You are on page 1of 16

ESTIMATION

Messrs.: Sankyu - Thai Co.,Ltd.


Wellgrow Industrial Estate Ph III

90/16 M.9 Bangna-Trad Rd., Km.36,T.Bangwua,A.Bangpakong

Chachoengsao 24180 . Tel 038-522280 - 7 Fax. 038-522287

Attn. : Mr. Surathep Lertsara


Manager
CC. : คุณ วิชาญ เดียรดาษ

Project : New Injection Machine Installation

: Wellgrow Industial Estate


Location

Title of works : Sub Panel For New Injection 12

Job No. : SKT 080923

:
Revision 1

บริษัท อีไออาร์ เอ็นจิเนียร่ิง จำากัด


EIR ENGINEERING CO.,LTD.
228/94 หมู่ 5 ถ.ศรีนครินทร์ ต.บางเมือง อ.เมือง จ.สมุทรปราการ 10270

228/94 Moo 5,Srinakarintara rd.,T.Bang-muang , A.Muang , Samutprakarn 10270

Tel : 0-27031367 ~ 9 Fax: 0-23882687 E-Mail : eirengineering @ gmail .com

Revision Date:10/05/2008
Revision Date:10/05/2008
d.,T.Bang-muang , A.Muang , Samutprakarn 10270

Revision Date:10/05/2008
Revision Date:10/05/2008
บริษัท อีไออาร์ เอ็นจิเนียร่ิง จำากัด
EIR ENGINEERING CO.,LTD.
228/94 Moo 5,Srinakarintara rd.,T.Bang-muang , A.Muang , Samutprakarn 10270
Tel : 0-27031367 ~ 9 Fax: 0-23882687 E-Mail : eirengineering @ gmail .com

QUOTATION
Quotation :No.SKT 080923

Messrs. : Sankyu - Thai Co.,Ltd. Date : 30 July 2008


: Wellgrow Industrial Estate Ph III Validity of Quotation :
: Preparing
90/16 M.9 Bangna-Trad Rd., Km.36,T.Bangwua, Period :
: .A.Bangpakong Chachoengsao 24180 Delivery :
Tel. : Tel 038-522280 - 7 Fax. 038-522288 Revised : 1
P/O No.
Attn. : Mr. Surathep Lertsara :
: Manager

1) Price ( Baht ) :### Excluded Vat 7%


2) Project New :Injection Machine Installation
3) Title of work Sub :Panel For New Injection 12
4) Term of Payment Within
: 30 days

Item Description Quantity


Unit Amount

1 DIRECT COST 1 LOT 90,900.00

2 INDIRECT COST 1 LOT 2,200.00

3 EXPENSE & PROFIT 1 LOT 13,965.00

TOTAL 107,065.00
VAT 7% 7,494.55
FINAL AMOUNT 114,559.55
We hope that our confirmation will meet with your requirement and look forward to receiving your valuable or

Your Faithfully,

Page 5 of 16 EIR Engineering Co.,Ltd.


Sukhon Thewaran
Manager

Page 6 of 16 EIR Engineering Co.,Ltd.


rn 10270
ail .com

your valuable order in due course

Page 7 of 16 EIR Engineering Co.,Ltd.


Page 8 of 16 EIR Engineering Co.,Ltd.
บริษัท อีไออาร์ เอ็นจิเนียร่ิง จำากัด
EIR ENGINEERING CO.,LTD.
228/94 Moo 5,Srinakarin rd.,T.Bang-muang , A.Muang , Samutprakarn 10270
Tel : 0-27031367 ~ 9 Fax: 0-23882687 E-Mail : eirengineering @ gmail .

SUMMARY OF QUOTATION

Bidder : EIR ENGINEERING CO.,LTD. Quotation No. : SKT 080923


Client : Sankyu - Thai Co.,Ltd. Date : 30 July 2008
Project : New Injection Machine Installation
Revision No. : 1
Title of work
: Sub Panel For New Injection 12

Item Description Q'ty UnitUnit Cost Total Amount

1 Direct Cost
A Sub-Panel For New Injection Machine No.12 1 lot 50,500.00 50,500.00
B Wire And Cable For Sub-MDB Panel No.12 1 lot 40,400.00 40,400.00

Subtotal 1 90,900.00
2 Indirect Cost
2.1 Site Staff and Supervisor 1 lot
2.2 Transportation 1 lot 1,200.00
2.3 Tool and consumption 1 lot 1,000.00
2.4 Site Expense 1 lot
1 Temporary Facilities
2 Small Construction Supplies
3 Utility Supply Costs

Subtotal 2 2,200.00

3 Expense & Profit 13,965.00


GRAND TOTAL ###
mutprakarn 10270
eering @ gmail .com

COST Different
Estimation Sheet
Client Sankyu
: - Thai Co.,Ltd. Date : 30 July 2008
Project New :Injection Machine Installation Job Number : SKT 080923
Location Wellgrow
: Industial Estate Revision : 1
Title Of Work
Sub Panel
: For New Injection 12

