Quotation

DATE 1/12/2024

PROJECT GWANGJIN VINA CO., Ltd

GWANGJIN VINA CO., Ltd

Company
Que Vo, Bac Ninh
Name

We quote as per below

AMOUNT : 7,760,988,800 VND[Excluded VAT]

DESCRIPTION SPECIFICATION Unit Q'ty UNIT PRICE PRICE [VND] REMARK

1. 전지동 ( A BUILDING ) LOT 1 6,839,306,000

2. 화성동 ( B BUILDING ) LOT 1 659,400,800

3.정문복지동 ( C BUILDING ) LOT 1 262,282,000

TOTAL 7,760,988,800

1) Amount excluding VAT

2) Construction Scope
A. Equipment: Installation of equipment is air conditioner installation company (excluding equipment foundation concrete)
B. Refrigerant piping: Refrigerant piping and piping insulation -> air conditioner installation company S

C. Drain piping: system air conditioner drain piping and piping insulation -> air conditioner installation company (excluding PAC main piping constructionof building)
D. Electricity: Multi-air conditioner Indoor to ondoor Power connection -> Air conditioner installer
Installation of distribution panels for indoor and outdoor air conditioners -> electricity contractors
Power wiring work from distribution Panel to multi-air conditioning outdoor unit and indoor unit -> electricity contractor
Installation of LCP (separate power panel) of package air conditioning -> air conditioning installer
Three-phase four-wire system connects : power from outdoor unit to indoor unit / Three-phase three-wire system connects : power from indoor unit separately
(Length of line: within 10M)
E. Communication: Outdoor unit to Indoor wire, wired remote control installation -> Air conditioner installation company
(Exclusion of piping construction (inside walls) that be installed wire remote controller -> Electricity contractor)

F. Includes equipment usage fees (crains, etc.) for roof and the inside of a building

WRITER TEL
 BILL OF QUANTITY(BOQ)

Material Cost Labor Cost TOTAL

MODEL SPEC. UNIT Q'ty REMARK
UNIT PRICE Cost Sum UNIT PRICE Cost Sum UNIT PRICE Cost Sum
1. 전지동 ( A BUILDING )
1-1. Equipment
AM071AN4PKH/EU 4WAY 7.1kW (Wind-Free) EA 2 11,480,000 10,933,000 22,960,000 - 11,480,000 22,960,000
AM090AN4PKH/EU 4WAY 9.0kW (Wind-Free) EA 1 11,685,000 11,129,000 11,685,000 - 11,685,000 11,685,000
AM017NN1PEH/EU 1WAY 1.7kW (Wind-Free) EA 1 6,453,000 6,146,000 6,453,000 - 6,453,000 6,453,000
AM100MXVAGC/TS DVM S COOLING ONLY 10HP EA 1 66,322,000 63,164,000 66,322,000 - 66,322,000 66,322,000
PC4NUFMAN 4WAY PANEL EA 3 1,491,000 1,420,000 4,473,000 - 1,491,000 4,473,000
PC1MWFMAN 1WAY PANEL EA 1 1,904,000 1,813,000 1,904,000 - 1,904,000 1,904,000
MXJ-YA2512M Y-JOINT EA 3 1,802,000 1,716,000 5,406,000 - 1,802,000 5,406,000
MWR-WE13N Wired Remote controller EA 4 1,904,000 1,813,000 7,616,000 - 1,904,000 7,616,000
AM140RNPDKH/EU ( change: AC048BNPDKC/TC -
PAC 50,000 BTU SET 6 39,566,000 37,682,000 237,396,000 - 39,566,000 237,396,000
AC048BXPDNC/TC)
FVC85A/RC85B PAC 29,000 BTU SET 1 29,750,000 29,750,000 29,750,000 - 29,750,000 29,750,000
FVGR8PV1 / RN80H(E)Y18 PAC 80,000 BTU SET 1 86,450,000 86,450,000 86,450,000 -
FVGR15PV1 / RCN150H(E)Y18 PAC 153,000 BTU SET 12 138,700,000 138,700,000 1,664,400,000 - 138,700,000 1,664,400,000
FVGR13PV1 / RCN125H(E)Y18 PAC 121,000 BTU SET 4 118,920,000 118,920,000 475,680,000 -
FVGR10PV1 / RCN100H(E)Y18 PAC 100,000 BTU SET 12 86,150,000 86,150,000 1,033,800,000 - 86,150,000 1,033,800,000
LCP PANEL EA 2 9,360,000 18,720,000 - 9,360,000 18,720,000 connet wire to outdoor unit from this.

