,984

4 VALVE FOR AHU, PAU, FCU - - - - -

Gate valve - - - - -

DN32 Kitz -Thailand set 10 494,683 110,592 6,052,752 70.00% 70.00% 70.00% 0.00% 4,236,926 4,236,926 4,236,926 - 1,815,826

Y-Strainer - - - . .

558660323.xlsx 3.1.16-ACMV (VN2) 93/126

 Q'ty RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Proposal Remarks Remainning
A_Rev.1 Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

DN32 Kitz -Thailand set 5 834,505 110,592 4,725,486 70.00% 70.00% 70.00% 0.00% 3,307,840 3,307,840 3,307,840 - 1,417,646

DN150 Kitz -Thailand set 1 12,737,088 518,400 13,255,488 70.00% 70.00% 70.00% 0.00% 9,278,842 9,278,842 9,278,842 - 3,976,646

PICV valve - - - . .

Belimo -
DN32 set 5 5,944,925 110,592 30,277,584 70.00% 70.00% 70.00% 0.00% 21,194,309 21,194,309 21,194,309 - 9,083,275
Switzerland
Belimo -
DN150 set 1 80,703,745 518,400 81,222,145 70.00% 70.00% 70.00% 0.00% 56,855,502 56,855,502 56,855,502 - 24,366,643
Switzerland

Flexible connector - - - . .

DN32 Tozen - China set 5 1,276,754 110,592 6,936,732 70.00% 70.00% 70.00% 0.00% 4,855,712 4,855,712 4,855,712 - 2,081,020

DN150 Tozen - China set 1 3,566,387 518,400 4,084,787 70.00% 70.00% 70.00% 0.00% 2,859,351 2,859,351 2,859,351 - 1,225,436

5 PIPING - - - - -

China + Sekisui-
DN250 m 18 1,814,400 711,936 45,474,048 0.00% 0.00% 0.00% 0.00% - - - - 45,474,048
Thailand

6 GI steel pipe, SCH20 - - - - -

DN250 China m 22 1,418,548 552,960 43,373,167 0.00% 0.00% 0.00% 0.00% - - - - 43,373,167

II VENTILATION SYSTEM - - - - -

1 FAN - - - - -

EAF-L1-06, wall mounted, 1420 m3/h, 50Pa Kruger - Vietnam set 1 5,018,630 483,840 5,502,470 0.00% 0.00% 0.00% 0.00% - - - - 5,502,470

EAF-L1-07, axial type, 2250 m3/h, 120Pa Kruger - Vietnam set 1 7,751,117 1,036,800 8,787,917 0.00% 0.00% 0.00% 0.00% - - - - 8,787,917

EAF-M-01, axial type, 6000 m3/h, 120Pa Kruger - Vietnam set 1 11,491,200 1,175,040 12,666,240 0.00% 0.00% 0.00% 0.00% - - - - 12,666,240

EAF-L3-02, axial type, 6000 m3/h, 100Pa Kruger - Vietnam set 1 4,202,150 967,680 5,169,830 0.00% 0.00% 0.00% 0.00% - - - - 5,169,830

PEF-01, axial type, 39,240 m3/h, 500 Pa Kruger - Vietnam set 1 45,820,858 3,456,000 49,276,858 0.00% 0.00% 0.00% 0.00% - - - - 49,276,858

PEF-02, axial type, 48,6000 m3/h, 500 Pa Kruger - Vietnam set 1 45,820,858 3,456,000 49,276,858 0.00% 0.00% 0.00% 0.00% - - - - 49,276,858

2 Material - - - - -

Volumn control damper Phuong Dat - Vietnam - - - - -

850x600 nos 1 907,200 214,272 1,121,472 0.00% 0.00% 0.00% 0.00% - - - - 1,121,472

800x500 nos 1 846,720 214,272 1,060,992 0.00% 0.00% 0.00% 0.00% - - - - 1,060,992

750x400 nos 2 508,324 214,272 1,445,191 0.00% 0.00% 0.00% 0.00% - - - - 1,445,191

700x550 nos 2 811,069 214,272 2,050,682 0.00% 0.00% 0.00% 0.00% - - - - 2,050,682

650x450 nos 1 560,650 214,272 774,922 0.00% 0.00% 0.00% 0.00% - - - - 774,922

650x350 nos 1 504,587 172,800 677,387 0.00% 0.00% 0.00% 0.00% - - - - 677,387

600x400 nos 2 504,587 172,800 1,354,774 0.00% 0.00% 0.00% 0.00% - - - - 1,354,774

500x300 nos 1 454,129 172,800 626,929 0.00% 0.00% 0.00% 0.00% - - - - 626,929

100x100 nos 152 130,637 172,800 46,122,394 0.00% 0.00% 0.00% 0.00% - - - - 46,122,394

Air girll Phuong Dat - Vietnam - - - - -

EAG 450x250 + OBD nos 8 302,400 172,800 3,801,600 0.00% 0.00% 0.00% 0.00% - - - - 3,801,600

Hanger and support Vietnam lot 1 34,836,480 11,943,936 46,780,416 40.00% 40.00% 40.00% 0.00% 18,712,166 18,712,166 18,712,166 - 28,068,250

2 MATERIALS - - - - -

Galvanized steel sheet : - - - - -

Thickness 0.55mm Hoa Sen - Vietnam m2 602 126,101 214,272 204,904,426 19.93% 30.00% 30.00% 10.07% 40,844,736 61,471,328 61,471,328 20,626,592 143,433,098

Thickness 0.75mm Hoa Sen - Vietnam m2 1,407 155,228 228,096 539,337,431 39.80% 50.00% 50.00% 10.20% 214,661,664 269,668,716 269,668,716 55,007,052 269,668,715

Thickness 0.95mm Hoa Sen - Vietnam m2 1,724 191,117 241,920 746,555,443 40.02% 50.00% 50.00% 9.98% 298,795,392 373,277,722 373,277,722 74,482,330 373,277,721

Thickness 1.15mm Hoa Sen - Vietnam m2 437 239,501 255,744 216,421,978 40.05% 50.00% 50.00% 9.95% 86,667,840 108,210,989 108,210,989 21,543,149 108,210,989

558660323.xlsx 3.1.16-ACMV (VN2) 94/126

 Q'ty RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Proposal Remarks Remainning
A_Rev.1 Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)
External insulation sheet 20mm thickness, 25kg/m3 density, close cell
Sekisui - Thailand m2 4,170 406,426 55,296 1,925,379,072 37.05% 50.00% 50.00% 12.95% 713,359,872 962,689,536 962,689,536 249,329,664 962,689,536
polyolefin foam insulation, reinforced aluminum foil.
Fabirc air -
Fabric duct : - - - - -
Denmark

Þ300 0 926,942 103,680 - - -

m

Þ500 284 1,221,718 138,240 386,227,958 0.00% 0.00% 0.00% 0.00% - - - - 386,227,958
m

Þ550 0 1,480,237 138,240 - - -

m

Þ600 0 1,559,369 172,800 - - -

m

Þ650 96 1,559,369 172,800 166,288,205 0.00% 0.00% 0.00% 0.00% - - - - 166,288,205

m

Þ800 90 1,814,400 207,360 181,958,400 0.00% 0.00% 0.00% 0.00% - - - - 181,958,400

m

Flexible duct with insulation : ORD - China - - - - -

Æ250 50 57,413 27,648 4,253,040 0.00% 0.00% 0.00% 0.00% - - - - 4,253,040

m

Æ300 50 90,720 34,560 6,264,000 0.00% 0.00% 0.00% 0.00% - - - - 6,264,000

m

Æ350 50 119,146 41,472 8,030,880 0.00% 0.00% 0.00% 0.00% - - - - 8,030,880

m

Supply air diffuser c/w VCD - - - - -

SAD 450x450 nos 36 286,675 186,624 17,038,771 0.00% 0.00% 0.00% 0.00% - - - - 17,038,771

SAD 600x600 nos 86 446,342 200,448 55,623,974 0.00% 0.00% 0.00% 0.00% - - - - 55,623,974

Return air grille c/w plenum box with external insulation - - - - -

RAG 600x600 nos 13 350,784 200,448 7,166,016 0.00% 0.00% 0.00% 0.00% - - - - 7,166,016

Return air louver c/w insert screen - - - - -

RAL 4000x1000 nos 0 8,596,627 1,382,400 - - -

RAL 3500x2000 nos 0 11,175,613 1,728,000 - - -

RAL 2400x1000 nos 0 8,472,038 1,036,800 - - -

RAL 1200x600 nos 0 1,806,538 483,840 - - -

RAL 2000x2000 nos 0 8,596,627 1,382,400 - - -

Phương Dat -
Vietnam/
Volumn control damper with actuator (modulating type) - - - - -
Nenutec -
Switzerland
200x200 nos 0 2,524,316 172,800 - - -

350x250 nos 0 2,567,916 172,800 - - -

400x250 nos 1 2,625,134 172,800 2,797,934 0.00% 0.00% 0.00% 0.00% - - - - 2,797,934

300x250 nos 1 2,555,464 172,800 2,728,264 0.00% 0.00% 0.00% 0.00% - - - - 2,728,264

600x600 nos 0 2,854,472 228,096 - - -

650x600 nos 0 2,967,851 228,096 - - -

700x700 nos 0 3,077,492 228,096 - - -

800x400 nos 0 3,077,492 228,096 - - -

Phương Dat -
Vietnam/
Volumn control damper with actuator (on/off type) - - - - -
Nenutec -
Switzerland
D150 nos 0 2,388,517 200,448 - - -

Volumn control damper Phương Dat - Vn - - - - -

D300 nos 0 228,614 172,800 - - -

D500 nos 8 587,866 193,536 6,251,213 0.00% 0.00% 0.00% 0.00% - - - - 6,251,213

D550 nos 0 684,634 193,536 - - -

D600 nos 0 868,493 214,272 - - -

D650 nos 3 1,089,850 214,272 3,912,365 0.00% 0.00% 0.00% 0.00% - - - - 3,912,365

D800 nos 3 1,439,424 241,920 5,044,032 0.00% 0.00% 0.00% 0.00% - - - - 5,044,032

558660323.xlsx 3.1.16-ACMV (VN2) 95/126

 Q'ty RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Proposal Remarks Remainning
A_Rev.1 Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

Accessories Vietnam lot 1 91,439,734 31,350,769 122,790,503 0.00% 0.00% 0.00% 0.00% - - - - 122,790,503

Hanger and support Vietnam lot 1 114,299,672 39,188,459 153,488,131 0.00% 0.00% 0.00% 0.00% - - - - 153,488,131

3 VALVE FOR CHILLER ROOM - - - - -

Butterfly valve - - - - -

DN200 Kitz - China set 18 5,362,643 691,200 108,969,170 0.00% 0.00% 0.00% 0.00% - - - - 108,969,170

DN100 Kitz - China set 2 2,001,024 345,600 4,693,248 0.00% 0.00% 0.00% 0.00% - - - - 4,693,248

Y-Strainer - - - - -

DN200 Kitz - China set 6 16,335,043 691,200 102,157,459 0.00% 0.00% 0.00% 0.00% - - - - 102,157,459

Flexible connector - - - - -

DN200 Kitz - China set 24 4,411,174 691,200 122,456,966 0.00% 0.00% 0.00% 0.00% - - - - 122,456,966

Check valve - - - - -

DN200 Kitz - Japan set 6 16,001,917 691,200 100,158,703 0.00% 0.00% 0.00% 0.00% - - - - 100,158,703

Motorire valve - - - - -

DN200 Kitz - Japan set 6 24,610,122 691,200 151,807,932 0.00% 0.00% 0.00% 0.00% - - - - 151,807,932

DN125 Kitz - Japan set 1 22,377,600 432,000 22,809,600 0.00% 0.00% 0.00% 0.00% - - - - 22,809,600

Balancing valve - - - - -

DN200 Cimberio - Italy set 6 45,648,857 691,200 278,040,341 0.00% 0.00% 0.00% 0.00% - - - - 278,040,341

Drain valve - - - - -

DN15 Kitz - Thailand set 18 123,120 51,840 3,149,280 0.00% 0.00% 0.00% 0.00% - - - - 3,149,280

Pressure gauge Wise - Korea set 24 326,592 103,680 10,326,528 0.00% 0.00% 0.00% 0.00% - - - - 10,326,528

Thermal meter Wise - Korea set 12 304,819 103,680 4,901,990 0.00% 0.00% 0.00% 0.00% - - - - 4,901,990

Auto air valve Itap - Italia set 14 304,819 103,680 5,718,989 0.00% 0.00% 0.00% 0.00% - - - - 5,718,989

- - - - -

4 VALVE FOR AHU, PAU, FCU - - - - -

Gate valve - - - - -

DN20 Kitz - Thailand set 30 223,171 69,120 8,768,736 33.33% 33.33% 33.33% 0.00% 2,922,912 2,922,912 2,922,912 - 5,845,824

DN25 Kitz - Thailand set 10 309,172 86,400 3,955,716 70.00% 70.00% 70.00% 0.00% 2,769,001 2,769,001 2,769,001 - 1,186,715

DN50 Kitz - Thailand set 4 902,480 172,800 4,301,122 70.00% 70.00% 70.00% 0.00% 3,010,785 3,010,785 3,010,785 - 1,290,337

Butterfly valve - - - . .

