ipc no 10-rev 1(check)

VIETNAM-SINGAPORE INDUSTRIAL PARKBinh Duong Province – Viet Nam

----- o0o -----

INTERIM PAYMENT CERTIFICATE No.10

PROJECT:

EMPLOYER: TBC – BALL BEVERAGE CAN VIETNAM LIMITED

CONSULTANT:

CONTRACTOR: UY NAM INVESTMENT CONSTRUCTION JSC

June 2012

MAIN TENDER PACKAGE FOR PROPOSED CONSTRUCTION AND COMPLETION OF TBC-BALL BEVERAGE CAN FACTORY AT STREET NO.18, VIETNAM SINGAPORE INDUSTRIAL PARK II-A, TAN UYEN DISTRICT, BINH DUONG PROVINCE, VIETNAM

FOSCO II, BLOCK E, SUITE E21, 40 BA HUYEN THANH QUAN STR., DISTRICT 3, HCMC, VIETNAM

ATELIER MANAGEMENT AND DESIGN CONSULTANCY (VIETNAM) CO., LTD

17 TRAN NHAT DUAT STR., TAN DINH WARD, DISTRICT 1, HCMC, VIETNAM

COTECCONS TOWER, FLOORS 5-6, 236/6 DIEN BIEN PHU STR., BINH THANH DISTRICT, HCMC, VIETNAM

TBC – BALL BEVERAGE CAN VIETNAM LIMITEDFOSCO II, Block E, Suite E21, 40 Ba Huyen Thanh Quan Street,Ward 6, District 3, HCMC, Vietnam.

Dear Sirs,

1)

VND 17,293,957,586 (Including 10% VAT)

2)

3)

Thank youYours faithfully,

Anthony ChangDeputy General Director

C/C to:- TBC – Ball Beverage Can Vietnam Limited- Uy Nam Investment Construction JSC

Our ref: AMD/QS/011/TBC_MP/2012-10

26th June 2012

Attention: Wuttichai Srivilai

MAIN TENDER PACKAGE FOR PROPOSED CONSTRUCTION AND COMPLETION OF TBC-BALL BEVERAGE CAN FACTORY

Valuation for Interim Payment Certificate No.10

We are pleased to enclose herewith our valuation for the above, the amount due to the Contractor under this certificate is:

(In words: Vietnam Dongs, Seventeen Billion, Two Hundred Ninety Three Million, Nine Hundred Fifty Seven Thousand, Five Hundred Eighty Six Only.)

Upon TBC approval and endorsement of this Interim Payment Certificate, the Contractor shall be issued with the same Certificate for their subsequent submission of Invoice prior to any payment being made to them.

Please make payment directly to Uy Nam Investment Construction JSC on presentation of this original certificate of payment.

Contract Title :

To : TBC – Ball Beverage Can Vietnam Limited

Date of Certificate :

Date of Valuation :

Date of Commencement :

Date of Completion :

Original Contract Sum (Including 10% VAT) VND 281,600,000,000

Approved Variations (Including 10% VAT) VND 3,025,844,940

Revised Contract Sum (Including 10% VAT) VND 284,625,844,941

5% Limit of Retention Sum (Including 10% VAT) VND 14,231,292,247

WORK PROGRESS COMPLETED

100% (Including 10% VAT) VND 281,600,000,000

2. Materials on site VND NIL

3. Variation Works VND 3,025,844,940 =============

Total of Work Done (Included 10% VAT) (a) 284,625,844,941

4. Less Retention Sum (5% x a) (b) (14,231,292,247)

(c) (74,263,764,586)

(d) (7,662,166,590)

7. Less Previous Payment (including 10% VAT) (e) (171,174,663,932)=============

TOTAL AMOUNT PAYABLE (Including VAT) VND 17,293,957,586

We hereby certify that Interim Payment (Including 10% VAT) VND 17,293,957,586

Is due from the Employ: TBC – Ball Beverage Can Vietnam Limited

To the Contractor : Uy Nam Investment Construction JSC

Atelier Management and Design TBC – Ball Beverage Can Vietnam Limited Consultancy (Vietnam) Co., Ltd.

Main Tender Package for Proposed Construction and Completion of TBC - Ball Beverage Can Factory

INTERIM PAYMENT CERTIFICATE NO. 10

26th Jun 2012

20th Jun 2012

06th Jun 2011

15th Jan 2012

1. Value of Work Done

5. Less Recovery of 1st Advance Payment

6. Less Recovery of 2nd Advance Payment

(In words: Vietnam Dongs, Seventeen Billion, Two Hundred Ninety Three Million, Nine Hundred Fifty Seven Thousand, Five Hundred Eighty Six Only.)

Fosco II, Block E, Suite E21, 40 Ba Huyen Thanh Quan Str., District 3, HCMC, Vietnam.

Coteccons Tower, Floors 5-6, 236/6 Dien Bien Phu Str., Ward 17, Binh Thanh District, HCMC, Vietnam.

Summary-Pages 4/81

SUMMARY OF WORK DONE No.10

VND 74,263,764,586 VND 14,231,292,247

2nd Advance Payment (Excluding VAT) VND 7,662,166,590

Total of Advance Payment VND 81,925,931,176 CURRENCY: VND

Date of valuation : 22 Jun, 2012 Progress payment No. 10

Advance payment Period: 18 Apr , 2012 ~ 30 Jun, 2012

ITEM DESCRIPTION

VALUE OF WORK DONE (Ending 22 Jun, 2012)

REMARKUNICONS' CLAIM

BILL 1 8,989,982,800 100% 8,989,982,800 100% 8,989,982,800

BILL 2 FACTORY BUILDING 76,097,584,189 100% 76,097,584,189 100% 76,097,584,189

BILL 3 OFFICE BUILDING 11,374,426,599 100% 11,374,426,599 100% 11,374,426,599

BILL 4 UTILITY WORKS 14,095,854,515 100% 14,095,854,515 100% 14,095,854,515

BILL 5 EXTERNAL WORKS 30,903,126,514 100% 30,903,126,514 100% 30,903,126,514

BILL 6 MEP SERVICES 75,060,750,855 100% 75,060,750,855 100% 75,060,750,855

BILL 7 MISCELLANEOUS ITEMS 7,844,562,160 100% 7,844,562,160 100% 7,844,562,160

* PROVISIONAL SUM 43,817,815,469 100% 43,817,815,469 100% 43,817,815,469

Mechanical Ventilation system 39,947,245,850 100% 39,947,245,850 100% 39,947,245,850

Spot Cooling System 3,870,569,619 100% 3,870,569,619 100% 3,870,569,619

Material onsite

SUB TOTAL 268,184,103,100 100% 268,184,103,100 100% 268,184,103,100

* Commercial Discount (12,184,103,100) (12,184,103,100) (12,184,103,100)

TOTAL (EXCLUDED VAT) 256,000,000,000 100% 256,000,000,000 100% 256,000,000,000

10% VAT Tax 25,600,000,000 25,600,000,000 25,600,000,000

281,600,000,000 100% 281,600,000,000 100% 281,600,000,000

* VARIATION WORKS (included 10% VAT) 3,025,844,940 3,025,844,940 3,025,844,940

BILL 8 Variation works (included 10% VAT) 27,144,346,960 100% 27,144,346,960 100% 27,144,346,960

Add (24,118,502,019) 100% (24,118,502,019) 100% (24,118,502,019)

284,625,844,941 100% 284,625,844,941 100% 284,625,844,941

Less Retention Sum (5% x value of work done) (14,231,292,247) (14,231,292,247)

Less Summary of Previous Payments (253,100,595,108) (253,100,595,108)

Less Recovery of 1st Advance Payment (74,263,764,586) (74,263,764,586)

Less Recovery of 2nd Advance Payment (7,662,166,590) (7,662,166,590)

Less Previous Payments No.1 (2,017,814,554) (2,017,814,554)









TOTAL PAYMENT (Included VAT) 17,293,957,586 17,293,957,586

Submitted by: Checked by: Aprroved by:Unicons Construction Investment JSC Atelier Management & Design Consultancy (Vietnam) Co., Ltd TBC-Ball Beverage Can Vietnam Ltd

Mr. Ngo Thanh Phong Mr. Anthony Chang Mr. Wuttichai Srivilai

Deputy General Director Deputy General Director Purchasing Manager

TBC-BALL BEVERAGE CAN FACTORY AT STREET NO.18, VIETNAM SINGAPORE INDUSTRIAL PARK II-A, TAN UYEN DISTRICT, BINH DUONG PROVINCE, VIETNAM

1st Advance Payment (Excluding Provisional Sum & VAT)

Limit of Retention

CONTRACT AMOUNT (VND)

ATELIER & UNICONS AGREED VALUE OF WORK DONE

% Work Done to

Date

Value of Work Done to Date

% Work Done to

Date


GENERAL CONDITIONS & PRELIMINARIES WORKS

CONTRACT AMOUNT ( INCLUDED 10% VAT ):

Adjustment of the Provisional sum (included 10% VAT) -EI-14 +32

TOTAL REVISED CONTRACT SUM AMOUNT (INCLUDED VARIATION WORKS AND 10%VAT )

TBC - Ball Beverage Can Vietnam Limited

General Note -/81

#REF!

