QUOTATION

To : HS POLYBAG CO.,LTD Director : JIN KI HWAN

From : SungHwa E&C Co.,Ltd E-Mail : sunghwaencvn@gmail.com
Project : HS POLYBAG - NEW FACTORY ELECTRICAL SYSTEM Term of Payment : Follow As Contract

Location : Nhon Trach 2 Industrial Park, Dong Nai Province Validity Period : 5 Days

Date : 2019.07.13

We Take Pleasure In Submitting You Our Quotation As Follow

TOTAL : 1,680,000,000 VND (72,226USD)

VAT 10% : 168,000,000 VND Vietcombank기준 Exchange Rate 1USD =23,260VND

GRAND TOTAL (VAT 10% INCLUDED) : 1,848,000,000 VND

SungHwa E&C Co.,Ltd

422-424 Ung Van Khiem, Ward 25, Dist. Binh Thanh, HCMC Vietnam
Note. 1. Guarantee period is for 1 years starting at finising work. Fax : 028-3510-6798 Tel : 028-3510-6236 MST : 0306795924
[Project] : HS POLYBAG - NEW FACTORY ELECTRICAL SYSTEM

MATERIAL COST LABOR COST TOTAL

DESCRIPTION SPECIFICATION UNIT Q'TY REMARKS
U/RATE AMOUNT U/RATE AMOUNT U/RATE AMOUNT
▣ HS POLYBAG - NEW FACTORY ELECTRICAL SYSTEM

Ⅰ. DIRECT COST
1. LOW VOLTAGE PANEL lot 1 - 415,999,185 - 43,451,420 - 459,450,605 19,752USD

2. CABLE TRAY AND CABLE TRUNKING SYSTEM lot 1 - 260,155,181 - 89,817,548 - 349,972,729 15,046USD

3. MAIN CABLE SUPPLY POWER lot 1 - 380,312,631 - 113,331,039 - 493,643,670 21,222USD

4. LIGHTING AND SOCKET SYSTEM lot 1 - 137,872,490 - 47,315,314 - 185,187,804 7,961USD

[SUM OF DIRRECT COST] 1,194,339,487 293,915,321 1,488,254,808 63,983USD

Ⅱ. INDIRECT COST
1. INDIRECT LABOR LABOR COST x 5% lot 1 - - - 14,695,766 - 14,695,766

2. SAFETY LABOR COST x 2.93% lot 1 - - - 8,611,719 - 8,611,719

3. INSURANCE LABOR COST x 3.9% lot 1 - - - 11,462,698 - 11,462,698

4. TOOL LOSS ENPENSES LABOR COST x 3% lot 1 - - - 8,817,460 - 8,817,460

5. KOREAN FEES NOT APPLICABLE lot 1 - - - - - -

6. OTHER EXPENSES lot 1 - - - - - -

[SUM OF INDIRRECT COST] 43,587,642 43,587,642 1,873USD

Ⅲ. GENERAL EXPENSES AND PROFITS

1. GENERAL EXPENSES DIRECT COST x 5% lot 1 - 59,716,974 - 14,695,766.05 - 74,412,740

2. COMPANY PROFITS DIRECT COST x 5% lot 1 - 59,716,974 - 14,695,766 - 74,412,740

[ SUM OF GENERAL EXPENSES AND PROFITS] 119,433,949 29,391,532 148,825,481 6,398USD

Ⅰ.~Ⅲ. + TOTAL 1,313,773,436 366,894,495 1,680,000,000 72,226USD

-2- SungHwa E&C Co.,Ltd

[Project] : HS POLYBAG - NEW FACTORY ELECTRICAL SYSTEM
MATERIAL COST LABOR COST TOTAL
DESCRIPTION SPECIFICATION UNIT Q'TY REMARKS
U/RATE AMOUNT U/RATE AMOUNT U/RATE AMOUNT
[1]. HS POLYBAG - NEW FACTORY ELECTRICAL SYSTEM/HỆ THỐNG ĐIỆN NHÀ XƯỞNG MỚI

1). LOW VOLTAGE PANEL/TỦ HẠ THẾ

1-1. MDB-400-01 PANEL (EXISTING)/Tủ MDB-400-01(cũ)

MCCB 3P 1200A 65kA - ABS1203b ea 1 22,134,000 22,134,000 351,800 351,800 22,485,800 22,485,800 CHANGE NEW

Accessories/Phụ kiện Busbar… lot 1 5,775,000 5,775,000 - - 5,775,000 5,775,000 -

1-1. SUB TOTAL 27,909,000 351,800 28,260,800 1,214USD

1-2. MDB-400-02 PANEL (EXISTING)/Tủ MDB-400-02(cũ)

MCCB 3P 500A 45kA - ABN803c ea 2 7,764,750 15,529,500 190,300 380,600 7,955,050 15,910,100 CHANGE NEW

Accessories/Phụ kiện Busbar… lot 1 5,250,000 5,250,000 - - 5,250,000 5,250,000 -

1-2. SUB TOTAL 20,779,500 380,600 21,160,100 909USD

1-3. DB-400-01 PANEL/Tủ điện DB-400-01

3Φ5W 400V/220V Enclosure set 1 26,880,000 26,880,000 6,400,000 6,400,000 33,280,000 33,280,000 VN

Indicator Lamp/Đèn báo pha R-Y-B, 230VAC ea 3 33,600 100,800 15,000 45,000 48,600 145,800 TAIWAN