DN65 Kitz - Thailand set 2 1,406,192 224,640 3,261,665 70.00% 70.00% 70.00% 0.00% 2,283,166 2,283,166 2,283,166 - 978,499

DN80 Kitz - Thailand set 10 1,641,341 276,480 19,178,208 50.00% 50.00% 50.00% 0.00% 9,589,104 9,589,104 9,589,104 - 9,589,104

DN100 Kitz - Thailand set 8 2,001,024 345,600 18,772,992 50.00% 50.00% 50.00% 0.00% 9,386,496 9,386,496 9,386,496 - 9,386,496

DN125 Kitz - Thailand set 18 2,847,668 432,000 59,034,031 50.00% 50.00% 50.00% 0.00% 29,517,016 29,517,016 29,517,016 - 29,517,015

DN150 Kitz - Thailand set 4 3,273,437 518,400 15,167,347 0.00% 0.00% 0.00% 0.00% - - - - 15,167,347

Y-Strainer - - - . .

DN20 Kitz - Thailand set 15 357,728 69,120 6,402,726 66.67% 66.67% 66.67% 0.00% 4,268,484 4,268,484 4,268,484 - 2,134,242

DN25 Kitz - Thailand set 5 521,564 86,400 3,039,822 70.00% 70.00% 70.00% 0.00% 2,127,875 2,127,875 2,127,875 - 911,947

DN50 Kitz - Thailand set 0 1,787,216 172,800 - . .

DN65 Kitz - China set 1 2,053,177 224,640 2,277,817 70.00% 70.00% 70.00% 0.00% 1,594,472 1,594,472 1,594,472 - 683,345

DN80 Kitz - China set 4 2,590,963 276,480 11,469,773 70.00% 70.00% 70.00% 0.00% 8,028,841 8,028,841 8,028,841 - 3,440,932

DN100 Kitz - China set 3 4,357,822 345,600 14,110,265 0.00% 0.00% 0.00% 0.00% - - - - 14,110,265

558660323.xlsx 3.1.16-ACMV (VN2) 96/126

 Q'ty RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Proposal Remarks Remainning
A_Rev.1 Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

DN125 Kitz - China set 1 7,076,160 432,000 7,508,160 0.00% 0.00% 0.00% 0.00% - - - - 7,508,160

PICV valve - - - . .

Belimo -
DN20 set 15 3,202,243 69,120 49,070,448 66.67% 66.67% 66.67% 0.00% 32,713,632 32,713,632 32,713,632 - 16,356,816
Switzerland
Belimo -
DN25 set 5 3,715,578 86,400 19,009,890 70.00% 70.00% 70.00% 0.00% 13,306,923 13,306,923 13,306,923 - 5,702,967
Switzerland
Belimo -
DN50 set 0 11,678,342 172,800 - . .
Switzerland
Belimo -
DN65 set 1 36,242,294 224,640 36,466,934 70.00% 70.00% 70.00% 0.00% 25,526,854 25,526,854 25,526,854 - 10,940,080
Switzerland
Belimo -
DN80 set 4 38,803,158 276,480 156,318,552 70.00% 70.00% 70.00% 0.00% 109,422,986 109,422,986 109,422,986 - 46,895,566
Switzerland
Belimo -
DN100 set 3 44,290,724 345,600 133,908,973 0.00% 0.00% 0.00% 0.00% - - - - 133,908,973
Switzerland
Belimo -
DN125 set 1 53,802,500 432,000 54,234,500 0.00% 0.00% 0.00% 0.00% - - - - 54,234,500
Switzerland

Flexible connector - - - . .

DN20 Tozen - China set 30 797,969 69,120 26,012,664 33.33% 33.33% 33.33% 0.00% 8,670,888 8,670,888 8,670,888 - 17,341,776

DN25 Tozen - China set 10 797,969 86,400 8,843,688 50.00% 50.00% 50.00% 0.00% 4,421,844 4,421,844 4,421,844 - 4,421,844

DN50 Tozen - China set 0 1,247,584 172,800 - . .

DN65 Tozen - China set 2 984,128 224,640 2,417,537 70.00% 70.00% 70.00% 0.00% 1,692,276 1,692,276 1,692,276 - 725,261

DN80 Tozen - China set 8 1,112,594 276,480 11,112,595 0.00% 0.00% 0.00% 0.00% - - - - 11,112,595

DN100 Tozen - China set 8 1,471,846 345,600 14,539,565 0.00% 0.00% 0.00% 0.00% - - - - 14,539,565

DN125 Tozen - China set 2 1,981,325 432,000 4,826,650 0.00% 0.00% 0.00% 0.00% - - - - 4,826,650

Accessories lot 1 78,018,552 26,749,224 104,767,776 50.00% 50.00% 50.00% 0.00% 52,383,888 52,383,888 52,383,888 - 52,383,888

5 PIPING - - - - -

Black steel pipe SCH20, with insulation - - - - -

Hoa Phat -Vietnam
DN20 + m 214 103,324 71,885 37,494,598 32.71% 32.71% 32.71% 0.00% 12,264,588 12,264,588 12,264,588 - 25,230,010
Sekisui-Thailand
Hoa Phat -Vietnam
DN25 + m 135 131,242 89,856 29,848,176 33.33% 33.33% 33.33% 0.00% 9,949,392 9,949,392 9,949,392 - 19,898,784
Sekisui-Thailand
Hoa Phat -Vietnam
DN32 + m 418 185,965 112,255 124,656,127 29.90% 29.90% 29.90% 0.00% 37,277,550 37,277,550 37,277,550 - 87,378,577
Sekisui-Thailand
Hoa Phat -Vietnam
DN40 + m 110 231,854 136,858 40,558,320 30.00% 30.00% 30.00% 0.00% 12,167,496 12,167,496 12,167,496 - 28,390,824
Sekisui-Thailand
Hoa Phat -Vietnam
DN50 + m 118 255,852 165,888 49,765,320 29.66% 29.66% 29.66% 0.00% 14,760,900 14,760,900 14,760,900 - 35,004,420
Sekisui-Thailand
Hoa Phat -Vietnam
DN65 + m 44 358,819 205,978 24,851,059 34.09% 34.09% 34.09% 0.00% 8,471,952 8,471,952 8,471,952 - 16,379,107
Sekisui-Thailand
Hoa Phat -Vietnam
DN80 + m 115 416,340 246,067 76,176,828 47.83% 47.83% 47.83% 0.00% 36,432,396 36,432,396 36,432,396 - 39,744,432
Sekisui-Thailand
Hoa Phat -Vietnam
DN100 + m 228 573,836 297,216 198,599,947 30.70% 30.70% 30.70% 0.00% 60,973,668 60,973,668 60,973,668 - 137,626,279
Sekisui-Thailand
Hoa Phat -Vietnam
DN125 + m 247 828,284 359,424 293,363,975 30.36% 30.36% 30.36% 0.00% 89,078,130 89,078,130 89,078,130 - 204,285,845
Sekisui-Thailand
Hoa Phat -Vietnam
DN150 + m 50 1,014,152 421,632 71,789,220 0.00% 0.00% 0.00% 0.00% - - - - 71,789,220
Sekisui-Thailand
Hoa Phat -Vietnam
DN200 + m 37 1,358,500 539,136 70,212,517 0.00% 0.00% 0.00% 0.00% - - - - 70,212,517
Sekisui-Thailand
China + Sekisui
DN300 m 50 2,290,010 822,528 155,626,920 0.00% 0.00% 0.00% 0.00% - - - - 155,626,920
-Thailand

Fitting lot 1 118,172,714 40,516,362 158,689,076 Vietnam 30.00% 30.00% 30.00% 0.00% 47,606,723 47,606,723 47,606,723 - 111,082,353

Painting lot 1 39,390,905 13,505,454 52,896,359 Vietnam 30.00% 30.00% 30.00% 0.00% 15,868,908 15,868,908 15,868,908 - 37,027,451

6 GI steel pipe, SCH20 - - - - -

DN200 China m 18 903,193 442,368 24,220,102 0.00% 0.00% 0.00% 0.00% - - - - 24,220,102

DN300 China m 70 1,668,881 663,552 163,270,296 0.00% 0.00% 0.00% 0.00% - - - - 163,270,296

Fitting Vietnam lot 1 19,961,910 6,844,079 26,805,989 0.00% 0.00% 0.00% 0.00% - - - - 26,805,989

Painting Vietnam lot 1 6,653,966 2,281,360 8,935,326 0.00% 0.00% 0.00% 0.00% - - - - 8,935,326

7 Condensate piping c/w insulation Vietnam lot 1 21,168,000 7,257,600 28,425,600 30.00% 30.00% 30.00% 0.00% 8,527,680 8,527,680 8,527,680 - 19,897,920

8 Hanger and support Vietnam lot 1 92,089,742 31,573,627 123,663,370 30.00% 30.00% 30.00% 0.00% 37,099,011 37,099,011 37,099,011 - 86,564,359

558660323.xlsx 3.1.16-ACMV (VN2) 97/126

 Q'ty RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Proposal Remarks Remainning
A_Rev.1 Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

9 Accessories Vietnam lot 1 46,044,871 15,786,814 61,831,685 30.00% 30.00% 30.00% 0.00% 18,549,506 18,549,506 18,549,506 - 43,282,179

III VENTILATION SYSTEM - - - - -

1 FAN - - - - -

EAF-L1-01 , axial type, 15200 m3/h, 150Pa Kruger - Vietnam set 1 48,749,299 3,456,000 52,205,299 Explosion proof 0.00% 30.00% 30.00% 30.00% - 15,661,590 15,661,590 15,661,590 36,543,709

EAF-L1-02, wall mounted, 1130 m3/h, 50Pa Kruger - Vietnam set 1 29,393,280 2,073,600 31,466,880 Explosion proof 0.00% 30.00% 30.00% 30.00% - 9,440,064 9,440,064 9,440,064 22,026,816

EAF-L1-03, wall mounted, 515 m3/h, 50 Pa Kruger - Vietnam set 1 2,678,054 483,840 3,161,894 0.00% 30.00% 30.00% 30.00% - 948,568 948,568 948,568 2,213,326

EAF-L1-04, axial type, 2600 m3/h, 100Pa Kruger - Vietnam set 1 7,751,117 1,036,800 8,787,917 0.00% 30.00% 30.00% 30.00% - 2,636,375 2,636,375 2,636,375 6,151,542

EAF-L1-05, wall mounted, 1450 m3/h, 50Pa Kruger - Vietnam set 1 5,018,630 483,840 5,502,470 0.00% 30.00% 30.00% 30.00% - 1,650,741 1,650,741 1,650,741 3,851,729

EAF-M-01, wall mounted, 3050 m3/h, 50Pa Kruger - Vietnam set 0 7,664,026 483,840 - - -

EAF-L2,3,4,5-01, in-line type, 2600m3/h, 100Pa Kruger - Vietnam set 3 7,751,117 1,036,800 26,363,750 0.00% 10.00% 0.00% 0.00% - 2,636,375 - - 26,363,750