GENERAL NOTES TO THE QUOTATION

1 The scope of the Works shall be as description in Tender Drawings

2

3

4

5

6

7 This Bill is to be read in conjunction with Drawings, Specifications, other documents

8 The words "as described" where used in this Bill shall mean as described in the above documents.

9

10

11

The Contractor shall provide and do everything reasonably and in dispensable necessary for the proper execution of the works accordingly to the true intent and meaning of the Drawing and the Specifications, other documents taken together whether the same may or may not be particularly shown or described, provided the same is reasonable to be inferred there form. If the Contractor should find any discrepancy in the Drawings or between the Drawing and the Specification, or any other documents pertaining to the Works, he shall immediately refer the same to the Engineer who shall decide which shall be followed. This Bill is intended to be read with Drawings and Specifications - Bill items are not inteded to fully describe the Works

The prices herein shall be inclusive of all ancillary and other works and expenditure, whether separately or specification mentioned or discribed in the Contract Document or not, which are either dispensibed in Contract Document

The prices shall also deemed to include for the supply of material, conveyance, unloading, storage, returning packing, handling, hoisting, lowering, cutting and waste: all labor for fabricating, setting, fitting and fixing material and goods in position: the use of plant and all costs in connection therewith; supervision; establishment charges; overhead and profits, ect..

The Contractor shall submit to the Engineer and not less than 14 days before the stipulated date for the commencement of works, a breakdown of his prices contained in the section.

For the purpose of the valuation of variation, any omission/ addition to the Contract Sum shall be based on the measured quantities, applying the relevant unit rate for pro-rates unit rates attached else where to this document

Contractor shall fill in details any item or quantity not included in this Bill but necessary for the satisfactory completion of the works as shown in the Drawings, Specification and other documents relevant. Any items un-price by the Contractor shall be deemed to have the item included elsewhere in the rates, or be NIL value

Contractor is deemed to have allowed elsewhere in the tender amount items not described in this Bill but appear in the Drawings or Specification

Failure to bring to the Engineer's attention any such discrepancy, difference or divergence before acceptance of award will result in the same being resolve at no additional cost or time.


Bill1 - /81

SUMMARY OF BILL1-GENERAL CONDITIONS & PRELIMINARIES WORKS CURRENCY: VND

Item Description Remarks

VALUE OF WORK DONE (Ending 20 June, 2012)

UNICONS' CLAIM

1 Bill1/1 Generally - N/A

2 Bill1/2 Definitions and interpretation - N/A

3 Bill1/3 Description of the Works - N/A

4 Bill1/3 Phased completion - N/A

5 Bill1/3 Defects Notification period - Including

6 Bill1/4 Site and access - Including

7 Bill1/5 Law governing contract - N/A

8 Bill1/5 Necessary permit - Including

9 Bill1/5 Soil investigation and ground water - Excluding

10 Bill1/5 - Bill1/6 Surrounding structures and building - Excluding

11 Bill1/6 Interferance from squatters - Excluding

12 Bill1/7 Conditions of the contract 655,424,000 100% 655,424,000 100% 655,424,000

13 Bill1/7 Taxes - Including

14 Bill1/8 - Bill1/10 Insurances 179,900,000 100% 179,900,000 100% 179,900,000

15 Bill1/10 Engineer's verbal instructions - Including

16 Bill1/10 Reinforcement schedules - Including

17 Bill1/11 Contract bills - Including

18 Bill1/12 Provisioonal quantities - Excluding

19 Bill1/12 Adjustment of provisional sums - N/A

20 Bill1/12 Daywork - Including

21 Bill1/12 Drawings - Including

22 Bill1/13 - Including

23 Bill1/13 Specification - Including

24 Bill1/14 Tests 100,000,000 100% 100,000,000 100% 100,000,000

25 Bill1/14 Setting out and checking the works 456,000,000 100% 456,000,000 100% 456,000,000


27 Bill1/15 Interim Payments - Including

28 Bill1/16 Payment of preliminaries 30,000,000 100% 30,000,000 100% 30,000,000

29 Bill1/16 Variation meetings - Including

30 Bill1/16 Draft final statement - Including

31 Bill1/17 - Excluding

32 Bill1/17 Plant and equipment - Including

33 Bill1/17 Scaffolding and staging - Including

34 Bill1/18 Locating and checking the works - Including

35 Bill1/18 Labour on-costs 550,000,000 100% 550,000,000 100% 550,000,000

36 Bill1/19 Site management costs 1,254,000,000 100% 1,254,000,000 100% 1,254,000,000

37 Bill1/20 Working odd hours - Including

38 Bill1/20 Payment for overtime - Excluding

39 Bill1/20 Attendance - Excluding

40 Bill1/20 Loading in excess of design load - Including

41 Bill1/20 Transfer of plant, labour and materials - Excluding

42 Bill1/21 Access for insection and supervision - Including

43 Bill1/21 Pre completion inspection - Including


AmountContract value


% Work Done to

Date


% Work Done to Date


Shop drawings and coordination drawings

As built survey drawings of intended floor areas

Valuation of variations on omissions of work, materials or goods

F19

Foster: repaire follow workdone percent

H32

Microsoft:


Bill1 - /81

Item Description Remarks


UNICONS' CLAIMAmountContract value


% Work Done to

Date


% Work Done to Date


44 Bill1/21 Pollution and site hygiene 193,800,000 100% 193,800,000 100% 193,800,000

45 Bill1/22 Vector control - Including

46 Bill1/23 421,953,000 100% 421,953,000 100% 421,953,000

47 Bill1/24 - Bill/25 366,125,000 100% 366,125,000 100% 366,125,000

48 Bill1/26 Public and private services - Including

49 Bill1/27 Water used for the works 119,352,000 100% 119,352,000 100% 119,352,000

50 Bill1/27 1,359,093,200 100% 1,359,093,200 100% 1,359,093,200

51 Bill1/28 705,800,000 100% 705,800,000 100% 705,800,000

52 Bill1/28 Temporary hoarding and site security 261,800,000 100% 261,800,000 100% 261,800,000

53 Bill1/29 Advertising - Including

54 Bill1/29 Project signboard 20,000,000 100% 20,000,000 100% 20,000,000

55 Bill1/29 349,913,000 100% 349,913,000 100% 349,913,000

56 Bill1/29 334,150,000 100% 334,150,000 100% 334,150,000

57 Bill1/30 260,670,000 100% 260,670,000 100% 260,670,000

58 Bill1/30 679,833,000 100% 679,833,000 100% 679,833,000

59 - Including

60 - Including

61 Bill1/32 Site meeting - Including

62 Programme chart report - Including

63 Bill1/35 Fire protection during construction - Including

64 Bill1/36 Removal or rubbish 228,000,000 100% 228,000,000 100% 228,000,000

65 Bill1/36 Record drawings - Including

66 - Including


68 - Including

69 Bill1/38 Protecting the works - Including

70 Bill1/38 Safeguarding the works 152,000,000 100% 152,000,000 100% 152,000,000

71 Bill1/39 Branch office contractors - Including

72 Bill1/39 Progress photographs - Including

73 Bill1/39 Performance security 262,169,600 100% 262,169,600 100% 262,169,600

74 Bill1/40 Clearing and cleaning - Including

75 Bill1/40 Stamping charges - Including

76 Bill1/40 Washing bay 50,000,000 100% 50,000,000 100% 50,000,000

77 Bill1/40 Taking-over certificate - Including

Total Amount -carried to Summary (Excluded VAT) 8,989,982,800 8,989,982,800 8,989,982,800

-

Safety, health and welfare of work peopleDamage, maintenance and use of roads

Temporary source of lighting and elcectricityfor the worksWater and electricity from long-term installation system and bills from the public utilities authorities (Pua)

Temporary building and facilities for the contractorTemporary building and facilities for the direct contractorTemporary office and facilities for the employerTemporary office and facilities for the engineer

Bill1/30 - Bill1/31

Temporary office and facilities for the engineer (Cont'd)

Bill1/31 - Bill1/32

Temporary office for display or approved sample and prototyes

Bill1/32 - Bill1/34

Bill1/36 - Bill1/37

As-built drawings and as-built documentsOperating and maintenance instructions

Bill1/37 - Bill1/38

Product/Workmanship indemnities and warranties


Bill2 - /81


BILL 2: FACTORY BUILDING CURRENCY: VND

NO DESCRIPTION UNIT QTY

AMOUNT VALUE OF WORK DONE (Ending 20 June, 2012)

REMARK UNICONS' CLAIM

Contract value

I EARTH WORK 4,008,290,316 4,008,290,316 4,008,290,316

Note

Note

Note

Note

1 Excavation for footing and ground beam m3 2,247.63 239,372,808 100% 239,372,808 100% 239,372,808

2 m3 1,837.53 353,173,130 100% 353,173,130 100% 353,173,130

3 m3 410.10 17,511,386 100% 17,511,386 100% 17,511,386

4 m2 28,033.60 398,077,120 100% 398,077,120 100% 398,077,120

5 m3 4,896.12 2,171,918,832 100% 2,171,918,832 100% 2,171,918,832

6 m3 710.60 315,222,160 100% 315,222,160 100% 315,222,160

7 m2 28,033.60 513,014,880 100% 513,014,880 100% 513,014,880

II ANTI - TERMITE TREATMENT 513,014,880 513,014,880 513,014,880

Note

1 m2 28,033.60 513,014,880 100% 513,014,880 100% 513,014,880

III CONCRETE WORK 16,767,811,851 16,767,811,851 16,767,811,851

Note

Note

Note

1 Lean concrete grade M100

a Lean concrete for footing m3 68.97 79,690,213 100% 79,690,213 100% 79,690,213

b Lean concrete for ground beam m3 40.29 46,555,095 100% 46,555,095 100% 46,555,095