Fuse And Holder/Cầu chì và đế ea 3 33,600 100,800 15,000 45,000 48,600 145,800 TAIWAN

Digital Voltage Metter / Đồng hồ đo điện áp MV334 ea 1 577,500 577,500 85,500 85,500 663,000 663,000 SELEC

Digital Ampere Metter / Đồng hồ đo dòng điện MA335 ea 1 577,500 577,500 85,500 85,500 663,000 663,000 SELEC

Measuring CT 1200/5A / Biến dòng Class 1, 10VA ea 3 236,250 708,750 75,500 226,500 311,750 935,250 TAIWAN

MCCB 3P 1200A 65kA - ABS1203b ea 1 22,134,000 22,134,000 175,900 175,900 22,309,900 22,309,900 LS

MCCB 3P 500A 45kA - ABN803c ea 1 7,764,750 7,764,750 95,150 95,150 7,859,900 7,859,900 LS

MCCB 3P 300A 42kA - ABN403c ea 2 3,927,000 7,854,000 65,200 130,400 3,992,200 7,984,400 LS

MCCB 3P 200A 30kA - ABN203c ea 1 1,561,875 1,561,875 65,200 65,200 1,627,075 1,627,075 LS

MCCB 3P 150A 30kA - ABN203c ea 3 1,561,875 4,685,625 60,250 180,750 1,622,125 4,866,375 LS

MCCB 3P 30A 18kA - ABN53c ea 7 615,825 4,310,775 41,900 293,300 657,725 4,604,075 LS

Busbar / Thanh cái 1200A lot 1 44,730,000 44,730,000 3,400,000 3,400,000 48,130,000 48,130,000 VN

Accessories/Phụ kiện lot 1 5,250,000 5,250,000 - - 5,250,000 5,250,000 -

1-3. SUB TOTAL 127,236,375 11,228,200 138,464,575 5,952USD

1-4. DB-400-02 PANEL / Tủ điện DB-400-02

3Φ5W 400V/220V Enclosure set 1 8,925,000 8,925,000 1,350,000 1,350,000 10,275,000 10,275,000 VN

Indicator Lamp/Đèn báo pha R-Y-B, 230VAC ea 3 33,600 100,800 15,000 45,000 48,600 145,800 TAIWAN

Fuse And Holder/Cầu chì và đế ea 3 33,600 100,800 15,000 45,000 48,600 145,800 TAIWAN

-3- SungHwa E&C Co.,Ltd

[Project] : HS POLYBAG - NEW FACTORY ELECTRICAL SYSTEM
MATERIAL COST LABOR COST TOTAL
DESCRIPTION SPECIFICATION UNIT Q'TY REMARKS
U/RATE AMOUNT U/RATE AMOUNT U/RATE AMOUNT
Digital Voltage Metter / Đồng hồ đo điện áp MV334 ea 1 577,500 577,500 85,500 85,500 663,000 663,000 SELEC

Digital Ampere Metter / Đồng hồ đo dòng điện MA335 ea 1 577,500 577,500 85,500 85,500 663,000 663,000 SELEC

Measuring CT 500/5A / Biến dòng Class 1, 10VA ea 3 236,250 708,750 75,500 226,500 311,750 935,250 TAIWAN

MCCB 3P 500A 45kA - ABN803c ea 1 7,764,750 7,764,750 95,150 95,150 7,859,900 7,859,900 LS

MCCB 3P 250A 42kA - ABN403c ea 1 3,927,000 3,927,000 65,200 65,200 3,992,200 3,992,200 LS

MCCB 3P 75A 22kA - ABN103c ea 4 821,100 3,284,400 41,900 167,600 863,000 3,452,000 LS

MCCB 3P 30A 18kA - ABN53c ea 13 615,825 8,005,725 41,900 544,700 657,725 8,550,425 LS

Busbar / Thanh cái 500A lot 1 16,065,000 16,065,000 1,500,000 1,500,000 17,565,000 17,565,000 VN

Accessories/Phụ kiện lot 1 2,887,500 2,887,500 - - 2,887,500 2,887,500 -

1-4. SUB TOTAL 52,924,725 4,210,150 57,134,875 2,456USD

1-5. DB-400-03 PANEL / Tủ điện DB-400-03

3Φ5W 400V/220V Enclosure set 1 6,825,000 6,825,000 1,150,000 1,150,000 7,975,000 7,975,000 VN

Indicator Lamp/Đèn báo pha R-Y-B, 230VAC ea 3 33,600 100,800 15,000 45,000 48,600 145,800 TAIWAN

Fuse And Holder/Cầu chì và đế ea 3 33,600 100,800 15,000 45,000 48,600 145,800 TAIWAN

Digital Voltage Metter / Đồng hồ đo điện áp MV334 ea 1 577,500 577,500 85,500 85,500 663,000 663,000 SELEC

Digital Ampere Metter / Đồng hồ đo dòng điện MA335 ea 1 577,500 577,500 85,500 85,500 663,000 663,000 SELEC

Measuring CT 500/5A / Biến dòng Class 1, 10VA ea 3 892,500 2,677,500 75,500 226,500 968,000 2,904,000 TAIWAN

MCCB 3P 500A 45kA - ABN803c ea 1 7,764,750 7,764,750 95,150 95,150 7,859,900 7,859,900 LS