EAF-L2-05, in-line type, 600m3/h, 100Pa Kruger - Vietnam set 0 4,202,150 967,680 - - -

PEF-01, axial type, 42,300 m3/h, 500 Pa Kruger - Vietnam set 0 45,820,858 3,456,000 - - -

PEF-01, axial type, 38,700 m3/h, 500 Pa Kruger - Vietnam set 0 45,820,858 3,456,000 - - -

Hanger and support Vietnam lot 1 4,233,600 1,451,520 5,685,120 0.00% 30.00% 30.00% 30.00% - 1,705,536 1,705,536 1,705,536 3,979,584

Accesssories Vietnam lot 1 11,847,427 4,061,977 15,909,404 0.00% 30.00% 30.00% 30.00% - 4,772,821 4,772,821 4,772,821 11,136,583

2 Material - - - - -

Volumn control damper Phuong Dat - Vietnam - - - - -

400x300 nos 19 287,885 172,800 8,753,011 0.00% 0.00% 0.00% 0.00% - - - - 8,753,011

400x250 nos 0 301,190 172,800 - - -

Air girll Phuong Dat - Vietnam - - - - -

EAG 600x300 + OBD nos 8 376,186 172,800 4,391,885 0.00% 0.00% 0.00% 0.00% - - - - 4,391,885

EAG 200x200 + OBD nos 0 185,069 172,800 - - -

EAG 250x250 + OBD nos 41 151,200 172,800 13,284,000 0.00% 0.00% 0.00% 0.00% - - - - 13,284,000

Galvanized steel sheet : Hoa Sen - Vietnam

Thickness 0.55mm m2 1,401 126,101 214,272 476,862,293 0.00% 30.00% 30.00% 30.00% - 143,058,688 143,058,688 143,058,688 333,803,605

Thickness 0.75mm m2 430 155,228 228,096 164,829,492 0.00% 30.00% 30.00% 30.00% - 49,448,848 49,448,848 49,448,848 115,380,644

Hanger and support lot 1 28,729,274 11,491,708 40,220,982 0.00% 30.00% 30.00% 30.00% - 12,066,295 12,066,295 12,066,295 28,154,687

Accesssories lot 1 21,546,950 7,387,524 28,934,474 0.00% 30.00% 30.00% 30.00% - 8,680,342 8,680,342 8,680,342 20,254,132

IV CRAC UNIT

CRAC unit for Data center

Vertiv (Emerson) set 2 586,297,958 13,132,800 1,198,861,517 50.00% 50.00% 50.00% 0.00% 599,430,759 599,430,759 599,430,759 - 599,430,758
Cooling capacity 54kW

Air duct, copper pipe for data center lot 1 22,377,600 4,838,400 27,216,000 0.00% 0.00% 0.00% 0.00% - - - - 27,216,000

- - -

MVAC sys TOTAL TO SUMMARY 39,095,969,368 14.22% 49.10% 49.10% 34.88% 5,557,848,884 19,197,207,375 19,194,571,006 13,636,722,122 19,901,398,362

558660323.xlsx 3.1.16-ACMV (VN2) 98/126

 PROJECT : VN2 NEW BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

EQUIPMENTS

Air Compressor
- rotary screw type, VSD
Atlas Copco - Belgium
- Capacity : (1.6-8.7 m3/min @ 7bar) set 2 610,122,240 10,368,000 1,240,980,480 50.00% 80.00% 80.00% 30.00% 620,490,240 992,784,384 992,784,384 372,294,144 248,196,096
Model: GA45VSD
- Max working pressure: 10 bar
- Complete with auto drain trap & all accessories

Air Dryer
- Refrigerant air dryer type
- Capacity : 11.1m3/min Atlas Copco - EU
set 2 93,864,960 3,456,000 194,641,920 50.00% 80.00% 80.00% 30.00% 97,320,960 155,713,536 155,713,536 58,392,576 38,928,384
- Max pressure : 14bar Model: FD185
- Pressure dew point : 3 degree C
- Complete with auto drain trap & all accessories

Pre-Filter -
- Separation type : oil, water Atlas Copco - India
set 2 14,079,744 760,320 29,680,128 50.00% 50.00% 50.00% 0.00% 14,840,064 14,840,064 14,840,064 - 14,840,064
- Particle size : 1.0micron Model:DD170
- Capacity : 8.4m3/min
Micro-Filter - FIL-05
- Separation type : oil, water Atlas Copco - India
set 2 14,079,744 760,320 29,680,128 50.00% 50.00% 50.00% 0.00% 14,840,064 14,840,064 14,840,064 - 14,840,064
- Particle size : 0.01micron Model:PD170
- Capacity : 8.4m3/min
Air vessel 2m3 c/w pressure indicator, safety valve DN50, pressure switch,
set 1 39,916,800 4,838,400 44,755,200 0.00% 80.00% 80.00% 80.00% - 35,804,160 35,804,160 35,804,160 8,951,040
auto drain trap & all acessories.

Oil seperature set 2 14,515,200 2,460,672 33,951,744 0.00% 0.00% 0.00% 0.00% - - - - 33,951,744

MATERIALS, VALVES, PIPING & FITTINGS - - - - -

Ball valve - - - - -

DN15 Kitz - Thailand nos 336 123,120 51,840 58,786,560 0.00% 0.00% 0.00% 0.00% - - - - 58,786,560

DN25 Kitz - Thailand nos 13 246,575 86,400 4,328,672 0.00% 0.00% 0.00% 0.00% - - - - 4,328,672

DN50 Kitz - Thailand nos 64 870,372 172,800 66,763,008 0.00% 0.00% 0.00% 0.00% - - - - 66,763,008

DN65 Kitz - Thailand nos 6 6,856,250 224,640 42,485,342 0.00% 0.00% 0.00% 0.00% - - - - 42,485,342

DN80 Kitz - Thailand nos 3 8,778,791 276,480 27,165,812 0.00% 0.00% 0.00% 0.00% - - - - 27,165,812

Pressure indicator c/w ball valve nos 6 1,212,991 158,976 8,231,803 0.00% 0.00% 0.00% 0.00% - - - - 8,231,803

Auto drain valve nos 13 4,233,600 297,216 58,900,608 0.00% 0.00% 0.00% 0.00% - - - - 58,900,608

Galvanised steel pipe, schedule 20 - - - - -

DN25 - GI pipe Hoa Phat - Vietnam m 57 66,452 55,296 6,939,659 0.00% 50.00% 50.00% 50.00% - 3,469,830 3,469,830 3,469,830 3,469,829

DN50 - GI pipe Hoa Phat - Vietnam m 896 137,171 110,592 221,995,469 0.00% 25.00% 25.00% 25.00% - 55,498,867 55,498,867 55,498,867 166,496,602

DN65 - GI pipe Hoa Phat - Vietnam m 721 175,154 143,770 229,944,204 0.00% 10.00% 0.00% 0.00% - 22,994,420 - - 229,944,204

DN80 - GI pipe Hoa Phat - Vietnam m 24 228,010 176,947 9,718,963 0.00% 0.00% 0.00% 0.00% - - - - 9,718,963

DN100 - GI pipe Hoa Phat - Vietnam m 30 331,430 221,184 16,578,432 56.67% 56.67% 56.67% 0.00% 9,394,997 9,394,997 9,394,997 - 7,183,435

D19.05 - Copper pipe Hailiang - China m 1460 109,382 89,856 290,888,064 0.00% 0.00% 0.00% 0.00% - - - - 290,888,064

Fitting and accessories lot 1 42,809,008 14,677,373 57,486,380 0.00% 50.00% 50.00% 50.00% - 28,743,190 28,743,190 28,743,190 28,743,190

Painting lot 1 15,857,888 5,436,990 21,294,878 0.00% 50.00% 50.00% 50.00% - 10,647,439 10,647,439 10,647,439 10,647,439

Hanger and Support lot 1 29,966,306 10,274,159 40,240,465 0.00% 50.00% 50.00% 50.00% - 20,120,233 20,120,233 20,120,233 20,120,232

Air comp sys 2,735,437,919 27.67% 49.90% 49.05% 21.38% 756,886,325 1,364,851,184 1,341,856,764 584,970,439 1,393,581,155

558660323.xlsx 3.1.17-COMP. AIR (VN2) 100/126

 PROJECT : VN2 NEW BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

NITROGEN SYSTEM

RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Q'ty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

1 NITROGEN STATION

Nitrogen tank -Capacity: 3m3

-Type: vertical
China set 2 571,233,600 17,280,000 1,177,027,200 0.00% 0.00% 0.00% 0.00% - - - - 1,177,027,200
-Working pressure: 1,6 Mpa
-Designed temp: -196C
Vapourazer
- Capacity: 40m3/h
China set 1 67,435,200 3,456,000 70,891,200 0.00% 0.00% 0.00% 0.00% - - - - 70,891,200
- Working pressure: 3MPA
- Using temp: -196C

Valve, piping at Nitrogen station lot 1 73,785,600 12,648,960 86,434,560 0.00% 0.00% 0.00% 0.00% - - - - 86,434,560

2 MATERIAL - - -

Piping - - -

SS304 , DN50 China, PN25 m 130 533,434 117,504 84,621,888 0.00% 0.00% 0.00% 0.00% - - - - 84,621,888

SS304 , DN25 China, PN25 m 6 373,399 58,752 2,592,907 0.00% 0.00% 0.00% 0.00% - - - - 2,592,907

Fitting and accessories lot 1 10,738,019 4,295,203 15,033,222 0.00% 0.00% 0.00% 0.00% - - - - 15,033,222

Insulation for piping lot 1 20,115,162 7,188,480 27,303,642 0.00% 0.00% 0.00% 0.00% - - - - 27,303,642

Hanger and Support lot 1 7,158,683 2,454,408 9,613,091 0.00% 0.00% 0.00% 0.00% - - - - 9,613,091

Certificate of third-party lot 1 - 13,824,000 13,824,000 0.00% 0.00% 0.00% 0.00% - - - - 13,824,000

Nitrogen sys 1,487,341,710 0.00% 0.00% 0.00% 0.00% - - - - 1,487,341,710

558660323.xlsx 3.1.18-NITROGEN SYS (VN2) 101/126

 PROJECT : VN1 ALTERATION OF EXISTING BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

DOCKLEVELLER, LIFT

RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

Bidder's Qty
ITEM DESCRIPTION Manufacturer UNIT Remarks Remainning
rv01 Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

Supply & install of Passenger Lift 1000kg

+Process system: VVVF/Microprocessor
+Earthing & Lightning arrestor
1 Thysenkrupp set 2 983,888,640 41,472,000 2,050,721,280 Passenger Lift 0.00% 0.00% 0.00% 0.00% - - - - 2,050,721,280
+Certificate from Local authority
...
+ Accessories

Supply & install of Good Lift 5000kg

+Process system: VVVF/Microprocessor
+Earthing & Lightning arrestor Good Lift
2 Thysenkrupp set 1 2,347,107,840 55,296,000 2,402,403,840 0.00% 0.00% 0.00% 0.00% - - - - 2,402,403,840
+Certificate from Local authority
...
+ Accessories

3 Remove the existing lift lot 1 - 48,384,000 48,384,000 0.00% 0.00% 0.00% 0.00% - - - - 48,384,000

OPEN TO BIDDER

Dock, Lift 4,501,509,120 0.00% 0.00% 0.00% 0.00% - - - - 4,501,509,120

558660323.xlsx 3.1.8-Lift (VN1) 102/126

 PROJECT : VN1 ALTERATION OF EXISTING BUILDING

Unit Rate % WORKDONE AMOUNT VALUE

Item Description Manufacturer Unit Quantity Amount (VND) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Supply Rate Install Rate Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

GENERALLY

The Contractor is to refer to the Preambles, Specification and Drawings for

full description of materials and workmanship wherever applicable to the
works included in this package.

It is the obligation of the Contractor to make his own assessment of the

materials, workmanship and quantities required to carry out the works as
described in the Contract Documents.