2 - -

a m3 6,040.66 8,587,396,570 100% 8,587,396,570 100% 8,587,396,570

b m3 959.31 1,363,755,096 100% 1,363,755,096 100% 1,363,755,096

3 - -

a Footing and column stump m3 220.27 286,566,988 100% 286,566,988 100% 286,566,988

b Ground beam m3 80.58 103,488,894 100% 103,488,894 100% 103,488,894

c m3 89.95 118,535,616 100% 118,535,616 100% 118,535,616


% Work Done to

Date


% Work Done to

Date


The Contractor is referred to the specification and existing site survey condition related to this section of the works and he is to include for comply with all the requirements contained thereinExcavation quantites are net volume on the shape of structures in drawing before excavating and no allowance is made for subsequent variation to volume. Extra excavation volume from Contractor's excavation method statement shall be allowed in the unit rates

Bacfilling quantity around filecap, tie beam and other excavation due to Contractor's excavation method statement shall be allowed in the unit rate

Disposal excavation materials quantity are volumes before excavating and no allowance is made for subsequent variation to volume. The contracttor shall include it in his unit rate loose factor and surplus volume caused by his excavation method

Backfilling with selective material for footing and ground beam

Remove surplus excavated material off site as directed

0.25mm thk. PVC Damp proofing sheet laying under slab

Ground slab type G2 - 200mm thk. base coarse Agg. 0x4 compcated ratio k=0.98 to ground floor at production and warehouse area

Ground slab type G1 - 200mm thk. base coarse Agg. 0x4 compcated ratio k=0.98 to ground floor at coil storage area

Back filling well compacted sub-grade, K=0.98 to ground floor

Compacted, K=0.95

The Tenderer is referred to existing site survey condition related to this section of the works and he is to include for comply with all the requirements contained therein

Engage a specification applicator to supply and apply approved anti-termite treatment to related structural areas in contract as Engineer's approval

Concrete Construction shall conform to the Specification including all allowance for grade, admixtures, vapor retarder, curing materials, curing method when necessary and Engineer's approval

Ready mixed concrete for reinforced concrete, max. slump and material to comply with specification

Welded wire mesh including reinforcement bar for support

Vibrated reinforced concrete grade B25 (M350)

Ground slab type G2 - 270mm thk. Ground floor slab at production and warehouse area (except machine foundation area)

Ground slab type G1 - 270mm thk. Ground floor slab at coil storage area

Vibrated reinforced concrete grade B20 (M250)

Column, beam and 1st slab to utility area at Axis (F-G)


Bill2 - /81

d m3 22.31 33,099,994 100% 33,099,994 100% 33,099,994

4 Formwork

a Lean concrete for footing m2 143.98 16,845,660 100% 16,845,660 100% 16,845,660

b Lean concrete for ground beam m2 201.45 23,569,650 100% 23,569,650 100% 23,569,650

c m2 155.40 18,181,940 100% 18,181,940 100% 18,181,940

d Ground floor slab at coil storage area m2 64.94 7,597,395 100% 7,597,395 100% 7,597,395

e Footing m2 512.90 60,009,300 100% 60,009,300 100% 60,009,300

f Ground beam m2 805.80 94,278,600 100% 94,278,600 100% 94,278,600

g m2 965.74 119,268,643 100% 119,268,643 100% 119,268,643

h m2 248.24 58,087,224 100% 58,087,224 100% 58,087,224

5 Reinforcement bar

a

a1 m2 25,232.18 3,146,452,846 100% 3,146,452,846 100% 3,146,452,846

a2 m2 25,232.18 1,521,500,454 100% 1,521,500,454 100% 1,521,500,454

b Footing kg 19,194.97 406,933,446 100% 406,933,446 100% 406,933,446

d Ground beam kg 18,270.86 387,342,316 100% 387,342,316 100% 387,342,316

e kg 10,938.21 231,890,113 100% 231,890,113 100% 231,890,113

f kg 2,677.63 56,765,798 100% 56,765,798 100% 56,765,798

IV BRICK WORK 994,677,862 994,677,862 994,677,862

Note

Note

Note

1 200mm thk. brick wall m2 3,330.99 955,659,883 100% 955,659,883 100% 955,659,883

2 100mm thk. brick wall m2 261.69 39,017,979 100% 39,017,979 100% 39,017,979

V FINISHING WORK 2,725,327,448 2,725,327,448 2,725,327,448

Note

Note

Note

Note

Note

i Floor finishing

Cement and mortar screeding

1 m2 519.38 26,124,814 100% 26,124,814 100% 26,124,814

2 m2 24,600.94 1,163,624,273 100% 1,163,624,273 100% 1,163,624,273

Tilling and stone to floor

3 m2 449.80 155,900,680 100% 155,900,680 100% 155,900,680

4 m2 69.58 22,662,206 100% 22,662,206 100% 22,662,206

Lintel, around door, window and bracing on top of wall

Ground floor slab at production and warehouse area

Column, beam and 1st slab to utility area at Axis (F-G)Lintel, around door, window and bracing on top of wall

For ground floor slab at production, warehouse area and coil storage area (except machine foundation area)

A9 - 1 layer welded wire mesh steel on bottom

A6 - 1 layer welded wire mesh steel on top

Column, beam and 1st slab to utility area at Axis (F-G)Lintel, around door, window and bracing on top of wall


Work including construction of reinforcement concrete stiffener, all necessary joints, damp proof course and anchoring to concrete structure as Specification and Drawing

Block brick and clay brick with size, strength of mortar like as specified in Specification and Drawing

Screeding and floor coating works includes the minimum requirement of thickness and comply with all the requirements as Specification and Drawing

Painting works including preration of surfaces, supply and apply primer, coats and all necessary accessaries as specified in Specification and Drawing

Painting work includes the minimum requirement of coating numbers as stated in Specification and the thicknees of coating shall be conform to the Painting Manufacturer's recommendation

Supply and install ceramic tile, granite stone to floor and wall including wastage, preparing surface for installation as required and all necessaries and any sub material to finish as specified in Specification and Drawing

Gypsum board ceiling includes frame, trim, access panel, caulking material and fixing accessories decorative moulding as specified in Specification and Drawing

Cement and mortar screeding to under tilingFloor coating to warehouse and process can line area (except machine foundation area)

5kg/m2 Grey hardener floor coating Ashford formula floor coating

600mmx600mm granite tile - Floor type N1, S1 to ground FL and 1st FL

Dong Tam Classic 001, 002, 003

300x300mm non-slip ceramic tile to toilet floor

Classic001, 007,008,009


Bill2 - /81

5 m2 2.28 5,141,628 100% 5,141,628 100% 5,141,628

ii Wall finishing

External plastering

1 m2 946.53 63,512,029 100% 63,512,029 100% 63,512,029

Internal plastering

2 m2 6,571.90 367,368,986 100% 367,368,986 100% 367,368,986

3 m2 248.24 20,802,177 100% 20,802,177 100% 20,802,177

External painting

4 m2 946.53 60,861,750 100% 60,861,750 100% 60,861,750

Internal painting

5 m2 6,445.18 294,544,543 100% 294,544,543 100% 294,544,543

6 m2 248.24 11,344,385 100% 11,344,385 100% 11,344,385

Tiling and stone to wall

7 300x300mm ceramic tile to toilet wall m2 126.72 51,727,104 100% 51,727,104 100% 51,727,104

8 100mmH ceramic tile to skirting m2 17.22 8,694,378 100% 8,694,378 100% 8,694,378

9 1000mmH thk. Granite partition in toilet m2 3.00 5,196,300 100% 5,196,300 100% 5,196,300

Partition

10 m2 76.14 131,882,094 100% 131,882,094 100% 131,882,094

iii Ceiling -

1 m2 2,522.88 322,928,640 100% 322,928,640 100% 322,928,640

2 m2 69.58 13,011,460 100% 13,011,460 100% 13,011,460

VI 727,633,000 727,633,000 727,633,000

Note

Note

1 Door system

a set 2.00 89,040,000 100% 89,040,000 100% 89,040,000

b set 1.00 51,242,600 100% 51,242,600 100% 51,242,600

c set 1.00 30,182,400 100% 30,182,400 100% 30,182,400

d set 1.00 27,017,100 100% 27,017,100 100% 27,017,100

e set 6.00 153,766,200 100% 153,766,200 100% 153,766,200

f set 3.00 71,555,400 100% 71,555,400 100% 71,555,400

g set 8.00 146,723,200 100% 146,723,200 100% 146,723,200

h set 3.00 38,352,600 100% 38,352,600 100% 38,352,600

Counter for lavabo for toilet including steel frame with rust preventive paint finish, granite stone counter top and other necessary accessories as specified in Drawing (except wash basin and mirror)

15mm thk. cement and sand mortar plaster to external wall

15mm thk. cement and sand mortar plaster to internal wall

15mm thk. cement and sand mortar plaster to lintel, around door, window and bracing on top of wall

External emulsion paint works c/w 2 coat putty, 1 primer coat & 2 coats of covering paint to external wall

Internal emulsion paint works c/w 2 coat putty, 1 primer coat & 2 coats of covering paint to internal wall

Internal emulsion paint c/w 2 coat putty, 1 primer coat & 2 coats of covering paint lintel, around door, window and bracing on top of wall