MCCB 3P 150A 30kA - ABN203c ea 1 1,561,875 1,561,875 60,250 60,250 1,622,125 1,622,125 LS

MCCB 3P 75A 22kA - ABN103c ea 6 821,100 4,926,600 41,900 251,400 863,000 5,178,000 LS

MCCB 3P 30A 18kA - ABN53c ea 9 615,825 5,542,425 41,900 377,100 657,725 5,919,525 LS

Busbar / Thanh cái 500A lot 1 12,915,000 12,915,000 1,500,000 1,500,000 14,415,000 14,415,000 VN

Accessories/Phụ kiện lot 1 1,837,500 1,837,500 - - 1,837,500 1,837,500 -

1-5. SUB TOTAL 45,407,250 3,921,400 49,328,650 2,120USD

1-6. DB-CT PANEL / Tủ điện DB-CT

3Φ5W 400V/220V Enclosure set 1 2,310,000 2,310,000 960,000 960,000 3,270,000 3,270,000 VN

Indicator Lamp/Đèn báo pha R-Y-B, 230VAC ea 3 33,600 100,800 15,000 45,000 48,600 145,800 TAIWAN

Fuse And Holder/Cầu chì và đế ea 3 33,600 100,800 15,000 45,000 48,600 145,800 TAIWAN

Digital Voltage Metter / Đồng hồ đo điện áp MV334 ea 1 577,500 577,500 85,500 85,500 663,000 663,000 SELEC

Digital Ampere Metter / Đồng hồ đo dòng điện MA335 ea 1 577,500 577,500 85,500 85,500 663,000 663,000 SELEC

Measuring CT 150/5A / Biến dòng Class 1, 10VA ea 3 892,500 2,677,500 75,500 226,500 968,000 2,904,000 TAIWAN

-4- SungHwa E&C Co.,Ltd

[Project] : HS POLYBAG - NEW FACTORY ELECTRICAL SYSTEM
MATERIAL COST LABOR COST TOTAL
DESCRIPTION SPECIFICATION UNIT Q'TY REMARKS
U/RATE AMOUNT U/RATE AMOUNT U/RATE AMOUNT
MCCB 3P 150A 30kA - ABN203c ea 1 1,561,875 1,561,875 60,250 60,250 1,622,125 1,622,125 LS

MCCB 3P 125A 30kA - ABN203c ea 2 1,561,875 3,123,750 55,500 111,000 1,617,375 3,234,750 LS

MCCB 3P 50A 18kA - ABN53c ea 2 615,825 1,231,650 41,900 83,800 657,725 1,315,450 LS

MCCB 3P 30A 18kA - ABN53c ea 2 615,825 1,231,650 41,900 83,800 657,725 1,315,450 LS

Busbar / Thanh cái 150A lot 1 3,465,000 3,465,000 700,000 700,000 4,165,000 4,165,000 VN

Accessories/Phụ kiện lot 1 735,000 735,000 - - 735,000 735,000 -

1-6. SUB TOTAL 17,693,025 2,486,350 20,179,375 867USD

1-7. DB-COMP PANEL / Tủ điện DB-COMP

3Φ5W 400V/220V Enclosure set 1 2,100,000 2,100,000 960,000 960,000 3,060,000 3,060,000 VN

Indicator Lamp/Đèn báo pha R-Y-B, 230VAC ea 3 33,600 100,800 15,000 45,000 48,600 145,800 TAIWAN

Fuse And Holder/Cầu chì và đế ea 3 33,600 100,800 15,000 45,000 48,600 145,800 TAIWAN

Digital Voltage Metter / Đồng hồ đo điện áp MV334 ea 1 577,500 577,500 85,500 85,500 663,000 663,000 SELEC

Digital Ampere Metter / Đồng hồ đo dòng điện MA335 ea 1 577,500 577,500 85,500 85,500 663,000 663,000 SELEC

Measuring CT 250/5A / Biến dòng Class 1, 10VA ea 3 892,500 2,677,500 75,500 226,500 968,000 2,904,000 TAIWAN

MCCB 3P 250A 30kA - ABN203c ea 1 1,561,875 1,561,875 65,200 65,200 1,627,075 1,627,075 LS

MCCB 3P 200A 30kA - ABN203c ea 1 1,561,875 1,561,875 65,200 65,200 1,627,075 1,627,075 LS

MCCB 3P 50A 18kA - ABN53c ea 1 615,825 615,825 41,900 41,900 657,725 657,725 LS

MCCB 3P 30A 18kA - ABN53c ea 4 615,825 2,463,300 41,900 167,600 657,725 2,630,900 LS

Busbar / Thanh cái 250A lot 1 3,150,000 3,150,000 700,000 700,000 3,850,000 3,850,000 VN

Accessories/Phụ kiện lot 1 735,000 735,000 - - 735,000 735,000 -

1-7. SUB TOTAL 16,221,975 2,487,400 18,709,375 804USD

1-8. DB-220-01 PANEL / Tủ điện DB-220-01

3Φ5W 400V/220V Enclosure set 1 1,680,000 1,680,000 600,000 600,000 2,280,000 2,280,000 VN

Indicator Lamp/Đèn báo pha R-Y-B, 230VAC ea 3 33,600 100,800 15,000 45,000 48,600 145,800 TAIWAN

Fuse And Holder/Cầu chì và đế ea 3 33,600 100,800 15,000 45,000 48,600 145,800 TAIWAN