The Contractor is to check and confirm his own quantities for the items
included in this pricing document. The basis of the Contract will be fixed
lump sum and only those authorised variations issued by the Employer's
Representative that affect the scope

3.10 FIRE PROTECTION SERVICES.

1 FFD documentary to change function lot 1 - 51,840,000 51,840,000 0.00% 0.00% 0.00% 0.00% - - - - 51,840,000

2 FFD re inspection lot 1 - 64,800,000 64,800,000 0.00% 0.00% 0.00% 0.00% - - - - 64,800,000

3 Remove and relocated the sprinkler head, smoke detector, heat detector lot 1 123,051,744 192,240,000 315,291,744 0.00% 0.00% 0.00% 0.00% - - - - 315,291,744

4 Fire stopping Hilti, Germany lot 1 169,827,840 33,965,568 203,793,408 0.00% 0.00% 0.00% 0.00% - - - - 203,793,408

FIRE PROTECTION SYSTEM TOTAL (EXCLUDED VAT) 635,725,152 0.00% 0.00% 0.00% 0.00% - - - - 635,725,152

558660323.xlsx Bill. 3.1.9 Fire service (VN1) 103/126

 PROJECT : VN1 ALTERATION OF EXISTING BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

PLUMBING AND SANITARY SYSTEM

RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

Bidder's Qty
ITEM DESCRIPTION Manufacturer UNIT Remarks Remainning
rv01 Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

PLUMBING SYSTEM -

1 SANTARY WARE

Kohler - China
Model:
Water closet complete with seat, cover and all necessary fixing accessories set 4 22,236,053 760,320 91,985,490 0.00% 0.00% 0.00% 0.00% - - - 91,985,490
K4179TNA+K7589
0T + K5722K
Kohler-China
Toilet paper dispenser pcs 4 684,392 103,680 3,152,287 0.00% 0.00% 0.00% 0.00% - - - 3,152,287
Model: K-45402T
Kohler - China
Washbasin with faucet, odour trap, angle valves Model: K-2215X + set 8 10,398,568 483,840 87,059,267 0.00% 0.00% 0.00% 0.00% - - - 87,059,267
K18655T

Ristal glass mirror with attachment „Vito-Fix“, 80 x 80 cm Viet Nam set 8 850,651 103,680 7,634,650 0.00% 0.00% 0.00% 0.00% - - - 7,634,650

Kohler - China
Soap-, Cream- / Disinfectant dispenser set 8 450,697 103,680 4,435,016 0.00% 0.00% 0.00% 0.00% - - - 4,435,016
Model: K-78289T
Kohler - China
Wall hung urinal bowl complete with flush valve, integral trap and fixing
Model: K16306T+ set 1 17,975,019 483,840 18,458,859 0.00% 0.00% 0.00% 0.00% - - - 18,458,859
accessories
K18645T

Shower Inax pcs 6 3,338,496 622,080 23,763,456 0.00% 0.00% 0.00% 0.00% - - - 23,763,456

2 PIPING AND VALVE - -

Ngoc
Thao/Vietnam
Floor drain (with trap)- DN50 pcs 8 179,408 172,800 2,817,663 0.00% 0.00% 0.00% 0.00% - - - 2,817,663
Model: DS 090
O120S1123

Waste water pipe - uPVC Tienphong-VN lot 1 12,096,000 4,838,400 16,934,400 0.00% 0.00% 0.00% 0.00% - - - 16,934,400

Water supply pipe- PPR Tienphong-VN lot 1 18,144,000 9,331,200 27,475,200 0.00% 0.00% 0.00% 0.00% - - - 27,475,200

Valve and accessories Viet Nam lot 1 6,652,800 3,421,440 10,074,240 0.00% 0.00% 0.00% 0.00% - - - 10,074,240

Hanger , support and painting Viet Nam lot 1 5,443,200 2,177,280 7,620,480 0.00% 0.00% 0.00% 0.00% - - - 7,620,480

Remove concrete to modify piping Viet Nam lot 1 9,072,000 48,384,000 57,456,000 0.00% 0.00% 0.00% 0.00% - - - 57,456,000

Testing and commisionning Viet Nam lot 1 - 3,456,000 3,456,000 0.00% 0.00% 0.00% 0.00% - - - 3,456,000

Plumbing system TOTAL TO SUMMARY 362,323,007 0.00% 0.00% 0.00% 0.00% - - - - 362,323,007

558660323.xlsx 3.1.10-Plumbing and sanitary(1) 104/126

PROJECT : VN1 ALTERATION OF EXISTING BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

TRADE CONTRACT WORKS

% WORKDONE AMOUNT VALUE

Contract Amount
Item Item Description Sum Remarks Remainning
(VND) Proposed by Assessment Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

Bill ELV Electrical services - LV

3.1.13.1 LV Elect.Panel 1 729,838,080 0.00% 0.00% 0.00% 0.00% - - - - 729,838,080

3.1.13.2 LV Cabling 1 624,027,456 0.00% 0.00% 0.00% 0.00% - - - - 624,027,456

3.1.13.3 LPs+Earthing system 1 - Re-used

3.1.13.4 Lighting system 1 208,068,912 0.00% 0.00% 0.00% 0.00% - - - - 208,068,912

3.1.13.5 SW, Socket, Isolator 1 16,936,193 0.00% 0.00% 0.00% 0.00% - - - - 16,936,193

3.1.13.6 Others costs

TOTAL (Excluding VAT 10%) 1,578,870,640 0.00% 0.00% 0.00% 0.00% - - - - 1,578,870,640

558660323.xlsx 3.1.13 LV (VN1) 105/126

 PROJECT : VN1 ALTERATION OF EXISTING BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

LV ELECTRICAL PANEL

RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Bidder's Qty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)
Enclosure: Vietstar
LV ELECTRICAL PANELS: The contractor is requested to supply and
Equipment:
install complete set of electrical panel.
Siemens

RENOVATION MSB1 set 1 604,800,000 27,648,000 632,448,000 0.00% 0.00% 0.00% 0.00% - - - - 632,448,000

RENOVATION DB-LG-1F set 1 14,515,200 1,658,880 16,174,080 0.00% 0.00% 0.00% 0.00% - - - - 16,174,080

DB-NW (New) set 1 60,480,000 20,736,000 81,216,000 0.00% 0.00% 0.00% 0.00% - - - - 81,216,000

LV Electrical Panel TOTAL TO SUMMARY 729,838,080 0.00% 0.00% 0.00% 0.00% - - - - 729,838,080

558660323.xlsx 3.1.13.1-LV Elect.Panel (1) 106/126

 PROJECT : VN1 ALTERATION OF EXISTING BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

LV CABLING SYSTEM

RATE (VND) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Bidder's Qty TOTAL (no VAT) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

Cabling from MSB to load -

4C-25mm² Cu/XLPE/PVC + 1C-16mm² Cu/PVC€ LS/Taisin m 60 260,475 69,396 19,792,305 0.00% 0.00% 0.00% 0.00% - - - - 19,792,305

3C-4.0mm² Cu/PVC/PVC LS/Taisin m 632 33,050 17,833 32,157,968 0.00% 0.00% 0.00% 0.00% - - - - 32,157,968

3C-2.5mm² Cu/PVC/PVC LS/Taisin m 2,092 21,458 14,930 76,124,165 0.00% 0.00% 0.00% 0.00% - - - - 76,124,165

5C-4.0mm² Cu/PVC/PVC LS/Taisin m 200 52,382 29,722 16,420,666 0.00% 0.00% 0.00% 0.00% - - - - 16,420,666

Tray/ Trunking, Manhole lot 1 225,792,000 64,512,000 290,304,000 0.00% 0.00% 0.00% 0.00% - - - - 290,304,000

CVL - Viet Nam

GI Conduit Ø25 & fittings m 2,632 23,597 32,763 148,316,962 0.00% 0.00% 0.00% 0.00% - - - - 148,316,962
Model: EMT34

Accessories (cable gland, junction box...) Viet Nam lot 1 30,202,519 10,708,871 40,911,391 0.00% 0.00% 0.00% 0.00% - - - - 40,911,391

OPEN TO BIDDER -

LV Cabling system TOTAL TO SUMMARY 624,027,456 0.00% 0.00% 0.00% 0.00% - - - - 624,027,456

558660323.xlsx 3.1.13.2-LV Cabling (1) 107/126

 PROJECT : VN1 ALTERATION OF EXISTING BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

LIGHTING SYSTEM

RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Bidder's Qty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

1 Ground Floor

Hi Beam - Malaysia/
38W LED LAMP, FLUX 4000 LUMEN, SURFACE - MOUNTED
Costo
LUMINAIRE AS LINEAR AND PRISMATIC DIFFUSER, COLOR set 193 579,761 110,592 133,238,183 0.00% 0.00% 0.00% 0.00% - - - - 133,238,183
Model: VE240T8-
TEMPERATURE 4000K, IP20, POWER SUPPLY 220V/50Hz(LB1)
M3-02
Hi Beam - Malaysia/
5.5W LED DOWNLIGHT, 600 LUMEN, COLOR TEMPERATURE
Costo
4000K, RECESSED MOUNTED, DIE-CASTING ALUMINUM HOUSING, set 39 276,756 124,416 15,645,727 0.00% 0.00% 0.00% 0.00% - - - - 15,645,727
Model: STARLUX-
IP54, POWER SUPPLY 220VAC/50Hz(LD1)
09

3 2ND Floor (Trainning room) - - -

Hi Beam - Malaysia/
38W LED LAMP, FLUX 4000 LUMEN, SURFACE - MOUNTED
Costo
LUMINAIRE AS LINEAR AND PRISMATIC DIFFUSER, COLOR set 2 579,761 110,592 1,380,707 0.00% 0.00% 0.00% 0.00% - - - - 1,380,707
Model: VE240T8-
TEMPERATURE 4000K, IP20, POWER SUPPLY 220V/50Hz(LB1)
M3-02
36W LED MOUDULE PANEL, FLUX 4000 LUMEN, RECESSED Hi Beam - Malaysia/
MOUNTED LUMINAIRE C/W ALUMINIUM BODY AND PRISMATIC Costo
set 36 1,439,787 165,888 57,804,296 0.00% 0.00% 0.00% 0.00% - - - - 57,804,296
DIFFUSER, COLOR TEMPERATURE 4000K, IP20, POWER SUPPLY Model: SIENA2
220VAC/50Hz, FRAME 600x600mm (LR1) LSP-40

OPEN TO BIDDER

Lighting System TOTAL TO SUMMARY 208,068,912 0.00% 0.00% 0.00% 0.00% - - - - 208,068,912

558660323.xlsx 3.1.13.4-Lighting sys. (1) 108/126

 PROJECT : VN1 ALTERATION OF EXISTING BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

SWITCH, SOCKET, ISOLATOR

RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Bidder's Qty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

1 Ground Floor

MK (Honeywell)
15A-250VAC 1 WAY, 1 GANG SWITCH, RECESSED OR SURFACE
Model: pcs 8 34,308 55,296 716,831 0.00% 0.00% 0.00% 0.00% - - - - 716,831
WALL MOUNTED (SW1)
R4781W1WHI
MK (Honeywell)
15A-250VAC 1 WAY, 2 GANG SWITCH, RECESSED OR SURFACE
Model: pcs 6 47,503 55,296 616,796 0.00% 0.00% 0.00% 0.00% - - - - 616,796
WALL MOUNTED (SW2)
R4782W1WHI
MK (Honeywell)
Model:
13A-240V, 2P+E, UNIVERSAL DUPLEX SOCKET OUTLET,
'PX2999WHI + pcs 30 188,038 69,120 7,714,735 0.00% 0.00% 0.00% 0.00% - - - - 7,714,735
RECESSED WALL MOUNTED AT +0.60 m. AFF (S2)
PX2999WHI +
PX6321WHI