Classic001,002,003,004,

005,006

Compacted laminate

12mm thck

Toilet partition C/w door to toilet by compact grade formica

Compacted laminate

12mm thck

9mm thk gypsum board ceiling with exposed tee frame

9mm thk anti-moisture gypsum board ceiling with emulsion paint finishing to toilet area

DOOR, WINDOW, LOUVRE AND GLASS WALL

Supply, delivery and install door and window C/w door and window framed leave, panic device and/or ironmongeries, building in to brickwall, filling frame with cement mortar or equivalent caulking and accessories as specified in Specification and Drawing

The work is included supply, fabrication, installation and finishing including all bolt, rivet, weld connection, grouting and other necessary accessories as specified in Specification and Drawing

D1 (6000Wx5000H) - Roller shutter door included motor, 1mm thk. zincalume alu. Panel

Taiwan, steel sheet

1mm


Taiwan, steel sheet

1mm


Taiwan, steel sheet

1mm

D3a (3500Wx5000H) - Roller shutter door included motor, 1mm thk. zincalume alu. Panel

Taiwan, steel sheet

1mm


Taiwan, steel sheet

1mm


Taiwan, steel sheet

1mm

D7 (3000Wx3200H) - Steel door with 2mm thk. tole at both side

Oil paint finish


Oil paint finish


Bill2 - /81

i set 1.00 7,174,400 100% 7,174,400 100% 7,174,400

j set 1.00 3,409,500 100% 3,409,500 100% 3,409,500

j set 2.00 6,819,000 100% 6,819,000 100% 6,819,000

k set 2.00 14,411,200 100% 14,411,200 100% 14,411,200

2 Window system

a set 3.00 54,350,700 100% 54,350,700 100% 54,350,700

3 Glass partition

a set 1.00 4,461,100 100% 4,461,100 100% 4,461,100

b set 1.00 7,696,200 100% 7,696,200 100% 7,696,200

c set 1.00 9,421,600 100% 9,421,600 100% 9,421,600

d set 1.00 12,009,800 100% 12,009,800 100% 12,009,800

VII STEEL STRUCTURE 47,079,670,899 47,079,670,899 47,079,670,899

Note

Note

1 kg 575,811.61 15,777,238,221 100% 15,777,238,221 100% 15,777,238,221

2 Purlin for roofing kg 320,471.79 8,428,408,109 100% 8,428,408,109 100% 8,428,408,109

3 Purlin for walling kg 43,761.43 1,150,925,700 100% 1,150,925,700 100% 1,150,925,700

4 m2 45,115.52 4,331,090,242 100% 4,331,090,242 100% 4,331,090,242

5 Anchor bolt for steel structure item 1.00 154,885,500 100% 154,885,500 100% 154,885,500

6 Connection bolt item 1.00 154,885,500 100% 154,885,500 100% 154,885,500

7 item 1.00 610,869,300 100% 610,869,300 100% 610,869,300

8 m2 30,653.37 9,671,136,815 100% 9,671,136,815 100% 9,671,136,815

9 m2 5,705.66 1,640,378,687 100% 1,640,378,687 100% 1,640,378,687

10 m2 331.20 136,321,920 100% 136,321,920 100% 136,321,920

11 Flashing m 1,558.00 256,291,000 100% 256,291,000 100% 256,291,000

12 m2 31,208.51 4,506,509,205 100% 4,506,509,205 100% 4,506,509,205

13 m 426.00 202,520,400 100% 202,520,400 100% 202,520,400

14 Mortar non-shrink by Sika Grout item 1.00 58,210,300 100% 58,210,300 100% 58,210,300

15 m2 298.20 Omited

Testing of steel structure

Note

Note

16 item


Oil paint finish

D14 (900Wx2500H) - Seri 1000 Alu. Frame door with 5mm thk. clear glass panel on top and alu. lambri on buttom

Tungshin aluminium

D15 (900Wx2500H) - Seri 1000 Alu. Frame door with 5mm thk. opaque glass panel on top and alu. lambri on buttom

Tungshin aluminium


Tungshin aluminium

S1 (3000Wx3200H) - Sliding window, Seri 1000 alu. Frame with 8mm thk. clear glass panel

Tungshin aluminium

VK4 (2000Wx2200H) - Seri 1000 Glass partition, alu. Frame with 8mm thk. clear glass panel




The works include supply, fabrication, installation and testing all steel structure of column, beam, rafter, purlin, girth, bracing with all connections, plates, weld, bolts, nuts, washes, finish painting and other necessary accessoties as Drawing and Specification

Preparation and submission of all test records and reports for steel structure.

Steel structure for column, beam, plate and other shape steel (steel sructure for main frame using hot roll steel)

Fy=24.5 KN/cm2

Fy=24.5 KN/cm2 Fy=24.5 KN/cm2

Paint finishing to steel structure and purlin, 1 layer of anti-rust paint (0.5mm - 0.8mm thk.), 1 layer of base coat (0.6mm thk.) and 2 layers of finishing coat (1mm thk./2coats)

Jotun Epoxy painting,

200micron thck

Turnbuckle and bracing system and all necessary for purlin

Roofing sheet by Lysaght Kliplok APT 0.65mm thk. in zincalume ® G550

Walling sheet by Lysaght Spandek, APT 0.65mm thk. in zincalume ® G550

Skylight sheet to wall by ampelite translucent siding sheet

50mm thk. Fibreglass insulation sheet to roof with density 24kg/m3, including Astro-foil layer on top and wire mesh on bottom

Steel gutter APT 0.65mm thk. in zincalume ® G550

700mmWidth Powder coating alu. Louver with anti-insect netting under gutter

The Contractor shall submit with his tender the name of independent testing company together with business license and certificate of their instrumentation and approved operators to carry out the test for Engineer approval

Rate for test is included all testing equipment and all other necessary accessories as Specification and Drawing, preparation and submission of all test records and reports to the Engineer upon completion of the tests.

Supply testing of steel structure as specified in Specification and Drawing


Bill2 - /81

VIII STEEL CANOPY AT AXIS 18 1,385,440,000

Note

1 m2 1,120.00 1,385,440,000 100% 1,385,440,000 100% 1,385,440,000

IX DOCK LEVELER 712,482,900 712,482,900 712,482,900

Note

1 no 3.00 712,482,900 100% 712,482,900 100% 712,482,900

X OTHER METAL WORK 427,012,853 427,012,853 427,012,853

1 item 1.00 365,603,000 100% 365,603,000 100% 365,603,000

1 m 17.00 7,813,200 100% 7,813,200 100% 7,813,200

2 m 10.12 53,596,653 100% 53,596,653 100% 53,596,653

XI SANITARY WARE 96,255,000

1 set 17.00 41,415,400 100% 41,415,400 100% 41,415,400

2 set 5.00 4,190,500 100% 4,190,500 100% 4,190,500

3 set 12.00 9,306,000 100% 9,306,000 100% 9,306,000

4 Stainlesss steel paper holder set 17.00 3,894,700 100% 3,894,700 100% 3,894,700

5 set 17.00 5,888,800 100% 5,888,800 100% 5,888,800

6 Mirror c/w accessories finishing

3450mmWx900mmH set 1.00 3,469,800 100% 3,469,800 100% 3,469,800

3900mmWx900mmH set 1.00 3,922,400 100% 3,922,400 100% 3,922,400

7 Accessories & sub-material item 1.00 24,167,400 100% 24,167,400 100% 24,167,400

XII OTHER ITEM 659,967,181 659,967,181 659,967,181

1 item 1.00 365,603,000 100% 365,603,000 100% 365,603,000

2 m 450.00 140,805,000 100% 140,805,000 100% 140,805,000

3 Filter basket D150mm nos 36.00 14,079,600 100% 14,079,600 100% 14,079,600

4 Joint @6mx6m to groundfloor m 8,302.36 139,479,581 100% 139,479,581 100% 139,479,581

76,097,584,189 76,097,584,189 76,097,584,189

-


(140000Lx8000W) steel canopy with steel frame and roofing sheet by 0.65mmTCT in zincalume ® G550


Rite-Hite Mechenical Dock Leveler with capacity equal to 9 tons including rubber pads, dock lok with manual operation, dock light and control system

18.0mLx17.4mW Ramp and RC wall at dock leveler, including wall emusion paint finishing, rubber pads, steel trowel finished with rough surface on ramp and all necessary accessaries as specified in Specification and Drawing

Small trench 300mmWidth x 200mmDepth including frame and accessories for trench at dock levelerSteel staircase including steel handrail and oil paint finishing

Water closet sitting c/w all accessories finishing

Urinal with water tap (press) c/w all accessories finishing

Wash hand basin c/w water tap and all accessories finishing

Water bib tap and washing hose for Water closet

18.0mLx17.4mW Ramp and RC wall at dock leveler, including wall emusion paint finishing, rubber pads, steel trowel finished with rough surface on ramp and all necessary accessaries as specified in Specification and Drawing

D150mm PVC rain water down pipe including bracket and all accessories

TOTAL CARRIED TO SUMMARY (Exclude. VAT)