DRAIN PUMP 10M EA 36 3,200,000 115,200,000 - 3,200,000 115,200,000

[SUB TOTAL] 3,788,215,000 - 3,226,085,000
1-2. Piping Installation Work(DVM)
Copper Pipe 34.9M/M M 1,571 422,100 663,119,100 - 422,100 663,119,100
Copper Pipe 28.58M/M M 330 295,400 97,482,000 - 295,400 97,482,000
Copper Pipe 25.4M/M M 1,571 263,800 414,429,800 - 263,800 414,429,800
Copper Pipe 22.2M/M M 105 232,100 24,370,500 - 232,100 24,370,500
Copper Pipe 19.05M/M M 6 175,400 1,052,400 - 175,400 1,052,400
Copper Pipe 15.88M/M M 2,004 145,300 291,181,200 - 145,300 291,181,200
Copper Pipe 12.7M/M M 1,943 92,200 179,144,600 - 92,200 179,144,600
Copper Pipe 9.52M/M M 511 69,400 35,463,400 - 69,400 35,463,400
Copper Pipe 6.35M/M M 8 44,400 355,200 - 44,400 355,200
Copper pipe fitting Copper Pipe of 10% LOT 1 171,000,000 171,000,000 - 171,000,000 171,000,000
Copper sub-material Copper Pipe of 5% LOT 1 85,000,000 85,000,000 - 85,000,000 85,000,000
Addition refrigerant R410 410A(USA) kg 269 - - - -
Addition refrigerant R32 R32 kg 6 - - - -
Copper pipe insulation Φ34.9x25T M 1,571 70,400 92,000 110,598,400 - 70,400 110,598,400
Copper pipe insulation Φ28.58x25T M 330 59,600 78,000 19,668,000 - 59,600 19,668,000
Copper pipe insulation Φ25.4x25T M 1,571 57,400 75,000 90,175,400 - 57,400 90,175,400
Copper pipe insulation Φ22.23x25T M 105 54,300 71,000 5,701,500 - 54,300 5,701,500
Copper pipe insulation Φ19.05x25T M 6 49,700 65,000 298,200 - 49,700 298,200
Copper pipe insulation Φ15.88x25T M 2,004 45,900 60,000 91,983,600 - 45,900 91,983,600
Copper pipe insulation Φ12.7x25T M 8 37,900 49,500 303,200 - 37,900 303,200
Copper pipe insulation Φ28.58x13T M - 26,400 34,500 - - 26,400 -
Copper pipe insulation Φ12.7x13T M 1,934 15,600 20,400 30,170,400 - 15,600 30,170,400
Copper pipe insulation Φ9.52x13T M 511 13,200 17,300 6,745,200 - 13,200 6,745,200
Copper pipe insulation Φ6.35x13T M 8 11,900 15,600 95,200 - 11,900 95,200
insulation sub-material Insulation of 10% LOT 1 36,000,000 36,000,000 - 36,000,000 36,000,000
PVC pipe insulation Φ75 M - - - - -
PVC pipe insulation Φ48 M 86 28,200 25,596 2,425,200 - 28,200 2,425,200
PVC pipe insulation Φ34 M 21 17,200 15,660 361,200 - 17,200 361,200
PVC pipe fitting 3% LOT 1 80,000 80,000 - 80,000 80,000
PVC sub-material PVC fitting of 10% LOT 1 280,000 280,000 - 280,000 280,000
PVC pipe insulation Φ48x10T M 86 31,200 39,000 2,683,200 - 31,200 2,683,200
PVC pipe insulation Φ34x10T M 21 20,100 25,100 422,100 - 20,100 422,100