2 2ndFloor - -

MK (Honeywell)
15A-250VAC 1 WAY, 1 GANG SWITCH, RECESSED OR SURFACE
Model: pcs 1 34,308 55,296 89,604 0.00% 0.00% 0.00% 0.00% - - - - 89,604
WALL MOUNTED (SW1)
R4781W1WHI
MK (Honeywell)
15A-250VAC 1 WAY, 2 GANG SWITCH, RECESSED OR SURFACE
Model: pcs 2 47,503 55,296 205,599 0.00% 0.00% 0.00% 0.00% - - - - 205,599
WALL MOUNTED (SW2)
R4782W1WHI
MK (Honeywell)
Model:
13A-240V, 2P+E, UNIVERSAL DUPLEX SOCKET OUTLET,
'PX2999WHI + pcs 10 188,038 69,120 2,571,578 0.00% 0.00% 0.00% 0.00% - - - - 2,571,578
RECESSED WALL MOUNTED AT +0.60 m. AFF (S2)
PX2999WHI +
PX6321WHI
7 Isolator for Eqipment - -

Schneider -
Malaysia
ISOLATOR c/w BOX PROTECTION, 2P-20A, IP65 pcs 7 620,525 96,768 5,021,050 0.00% 0.00% 0.00% 0.00% - - - - 5,021,050
Model:
WHD20_GY

OPEN TO BIDDER

Switch, Socket, Isolator TOTAL TO SUMMARY 16,936,193 0.00% 0.00% 0.00% 0.00% - - - - 16,936,193

558660323.xlsx 3.1.13.5-SW, Socket, Isolat (1) 109/126

PROJECT : VN1 ALTERATION OF EXISTING BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

TRADE CONTRACT WORKS

% WORKDONE AMOUNT VALUE

Contract Amount
Item Item Description Sum Remarks Remainning
(VND) Proposed by Assessment Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

Bill.5 Summary-ELV

3.1.15.1 Data,TEL system 1 395,656,989 0.00% 0.00% 0.00% 0.00% - - - - 395,656,989

3.1.15.2 CCTV system 1 565,770,637 0.00% 0.00% 0.00% 0.00% - - - - 565,770,637

3.1.15.3 PA system 1 575,926,738 0.00% 0.00% 0.00% 0.00% - - - - 575,926,738

3.1.15.4 Access control system 1 1,036,507,258 0.00% 0.00% 0.00% 0.00% - - - - 1,036,507,258

3.1.15.5 AV system 1 896,548,608 0.00% 0.00% 0.00% 0.00% - - - - 896,548,608

Others costs 1

TOTAL (Excluding VAT 10%) 3,470,410,229 0.00% 0.00% 0.00% 0.00% - - - - 3,470,410,229

558660323.xlsx 3.1.15-ELV (VN1) 110/126

 PROJECT : VN1 ALTERATION OF EXISTING BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

DATA & TEL

RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Bidder's Qty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)
Supply, install, testing & commisioning of DATA & TEL system shown
on the contract drawings or detailed

Outlet

Systimax/Comm
Scope - Asia
Wall mounted, duplex outlet (1-port tel + 1-port data) Model: M12LE- pcs 20 483,840 69,120 11,059,200 0.00% 0.00% 0.00% 0.00% - - - - 11,059,200
262 + MGS400-
003 (x2)

Systimax/Comm
Scope - Asia
Wifi access point on ceiling (1 data) Model: M10LE- pcs 4 302,400 207,360 2,039,040 0.00% 0.00% 0.00% 0.00% - - - - 2,039,040
262 + MGS400-
003 (x1)

Systimax/Comm
Scope - USA
4 Core-multi mode fiber optic cables Model: Z-004- m 100 116,122 20,736 13,685,760 0.00% 0.00% 0.00% 0.00% - - - - 13,685,760
DN-5K-
F04BK/20G/D

Power cable 3Cx2.5mm2 Cu/PVC/PVC Taisin/ LS m 100 23,336 14,930 3,826,552 0.00% 0.00% 0.00% 0.00% - - - - 3,826,552

Used for CCTV,

Trunking 200x100mm, with cover (hot dip galvanized) CVL m 78 660,029 103,680 59,282,921 0.00% 0.00% 0.00% 0.00% - - - - 59,282,921
ACCS, AV, PA
Used for CCTV,
Trunking 150x100mm, with cover (hot dip galvanized) CVL m 137 559,873 103,680 91,188,776 0.00% 0.00% 0.00% 0.00% - - - - 91,188,776
ACCS, AV, PA
Used for CCTV,
Trunking 100x100mm, with cover (hot dip galvanized) CVL m 167 459,717 103,680 93,946,441 0.00% 0.00% 0.00% 0.00% - - - - 93,946,441
ACCS, AV, PA

Trunking fittings Việt Nam lot 1 30,724,967 7,022,850 37,747,817 0.00% 0.00% 0.00% 0.00% - - - - 37,747,817

Systimax/Comm
Scope - USA
04 pairs UTP CAT 6 cables m 1,200 16,934 8,294 30,274,560 0.00% 0.00% 0.00% 0.00% - - - - 30,274,560
Model: 1071E SL
4/23 W1000
Legrand -
Ø25 PVC conduit & fittings Malaysia m 1,080 8,420 15,206 25,516,585 0.00% 0.00% 0.00% 0.00% - - - - 25,516,585
Model: 656514

Accessories lot 1 5,171,321 1,182,016 6,353,337 0.00% 0.00% 0.00% 0.00% - - - - 6,353,337

Testing & Commissioning lot 1 - 20,736,000 20,736,000 0.00% 0.00% 0.00% 0.00% - - - - 20,736,000

OPEN TO BIDDER

Data & Tel TOTAL TO SUMMARY 395,656,989 0.00% 0.00% 0.00% 0.00% - - - - 395,656,989

558660323.xlsx 3.1.15.1-Data,TEL (1) 111/126

 PROJECT : VN1 ALTERATION OF EXISTING BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

CCTV sys

RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Bidder's Qty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)
Supply, install, testing & commisioning of CCTV system shown on the
contract drawings or detailed
HP - China
Core i5-7500 (3.4Ghz/ 6M), 8GB DDR4 nECC RAM, 1TB SATA HDD,
Model: Workstation pcs 1 25,740,288 1,036,800 26,777,088 0.00% 0.00% 0.00% 0.00% - - - - 26,777,088
DVDRW. Intel Graphics, USB Keyboard Mouse, Win10 License
Z240 MT
Samsung - VN
43" LED Monitor + HDMI cable + Wall mounted support Model: TV pcs 1 14,938,560 691,200 15,629,760 0.00% 0.00% 0.00% 0.00% - - - - 15,629,760
LED-43 inch
CCTV Rack
(Rack and Accessorries, ODF, FO Pigital, FO Patch cord, FO
Switch, UTP Patch panel, UTP Patch cord, PoE Switch,..etc + NVR,
UPS)

19" Rack Cabinet 42U 800 x 1000 (x1)

Horizontal Cable Management 1U, Finger Duct (x4)
Schroff Varistar -
Vertical Cable Management 42U (x2)
EU/ Asia pcs 1 90,665,568 3,456,000 94,121,568 0.00% 0.00% 0.00% 0.00% - - - - 94,121,568
Rack Power Strip (6) Universal Outlets, 30A, 220V, CB (x2)
Model: 10130-103
Fix Shelf (x2)
Slide Shelf (x2)

Systimax/CommSco
pe - USA
Fiber Optic Rack Mount Patch Enclosure, 1U, Duplex LC, 24 (48F), MM pcs 1 17,006,976 345,600 17,352,576 0.00% 0.00% 0.00% 0.00% - - - - 17,352,576
Model: 360-iP-
INSTA-LC-4LS

Systimax/CommSco
Fiber Optic Pigtails, 0.9mm tight buffer, OM4, Simplex LC pe - USA pcs 24 919,296 20,736 22,560,768 0.00% 0.00% 0.00% 0.00% - - - - 22,560,768
Model: FAXLCUC01

Systimax/CommSco
Fiber Optic Patch Cords, 1.6mm diameter cable, OM4, Duplex LC-LC pe - USA pcs 12 1,608,768 20,736 19,554,048 0.00% 0.00% 0.00% 0.00% - - - - 19,554,048
Model: FEXLCLC42
Systimax/CommSco
pe - USA
Category 6 Patch Panel, Unshielded, 24-Port, SL pcs 1 3,677,184 8,294 3,685,478 0.00% 0.00% 0.00% 0.00% - - - - 3,685,478
Model: 360-iP-1100-
E-GS3-1U-24
Systimax/CommSco
Category 6 Cable Assembly, Unshielded, RJ45-RJ45, SL, pe - Asia pcs 24 344,736 8,294 8,472,730 0.00% 0.00% 0.00% 0.00% - - - - 8,472,730
Model: GS8E-YL
Planet - Taiwan
16-Port 100/1000BASE-X SFP + 8-Port 10/100/1000BASE-T Managed Model: MGSW-
pcs 1 37,691,136 967,680 38,658,816 0.00% 0.00% 0.00% 0.00% - - - - 38,658,816
Metro Ethernet Switch 24160F
MGB-SX
Planet - Taiwan
24-Port 100/1000BASE-X SFP + 4-Port 10G SFP+ Metro Ethernet
Model: MGSW- pcs 32,864,832 967,680 -
Switch
28240F
APC - Philippine
Smart-UPS SRT 6000VA RM 230V Model: pcs 1 87,562,944 1,728,000 89,290,944 0.00% 0.00% 0.00% 0.00% - - - - 89,290,944
SRT6KRMXLI
APC - Philippine
Smart-UPS SRT 192V 6kVA RM Battery Pack Model: pcs 1 28,268,352 691,200 28,959,552 0.00% 0.00% 0.00% 0.00% - - - - 28,959,552
SRT192RMBP
HIKVISION-China
Model: H.264
16CH Network Video Recorder pcs 1 14,515,200 1,382,400 15,897,600 0.00% 0.00% 0.00% 0.00% - - - - 15,897,600
HIKVISION DS-
7716NI-I4

8TB SKYHAWK HDD Seagates - Thailand pcs 8 1,209,600 276,480 11,888,640 0.00% 0.00% 0.00% 0.00% - - - - 11,888,640

Camera 0.00%

5 Megapixel Network IR Bullet Camera, 30fps@5M, 60fps@2M, HIKVision - China

[email protected] (Color), 0Lux (B/W : IR LED on), 3.93 ~ 9.4mm (2.4x) Model: DS- pcs 5 10,112,256 345,600 52,289,280 0.00% 0.00% 0.00% 0.00% - - - - 52,289,280
motorized varifocal lens, H.265, H.264, MJPEG support 2CD2655FWD-IZS
Systimax/CommSco
pe - USA
Multi-mode FO cable-4core m 300 116,122 34,560 45,204,480 0.00% 0.00% 0.00% 0.00% - - - - 45,204,480
Model: Z-004-DN-
5K-F04BK/20G/D
Systimax/CommSco
pe - USA
04 pairs UTP CAT6 cables m 300 16,934 8,294 7,568,640 0.00% 0.00% 0.00% 0.00% - - - - 7,568,640
Model: 1071E SL
4/23 W1000
CVL - Viet Nam
Ø25 GI conduit & fittings m 60 23,597 32,763 3,381,600 0.00% 0.00% 0.00% 0.00% - - - - 3,381,600
Model: EMT34
Legrand - Malaysia
Ø25 PVC conduit & fittings m 141 8,420 15,206 3,331,332 0.00% 0.00% 0.00% 0.00% - - - - 3,331,332
Model: 656514

Lightning surge arrestor (for power cable, signal&control cable...) OBO lot 1 30,240,000 3,456,000 33,696,000 0.00% 0.00% 0.00% 0.00% - - - - 33,696,000

Accessories lot 1 5,464,670 1,249,067 6,713,737 0.00% 0.00% 0.00% 0.00% - - - - 6,713,737

Testing & Commisioning lot 1 - 20,736,000 20,736,000 0.00% 0.00% 0.00% 0.00% - - - - 20,736,000

558660323.xlsx 3.1.15.2-CCTV system (1) 112/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Bidder's Qty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

OPEN TO BIDDER

CCTV sys TOTAL TO SUMMARY 565,770,637 0.00% 0.00% 0.00% 0.00% - - - - 565,770,637

558660323.xlsx 3.1.15.2-CCTV system (1) 113/126

 PROJECT : VN1 ALTERATION OF EXISTING BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