Bill3 - /81


BILL 3: OFFICE BUILDING CURRENCY: VND

NO DESCRIPTION UNIT QTY UNIT RATE



Contract value

I EARTH WORK 423,959,862 423,959,862 423,959,862

Note

Note

Note

Note

1 Excavation for footing and ground beam m3 1,102.31 106,500 117,396,228 100% 117,396,228 100% 117,396,228

2 m3 896.51 192,200 172,309,739 100% 172,309,739 100% 172,309,739

3 m3 205.80 42,700 8,787,630 100% 8,787,630 100% 8,787,630

4 m2 1,632.40 14,200 23,180,080 100% 23,180,080 100% 23,180,080

5 m3 163.24 443,600 72,413,264 100% 72,413,264 100% 72,413,264

6 m2 1,632.40 18,300 29,872,920 100% 29,872,920 100% 29,872,920

II ANTI - TERMITE TREATMENT 29,872,920 29,872,920 29,872,920

Note

1 m2 1,632.40 18,300 29,872,920 100% 29,872,920 100% 29,872,920

III CONCRETE WORK 4,607,487,098 4,607,487,098 4,607,487,098

Note

Note

1 Lean concrete grade M100

a 100mm thk. lean concrete to footing m3 29.32 1,155,500 33,881,571 100% 33,881,571 100% 33,881,571

b m3 32.47 1,155,500 37,518,623 100% 37,518,623 100% 37,518,623

2

a Footing m3 72.02 1,301,000 93,700,243 100% 93,700,243 100% 93,700,243

b Column -

b1 Column stump & column to ground FL m3 55.47 1,317,800 73,096,883 100% 73,096,883 100% 73,096,883

b2 Column to 1st FL m3 29.03 1,317,800 38,249,639 100% 38,249,639 100% 38,249,639

c Beam

c1 Ground beam m3 71.99 1,284,300 92,451,620 100% 92,451,620 100% 92,451,620

c2 1st floor beam m3 72.33 1,312,200 94,906,387 100% 94,906,387 100% 94,906,387

c3 Roof floor beam m3 125.89 1,312,200 165,192,858 100% 165,192,858 100% 165,192,858

d Slab

d1 80mm thk. Ground floor slab m3 130.59 1,284,300 167,719,306 100% 167,719,306 100% 167,719,306

ATELIER & UNICONS AGREED VALUE OF WORK

DONE % Work Done to

Date


% Work Done to

Date


The Contractor is referred to the specification and existing site survey condition related to this section of the works and he is to include for comply with all the requirements contained therein

Excavation quantites are net volume on the shape of structures in drawing before excavating and no allowance is made for subsequent variation to volume. Extra excavation volume from Contractor's excavation method statement shall be allowed in the unit ratesBacfilling quantity around filecap, tie beam and other excavation due to Contractor's excavation method statement shall be allowed in the unit rateDisposal excavation materials quantity are volumes before excavating and no allowance is made for subsequent variation to volume. The contracttor shall include it in his unit rate loose factor and surplus volume caused by his excavation method

Backfilling with selective material for footing and ground beam

Remove surplus excavated material off site as directed0.25mm thk. PVC Damp proofing sheet laying under slab

100mm thk. Base coarse Agg. 0x4 compcated ratio k=0.98 to ground floor

Back filling well compacted sub-grade, K=0.98 to ground floor

Compacted, K=0.95


Engage a specification applicator to supply and apply approved anti-termite treatment to related structural areas in contract as Engineer's approval

Concrete Construction shall conform to the Specification including all allowance for grade, admixtures, vapor retarder, curing materials, curing method when necessary and Engineer's approval

Ready mixed concrete for reinforced concrete, max. slump and material to comply with specification

100mm thk. lean concrete to ground beamVibrated reinforced concrete grade B20 (M250)


Bill3 - /81




Contract value


DONE % Work Done to

Date


% Work Done to

Date


d2 1st floor slab m3 193.27 1,312,200 253,608,369 100% 253,608,369 100% 253,608,369

d3 Roof floor slab m3 197.57 1,312,200 259,248,730 100% 259,248,730 100% 259,248,730

e Staircase

e1 Staircase S-01 at axis F/1b m3 2.10 1,483,400 3,116,623 100% 3,116,623 100% 3,116,623

e2 Staircase S-01' at axis A2/1b m3 2.10 1,483,400 3,116,623 100% 3,116,623 100% 3,116,623

e3 Staircase S-02 at axis D1/1b m3 4.23 1,483,400 6,277,705 100% 6,277,705 100% 6,277,705

f Lintel, around door and window m3 6.92 1,483,400 10,271,062 100% 10,271,062 100% 10,271,062

3 Formwork

a Lean concrete for footing m2 61.36 117,000 7,179,120 100% 7,179,120 100% 7,179,120

b Lean concrete for ground beam m2 162.35 117,000 18,994,716 100% 18,994,716 100% 18,994,716

c Footing m2 143.35 117,000 16,771,950 100% 16,771,950 100% 16,771,950

d Column

d1 Column stump & column to ground FL m2 681.87 123,500 84,210,945 100% 84,210,945 100% 84,210,945

d2 Column to 1st FL m2 333.21 123,500 41,151,435 100% 41,151,435 100% 41,151,435

e Beam

e1 Ground beam m2 719.86 117,000 84,223,620 100% 84,223,620 100% 84,223,620

e2 1st floor beam m2 723.26 149,500 108,127,609 100% 108,127,609 100% 108,127,609

e3 Roof floor beam m2 1,229.77 149,500 183,850,615 100% 183,850,615 100% 183,850,615

f Slab

f1 Ground floor slab m2 24.28 117,000 2,840,947 100% 2,840,947 100% 2,840,947

f2 1st floor slab m2 1,648.80 149,500 246,495,959 100% 246,495,959 100% 246,495,959

f3 Roof floor slab m2 1,682.82 149,500 251,581,949 100% 251,581,949 100% 251,581,949

g Staircase

g1 Staircase S-01 at axis F/1b m2 21.80 234,000 5,100,732 100% 5,100,732 100% 5,100,732

g2 Staircase S-01' at axis A2/1b m2 21.80 234,000 5,100,732 100% 5,100,732 100% 5,100,732

g3 Staircase S-02 at axis D1/1b m2 45.56 234,000 10,660,817 100% 10,660,817 100% 10,660,817

h Lintel, around door and window m2 138.48 234,000 32,404,320 100% 32,404,320 100% 32,404,320

4 Reinforcement bar

a Footing kg 4,609.63 21,200 97,724,253 100% 97,724,253 100% 97,724,253

b Column

b1 Column stump & column to ground FL kg 7,271.90 21,200 154,164,262 100% 154,164,262 100% 154,164,262

b2 Column to 1st FL kg 6,052.91 21,200 128,321,667 100% 128,321,667 100% 128,321,667

c Beam

c1 Ground beam kg 9,287.53 21,200 196,895,547 100% 196,895,547 100% 196,895,547

c2 1st floor beam kg 19,163.76 21,200 406,271,660 100% 406,271,660 100% 406,271,660

c3 Roof floor beam kg 23,797.39 21,200 504,504,579 100% 504,504,579 100% 504,504,579

d Slab

d1 to ground floor slab D6@200 kg 3,688.70 21,200 78,200,413 100% 78,200,413 100% 78,200,413

d2 1st floor slab kg 12,872.34 21,200 272,893,558 100% 272,893,558 100% 272,893,558

d3 Roof floor slab kg 13,250.22 21,200 280,904,616 100% 280,904,616 100% 280,904,616

e Staircase

e1 Staircase S-01 at axis F/1b kg 419.07 21,200 8,884,389 100% 8,884,389 100% 8,884,389

e2 Staircase S-01' at axis A2/1b kg 419.07 21,200 8,884,389 100% 8,884,389 100% 8,884,389

e3 Staircase S-02 at axis D1/1b kg 998.65 21,200 21,171,401 100% 21,171,401 100% 21,171,401

f Lintel, around door and window kg 830.88 21,200 17,614,656 100% 17,614,656 100% 17,614,656

IV BRICK WORK 681,535,249 681,535,249 681,535,249

Note



Bill3 - /81




Contract value


DONE % Work Done to

Date


% Work Done to

Date


Note

Note

1 200mm thk. brick wall m2 1,350.56 286,900 387,476,812 100% 387,476,812 100% 387,476,812

2 100mm thk. brick wall m2 1,929.91 149,100 287,749,134 100% 287,749,134 100% 287,749,134

3 m3 0.73 2,065,000 1,500,429 100% 1,500,429 100% 1,500,429

4 m3 0.73 2,065,000 1,500,429 100% 1,500,429 100% 1,500,429

5 m3 1.60 2,065,000 3,308,446 100% 3,308,446 100% 3,308,446

V 8,173,052 8,173,052 8,173,052

Note

Note

1 Waterproofing to floor of toilet at 1st FL m2 61.73 132,400 8,173,052 100% 8,173,052 100% 8,173,052

VI FINISHING WORK 3,661,800,635 3,661,800,635 3,661,800,635

Note

Note

Note

Note

Note

i Floor finishing 1,441,332,401

Cement and mortar screeding

1 m2 4,724.58 50,300 237,646,475 100% 237,646,475 100% 237,646,475

2 m2 58.82 95,000 5,587,463 100% 5,587,463 100% 5,587,463

Tilling and stone to floor

3 m2 2,993.74 346,600 1,037,628,898 100% 1,037,628,898 100% 1,037,628,898

4 m2 158.95 325,700 51,768,712 100% 51,768,712 100% 51,768,712

5 m2 58.82 1,206,900 70,984,306 100% 70,984,306 100% 70,984,306

6 m2 16.73 2,255,100 37,716,548 100% 37,716,548 100% 37,716,548

ii Wall finishing 1,676,275,420

External plastering

1 m2 801.80 67,100 53,801,048 100% 53,801,048 100% 53,801,048

Work including construction of reinforcement concrete stiffener, all necessary joints, damp proof course and anchoring to concrete structure as Specification and Drawing