PVC pipe insulation sub-material Insulation of 10% LOT 1 310,000 310,000 - 310,000 310,000
Flexible metal conduits 16C m 9,320 19,200 16,000 178,944,000 - 19,200 178,944,000
Power Supply Cable CV2.5M/M*3P m 4,427 32,500 24,069 143,877,500 - 32,500 143,877,500
Transmission Cable VCTF 0.75/2C m 4,830 10,400 6,949 50,232,000 - 10,400 50,232,000
Transmission Cable(Remote control) VCTF 0.75/2C m 63 10,400 6,949 655,200 - 10,400 655,200
Cable sub-material Cable of 10% LOT 1 19,480,000 19,480,000 - 19,480,000 19,480,000
Copper pipe hanger EA 2,683 3,500 9,390,500 - 3,500 9,390,500
Anchor/'Hanging bolt EA 2,699 7,200 19,432,800 - 7,200 19,432,800
Copper pipe trunking outside galvanized steel sheet 1.0T LOT 1 27,000,000 27,000,000 - 27,000,000 27,000,000
Pipe tray LOT 1 23,000,000 23,000,000 - 23,000,000 23,000,000
Pressuer guage EA 76 360,000 27,360,000 - 360,000 27,360,000
Nirogen Bot 537 1,350,000 1,299,000 724,950,000 - 1,350,000 724,950,000
Crane LOT 1 15,000,000 15,000,000 - 15,000,000 15,000,000
Rental LOT 1 3,000,000 3,000,000 - 3,000,000 3,000,000
Tool damage fee 3% LOT 1 10,000,000 10,000,000 - 10,000,000 10,000,000
[SUB TOTAL] 3,613,221,000 - 3,613,221,000
TOTAL 7,401,436,000 - 6,839,306,000
2. 화성동 ( B BUILDING )
2-1. Equipment
AM071AN4PKH/EU 4WAY 7.1kW (Wind-Free) EA 1 11,480,000 10,933,000 11,480,000 - 11,480,000 11,480,000
AM017NN1PEH/EU 1WAY 1.7kW (Wind-Free) EA 1 6,453,000 6,146,000 6,453,000 - 6,453,000 6,453,000
AM028NN1DKH/EU 1WAY 2.8kW (Wind-Free) EA 1 8,478,000 8,074,000 8,478,000 - 8,478,000 8,478,000
PC4NUFMAN 4WAY PANEL EA 1 1,491,000 1,420,000 1,491,000 - 1,491,000 1,491,000
PC1MWFMAN 1WAY PANEL EA 1 1,904,000 1,813,000 1,904,000 - 1,904,000 1,904,000
PC1NWFMAN 1WAY PANEL EA 1 1,836,000 1,749,000 1,836,000 - 1,836,000 1,836,000
MXJ-YA1509M Y-JOINT EA 2 1,371,000 1,306,000 2,742,000 - 1,371,000 2,742,000
MWR-WE13N Wired Remote controller EA 3 1,904,000 1,813,000 5,712,000 - 1,904,000 5,712,000
AM140RNPDKH/EU ( change: AC048BNPDKC/TC -
PAC 50,000 BTU SET 6 39,566,000 37,682,000 237,396,000 - 39,566,000 237,396,000
AC048BXPDNC/TC)
FVGR8PV1 / RN80H(E)Y18 PAC 80,000 BTU SET 1 86,450,000 86,450,000 86,450,000 - 86,450,000 86,450,000
FVC85A/RC85B PAC 29,000 BTU SET 1 29,750,000 29,750,000 29,750,000 - 29,750,000 29,750,000
FVC85A/RC85B PAC 29,000 BTU SET 1 29,750,000 29,750,000 29,750,000 - 29,750,000 29,750,000
LCP PANEL EA 1 9,360,000 9,360,000 - 9,360,000 9,360,000 connet wire to outdoor unit from this.