PUBLIC ADDRESS SYSTEM

RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Bidder's Qty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)
Supply, install, testing & commisioning of Public Address system
shown on the contract drawings or detailed

PA RACK - GF

19" Rack Cabinet 42U 800 x 1000 (x1)

Horizontal Cable Management 1U, Finger Duct (x4)
Vertical Cable Management 42U (x2) Schroff Varistar -
pcs 1 95,437,440 3,456,000 98,893,440 0.00% 0.00% 0.00% 0.00% - - - - 98,893,440
Rack Power Strip (6) Universal Outlets, 30A, 220V, CB (x2) EU/ Asia
Fix Shelf (x2)
Slide Shelf (x2)

Bosch - EU/ Asia

NETWORK CONTROLLER + software Model: PRS-NCO3 pcs 1 99,283,968 2,764,800 102,048,768 0.00% 0.00% 0.00% 0.00% - - - - 102,048,768
PRS-SW

Bosch - EU/ Asia

POWER AMPLIFIER 4 X 125 W pcs 0 93,308,544 1,105,920 -
Model: PRS-4P125

Bosch - EU/ Asia

POWER AMPLIFIER 2 X 250 W Model: PRS- pcs 1 78,714,720 1,105,920 79,820,640 0.00% 0.00% 0.00% 0.00% - - - - 79,820,640
4P2500
Bosch - Asia
Music source, USB/SD/Tuner pcs 1 11,261,376 207,360 11,468,736 0.00% 0.00% 0.00% 0.00% - - - - 11,468,736
Model: PLE-SDT

Bosch - Asia
Call station pcs 1 13,559,616 483,840 14,043,456 0.00% 0.00% 0.00% 0.00% - - - - 14,043,456
Model: LBB4430/00

Bosch - Asia
CALLSTATION KEYPAD pcs 1 6,894,720 483,840 7,378,560 0.00% 0.00% 0.00% 0.00% - - - - 7,378,560
Model: LBB4432/00

Bosch - Asia
Call station numeric keypad Model: PRS- pcs 1 12,525,408 483,840 13,009,248 0.00% 0.00% 0.00% 0.00% - - - - 13,009,248
CSNKP
Bosch - Asia
Network Splitter pcs 1 25,740,288 138,240 25,878,528 0.00% 0.00% 0.00% 0.00% - - - - 25,878,528
Model: PRS-FIN

Bosch - Asia
NETWORK CABLE ASSEMBLY 0,5 METER pcs 2 1,608,768 27,648 3,272,832 0.00% 0.00% 0.00% 0.00% - - - - 3,272,832
Model: LBB4416/01

Bosch - Asia
NETWORK CABLE ASSEMBLY 5 METER pcs 2 4,366,656 27,648 8,788,608 0.00% 0.00% 0.00% 0.00% - - - - 8,788,608
Model: LBB4416/05

Bosch - Asia
Charger + Batterry Model: PLN- pcs 1 49,067,424 691,200 49,758,624 0.00% 0.00% 0.00% 0.00% - - - - 49,758,624
48CH12

Speaker - - -

Bosch - China
Ceiling speaker - 6W Model: LHM- pcs 7 275,789 276,480 3,865,882 0.00% 0.00% 0.00% 0.00% - - - - 3,865,882
0606/10

Bosch - China
Cabinet speaker - 6W Model: LB1-UW06- pcs 3 758,419 207,360 2,897,338 0.00% 0.00% 0.00% 0.00% - - - - 2,897,338
L1

Bosch - China
Horn speaker - 15W Model: LBC- pcs 8 850,349 207,360 8,461,670 0.00% 0.00% 0.00% 0.00% - - - - 8,461,670
3470/00

LappKabel - Aisa
2Cx2.5mm2 fire resistant cables m 1,322 44,586 14,930 78,660,017 0.00% 0.00% 0.00% 0.00% - - - - 78,660,017
Model: 3806600
Systimax/CommSco
pe - USA
04 pairs UTP CAT6 cables m 80 16,934 8,294 2,018,304 0.00% 0.00% 0.00% 0.00% - - - - 2,018,304
Model: 1071E SL
4/23 W1000
Legrand - Malaysia
Ø25 PVC conduits & fittings m 416 8,420 15,206 9,828,610 0.00% 0.00% 0.00% 0.00% - - - - 9,828,610
Model: 656514
CVL - Viet Nam
Ø25 GI conduit & fittings m 562 23,597 32,763 31,674,317 0.00% 0.00% 0.00% 0.00% - - - - 31,674,317
Model: EMT34

Accessories lot 1 8,412,339 1,922,820 10,335,160 0.00% 0.00% 0.00% 0.00% - - - - 10,335,160

Testing & Commisioning lot 1 - 13,824,000 13,824,000 0.00% 0.00% 0.00% 0.00% - - - - 13,824,000

OPEN TO BIDDER

Public Address System TOTAL TO SUMMARY 575,926,738 0.00% 0.00% 0.00% 0.00% - - - - 575,926,738

558660323.xlsx 3.1.15.3-PA system (1) 114/126

 PROJECT : VN1 ALTERATION OF EXISTING BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

ACCESSCONTROL SYSTEM

RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Bidder's Qty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)
Supply, install, testing & commisioning of Access Control system
shown on the contract drawings or detailed

ACS type 1.1 set 2 51,020,928 2,764,800 107,571,456 0.00% 0.00% 0.00% 0.00% - - - - 107,571,456

HID - Asia
Included in ACS type
Access Control Unit Model: pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
1.1
70100AEP0N0
HID - Asia Included in ACS type
Finger + card reader pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
Model: 924NPR 1.1
Elock - Asia
Back-up DC Power Supply c/w Weatherproof Casing, Battery Charger Included in ACS type
Model: EL-PW- pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
circuit ( Input : 230Vac, Output : 12Vdc 5A ) + Battery 1.1
350
Elock - Asia
Included in ACS type
600 lbs EM Lock with LED ( Monitored ), c/w Door Status + Accessorries Model: elock- pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
1.1
600LD
Elock - Asia
Included in ACS type
Emergency Break Glass Door Release Model: EM- pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
1.1
201GD
Elock - Asia Included in ACS type
Exit Button pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
Model: EL-EB3 1.1

ACS type 2.1 set 2 54,238,464 2,764,800 114,006,528 0.00% 0.00% 0.00% 0.00% - - - - 114,006,528

HID - Asia
Included in ACS type
Access Control Unit Model: pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
2.1
70100AEP0N0
HID - Asia Included in ACS type
Finger + card reader pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
Model: 924NPR 2.1
Elock - Asia
Back-up DC Power Supply c/w Weatherproof Casing, Battery Charger Included in ACS type
Model: EL-PW- pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
circuit ( Input : 230Vac, Output : 12Vdc 5A ) + Battery 2.1
350
Elock - Asia
Included in ACS type
600 lbs EM Lock with LED ( Monitored ), c/w Door Status + Accessorries Model: elock- pcs 2 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
2.1
600LD
Elock - Asia
Included in ACS type
Emergency Break Glass Door Release Model: EM- pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
2.1
201GD
Elock - Asia Included in ACS type
Exit Button pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
Model: EL-EB3 2.1

ACS type 3.1 set 4 100,892,736 3,456,000 417,394,944 0.00% 0.00% 0.00% 0.00% - - - - 417,394,944

HID - Asia
Included in ACS type
Access Control Unit Model: pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
3.1
70100AEP0N0
HID - Asia
Finger + card reader pcs 2 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
Model: 924NPR
Elock - Asia
Back-up DC Power Supply c/w Weatherproof Casing, Battery Charger
Model: EL-PW- pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
circuit ( Input : 230Vac, Output : 12Vdc 5A ) + Battery
350
ZKTeco - Asia
Single-lane tripod turnstile pcs 1 - - - 0.00% 0.00% 0.00% 0.00% - - - - -
Model: TS2100

ACS type 4.1 for LIFT set 3 64,810,368 2,764,800 202,725,504 0.00% 0.00% 0.00% 0.00% - - - - 202,725,504

HID - Asia
Included in ACS type
Access Control Unit Model: pcs 1 - - 0.00% 0.00% 0.00% 0.00% - - - - -
4.1
70100AEP0N0
HID - Asia
Finger + card reader pcs 1 - - 0.00% 0.00% 0.00% 0.00% - - - - -
Model: 924NPR

I/O control for Lift HID - Asia pcs 1 - - 0.00% 0.00% 0.00% 0.00% - - - - -

Elock - Asia
Back-up DC Power Supply c/w Weatherproof Casing, Battery Charger
Model: EL-PW- pcs 1 - - 0.00% 0.00% 0.00% 0.00% - - - - -
circuit ( Input : 230Vac, Output : 12Vdc 5A ) + Battery
350
Elock - Asia
600 lbs EM Lock with LED ( Monitored ), c/w Door Status + Accessorries Model: elock- pcs 1 - - 0.00% 0.00% 0.00% 0.00% - - - - -
600LD

Power cable 3Cx2.5mm2 Cu/PVC/PVC Taisin/ LS m 1,325 22,636 14,930 49,774,228 0.00% 0.00% 0.00% 0.00% - - - - 49,774,228

LappKabel - Aisa
1x2x22AWG signal cable m 600 19,354 16,589 21,565,440 0.00% 0.00% 0.00% 0.00% - - - - 21,565,440
Model: 3800764

LappKabel - Aisa
2x2x22AWG signal cable m 500 24,192 16,589 20,390,400 0.00% 0.00% 0.00% 0.00% - - - - 20,390,400
Model: 3800952

Systimax/Comm
Scope - USA
04 pairs UTP CAT 6 cables m 2,120 16,934 8,294 53,485,056 0.00% 0.00% 0.00% 0.00% - - - - 53,485,056
Model: 1071E SL
4/23 W1000

558660323.xlsx 3.1.15.4- Access control (1) 115/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Bidder's Qty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)
Legrand -
Ø25 PVC conduit & fittings Malaysia m 1,060 8,420 15,206 25,044,055 0.00% 0.00% 0.00% 0.00% - - - - 25,044,055
Model: 656514

Accessories lot 1 11,543,200 2,638,446 14,181,646 0.00% 0.00% 0.00% 0.00% - - - - 14,181,646

Testing & Commisioning lot 1 - 10,368,000 10,368,000 0.00% 0.00% 0.00% 0.00% - - - - 10,368,000

OPEN TO BIDDER

Public Address System TOTAL TO SUMMARY 1,036,507,258 0.00% 0.00% 0.00% 0.00% - - - - 1,036,507,258

558660323.xlsx 3.1.15.4- Access control (1) 116/126

 PROJECT : VN1 ALTERATION OF EXISTING BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

AV SYSTEM

RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Bidder's Qty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

I Training room 1 - 10 Pax

KanexPro - China
High-resolution HDMI cables with built-in signal booster - 50ft Model: pcs 2 6,894,720 16,589 13,822,618 0.00% 0.00% 0.00% 0.00% - - - - 13,822,618
HD50FTCL314

KanexPro
True 4K HDMI 3X1 Switcher Model: SW-HD20- pcs 1 4,112,640 16,589 4,129,229 0.00% 0.00% 0.00% 0.00% - - - - 4,129,229
3X14K

USB cable/ 15m pcs 2 7,499,520 16,589 15,032,218 0.00% 0.00% 0.00% 0.00% - - - - 15,032,218

HDMI + USB - Wall Plate set 2 1,935,360 69,120 4,008,960 0.00% 0.00% 0.00% 0.00% - - - - 4,008,960

Barco
Wireless presentation system Model: ClickShare set 1 66,044,160 207,360 66,251,520 0.00% 0.00% 0.00% 0.00% - - - - 66,251,520
CSE-200
TesiraFORTÉ DSP fixed I/O server with 12 analog inputs, 8 analog Biamp Model:
outputs, 8 channels configurable USB audio and 128 x 128 channels of TesiraFORTÉ AVB set 1 116,484,480 4,838,400 121,322,880 0.00% 0.00% 0.00% 0.00% - - - - 121,322,880
AVB AI