Block brick and clay brick with size, strength of mortar like as specified in Specification and Drawing

Solid brick steps on Staircase S-01 at axis F/1bSolid brick steps on Staircase S-01' at axis A2/1bSolid brick steps on Staircase S-02 at axis D1/1b

WATER PROOFING AND MOISTURE PROTECTION WORK

Work including all concrete surface preparing, grouting, sealing, laping, wastage, penetration treatment and bonding agent as Manufacture's recommendation

Works described here includes the minimum requirement of coating numbers, testing before finish and it is to include for comply with all the requirements as Specification and Drawing

Screeding and hardener works includes the minimum requirement of thickness and comply with all the requirements as Specification and Drawing

Painting works including preration of surfaces, supply and apply primer, coats and all necessary accessaries as specified in Specification and Drawing

Painting work includes the minimum requirement of coating numbers as stated in Specification and the thicknees of coating shall be conform to the Painting Manufacturer's recommendation

Supply and install ceramic tile, granite stone to floor and wall including wastage, preparing surface for installation as required and all necessaries and any sub material to finish as specified in Specification and Drawing

Gypsum board ceiling includes frame, trim, access panel, caulking material and fixing accessories decorative moulding as specified in Specification and Drawing

Cement and mortar screeding to under tiling and on RC roof slabCement and mortar screeding to staicase steps

600mmx600mm granite tile - Floor type N1, S1 to ground FL and 1st FL300mmx300mm non-slip ceramic tile - Floor type NW, SW to toilet floor from ground FL to 1st FL

Classic001, 007,008,009

Granite stone to staircase steps for staircase S-01, S-02, S-03

Counter for lavabo at ground FL and 1st FL for toilet, including steel frame with rust preventive paint finish, granite stone counter top and other necessary accessories as specified in Drawing (except wash basin and mirror)

15mm thk. cement and sand mortar plaster to external wall


Bill3 - /81




Contract value


DONE % Work Done to

Date


% Work Done to

Date


2 m2 209.15 72,600 15,183,927 100% 15,183,927 100% 15,183,927

Internal plastering

3 m2 7,020.70 55,900 392,457,018 100% 392,457,018 100% 392,457,018

4 m2 2,758.97 72,600 200,301,033 100% 200,301,033 100% 200,301,033

5 m2 212.42 83,800 17,801,131 100% 17,801,131 100% 17,801,131

6 m2 89.16 83,800 7,471,193 100% 7,471,193 100% 7,471,193

7 m2 138.48 83,800 11,604,624 100% 11,604,624 100% 11,604,624

External painting

8 m2 691.80 64,300 44,482,997 100% 44,482,997 100% 44,482,997

9 m2 209.15 64,300 13,448,024 100% 13,448,024 100% 13,448,024

Internal painting

10 m2 6,496.52 45,700 296,891,055 100% 296,891,055 100% 296,891,055

11 m2 805.94 45,700 36,831,230 100% 36,831,230 100% 36,831,230

12 m2 212.42 45,700 9,707,777 100% 9,707,777 100% 9,707,777

13 m2 89.16 45,700 4,074,386 100% 4,074,386 100% 4,074,386

14 m2 138.48 45,700 6,328,536 100% 6,328,536 100% 6,328,536

Tiling and stone to wall

15 300x300mm ceramic tile to toilet wall m2 524.18 408,200 213,968,643 100% 213,968,643 100% 213,968,643

16 m2 134.65 504,900 67,983,109 100% 67,983,109 100% 67,983,109

17 m2 6.50 1,732,100 11,258,650 100% 11,258,650 100% 11,258,650

Partition

18 m2 157.43 1,732,100 272,681,039 100% 272,681,039 100% 272,681,039

iii Ceiling 544,192,814

1 m2 158.95 187,000 29,722,902 100% 29,722,902 100% 29,722,902

2 m2 47.25 187,000 8,835,750 100% 8,835,750 100% 8,835,750

3 m2 2,703.93 187,000 505,634,162 100% 505,634,162 100% 505,634,162

VII 1,420,154,785

Note

Note

1 Door system

15mm thk. cement and sand mortar plaster to external beam, column

15mm thk. cement and sand mortar plaster to internal wall

15mm thk. cement and sand mortar plaster to internal beam, column

15mm thk. cement and sand mortar plaster to ceiling (except ceiling to staircase)

15mm thk. cement and sand mortar plaster to ceiling of staircase

15mm thk. cement and sand mortar plaster to lintel, around door and window

External emulsion paint works c/w 2 coat putty, 1 primer coat & 2 coats of covering paint to external wall

External emulsion paint works c/w 2 coat putty, 1 primer coat & 2 coats of covering paint to beam, column

Internal emulsion paint works c/w 2 coat putty, 1 primer coat & 2 coats of covering paint to internal wall

Internal emulsion paint works c/w 2 coat putty, 1 primer coat & 2 coats of covering paint to column

Internal emulsion paint works c/w 2 coat putty, 1 primer coat & 2 coats of covering paint to ceiling (except ceiling to staircase)

Internal emulsion paint works c/w 2 coat putty, 1 primer coat & 2 coats of covering paint to ceiling of Staircase

Internal emulsion paint works c/w 2 coat putty, 1 primer coat & 2 coats of covering paint to lintel, around door and window

Classic001,002,003,004,005,00

6

100mmH ceramic tile to skirting from 1st FL to terrace FL

1000mmH thk. Granite partition in toilet at ground FL and 1st FL

Toilet partition C/w door to toilet by compact grade formica

9mm thk anti-moisture concealed gypsum board ceiling with emulsion paint finishing (Type T-1) to toilet area

9mm thk anti-moisture concealed gypsum board ceiling with emulsion paint finishing to 5 rooms between office and warehouse (at Axis 1b)

9mm thk anti-moisture concealed gypsum board ceiling with emulsion paint finishing to other rooms (except general store room, it will be paint finishing ceiling)DOOR, WINDOW, LOUVRE AND GLASS WALL

Supply, delivery and install door and window C/w door and window framed leave, panic device and/or ironmongeries, building in to brickwall, filling frame with cement mortar or equivalent caulking and accessories as specified in Specification and Drawing



Bill3 - /81




Contract value


DONE % Work Done to

Date


% Work Done to

Date


a set 2.00 23,393,700 46,787,400 100% 46,787,400 100% 46,787,400

b set 1.00 22,573,500 22,573,500 100% 22,573,500 100% 22,573,500

c set 1.00 18,148,200 18,148,200 100% 18,148,200 100% 18,148,200

d set 11.00 5,174,000 56,914,000 100% 56,914,000 100% 56,914,000

e set 2.00 5,174,000 10,348,000 100% 10,348,000 100% 10,348,000

f set 26.00 3,409,500 88,647,000 100% 88,647,000 100% 88,647,000

g set 6.00 3,409,500 20,457,000 100% 20,457,000 100% 20,457,000

2 Window system

a set 6.00 9,718,900 58,313,400 100% 58,313,400 100% 58,313,400

b set 1.00 23,551,300 23,551,300 100% 23,551,300 100% 23,551,300

c set 32.00 23,551,300 753,641,600 100% 753,641,600 100% 753,641,600

d set 4.00 14,197,800 56,791,200 100% 56,791,200 100% 56,791,200

e set 5.00 19,809,900 99,049,500 100% 99,049,500 100% 99,049,500

f set 4.00 547,100 2,188,400 100% 2,188,400 100% 2,188,400

3 Glass partition

a set 9.00 6,651,400 59,862,600 100% 59,862,600 100% 59,862,600

4 Glass wall for façade - -

a m2 73.65 1,396,900 102,881,685 100% 102,881,685 100% 102,881,685

VIII METAL WORK 24,073,898

Note

1 m 7.70 699,600 5,386,920 100% 5,386,920 100% 5,386,920

2 m 7.70 699,600 5,386,920 100% 5,386,920 100% 5,386,920

3 m 19.01 699,600 13,300,058 100% 13,300,058 100% 13,300,058

IX GLASS CANOPY AS DETAIL 06 300,440,800 300,440,800 300,440,800

Note

1 m2 44.00 6,828,200 300,440,800 100% 300,440,800 100% 300,440,800

X SANITARY WARE 216,928,300 216,928,300 216,928,300

1 set 31.00 2,436,200 75,522,200 100% 75,522,200 100% 75,522,200

2 set 15.00 838,100 12,571,500 100% 12,571,500 100% 12,571,500

3 set 33.00 775,500 25,591,500 100% 25,591,500 100% 25,591,500

4 Stainlesss steel paper holder set 31.00 229,100 7,102,100 100% 7,102,100 100% 7,102,100

5 set 31.00 346,400 10,738,400 100% 10,738,400 100% 10,738,400


Taiwan, steel sheet 1mm

D10 (3000Wx3500H) - Floor hinge door with 12mm thk. clear glass panel


D12 (1400Wx2500H) - Seri 1000 Alu. Frame door with 5mm thk. Clear glass panel on top and alu. lambri on buttom




S2 (3000Wx1700H) - Sliding window, Seri 1000 Alu. Frame with 8mm thk. clear glass panel





S7 (600Wx600H) - Swing window, Seri 1000 alu. Frame with 5mm thk. opaque glass panel