DRAIN PUMP 10M EA 3 3,200,000 9,600,000 - 3,200,000 9,600,000

[SUB TOTAL] 442,402,000 - 442,402,000
2-2. Piping Installation Work
Copper Pipe 22.2M/M M 47 232,100 10,908,700 - 232,100 10,908,700
Copper Pipe 15.88M/M M 190 145,300 27,607,000 - 145,300 27,607,000
Copper Pipe 12.7M/M M 79 92,200 7,283,800 - 92,200 7,283,800
Copper Pipe 9.52M/M M 190 69,400 13,186,000 - 69,400 13,186,000
Copper Pipe 6.35M/M M 32 44,400 1,420,800 - 44,400 1,420,800
Copper pipe fitting Copper Pipe of 10% LOT 1 6,000,000 6,000,000 - 6,000,000 6,000,000
Copper sub-material Copper Pipe of 5% LOT 1 3,000,000 3,000,000 - 3,000,000 3,000,000
Addition refrigerant R410 410A(USA) kg 18 280,000 5,040,000 - 280,000 5,040,000
Addition refrigerant R32 R32 kg 2 202,000 404,000 - 202,000 404,000
Copper pipe insulation Φ22.23x25T M 47 54,300 71,000 2,552,100 - 54,300 2,552,100
Copper pipe insulation Φ15.88x25T M 190 45,900 60,000 8,721,000 - 45,900 8,721,000
Copper pipe insulation Φ12.7x25T M 79 37,900 49,500 2,994,100 - 37,900 2,994,100
Copper pipe insulation Φ9.52x13T M 190 13,200 17,300 2,508,000 - 13,200 2,508,000
Copper pipe insulation Φ6.35x13T M 32 11,900 15,600 380,800 - 11,900 380,800
insulation sub-material Insulation of 10% LOT 1 2,000,000 2,000,000 - 2,000,000 2,000,000
PVC pipe Φ48 M 50 28,200 25,596 1,410,000 - 28,200 1,410,000
PVC pipe Φ34 M 16 17,200 15,660 275,200 - 17,200 275,200
PVC pipe fitting 3% LOT 1 51,000 51,000 - 51,000 51,000
PVC sub-material PVC fitting of 10% LOT 1 169,000 169,000 - 169,000 169,000
PVC pipe insulation Φ48x10T M 50 31,200 1,560,000 - 31,200 1,560,000
PVC pipe insulation Φ34x10T M 16 20,100 321,600 - 20,100 321,600
PVC pipe insulation sub-material Insulation of 10% LOT 1 188,000 188,000 - 188,000 188,000
Flexible metal conduits 16C m 664 19,200 16,000 12,748,800 - 19,200 12,748,800
Power Supply Cable CV2.5M/M*3P m 296 32,500 24,069 9,620,000 - 32,500 9,620,000
Transmission Cable VCTF 0.75/2C m 323 10,400 6,949 3,359,200 - 10,400 3,359,200
Transmission Cable(Remote control) VCTF 0.75/2C m 45 10,400 6,949 468,000 - 10,400 468,000
Cable sub-material Cable of 10% LOT 1 1,340,000 1,340,000 - 1,340,000 1,340,000
Copper pipe hanger EA 179 3,500 626,500 - 3,500 626,500
Anchor/'Hanging bolt EA 191 7,200 1,375,200 - 7,200 1,375,200
Copper pipe trunking outside galvanized steel sheet 1.0T LOT 1 17,000,000 17,000,000 - 17,000,000 17,000,000
Pipe tray Squre Pipe LOT 1 9,000,000 9,000,000 - 9,000,000 9,000,000
Pressuer guage EA 8 360,000 2,880,000 - 360,000 2,880,000
Nirogen Bot 36 1,350,000 48,600,000 - 1,350,000 48,600,000
Crane LOT 1 5,000,000 5,000,000 - 5,000,000 5,000,000
Rental LOT 1 2,000,000 2,000,000 - 2,000,000 2,000,000
Tool damage fee 3% LOT 1 5,000,000 5,000,000 - 5,000,000 5,000,000
[SUB TOTAL] 216,998,800 - 216,998,800
TOTAL 659,400,800 - 659,400,800
3.정문복지동 ( C BUILDING )
3-1. Equipment
AM140RNPDKH/EU ( change: AC048BNPDKC/TC -
PAC 50,000 BTU SET 6 39,566,000 37,682,000 237,396,000 - 39,566,000 237,396,000
AC048BXPDNC/TC)
LCP PANEL EA 1 9,360,000 9,360,000 - 9,360,000 9,360,000 connet wire to outdoor unit from this.

DRAIN PUMP 10M EA 1 3,200,000 3,200,000 - 3,200,000 3,200,000

[SUB TOTAL] 249,956,000 - 249,956,000
1-2. Piping Installation Work
Copper Pipe 15.88M/M M 11 145,300 1,598,300 - 145,300 1,598,300
Copper Pipe 9.52M/M M 11 69,400 763,400 - 69,400 763,400
Copper pipe fitting Copper Pipe of 10% LOT 1 236,000 236,000 - 236,000 236,000
Copper sub-material Copper Pipe of 5% LOT 1 118,000 118,000 - 118,000 118,000
Addition refrigerant R410 410A(USA) kg 1 280,000 280,000 - 280,000 280,000
Copper pipe insulation Φ15.88x25T M 11 45,900 60,000 504,900 - 45,900 504,900
Copper pipe insulation Φ9.52x13T M 11 13,200 17,300 145,200 - 13,200 145,200
insulation sub-material Insulation of 10% LOT 1 65,000 65,000 - 65,000 65,000
Flexible metal conduits 16C m 25 19,200 16,000 480,000 - 19,200 480,000
Power Supply Cable CV2.5M/M*3P m 12 32,500 24,069 390,000 - 32,500 390,000
Transmission Cable VCTF 0.75/2C m 13 10,400 6,949 135,200 - 10,400 135,200
Cable sub-material Cable of 10% LOT 1 50,000 50,000 - 50,000 50,000
Copper pipe trunking outside galvanized steel sheet 1.0T LOT 1 2,000,000 2,000,000 - 2,000,000 2,000,000
Pipe tray Squre Pipe LOT 1 1,500,000 1,500,000 - 1,500,000 1,500,000
Pressuer guage EA 1 360,000 360,000 - 360,000 360,000
Nirogen Bot 2 1,350,000 2,700,000 - 1,350,000 2,700,000
Tool damage fee 3% LOT 1 1,000,000 1,000,000 - 1,000,000 1,000,000
[SUB TOTAL] 12,326,000 - 12,326,000
TOTAL 262,282,000 - 262,282,000
G.TOTAL 8,323,118,800 - 7,760,988,800