Project Name Asia Herb Date : 8/31/2017

Project Number Name : Attya

Place
Plann Area 350 ㎡
Surface Area 650 ㎡
Fabric PVC

Currency SGD

Internal Exchange Rate risk high low

Rate1 JPY → SGD 0.0130 5% 0.0137 0.0124
Rate2 → SGD 5% 0.0000 0.0000
Rate3 → SGD 5% 0.0000 0.0000
Rate4 → SGD 5% 0.0000 0.0000
Rate5 → SGD 5% 0.0000 0.0000

【Cost】 【Price 1】 【Price 2】

Remarks Orignal Cost Revised Cost Rate Price Rate Price
Engineerling Engineering JPY 617,500 → SGD 8,429 15% 9,916
30%
PE 30%
AC 5%
5%

Supply 1 40%
Fabric Material, fabrication JPY 3,179,000 → SGD 43,393 40% 72,322
Fixing (rubber, aluminium JPY 1,275,000 → SGD 17,404 40% 29,006
Cables JPY 0 → SGD 0 20% 0

Supply 2 Steel material & fab JPY 20%

Gutter 30%
Mock-up 30%
30%
30%

Installation Installation JPY 1,300,000 → SGD 17,745 20% 22,181

Transportation JPY 20%
crane JPY 20%
Scaffoldings JPY 20%
0%
0%

Transportation POL/POD JPY 30,000 → SGD 410 15% 482

10%

Cost Total SGD 87,380 SGD 133,907

SGD 134/㎡ SGD 206/㎡
SGD JPY
GPR Contract Value GP GPR Contract ValueGP
0% 88,000 0 0% 7,126,000 0
5% 92,000 4,700 5% 7,449,000 381,000
10% 98,000 10,700 10% 7,935,000 866,000
15% 103,000 15,700 ⇒ 15% 8,340,000 1,271,000
20% 110,000 22,700 20% 8,907,000 1,838,000
25% 117,000 29,700 25% 9,474,000 2,405,000
30% 125,000 37,700 30% 10,121,000 3,053,000
35% 135,000 47,700 35% 10,931,000 3,862,000
40% 146,000 58,700 40% 11,822,000 4,753,000
 Area
300 sqm
Based on TTT base rate
THB
Engineering 220 66,000
Fabrication 250 75,000
Installation 200 60,000
Fabric FT 381 500 150,000
Wastage 500 75,000
Scaffolding 0
Transportation 0
Crane 0
Al-accessories 350 105,000

Sub Total 531,000

5% buffer 557,550
30% margin 724,815 THB
price/sqm 2416.05
Excel sheet price
30% margin 33,000 SGD = 813,000 THB
price/sqm 2710
 Asia Herb Association Cost Detail 8/31/2017

Spec Amount Unit Unit Price Cost

Preliminary drawing 0
Engineering set 617,500
Engineering

Execusion drawing set 0

1 617,500
Shop drawing set 0
Patterning set
Sub-total ㎡ rate (Plan area) 1,764円/m2 617,500
仮 Scaffolding 1 set 別途
Tools Surface Area 650 m2 150 97,500
Supprot rope Surface Area 650 m2 50 32,500
Cleaning Plan Area 350 m2 100 35,000
設
スプレッダー損料 set 0 0
芯材損料 下部 鋼管 P-216.3×4.5 本 0 0
芯材損料 上部（二つ折り） 鋼管 P-216.3×4.5 本 0 0
工 Heavy machine 1 set 200,000
Electricity 1 set 別途
仮設資材運搬費 1 set 別途
端数処理 1 set
事 Sub-total ㎡ rate (Plan area) 1,043円/m2 365,000
Membrane

Membrane material 3.8m幅 FT381 910 m2 1,650 1,501,500

Secondary material 910 m2 300 273,000
Fabrication 650 m2 1,000 650,000

VAT 7% 124,215
Import Tax 15% 266,175
端数処理 -890
Sub-total ㎡ rate (Plan area) 8,040円/m2 2,814,000
Fixing

Perimeter (Straight) m 0
Perimeter (Curve) m 0
Perimeter rubber m 0
Intermediate section m 0
Perimeter fixing Lacing/ Flat Bar 850 m 1,500 1,275,000
運搬諸経費 式
端数処理
Sub-total ㎡ rate (Plan area) 3,643円/m2 1,275,000
Cable

①Cable

Sub-total ㎡ rate (Plan area)

Supervisor (Included) 21 Day 0
Worker (Included) 21 Day 0
Installation

0
Membrane installation (LOCAL) 650 m2 1,000 650,000
Steel installation (LOCAL) 650 m2 1,000 650,000
Sub-total ㎡ rate (Plan area) 3,714円/m2 1,300,000

- 3/5 -
 Asia Herb Association Cost Detail 8/31/2017

Spec Amount Unit Unit Price Cost

Factory to Site 30000
Transportation

0
0
0

Sub-total ㎡ rate (Plan area) 86円/m2 30,000

Total（Plan area） 18,290円/m2 6,401,500
※但し
1) 全工事、平日・昼間工事とする。
2) 重機進入可とする。
3) 場内小運搬、共通仮設 は別途とする。

- 4/5 -
担当者 国名 仕入先 通貨 輸送 製品

Fujiki Singapore TKJP SGD Land TransportPTFE

George Thailand TEG JPY Sea Freight ETFE
Attya Indonesia TMC EUR Air Freight PVC
Vietnam STC USD Ex Works FT 381
Malaysia TTC MYR FOB
Philippin BI IDR CIF
Laos VND POL/POD
Myanma THB
Cambodia CNY
AUD