VK2 (3000Wx2200H) - Glass partition, Seri 1000 alu. Frame with 8mm thk. clear glass panel

Glass wall (11000Wx7650H) - Glass wall, Seri 1000 alu. Frame with 12mm thk. Tempered glass panel (except D1 (3000Wx3500H) - Floor hinge door)


1000mmH Steel handrail to Staircase S-01 at axis F/1b

Steel handrail, oil paint finish

1000mmH Steel handrail to Staircase S-01' at axis A2/1b


1000mmH Steel handrail to Staircase S-02 at axis D1/1b



(11000Lx4000W) - 12mm thk. glass tempered canopy with steel truss at axis (C3-D1)(1)






Bill3 - /81




Contract value


DONE % Work Done to

Date


% Work Done to

Date


6 set 8.00 502,900 4,023,200 100% 4,023,200 100% 4,023,200

7 Mirror c/w accessories finishing

4100mmWx900mmH set 1.00 4,123,600 4,123,600 100% 4,123,600 100% 4,123,600

5660mmWx900mmH set 1.00 5,692,500 5,692,500 100% 5,692,500 100% 5,692,500

2300mmWx900mmH set 1.00 2,313,200 2,313,200 100% 2,313,200 100% 2,313,200

3100mmWx900mmH set 1.00 3,117,800 3,117,800 100% 3,117,800 100% 3,117,800

1500mmWx900mmH set 1.00 1,508,600 1,508,600 100% 1,508,600 100% 1,508,600

4300mmWx900mmH set 1.00 4,324,700 4,324,700 100% 4,324,700 100% 4,324,700

1600mmWx900mmH set 1.00 1,609,200 1,609,200 100% 1,609,200 100% 1,609,200

2500mmWx900mmH set 1.00 2,514,400 2,514,400 100% 2,514,400 100% 2,514,400

1700mmWx900mmH set 1.00 1,709,800 1,709,800 100% 1,709,800 100% 1,709,800

8 Accessories & sub-material item 1.00 54,465,600 54,465,600 100% 54,465,600 100% 54,465,600

11,374,426,599 11,374,426,599 11,374,426,599

Shower c/w water tap & all accessories finishing



Sum of Bill4 - /81

SUMMARY OF BILL 4 - UTILITY WORKS

ADDENDUM NO.5

CURRENCY: VND

NO ITEM

VALUE OF WORK DONE (Ending 20 June, 2012) REMARK

UNICONS' CLAIM

1 6,811,138,149 100% 6,811,138,149 100% 6,811,138,149

2 4B - WASTE WATER TREATMENT TANK 1 214,351,434 100% 214,351,434 100% 214,351,434

3 4C - WASTE WATER TREATMENT TANK 2 744,843,382 100% 744,843,382 100% 744,843,382

4 4D - FOUNDATION FOR OIL & IC TANK - Not including

5 4E - D.I SYSTEM AND SOLUBLE AREA 262,040,761 100% 262,040,761 100% 262,040,761

6 4F - CANTEEN 1,772,033,564 100% 1,772,033,564 100% 1,772,033,564

7 4G - GUARDHOUSE AT MAIN ENTRANCE 218,153,412 100% 218,153,412 100% 218,153,412

8 4H - INTERNAL GUARDHOUSE NEAR ROAD 19 162,896,203 100% 162,896,203 100% 162,896,203

9 4I - LPG STORAGE 1,081,293,126 100% 1,081,293,126 100% 1,081,293,126

10 4J - TRUCK SCALE 117,302,366 100% 117,302,366 100% 117,302,366

11 4K - FLAG POLE 34,943,378 100% 34,943,378 100% 34,943,378

12 4L - WASTE WATER TREATMENT TANK 3 116,475,612 100% 116,475,612 100% 116,475,612

13 4M - ADDITION ITEMS FOR FACTORY 128,202,396 100% 128,202,396 100% 128,202,396

14 4N - COMPRESSOR AND VACUUM FOUNDATION 453,806,615 100% 453,806,615 100% 453,806,615

15 4O - SCRAP SYSTEM TRENCH 64,366,623 100% 64,366,623 100% 64,366,623

16 4P - BALER ROOM 762,601,256 100% 762,601,256 100% 762,601,256

17 4Q - CHILER AND COOLING TOWER 978,214,815 100% 978,214,815 100% 978,214,815

18 BILL 4R: EUTRALIZATION TANK OF DI SYSTEM 173,191,421 100% 173,191,421 100% 173,191,421

14,095,854,515 14,095,854,515 14,095,854,515

-


AMOUNTContract value


DONE

% Work Done to

Date


% Work Done to

Date


4A-MACHINE FOUNDATION AND WET CAN TRENCH



Bill4C - /81

#REF!

BILL 4 - UTILITY WORKSITEM 4D: OIL & IC TANK

CURRENCY: VND

NO DESCRIPTION UNIT QTY AMOUNT REMARK

-

UNIT RATE

TOTAL CARRIED TO SUMMARY OF BILL 4 (Exclude. VAT)

NOT INCLUDING


Sum of Bill5 - /81


SUMMARY OF BILL 5 - EXTERNAL WORKS

CURRENCY: VND

NO ITEM


UNICONS' CLAIM

1 5A - INTERNAL ROAD 15,676,021,584 100% 15,676,021,584 100% 15,676,021,584

2 5B - DRAINAGE AND SEWERAGE SYSTEM 9,438,539,731 100% 9,438,539,731 100% 9,438,539,731

3 5C - TURFING 620,838,941 100% 620,838,941 100% 620,838,941

4 5D - UNDERGROUND FIRE WATER TANK 1,958,958,299 100% 1,958,958,299 100% 1,958,958,299

5 5E - FENCE AND GATE 2,879,187,056 100% 2,879,187,056 100% 2,879,187,056

6 329,580,903 100% 329,580,903 100% 329,580,903

TOTAL CARRIED TO SUMMARY(Exclude. VAT) 30,903,126,514 30,903,126,514 30,903,126,514

-

AMOUNTContract value


% Work Done to Date


% Work Done to Date


ITEM 5F: DRAINAGE SYSTEM CONECTING RAIN WATER DOWN PIPE TO DRAIN OF INSPECTION MANHOLE


Bill7 - /81


BILL 7: ANY MISCELLANEOUS ITEMS TO BRING THE CONTRACT TO COMPLETION

CURRENCY: VND

NO DESCRIPTION UNIT TENDER QTY UNC QTY DIFFENCE UNIT RATE

AMOUNT

VALUE OF WORK DONE (Ending 29 Oct, 2011)


Contract value

General Note

Note

A BUILDING WORKS

I BILL 2 - FACTORY BUILDING 6,227,595,119 6,227,595,119 6,227,595,119

II BILL 3 - OFFICE BUILDING 1,086,987,514 1,086,987,514 1,086,987,514

III 928,801,839 928,801,839 928,801,839

….

V ITEM 4C: WASTE WATER TREATMENT TANK 1 1,520,154 1,520,154 1,520,154

….

V ITEM 4C: WASTE WATER TREATMENT TANK 2 3,578,898 3,578,898 3,578,898

….

VI ITEM 4D - FOUNDATION FOR OIL & IC TANK Not including

….

VII ITEM 4E - D.I SYSTEM AND SOLUBLE AREA -

….

VIII ITEM 4F: CANTEEN 119,762,527 119,762,527 119,762,527

VIII ITEM 4G: GUARDHOUSE AT MAIN ENTRANCE (47,260,754) (47,260,754) (47,260,754)

IX (20,105,934) (20,105,934) (20,105,934)

X ITEM 4I: LPG STORAGE (79,478,744) (79,478,744) (79,478,744)

XI ITEM 4J: STRUCK SCALE 156,834,033 156,834,033 156,834,033

….

XI ITEM 4K: PLAG POLE 6,034,500 6,034,500 6,034,500

….

V ITEM 4L: WASTE WATER TREATMENT TANK 3 (1,152,834) (1,152,834) (1,152,834)

V BILL 4M: ADDITION ITEMS FOR FACTORY (4,609,668) (4,609,668) (4,609,668)

V BILL 4N: COMPRESSOR AND VACUUM FOUNDATION -

…

V BILL 4O: SCRAP SYSTEM TRENCH -

V BILL 4P: BALER ROOM -

V BILL 4Q: CHILER AND COOLING TOWER -

V BILL 4R: EUTRALIZATION TANK OF DI SYSTEM 616,468 616,468 616,468

….