Digital Voltage Metter / Đồng hồ đo điện áp MV334 ea 1 577,500 577,500 85,500 85,500 663,000 663,000 SELEC

Digital Ampere Metter / Đồng hồ đo dòng điện MA335 ea 1 577,500 577,500 85,500 85,500 663,000 663,000 SELEC

Measuring CT 100/5A / Biến dòng Class 1, 10VA ea 3 892,500 2,677,500 75,500 226,500 968,000 2,904,000 TAIWAN

MCCB 3P 100A 22kA - ABN103c ea 1 821,100 821,100 55,250 55,250 876,350 876,350 LS

ELCB 2P 20A 2.5kA - 32KGRd ea 10 248,115 2,481,150 16,590 165,900 264,705 2,647,050 LS

Busbar / Thanh cái 100A lot 1 2,205,000 2,205,000 600,000 600,000 2,805,000 2,805,000 VN

-5- SungHwa E&C Co.,Ltd

[Project] : HS POLYBAG - NEW FACTORY ELECTRICAL SYSTEM
MATERIAL COST LABOR COST TOTAL
DESCRIPTION SPECIFICATION UNIT Q'TY REMARKS
U/RATE AMOUNT U/RATE AMOUNT U/RATE AMOUNT
Accessories/Phụ kiện lot 1 840,000 840,000 - - 840,000 840,000 -

1-8. SUB TOTAL 12,061,350 1,908,650 13,970,000 600USD

1-9. DB-220-02 PANEL / Tủ điện DB-220-02

3Φ5W 400V/220V Enclosure set 1 1,680,000 1,680,000 600,000 600,000 2,280,000 2,280,000 VN

Indicator Lamp/Đèn báo pha R-Y-B, 230VAC ea 3 33,600 100,800 15,000 45,000 48,600 145,800 TAIWAN

Fuse And Holder/Cầu chì và đế ea 3 33,600 100,800 15,000 45,000 48,600 145,800 TAIWAN

Digital Voltage Metter / Đồng hồ đo điện áp MV334 ea 1 577,500 577,500 85,500 85,500 663,000 663,000 SELEC

Digital Ampere Metter / Đồng hồ đo dòng điện MA335 ea 1 577,500 577,500 85,500 85,500 663,000 663,000 SELEC

Measuring CT 100/5A / Biến dòng Class 1, 10VA ea 3 892,500 2,677,500 75,500 226,500 968,000 2,904,000 TAIWAN

MCCB 3P 100A 22kA - ABN103c ea 1 821,100 821,100 55,250 55,250 876,350 876,350 LS

ELCB 2P 20A 2.5kA - 32KGRd ea 10 248,115 2,481,150 16,590 165,900 264,705 2,647,050 LS

Busbar / Thanh cái 100A lot 1 2,205,000 2,205,000 600,000 600,000 2,805,000 2,805,000 VN

Accessories/Phụ kiện lot 1 840,000 840,000 - - 840,000 840,000 -

1-9. SUB TOTAL 12,061,350 1,908,650 13,970,000 600USD

1-10. DB-220-03 PANEL / Tủ điện DB-220-03

3Φ5W 400V/220V Enclosure set 1 1,260,000 1,260,000 600,000 600,000 1,860,000 1,860,000 VN

Indicator Lamp/Đèn báo pha R-Y-B, 230VAC ea 3 33,600 100,800 15,000 45,000 48,600 145,800 TAIWAN

Fuse And Holder/Cầu chì và đế ea 3 33,600 100,800 15,000 45,000 48,600 145,800 TAIWAN

Digital Voltage Metter / Đồng hồ đo điện áp MV334 ea 1 577,500 577,500 85,500 85,500 663,000 663,000 SELEC

Digital Ampere Metter / Đồng hồ đo dòng điện MA335 ea 1 577,500 577,500 85,500 85,500 663,000 663,000 SELEC

Measuring CT 50/5A / Biến dòng Class 1, 10VA ea 3 892,500 2,677,500 75,500 226,500 968,000 2,904,000 TAIWAN

MCCB 3P 50A 22kA - ABN103c ea 1 821,100 821,100 41,900 41,900 863,000 863,000 LS

ELCB 2P 20A 2.5kA - 32KGRd ea 6 248,115 1,488,690 16,590 99,540 264,705 1,588,230 LS

Busbar / Thanh cái 50A lot 1 1,575,000 1,575,000 600,000 600,000 2,175,000 2,175,000 VN

Accessories/Phụ kiện lot 1 840,000 840,000 - - 840,000 840,000 -

1-10. SUB TOTAL 10,018,890 1,828,940 11,847,830 509USD

1-11. BOX 01~11 PANEL / Tủ điện set 11

3Φ5W 400V/220V Enclosure set 1 472,500 472,500 250,000 250,000 722,500 722,500 VN

MCCB 2P 40A 30kA - ABN52c ea 1 526,575 526,575 38,150 38,150 564,725 564,725 LS

ELCB 2P 30A 2.5kA - 32KGRd ea 2 248,115 496,230 16,590 33,180 264,705 529,410 LS

-6- SungHwa E&C Co.,Ltd

[Project] : HS POLYBAG - NEW FACTORY ELECTRICAL SYSTEM
MATERIAL COST LABOR COST TOTAL
DESCRIPTION SPECIFICATION UNIT Q'TY REMARKS
U/RATE AMOUNT U/RATE AMOUNT U/RATE AMOUNT
ELCB 2P 20A 2.5kA - 32KGRd ea 4 248,115 992,460 16,590 66,360 264,705 1,058,820 LS