No. Description Q'ty UnitUnit PriceTotal Cost Remark


1 DIRECT COST
A Sub-Panel For New Injection Machine No.12
A1 Sub-MDB Panel For New Machine No. 12 1 Set ### 50,500.00

- METAL PANEL 550X 1000 X200 1 set

- MAIN BUSBAR (R,S,T) 1 set

- GROUND BUSBAR (G) 1 set

- ACRYLIC BUSBAR COVER 1 set

- ABB BREAKER T3N 250AT 3P MCCB 1 set Main Breaker

- ABB BREAKER T1N 125AT 3P MCCB 1 set Chiller M/C


- ABB BREAKER T1N 80AT 3P MCCB 1 set Supply By Owner Dryer M/C

- ABB BREAKER T1N 63AT 3P MCCB 1 set Mold Temp M/C

- ABB BREAKER T1N 32AT 3P MCCB 1 set Supply By Owner Crusher M/C

- ABB BREAKER T1N 32AT 3P MCCB 1 set Supply By Owner Jet Loader M/C

- FLANGE SOCKET SLOPING 125A 3P+E IP67


1 set Chiller M/C

- FLANGE SOCKET SLOPING 125A 3P+E IP67


1 set Dryer M/C

- FLANGE SOCKET SLOPING 63A 3P+E IP671 set Mold Temp M/C

- FLANGE SOCKET SLOPING 32A 3P+E IP671 set Crusher M/C

- FLANGE SOCKET SLOPING 32A 3P+E IP671 set Jet Loader M/C
- CONNECTOR 16A 2P+E IP67 1 set Lighting

- POWER PLUGS 125A 3P+E IP67 1 set Chiller M/C

- POWER PLUGS 125A 3P+E IP67 1 set Dryer M/C

- POWER PLUGS 63A 3P+E IP67 1 set Mold Temp M/C

- POWER PLUGS 32A 3P+E IP67 1 set Crusher M/C

- POWER PLUGS 32A 3P+E IP67 1 set Jet Loader M/C

- POWER PLUGS 16A 2P+E IP67 1 set Lighting

- WIRING ACCESSORIES 1 lot

- NAMEPLATE 1 lot

- STANCHION SUPPORT H:300 1 set

TOTAL A1 50,500.00

TOTAL A 50,500.00

B Wire And Cable For Sub-MDB Panel No.12

8453282.xlsBOQ Page 11 of16 EIR Engineering Co.,Ltd.


- WIRE AND CABLE CV 1C-95 x3 ( R,S,T) 60 M 408.00 24,480.00

- WIRE AND CABLE THW 1C-16 ( G ) 20 M 66.00 1,320.00

- WIRING CONNECT ACCESSORIES 1 LOT 2,500.00 2,500.00

- FLEXIBLE CONDUIT2 1/2 " 6 M 350.00 2,100.00

- FLEXIBLE CONNECTOR 2 1/2" 2 SET 500.00 1,000.00

- CABLE RACK W:300 L:3000 1 LOT Existing

- CABLE RACK W:200 L:3000 1 LOT Existing

- MISCELENEOUS 1 LOT 3,000.00 3,000.00

- LABOR CHARGE 1 LOT 6,000.00 6,000.00

TOTAL B 40,400.00

8453282.xlsBOQ Page 12 of16 EIR Engineering Co.,Ltd.


MD Ratio Cost ฿/mdOffer ฿/md
Materials 1.10
install 1.000 350.00 400.00

Material Cost Labour Cost


Q'ty Unit Unit Price Total Cost Unit M/D Total M/D Unit Price labour cost

30,000.00 ### -

### 3,290.00 ### 365.56

### 2,115.00 ### 235.00


- -

### 1,786.00 ### 198.44

- -

- -

### 2,077.00 ### 230.78

### 2,077.00 ### 230.78

880.00 670.00 744.444 74.44

492.00 341.70 379.667 37.97

492.00 341.70 379.667 37.97


315.00 225.00 250.000 25.00

### 2,010.00 ### 223.33

### 2,010.00 ### 223.33

776.00 636.50 707.222 70.72

408.00 294.80 327.556 32.76

408.00 294.80 327.556 32.76

420.00 300.00 333.333 33.33

- -

200.00 - -

600.00 - -

Trans

### 48,469.50 ### 2,052.17

8453282.xlsBOQ Page 13 of16 EIR Engineering Co.,Ltd.


8453282.xlsBOQ Page 14 of16 EIR Engineering Co.,Ltd.
Amount Different
Total Cost Cost

8453282.xlsBOQ Page 15 of16 EIR Engineering Co.,Ltd.


8453282.xlsBOQ Page 16 of16 EIR Engineering Co.,Ltd.