ClockAudio Model:
Tri-element suspended microphone array (ceiling) set 6 14,999,040 2,073,600 102,435,840 0.00% 0.00% 0.00% 0.00% - - - - 102,435,840
CRM 102-RF

Planet Model:
8-Port 10/100/1000T 802.3at PoE + set 1 5,806,080 829,440 6,635,520 0.00% 0.00% 0.00% 0.00% - - - - 6,635,520
GSD-1008HP

Labor for cable + PVC conduit… + Accessorries lot 1 14,515,200 4,976,640 19,491,840 0.00% 0.00% 0.00% 0.00% - - - - 19,491,840

LCD + bracket set 1 21,772,800 691,200 22,464,000 0.00% 0.00% 0.00% 0.00% - - - - 22,464,000

EagleEye IV USB Polycom set 1 39,191,040 1,105,920 40,296,960 0.00% 0.00% 0.00% 0.00% - - - - 40,296,960

VoxBox Speakerphone Polycom set 1 11,370,240 622,080 11,992,320 0.00% 0.00% 0.00% 0.00% - - - - 11,992,320

Sound Station Duo (IP/Analog) Polycom set 1 14,999,040 207,360 15,206,400 0.00% 0.00% 0.00% 0.00% - - - - 15,206,400

II Training room 2 - 10 Pax

KanexPro - China
High-resolution HDMI cables with built-in signal booster - 50ft Model: pcs 2 6,894,720 16,589 13,822,618 0.00% 0.00% 0.00% 0.00% - - - - 13,822,618
HD50FTCL314
KanexPro - China
True 4K HDMI 3X1 Switcher Model: SW-HD20- pcs 1 4,112,640 16,589 4,129,229 0.00% 0.00% 0.00% 0.00% - - - - 4,129,229
3X14K

USB cable/ 15m pcs 2 7,499,520 16,589 15,032,218 0.00% 0.00% 0.00% 0.00% - - - - 15,032,218

HDMI + USB - Wall Plate set 2 1,935,360 69,120 4,008,960 0.00% 0.00% 0.00% 0.00% - - - - 4,008,960

Barco
Wireless presentation system Model: ClickShare set 1 66,044,160 207,360 66,251,520 0.00% 0.00% 0.00% 0.00% - - - - 66,251,520
CSE-200
Biamp
TesiraFORTÉ DSP fixed I/O server with 12 analog inputs, 8 analog
Model:
outputs, 8 channels configurable USB audio and 128 x 128 channels of set 1 116,484,480 4,838,400 121,322,880 0.00% 0.00% 0.00% 0.00% - - - - 121,322,880
TesiraFORTÉ AVB
AVB
AI
ClockAudio
Tri-element suspended microphone array (ceiling) Model: CRM 102- set 6 14,999,040 2,073,600 102,435,840 0.00% 0.00% 0.00% 0.00% - - - - 102,435,840
RF
Planet - China
8-Port 10/100/1000T 802.3at PoE + Model: GSD- set 1 5,806,080 829,440 6,635,520 0.00% 0.00% 0.00% 0.00% - - - - 6,635,520
1008HP

Labor for cable + PVC conduit… + Accessorries lot 1 14,515,200 4,976,640 19,491,840 0.00% 0.00% 0.00% 0.00% - - - - 19,491,840

LCD + bracket set 1 21,772,800 691,200 22,464,000 0.00% 0.00% 0.00% 0.00% - - - - 22,464,000

EagleEye IV USB Polycom set 1 39,191,040 1,105,920 40,296,960 0.00% 0.00% 0.00% 0.00% - - - - 40,296,960

VoxBox Speakerphone Polycom set 1 11,370,240 622,080 11,992,320 0.00% 0.00% 0.00% 0.00% - - - - 11,992,320

Sound Station Duo (IP/Analog) Polycom set 1 14,999,040 207,360 15,206,400 0.00% 0.00% 0.00% 0.00% - - - - 15,206,400

Testing & Commisioning lot 1 - 10,368,000 10,368,000 0.00% 0.00% 0.00% 0.00% - - - - 10,368,000

OPEN TO BIDDER

558660323.xlsx 3.1.15.5- AV system-2F (1) 117/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Bidder's Qty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

Public Address System TOTAL TO SUMMARY 896,548,608 0.00% 0.00% 0.00% 0.00% - - - - 896,548,608

558660323.xlsx 3.1.15.5- AV system-2F (1) 118/126

 PROJECT : VN1 ALTERATION OF EXISTING BUILDING

RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Bidder's Qty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

MVAC SYSTEM

1 MOTOR BIKE PARKING

Fan

EAF-L1-01,02 - 24000m3/h, 150Pa Kruger-Vietnam lot 2 22,208,256 2,142,720 48,701,952 0.00% 0.00% 0.00% 0.00% - - - - 48,701,952

FAF-L1-01,02 - 24000m3/h, 150Pa Kruger-Vietnam lot 2 22,208,256 2,142,720 48,701,952 0.00% 0.00% 0.00% 0.00% - - - - 48,701,952

Galvanized steel sheet : - -

Thickness 0.95 mmT PhuongNam-Vietnam m2 450 196,850 241,920 197,446,637 0.00% 0.00% 0.00% 0.00% - - - - 197,446,637

Fire rate layer lot 1 212,321,661 15,552,000 227,873,661 0.00% 0.00% 0.00% 0.00% - - - - 227,873,661

Air grille - -

EAG 1000x400 + OBD PhuongDat - Vietnam set 14 1,124,928 214,272 18,748,800 0.00% 0.00% 0.00% 0.00% - - - - 18,748,800

FAG 1000x400 + OBD PhuongDat - Vietnam set 14 1,124,928 214,272 18,748,800 0.00% 0.00% 0.00% 0.00% - - - - 18,748,800

FAL 4000x600 + IS PhuongDat - Vietnam set 1 5,443,200 476,928 5,920,128 0.00% 0.00% 0.00% 0.00% - - - - 5,920,128

EAL 1800x600 + IS PhuongDat - Vietnam set 2 2,782,080 352,512 6,269,184 0.00% 0.00% 0.00% 0.00% - - - - 6,269,184

Accessories Vietnam lot 1 5,322,470 2,128,988 7,451,458 0.00% 0.00% 0.00% 0.00% - - - - 7,451,458

Hanger and support Vietnam lot 1 8,870,783 3,548,313 12,419,096 0.00% 0.00% 0.00% 0.00% - - - - 12,419,096

Control system included VSD, CO sensor Vietnam lot 1 79,833,600 3,456,000 83,289,600 0.00% 0.00% 0.00% 0.00% - - - - 83,289,600

- -

2 TOILET AREA - -

Fan - -

TEF-L1-01, 470m3/h, 100Pa Kruger-Vietnam lot 1 4,202,150 829,440 5,031,590 0.00% 0.00% 0.00% 0.00% - - - - 5,031,590

TEF-L1-02,03, 180m3/h, 80Pa Kruger-Vietnam lot 2 3,735,245 829,440 9,129,370 0.00% 0.00% 0.00% 0.00% - - - - 9,129,370

Air grille - -

EAG 200x200 + OBD PhuongDat - Vietnam set 5 185,069 172,800 1,789,344 0.00% 0.00% 0.00% 0.00% - - - - 1,789,344

EAL 350x250+ IS PhuongDat - Vietnam lot 3 550,368 172,800 2,169,504 0.00% 0.00% 0.00% 0.00% - - - - 2,169,504

Air duct , hanger and support Vietnam lot 1 907,200 362,880 1,270,080 0.00% 0.00% 0.00% 0.00% - - - - 1,270,080

- -

3 LOCKER - -

FCU - -

FCU-L1-01,02 , Cooling capacity 6.1kW York- China set 2 6,751,080 760,320 15,022,800 0.00% 0.00% 0.00% 0.00% - - - - 15,022,800

FCU-L1-03,04 , 33kW York- China set 2 61,689,600 2,419,200 128,217,600 0.00% 0.00% 0.00% 0.00% - - - - 128,217,600

Air grille - -

RAG 700x300 PhuongDat - Vietnam set 4 350,784 200,448 2,204,928 0.00% 0.00% 0.00% 0.00% - - - - 2,204,928

RAG 1200x600 PhuongDat - Vietnam set 2 701,568 200,448 1,804,032 0.00% 0.00% 0.00% 0.00% - - - - 1,804,032

SAG 600x600 + OBD PhuongDat - Vietnam set 16 446,342 200,448 10,348,646 0.00% 0.00% 0.00% 0.00% - - - - 10,348,646

SAG 600x250 + OBD PhuongDat - Vietnam set 4 362,880 200,448 2,253,312 0.00% 0.00% 0.00% 0.00% - - - - 2,253,312

FAL 300x250+IS+G3 PhuongDat - Vietnam set 2 552,182 200,448 1,505,261 0.00% 0.00% 0.00% 0.00% - - - - 1,505,261

FAL 600x300+IS+G3 PhuongDat - Vietnam set 2 938,710 200,448 2,278,316 0.00% 0.00% 0.00% 0.00% - - - - 2,278,316

VCD 200x200 PhuongDat - Vietnam set 2 286,554 172,800 918,708 0.00% 0.00% 0.00% 0.00% - - - - 918,708

VCD 450x300 PhuongDat - Vietnam set 2 330,160 172,800 1,005,921 0.00% 0.00% 0.00% 0.00% - - - - 1,005,921

PhuươngNam
Air duct with insulation lot 1 39,939,480 20,217,600 60,157,080 0.00% 0.00% 0.00% 0.00% - - - - 60,157,080
Sekisui

558660323.xlsx 3.1.16-ACMV (VN1) 119/126

 RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE
ITEM DESCRIPTION Manufacturer UNIT Bidder's Qty Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Equipment Installation VND Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)
SeAH-Vietnam
Piping, valve lot 1 48,384,000 16,588,800 64,972,800 0.00% 0.00% 0.00% 0.00% - - - - 64,972,800
Kitz-Thailand/China

Control system Viet Nam lot 1 7,257,600 967,680 8,225,280 0.00% 0.00% 0.00% 0.00% - - - - 8,225,280

Accessories Viet Nam lot 1 7,224,580 2,889,832 10,114,412 0.00% 0.00% 0.00% 0.00% - - - - 10,114,412

Hanger and support Viet Nam lot 1 12,040,966 4,816,386 16,857,353 0.00% 0.00% 0.00% 0.00% - - - - 16,857,353

4 Trainning room - -

FCU - -

FCU-L2- 28kW York- China lot 2 54,432,000 2,419,200 113,702,400 0.00% 0.00% 0.00% 0.00% - - - - 113,702,400

Air grille - -

SAG 600x600 + OBD PhuongDat - Vietnam set 8 446,342 200,448 5,174,323 0.00% 0.00% 0.00% 0.00% - - - - 5,174,323

RAG 600x600 PhuongDat - Vietnam set 4 350,784 200,448 2,204,928 0.00% 0.00% 0.00% 0.00% - - - - 2,204,928

FAL 300x250+IS+G3 PhuongDat - Vietnam set 2 733,622 200,448 1,868,141 0.00% 0.00% 0.00% 0.00% - - - - 1,868,141

VCD 200x200 PhuongDat - Vietnam set 2 286,554 172,800 918,708 0.00% 0.00% 0.00% 0.00% - - - - 918,708

PhuươngNam
Air duct with insulation lot 1 15,975,792 8,087,040 24,062,832 0.00% 0.00% 0.00% 0.00% - - - - 24,062,832
Sekisui
SeAH-Vietnam
Piping, valve lot 1 36,288,000 12,441,600 48,729,600 0.00% 0.00% 0.00% 0.00% - - - - 48,729,600
Kitz-Thailand/China

Control system Viet Nam lot 1 7,257,600 967,680 8,225,280 0.00% 0.00% 0.00% 0.00% - - - - 8,225,280

Accessories Viet Nam lot 1 5,044,261 2,017,704 7,061,965 0.00% 0.00% 0.00% 0.00% - - - - 7,061,965

Hanger and support Viet Nam lot 1 8,407,101 3,362,840 11,769,941 0.00% 0.00% 0.00% 0.00% - - - - 11,769,941