Busbar / Thanh cái 40A lot 1 315,000 315,000 250,000 250,000 565,000 565,000 VN

Accessories/Phụ kiện lot 1 262,500 262,500 - - 262,500 262,500 -

1-11. SUB TOTAL 33,717,915 7,014,590 40,732,505 1,751USD

1-12. LP-01 PANEL / Tủ điện LP-01

3Φ5W 400V/220V Enclosure set 1 1,260,000 1,260,000 500,000 500,000 1,760,000 1,760,000 VN

Indicator Lamp/Đèn báo pha R-Y-B, 230VAC ea 3 33,600 100,800 15,000 45,000 48,600 145,800 TAIWAN

Fuse And Holder/Cầu chì và đế ea 3 33,600 100,800 15,000 45,000 48,600 145,800 TAIWAN

Digital Voltage Metter / Đồng hồ đo điện áp MV334 ea 1 577,500 577,500 85,500 85,500 663,000 663,000 SELEC

Digital Ampere Metter / Đồng hồ đo dòng điện MA335 ea 1 577,500 577,500 85,500 85,500 663,000 663,000 SELEC

Measuring CT 50/5A / Biến dòng Class 1, 10VA ea 3 892,500 2,677,500 75,500 226,500 968,000 2,904,000 TAIWAN

MCCB 3P 50A 22kA - ABN103c ea 1 821,100 821,100 41,900 41,900 863,000 863,000 LS

ELCB 2P 20A 2.5kA - 32KGRd ea 16 248,115 3,969,840 16,590 265,440 264,705 4,235,280 LS

Busbar / Thanh cái 50A lot 1 1,575,000 1,575,000 450,000 450,000 2,025,000 2,025,000 VN

Accessories/Phụ kiện lot 1 525,000 525,000 - - 525,000 525,000 -

1-12. SUB TOTAL 12,185,040 1,744,840 13,929,880 598USD

1-13. LP-02 PANEL / Tủ điện LP-02

3Φ5W 400V/220V Enclosure set 1 1,260,000 1,260,000 500,000 500,000 1,760,000 1,760,000 VN

Indicator Lamp/Đèn báo pha R-Y-B, 230VAC ea 3 33,600 100,800 15,000 45,000 48,600 145,800 TAIWAN

Fuse And Holder/Cầu chì và đế ea 3 33,600 100,800 15,000 45,000 48,600 145,800 TAIWAN

Digital Voltage Metter / Đồng hồ đo điện áp MV334 ea 1 577,500 577,500 85,500 85,500 663,000 663,000 SELEC

Digital Ampere Metter / Đồng hồ đo dòng điện MA335 ea 1 577,500 577,500 85,500 85,500 663,000 663,000 SELEC

Measuring CT 50/5A / Biến dòng Class 1, 10VA ea 3 892,500 2,677,500 75,500 226,500 968,000 2,904,000 TAIWAN

MCCB 3P 50A 22kA - ABN103c ea 1 821,100 821,100 41,900 41,900 863,000 863,000 LS

ELCB 2P 20A 2.5kA - 32KGRd ea 16 248,115 3,969,840 16,590 265,440 264,705 4,235,280 LS

Busbar 50A lot 1 1,575,000 1,575,000 450,000 450,000 2,025,000 2,025,000 VN

Accessories lot 1 525,000 525,000 - - 525,000 525,000 -

1-13. SUB TOTAL 12,185,040 1,744,840 13,929,880 598USD

1-14. LP-OFF PANEL / Tủ điện LP-OFF

3Φ5W 400V/220V Enclosure set 1 1,785,000 1,785,000 760,000 760,000 2,545,000 2,545,000 VN

-7- SungHwa E&C Co.,Ltd

[Project] : HS POLYBAG - NEW FACTORY ELECTRICAL SYSTEM
MATERIAL COST LABOR COST TOTAL
DESCRIPTION SPECIFICATION UNIT Q'TY REMARKS
U/RATE AMOUNT U/RATE AMOUNT U/RATE AMOUNT
Indicator Lamp/Đèn báo pha R-Y-B, 230VAC ea 3 33,600 100,800 15,000 45,000 48,600 145,800 TAIWAN

Fuse And Holder/Cầu chì và đế ea 3 33,600 100,800 15,000 45,000 48,600 145,800 TAIWAN

Digital Voltage Metter / Đồng hồ đo điện áp MV334 ea 1 577,500 577,500 85,500 85,500 663,000 663,000 SELEC

Digital Ampere Metter / Đồng hồ đo dòng điện MA335 ea 1 577,500 577,500 85,500 85,500 663,000 663,000 SELEC

Measuring CT 100/5A / Biến dòng Class 1, 10VA ea 3 892,500 2,677,500 75,500 226,500 968,000 2,904,000 TAIWAN

MCCB 3P 100A 22kA - ABN103c ea 1 821,100 821,100 55,250 55,250 876,350 876,350 LS

ELCB 2P 40A 5kA - EBS52Fb ea 14 437,325 6,122,550 16,590 232,260 453,915 6,354,810 LS

Busbar 100A lot 1 2,100,000 2,100,000 700,000 700,000 2,800,000 2,800,000 VN

Accessories lot 1 735,000 735,000 - - 735,000 735,000 -

1-14. SUB TOTAL 15,597,750 2,235,010 17,832,760 766USD

1-1.+~14. TOTAL 415,999,185 43,451,420 459,450,605 19,752USD

2). CABLE TRAY AND CABLE TRUNKING SYSTEM / HỆ THỐNG THANG VÀ MÁNG CÁP

2-1. CABLE TRAY AND CABLE TRUNKING SYSTEM WORK / HỆ THỐNG THANG VÀ MÁNG CÁP

Cable Tray Straight (Powder Coating) / Thang cáp W1000xH100xT2.0mm m 18 283,500 5,103,000 101,300 1,823,400 384,800 6,926,400 VN

Cable Tray Straight (Powder Coating) / Thang cáp W800xH100xT2.0mm m 102 235,200 23,990,400 89,200 9,098,400 324,400 33,088,800 VN

Cable Tray Straight (Powder Coating) / Thang cáp W600xH100xT2.0mm m 92 211,050 19,416,600 68,920 6,340,640 279,970 25,757,240 VN

Cable Tray Straight (Powder Coating) / Thang cáp W300xH100xT1.6mm m 126 166,950 21,035,700 48,500 6,111,000 215,450 27,146,700 VN

Cable Tray Straight (Powder Coating) / Thang cáp W200xH100xT1.6mm m 191 152,250 29,079,750 45,600 8,709,600 197,850 37,789,350 VN

Cover Tray Straight (Powder Coating) / Nắp W600xT2.0mm m 40 259,350 10,374,000 29,850 1,194,000 289,200 11,568,000 VN

Cover Tray Straight (Powder Coating) / Nắp W300xT1.6mm m 32 103,950 3,326,400 13,980 447,360 117,930 3,773,760 VN

Cover Tray Straight (Powder Coating) / Nắp W200xT1.6mm m 28 71,400 1,999,200 11,680 327,040 83,080 2,326,240 VN

H.Tee Tray (Powder Coating) / Tê W800xH100xT2.0mm ea 1 620,550 620,550 94,200 94,200 714,750 714,750 VN

H.Tee Tray (Powder Coating) / Tê W600xH100xT2.0mm ea 1 611,100 611,100 86,500 86,500 697,600 697,600 VN

H.Tee Tray (Powder Coating) / Tê W300xH100xT1.6mm ea 4 351,750 1,407,000 74,600 298,400 426,350 1,705,400 VN

H.Tee Reducer Tray (Powder Coating) / Tê giảm W1000/600xH100xT2.0mm ea 3 368,550 1,105,650 94,200 282,600 462,750 1,388,250 VN

H.Tee Reducer Tray (Powder Coating) / Tê giảm W1000/200xH100xT2.0mm ea 1 368,550 368,550 94,200 94,200 462,750 462,750 VN

H.Tee Reducer Tray (Powder Coating) / Tê giảm W800/600xH100xT2.0mm ea 3 305,550 916,650 94,200 282,600 399,750 1,199,250 VN

H.Tee Reducer Tray (Powder Coating) / Tê giảm W800/200xH100xT2.0mm ea 1 305,550 305,550 94,200 94,200 399,750 399,750 VN

H.Tee Reducer Tray (Powder Coating) / Tê giảm W600/200xH100xT2.0mm ea 3 274,050 822,150 90,500 271,500 364,550 1,093,650 VN

H.Tee Reducer Tray (Powder Coating) / Tê giảm W300/200xH100xT1.6mm ea 3 216,300 648,900 54,236 162,708 270,536 811,608 VN

H.Elbow (Powder Coating) / Co ngang W1000xH100xT2.0mm ea 1 340,200 340,200 96,800 96,800 437,000 437,000 VN

H.Elbow (Powder Coating) / Co ngang W800xH100xT2.0mm ea 1 282,450 282,450 96,800 96,800 379,250 379,250 VN

-8- SungHwa E&C Co.,Ltd

[Project] : HS POLYBAG - NEW FACTORY ELECTRICAL SYSTEM
MATERIAL COST LABOR COST TOTAL
DESCRIPTION SPECIFICATION UNIT Q'TY REMARKS
U/RATE AMOUNT U/RATE AMOUNT U/RATE AMOUNT
V.Elbow (In Side) (Powder Coating) / Co lên W1000xH100xT2.0mm ea 1 340,200 340,200 96,800 96,800 437,000 437,000 VN

V.Elbow (In Side) (Powder Coating) / Co lên W300xH100xT1.6mm ea 2 200,550 401,100 50,100 100,200 250,650 501,300 VN

V.Elbow (Out Side) (Powder Coating) / Co xuống W1000xH100xT2.0mm ea 1 340,200 340,200 96,800 96,800 437,000 437,000 VN

V.Elbow (Out Side) (Powder Coating) / Co xuống W600xH100xT2.0mm ea 6 253,050 1,518,300 73,800 442,800 326,850 1,961,100 VN

V.Elbow (Out Side) (Powder Coating) / Co xuống W300xH100xT1.6mm ea 4 200,550 802,200 50,100 200,400 250,650 1,002,600 VN

V.Elbow (Out Side) (Powder Coating) / Co xuống W200xH100xT1.6mm ea 4 182,700 730,800 40,100 160,400 222,800 891,200 VN

Reducer Tray (Powder Coating) / Giảm W1000/800xH100xT2.0mm ea 1 340,200 340,200 89,600 89,600 429,800 429,800 VN