5 Testing and commisionning Viet Nam lot 1 - 7,603,200 7,603,200 0.00% 0.00% 0.00% 0.00% - - - - 7,603,200

MVAC sys TOTAL TO SUMMARY 1,252,168,924 0.00% 0.00% 0.00% 0.00% - - - - 1,252,168,924

558660323.xlsx 3.1.16-ACMV (VN1) 120/126

 PROJECT : VN1 ALTERATION OF EXISTING BUILDING

% WORKDONE AMOUNT VALUE

Item Description / Diễn giải Unit Quantity Supply Rate Install Rate Amount (VND) Remarks Remainning
Proposed by Assessment by Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) VinaQS (%) Contrator (VNĐ) VinaQS (VNĐ)

GENERALLY

A DEMOLITION WORKS 2,234,293,940 60.12% 60.12% 60.12% 0.00% 1,343,303,400 1,343,303,400 1,343,303,400 - 890,990,540

Demolish existing canteen 689,626,560 0.00% 0.00% 0.00% 0.00% - - - - 689,626,560

Demolish existing motor parking 1,139,582,160 100.00% 100.00% 100.00% 0.00% 1,139,582,160 1,139,582,160 1,139,582,160 - -

Demolish existing boundary wall 203,721,240 100.00% 100.00% 100.00% 0.00% 203,721,240 203,721,240 203,721,240 - -

Demolish part of transformer existing building 201,363,980 0.00% 0.00% 0.00% 0.00% - - - - 201,363,980

B RENOVATION WORKS 5,862,645,909 0.35% 0.35% 0.35% 0.00% 20,800,000 20,800,000 20,800,000 - 5,841,845,909

Ground floor 2,058,334,600 0.00% 0.00% 0.00% 0.00% - - - - 2,058,334,600

Level 1st floor 882,027,829 0.00% 0.00% 0.00% 0.00% - - - - 882,027,829

Lift

Front Facade 782,609,184 0.00% 0.00% 0.00% 0.00% - - - - 782,609,184

Connection to Bridges 455,813,296 0.00% 0.00% 0.00% 0.00% - - - - 455,813,296

External works 1,283,861,000 0.00% 0.00% 0.00% 0.00% - - - - 1,283,861,000

Other works 400,000,000 5.20% 5.20% 5.20% 0.00% 20,800,000 20,800,000 20,800,000 - 379,200,000

GRAND TOTAL (Excluding VAT 10%) 8,096,939,849 16.85% 16.85% 16.85% 0.00% 1,364,103,400 1,364,103,400 1,364,103,400 - 6,732,836,449

558660323.xlsx Bill. 4-(VN1) 121/126

 PROJECT : VN1 & VN2

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

SUBJECT PROVISIONAL SUM ITEMS

Date : 01 July 2019_Rev.0

VND/USD 23,350

% WORKDONE AMOUNT VALUE

Item Item Description Sum Amount (VND) Amount (USD) Remarks Remainning
Proposed by Assessment Proposed by Assessment by
Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

Bill.0 Preliminaries 1 - To be added

Bill.1 VN1_ Fire Fighting System 1 Excluded

Bill.2 Steel Structure for A _ Store 1 9,198,000,000 393,918.63 19.90% 19.90% 19.90% 0.00% 1,830,327,034 1,830,327,034 1,830,327,034 - 7,367,672,966

Bill.3 Additional Rebar to VN2 rail way at B _ Store 1 Excluded Rail shall be by Client.

Bill.4 VN1_ Air Compressor Room 1 1,901,706,000 81,443.51 0.00% 0.00% 0.00% 0.00% - - - - 1,901,706,000

Bill.5 VN2_Nitrogen System 1 1,487,341,710 63,697.72 0.00% 0.00% 0.00% 0.00% - - - - 1,487,341,710

TOTAL (Excluding VAT 10%) 12,587,047,710 539,059.86 14.54% 14.54% 14.54% 0.00% 1,830,327,034 1,830,327,034 1,830,327,034 - 10,756,720,676

558660323.xlsx Provisional Sum-(VN1&VN2) 122/126

 SUBJECT : MISSED OUT ITEMS

Project : VN2 NEW BUILDING AND ALTERATION OF EXISTING BUILDING

Package : Design and Build

Date : 02. Jun. 2019 _ Rev. 1

Q'ty RATE (VND) TOTAL (no VAT) % WORKDONE AMOUNT VALUE

ITEM DESCRIPTION Manufacturer UNIT Proposal REMARKS Remainning
A_Rev.1 (VND) Proposed by Assessment Proposed by Assessment by
Equipment Installation Previous (%) Current (%) Previous (VNĐ) Current (VNĐ)
Contrator (%) by Client (%) Contrator (VNĐ) Client (VNĐ)

I SANITARY WARE 189,957,377 0% 0% 0% 0% - - - - 189,957,377

Water closet complete with seat, cover and all necessary fixing Change from shower
1.1 Kohler - China No. 9.00 22,236,055 760,320 206,967,377 0.00% 0.00% 0.00% 0.00% - - - - 206,967,377
accessories room to toilet

1.2 Shower Kohler - China No. (9.00) 1,620,000 270,000 (17,010,000) 0.00% 0.00% 0.00% 0.00% - - - - (17,010,000)

II LV Elect. Panel 421,670,232 0.00% 0.00% 0.00% 0.00% - - - - 421,670,232

Lighting DB, socket power DB and machine power DB shall be run in Enclosure: Vietstar
2.1 lot 1.00 410,362,891 11,307,341 421,670,232 0.00% 0.00% 0.00% 0.00% - - - - 421,670,232
separate circuit and house in separate panel. Equipment: Siemens

III PAU: 200,265,005 0.00% 23.45% 23.45% 23.45% - 46,957,501 46,957,501 46,957,501 153,307,503

PAU-01 Primary unit, horizontal floor mounted type, fan with VFD, c/w filter
G4/F7. Change from 1 PAU
3.1 York - China set (1.00) 839,825,280 27,648,000 (867,473,280) 0.00% 30.00% 30.00% 30.00% - (260,241,984) (260,241,984) (260,241,984) (607,231,296)
- Cooling capacity : SH = 335 kW, TH = 1028 kW to 2 PAUs
- Air flow : 26,890 l/s @500Pa.
PAU-01,02 Primary unit, horizontal floor mounted type, fan with VFD, c/w
filter G4/F7.
3.2 York - China set 2.00 494,719,142 17,280,000 1,023,998,285 0.00% 30.00% 30.00% 30.00% - 307,199,485 307,199,485 307,199,485 716,798,799
- Cooling capacity : SH = 187 kW, TH = 510 kW
- Air flow : 11,580 l/s @500Pa.

3.3 Air duct system lot 1.00 32,400,000 11,340,000 43,740,000 0.00% 0.00% 0.00% 0.00% - - - - 43,740,000

IV AHU 242,460,000 0.00% 24.72% 24.72% 24.72% - 59,940,000 59,940,000 59,940,000 182,520,000

AHU-L2-02. Air handling unit, horizontal floor mounted type, fan with VFD,
c/w filter G4/F8, UV light
4.1 - Cooling capacity : SH = 84 kW TH = 142 kW York - China set (1.00) 418,992,134 13,824,000 (432,816,134) 0.00% 30.00% 30.00% 30.00% - (129,844,840) (129,844,840) (129,844,840) (302,971,294)
- Air flow : 6,047 l/s @500Pa.
- Electric heater 64kW

AHU-L2-02. Air handling unit, horizontal floor mounted type, fan with VFD,
c/w filter G4/F8, UV light
4.2 - Cooling capacity : SH = 84 kW TH = 142 kW York - China set 1.00 618,792,134 13,824,000 632,616,134 0.00% 30.00% 30.00% 30.00% - 189,784,840 189,784,840 189,784,840 442,831,294
- Air flow : 6,047 l/s @500Pa.
- Dehumifier

4.3 Piping and accessories Kitz lot 1.00 37,800,000 4,860,000 42,660,000 0.00% 0.00% 0.00% 0.00% - - - - 42,660,000

V Hot water supply for shower 300,000,000 0.00% 30.00% 30.00% 30.00% - 90,000,000 90,000,000 90,000,000 210,000,000

5.1 Hot water supply for shower Item 1.00 300,000,000 - 300,000,000 0.00% 30.00% 30.00% 30.00% - 90,000,000 90,000,000 90,000,000 210,000,000

VI Entrance matt 277,800,000 0.00% 0.00% 0.00% 0.00% - - - - 277,800,000

Geggus No. 2.00 138,900,000 277,800,000 0.00% 0.00% 0.00% 0.00% - - - - 277,800,000

VII Data / Tel and AV works 175,437,533 0.00% 0.00% 0.00% 0.00% - - - - 175,437,533

7.1 Missed out cost for Data / Tel Item 1.00 1,071,986,141 - 1,071,986,141 0.00% 0.00% 0.00% 0.00% - - - - 1,071,986,141

7.2 Omit cost for AV (IT) Item 1.00 (896,548,608) - (896,548,608) 0.00% 0.00% 0.00% 0.00% - - - - (896,548,608)

TOTAL 1,807,590,146 0.00% 10.89% 10.89% 10.89% - 196,897,501 196,897,501 196,897,501 1,610,692,645

558660323.xlsx Missed out (VN1&VN2) 123/126

PROJECT : VN2 NEW BUILDING AND ALTERATION OF EXISTING BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

SUBJECT : CSA & MEP VARIATION

SUMMARY PAGE

Previous Current Total

NO. DESCRIPTION AMOUNT (VND)
(VND) (VND) (VND)

SUMMARY

I Variation CSA 1,474,447,536 - 905,666,667 905,666,667

II Variation MEP - - - -

A TOTAL AMOUNT DUE FOR PAYMENT 1,474,447,536 - 905,666,667 905,666,667

Page 124 of 126 VO-Summary

 PROJECT : VN2 NEW BUILDING AND ALTERATION OF EXISTING BUILDING

VENUE : TAN THUAN INDUSTRIAL PARK, TAN THUAN DONG WARD, DISTRICT 7, HCMC, VIETNAM

SUBJECT : CSA & MEP VARIATION

QUANTITY OF WORKDONE % WORKDONE VALUE OF WORKDONE

Unit Rate Amount
No Item Description Unit TLC Q'ty Remaining Remarks
(VND) (VND)
Previous Current Total Previous Current Total Previous Current Total

I CSA VARIATION 1,474,447,536 - 905,666,667 905,666,667 568,780,869

II MEP VARIATION - - - -

TOTAL TO SUMMARY 1,474,448,000 - 905,666,667 905,666,667 568,780,869

558660323.xlsx Page 125 of 126 Variation CSA & MEP

 TUAN LE CONSTRUCTION COMPANY LIMITED

Petroland Tower, 3rd Floor, 12 Tan Trao Street, Phu My Hung, Tan Phu Ward, District 7, HCM

Tel : (84) (28) 37 85 81 81 / 37 85 83 83 - Fax : (84) 28 37 85 08 08 - Email : [email protected] - Web: www.tuanle.com.vn

SIKA ESD 235

Project: VN2 NEW BUILDING AND ALTERATION OF EXISTING BUILDING

Package: Design and Build

Date: 28. May. 2019 _ Rev. 0

23150
BOQ PRICE 2nd Submission P+F Target TLC REVISED OFFER (SIKA)
Item Description / Diễn giải Unit Quantity
BOQ Rate P+F target rate TLC'S
Supply Rate Install Rate Amount (VND) Supply Rate Install Rate BOQ amount Amount Diff. Amount % Diff. SIKA TLC's Revised Amount (USD) Diff. Amount % Diff.
(USD) (USD) Overheard
1 2 3 4 5 6=4x5 7 8=4x7 9=8-4 10 = 9 / 6 11 12 13 = 11 x (1+12) 14 = 4 x 13 15 = 14 - 6 16 = 15 / 6

67 ESD epoxy floor finished m2 8,151 1,444,800 109,250 12,666,579,795 62.41 4.72 67.13 547,152.47 49.50 403,459.16 (143,693.32) -26% 49.02 10% 53.92 439,460.30 (107,692.17) -20%