Reducer Tray (Powder Coating) / Giảm W800/300xH100xT2.0mm ea 1 282,450 282,450 89,600 89,600 372,050 372,050 VN

Reducer Tray (Powder Coating) / Giảm W800/200xH100xT2.0mm ea 1 282,450 282,450 89,600 89,600 372,050 372,050 VN

Joint Connect / Nối lot 1 22,575,000 22,575,000 5,200,000 5,200,000 27,775,000 27,775,000 VN

Cross Road Bridge / Cầu vượt 3m, W250xH5000 set 1 42,525,000 42,525,000 8,500,000 8,500,000 51,025,000 51,025,000 VN

Angle Steel / Sắt V 50x50x4.0T m 160 51,712 8,273,920 42,590 6,814,400 94,302 15,088,320 VN

Thread Rod / Ty ren 12mm m 3,050 15,414 47,012,700 10,500 32,025,000 25,914 79,037,700 VN

Accessories/Phụ kiện lot 1 12,976,861 12,976,861 - - 12,976,861 12,976,861 -

2-1. SUB TOTAL 260,155,181 89,817,548 349,972,729 15,046USD

2-1.+ TOTAL 260,155,181 89,817,548 349,972,729 15,046USD

3). MAIN CABLE SUPPLY POWER / CÁP CẤP NGUỒN

3-1. CABLE SUPPLY POWER WORK / CÁP CẤP NGUỒN

From MDB-400-01 (EXISTING) To DB-400-01 Panel / Từ tủ MDB-400-01 đến DB-400-01

Cable (E) 0.6/1KV CU/PVC 1Cx240mm2 m 119 - - 37,496 4,480,022 37,496 4,480,022 BY HWASEUNG

Cable (R, S, T) 0.6/1KV CU/XLPE/PVC 2x(3x1Cx300mm2) m 717 - - 44,995 32,256,015 44,995 32,256,015 BY HWASEUNG

From MDB-400-02 (EXISTING) To DB-400-02 Panel / Từ tủ MDB-400-02 đến DB-400-02

Cable (E) 0.6/1KV CU/PVC 1Cx150mm2 m 85 249,822 21,357,282 26,039 2,226,074 275,861 23,583,356 TAIHAN

Cable (R, S, T) 0.6/1KV CU/XLPE/PVC 3x1Cx300mm2 m 256 - - 44,995 11,539,867 44,995 11,539,867 BY HWASEUNG

From MDB-400-02 (EXISTING) To DB-400-03 Panel / Từ tủ MDB-400-02 đến DB-400-03

Cable (E) 0.6/1KV CU/PVC 1Cx150mm2 m 112 249,822 28,047,515 26,039 2,923,398 275,861 30,970,913 TAIHAN

Cable (R, S, T) 0.6/1KV CU/XLPE/PVC 3x1Cx300mm2 m 337 - - 44,995 15,154,765 44,995 15,154,765 BY HWASEUNG

From MDB-400-03 (EXISTING) To DB-COMP Panel / Từ MDB-400-03 đến DB-COMP

Cable (E) 0.6/1KV CU/PVC 1Cx70mm2 m 177 117,340 20,769,180 15,069 2,667,213 132,409 23,436,393 TAIHAN

Cable (R, S, T) 0.6/1KV CU/XLPE/PVC 3x1Cx120mm2 m 532 203,717 108,377,444 21,699 11,543,868 225,416 119,921,312 TAIHAN

From MDB-400-03 (EXISTING) To DB-CT Panel / Từ MDB-400-03 đến DB-CT

Cable (E) 0.6/1KV CU/PVC 1Cx25mm2 m 179 44,690 7,999,510 8,720 1,560,880 53,410 9,560,390 TAIHAN

-9- SungHwa E&C Co.,Ltd

[Project] : HS POLYBAG - NEW FACTORY ELECTRICAL SYSTEM
MATERIAL COST LABOR COST TOTAL
DESCRIPTION SPECIFICATION UNIT Q'TY REMARKS
U/RATE AMOUNT U/RATE AMOUNT U/RATE AMOUNT
Cable (R, S, T) 0.6/1KV CU/XLPE/PVC 3x1Cx50mm2 m 536 82,779 44,369,544 12,557 6,730,552 95,336 51,100,096 TAIHAN

From MDB-220 (EXISTING) To DB-220-01 Panel / Từ MDB-220 đến DB-220-01

Cable (E) 0.6/1KV CU/PVC 1Cx16mm2 m 121 27,859 3,370,939 7,267 879,307 35,126 4,250,246 TAIHAN

Cable (R, S, T) 0.6/1KV CU/XLPE/PVC 3Cx35mm2 m 121 190,439 23,043,119 19,376 2,344,496 209,815 25,387,615 TAIHAN

From MDB-220 (EXISTING) To DB-220-02 Panel / Từ MDB-220 đến DB-220-02

Cable (E) 0.6/1KV CU/PVC 1Cx16mm2 m 114 27,859 3,175,926 7,267 828,438 35,126 4,004,364 TAIHAN

Cable (R, S, T) 0.6/1KV CU/XLPE/PVC 3Cx35mm2 m 114 190,439 21,710,046 19,376 2,208,864 209,815 23,918,910 TAIHAN

From MDB-220 (EXISTING) To DB-220-03 Panel / Từ MDB-220 đến DB-220-03

Cable (E) 0.6/1KV CU/PVC 1Cx16mm2 m 173 27,859 4,819,607 7,267 1,257,191 35,126 6,076,798 TAIHAN

Cable (R, S, T) 0.6/1KV CU/XLPE/PVC 3Cx16mm2 m 173 90,107 15,588,511 13,456 2,327,888 103,563 17,916,399 TAIHAN

From MDB-220 (EXISTING) To LP-OFF Panel / Từ MDB-220 đến LP-OFF

Cable (E) 0.6/1KV CU/PVC 1Cx16mm2 m 66 27,859 1,838,694 7,267 479,622 35,126 2,318,316 TAIHAN

Cable (R, S, T) 0.6/1KV CU/XLPE/PVC 3Cx35mm2 m 66 190,439 12,568,974 19,376 1,278,816 209,815 13,847,790 TAIHAN

From MDB-220 (EXISTING) To LP-01 Panel / Từ MDB-220 đến LP-01

Cable (E) 0.6/1KV CU/PVC 1Cx16mm2 m 138 27,859 3,844,542 7,267 1,002,846 35,126 4,847,388 TAIHAN

Cable (R, S, T) 0.6/1KV CU/XLPE/PVC 3Cx16mm2 m 138 90,107 12,434,766 13,456 1,856,928 103,563 14,291,694 TAIHAN

From MDB-220 (EXISTING) To LP-02 Panel / Từ MDB-220 đến LP-02

Cable (E) 0.6/1KV CU/PVC 1Cx16mm2 m 207 27,859 5,766,813 7,267 1,504,269 35,126 7,271,082 TAIHAN

Cable (R, S, T) 0.6/1KV CU/XLPE/PVC 3Cx16mm2 m 207 90,107 18,652,149 13,456 2,785,392 103,563 21,437,541 TAIHAN

From LP-OFF Panel To BOX 01~11 / Từ LP-OFF đến BOX 01~11

Cable (E) 0.6/1KV CU/PVC 1Cx6.0mm2 m 228 11,187 2,550,636 5,047 1,150,716 16,234 3,701,352 TAIHAN

Cable (R, S, T) 0.6/1KV CU/XLPE/PVC 3Cx6.0mm2 m 228 36,901 8,413,428 10,279 2,343,612 47,180 10,757,040 TAIHAN

Accessories/Phụ kiện lot 1 11,614,006 11,614,006 - - 11,614,006 11,614,006 -

3-1. SUB TOTAL 380,312,631 113,331,039 493,643,670 21,222USD

3-1.+ TOTAL 380,312,631 113,331,039 493,643,670 21,222USD

4). LIGHTING AND SOCKET SYSTEM / HỆ THỐNG Ổ CẮM VÀ CÔNG TẮC

4-1. LIGHTING AND SOCKET FACTORY / Ổ CẮM VÀ CÔNG TẮC

Led Hightbay / Đèn led 100W/220V ea 31 1,450,000 44,950,000 135,000 4,185,000 1,585,000 49,135,000 KOREA SANG TAO

Surfaced Led Lamp / Đèn led 2x18W, 220VAC ea 55 404,250 22,233,750 54,200 2,981,000 458,450 25,214,750 RANG DONG

Switch Lamp / Công tắc 01-Way, 01- Gang, 16A ea 6 36,960 221,760 12,100 72,600 49,060 294,360 PANASONIC

Switch Lamp / Công tắc 01-Way, 03- Gang, 16A ea 4 48,919 195,676 18,500 74,000 67,419 269,676 PANASONIC

Double Socket / Ổ cắm 2P+E, 16A Wall Type ea 33 88,725 2,927,925 32,500 1,072,500 121,225 4,000,425 PANASONIC

-10- SungHwa E&C Co.,Ltd

[Project] : HS POLYBAG - NEW FACTORY ELECTRICAL SYSTEM

MATERIAL COST LABOR COST TOTAL

DESCRIPTION SPECIFICATION UNIT Q'TY REMARKS
U/RATE AMOUNT U/RATE AMOUNT U/RATE AMOUNT
Double Socket / Ổ cắm 2P+E, 16A Type Water Proof ea 3 236,250 708,750 36,500 109,500 272,750 818,250 PANASONIC

Cable (E) 0.6/1KV CU/PVC 1Cx1.5mm2 m 2,550 3,252 8,292,600 2,289 5,836,950 5,541 14,129,550 TAIHAN

Cable 0.6/1KV CU/PVC 2x1Cx2.5mm2 m 1,250 4,987 6,233,750 3,505 4,381,250 8,492 10,615,000 TAIHAN

Cable 0.6/1KV CU/PVC 2x1Cx4.0mm2 m 3,825 7,934 30,347,550 4,206 16,087,950 12,140 46,435,500 TAIHAN

Thread Rod / Ty ren 10mm m 418 10,164 4,248,552 8,323 3,479,014 18,487 7,727,566 VN

PVC Pipe / Ống nhựa D20 m 1,863 7,140 13,301,820 4,850 9,035,550 11,990 22,337,370 VN

Accessories/Phụ kiện lot 1 4,210,357 4,210,357 - - 4,210,357 4,210,357 -

4-1. SUB TOTAL 137,872,490 47,315,314 185,187,804 7,961USD

4-1.+ TOTAL 137,872,490 47,315,314 185,187,804 7,961USD

[1]. + TOTAL 1,194,339,487 293,915,321 1,488,254,808 63,983USD

-11- SungHwa E&C Co.,Ltd