XII ITEM 5A - INTERNAL ROAD 1,169,154,282 1,169,154,282 1,169,154,282

XIII (1,623,861,156) (1,623,861,156) (1,623,861,156)

XIV ITEM 5C - TURFING 11,305,084 11,305,084 11,305,084

…

XV 23,897,360 23,897,360 23,897,360

XVI ITEM 5E - FENCE AND GATE (173,693,435) (173,693,435) (173,693,435)

XVI 58,636,905 58,636,905 58,636,905

…

B Addendum No.1

C ……

TOTAL CARRIED TO SUMMARY (Exclude. VAT) 7,844,562,160 7,844,562,160 7,844,562,160

-


% Work Done to

Date


% Work Done to

Date


Any other works not yet mentioned but are necessary for the completion of the entire works (please specify):

BILL 4A - MACHINE FOUNDATION AND WET CAN TRENCH

ITEM 4H: INTERNAL GUARDHOUSE NEAR ROAD 19

ITEM 5B - DRAINAGE SYSTEM AND SEWERAGE SYSTEM

ITEM 5D - UNDERGROUND FIRE WATER TANK AND BUMP ROOM

ITEM 5F: DRAINAGE SYSTEM CONECTING RAIN WATER DOWN PIPE TO DRAIN OF INSPECTION MANHOLE


Sum of Bill 8 - /81


SUMMARY OF BILL 8 - VARIATION WORKS

CURRENCY: VND

NO ITEM


UNICONS' CLAIM

1 237,819,252 100% 237,819,252 100% 237,819,252

2 EI-04 - Change dimension of beam of Factory and Office 194,421,563 100% 194,421,563 100% 194,421,563

3 2,546,499,652 100% 2,546,499,652 100% 2,546,499,652

4 EI-08 - Upgrade thickness of steel frame of wall cladding 731,446,818 100% 731,446,818 100% 731,446,818

5 EI-10,19 - Updated DIW tank 28,500,945 100% 28,500,945 100% 28,500,945

6 92,050,531 100% 92,050,531 100% 92,050,531

7 EI-12 - updated uncoiler and upper press foundation 42,926,945 100% 42,926,945 100% 42,926,945

8 EI-15a - change roof sheet material (480,642,184) 100% (480,642,184) 100% (480,642,184)

9 EI-15b - change wall sheet material 359,526,608 100% 359,526,608 100% 359,526,608

10 EI-16a - Adding Curb at corner of wall and slab of Factory 406,636,326 100% 406,636,326 100% 406,636,326

11 EI-16b - Increase the size of roof gutter of Factory 591,924,531 100% 591,924,531 100% 591,924,531

12 EI-17a - change alu. Frame of alu door and window 2,801,283,287 100% 2,801,283,287 100% 2,801,283,287

13 EI-17b - change thickness of roller door 751,113,993 100% 751,113,993 100% 751,113,993

14 EI-18 - change counter in WC 81,716,868 100% 81,716,868 100% 81,716,868

15 EI-20 - update WWTP, WTP 1,168,011,582 100% 1,168,011,582 100% 1,168,011,582

16 (18,186,300) 100% (18,186,300) 100% (18,186,300)

17 EI-22 - updated truck scale 74,458,704 100% 74,458,704 100% 74,458,704

18 (690,631,767) 100% (690,631,767) 100% (690,631,767)

AMOUNTapproved value

(incl. VAT)


% Work Done to Date


% Work Done to Date


EI-02 - Change shape of foundation of Fatory, office, fence & guard house

EI-06 - Change top rebar of factory ground slap from weld mesh d6 to weld mesh d10

EI-11, 25 - Remove and addition foundations and ground beams gird line F(15-18), F'(15-18), F-G(5-2)

EI-21 - Omit the galvanized steel maintenance ladder inside all Infrastructure Drainage & Sewerage Manholes

EI-23 - Omit the drainage system inside the factory, including all the pumps, piping, valves, pressure gauges, flexible joints and electrical control (to be done by others). Additional drain pipe and sump pit at cooling tower.


Sum of Bill 8 - /81

19 (56,577,193) 100% (56,577,193) 100% (56,577,193)

20 EI-26 - Revised invert level for manhole M1 to M7 (17,325,271) 100% (17,325,271) 100% (17,325,271)

21 1,274,755,477 100% 1,274,755,477 100% 1,274,755,477

22 101,683,826 100% 101,683,826 100% 101,683,826

23 865,714,193 100% 865,714,193 100% 865,714,193

24 EI-30 - Update Earth bonding system 1,546,449,309 100% 1,546,449,309 100% 1,546,449,309

25 609,444,961 100% 609,444,961 100% 609,444,961

26 49,418,422 100% 49,418,422 100% 49,418,422

27 EI-34 - Change sika hardenner to Ashford formula 1,698,618,121 100% 1,698,618,121 100% 1,698,618,121

28 372,044,994 100% 372,044,994 100% 372,044,994

29 EI-36 - Updated office roof beam 29,733,665 100% 29,733,665 100% 29,733,665

30 92,478,142 100% 92,478,142 100% 92,478,142

31 EI-38 - Additional stone layer axis GL 2-14/A-F 1,568,652,819 100% 1,568,652,819 100% 1,568,652,819

32 EI-39 - Updated M&E system in MC shop 393,967,995 100% 393,967,995 100% 393,967,995

33 EI-40 - Updated LPG storage (347,098,545) 100% (347,098,545) 100% (347,098,545)

34 EI-41 - Updated opening at GL 14 111,062,484 100% 111,062,484 100% 111,062,484

35 EI-42 - Updated Walkway, Flag Pole 291,998,513 100% 291,998,513 100% 291,998,513

36 EI-43 - Updated Trench at ODM Room 340,292,157 100% 340,292,157 100% 340,292,157

37 EI-44, 49, 55, 64 - updated cooling tower (654,177,145) 100% (654,177,145) 100% (654,177,145)

38 EI-45a - Bin center (C&S) 702,510,730 100% 702,510,730 100% 702,510,730

EI-24 - Revised height brick wall and wall cladding at Baler room and Oil tank. Metal louver with frame at GL G/5-10

EI-27- Updated bus duct layout & MSB1, 2 & 3 + Change location of MSB 1, 2 & 3 so Busducts will be saved + Increase loading so circuit breakers in MSBs ang DBs will be changed+ Update the capacitor bank in MSB1, 2 & 3 from 750kVAr to 1000kVAr)

EI-28 - Extend the 10ton slab area up to GL 12+4.0m/D-F

EI-29 - Update WC05, Double ceiling, deduct 1st Utility, add cover of roller door, painting downpipe

EI-32A - 1. To purchase and install the mechanical ventilation system as per approval quotatation no TBC-BALL/UNIC/PRO/M&E/01 dated 20/08/2011 -Rev No.5 2. This instruction will also supplement for EI No.14 dated 27 July 2011 3. The Contratcor will designer & buider and responsible for this Mechanical Ventilation system

EI-33 - Add more Air-conditioner at transformer, Isolator & Electric room

EI-35 - Updated plinth, gutter & top slab of WWTP, WTP & DI plant

EI-37 - Updated detail for additional system of water supply and drainage for MC Shop & Lab Room


Sum of Bill 8 - /81

39 EI-45b - Bin center (M&E) 55,861,773 100% 55,861,773 100% 55,861,773

40 EI-46a - Guardhouse 2 (C&S) 194,323,104 100% 194,323,104 100% 194,323,104

41 EI-46b - Guardhouse 2 (M&E) 90,466,087 100% 90,466,087 100% 90,466,087

42 EI-47 - Epoxy coating for machine trench and D.I slab 1,958,231,053 100% 1,958,231,053 100% 1,958,231,053

43 EI-48 - Updated Louver at GL G 263,245,648 100% 263,245,648 100% 263,245,648

44 EI-50 - Updated Canopy 8m & 18m at GL 18 252,423,515 100% 252,423,515 100% 252,423,515

45 EI-51 - Updated body maker area 289,100,146 100% 289,100,146 100% 289,100,146

46 EI-52 - Omission of Windows S6 at Office at GL A/1-2 & GL G/1-2 (227,555,369) 100% (227,555,369) 100% (227,555,369)

47 EI-53 - updated baler room 917,367,633 100% 917,367,633 100% 917,367,633

48 EI-54 - updated beam smoke detector system 1,116,726,781 100% 1,116,726,781 100% 1,116,726,781

49 EI-56 - updated 03 rooms inside MC shop 143,233,475 100% 143,233,475 100% 143,233,475

50 EI-57 - Updated location of PDP - 1003 133,440,626 100% 133,440,626 100% 133,440,626

51 EI-58 - Updated ramp & Slope for Dock Leveler Bay 110,910,368 100% 110,910,368 100% 110,910,368

52 EI-59 - Updated Lighting & Socket for Baler room 134,329,578 100% 134,329,578 100% 134,329,578

53 EI-60 - omit loading office (135,710,187) 100% (135,710,187) 100% (135,710,187)

54 EI-61 - update road axis G 906,825,255 100% 906,825,255 100% 906,825,255

55 147,605,232 100% 147,605,232 100% 147,605,232

56 EI-63 - omit West road (1,992,837,200) 100% (1,992,837,200) 100% (1,992,837,200)

57 EI-65a - Kitchen modification work for C&S 186,350,203 100% 186,350,203 100% 186,350,203

58 EI-65b - Kitchen modification work for M&E 84,037,522 100% 84,037,522 100% 84,037,522

59 EI-65c - Painting inside the factory & warehouse 1,083,435,548 100% 1,083,435,548 100% 1,083,435,548

60 EI-65d - VQ74-Changing size of HDPE Pipe 262,454,962 100% 262,454,962 100% 262,454,962

61 EI-65e - VQ76-Install uPVC pipe from D.I unit to wahser 39,862,771 100% 39,862,771 100% 39,862,771

62 30,233,401 100% 30,233,401 100% 30,233,401

63 EI-65g - VQ87-Additional street lighting 76,529,131 100% 76,529,131 100% 76,529,131

EI-62 - updated Door and Windows of Warehouse Office at GL 18/A

EI-65f - VQ78-Air compressor pipe for MC shop, Ink room, lab room


Sum of Bill 8 - /81

64 EI-65h - VQ82-Install LPG pipe, valve follow client require 132,592,581 100% 132,592,581 100% 132,592,581

65 EI-65i - VQ83-Water supply bypass pipe 53,441,794 100% 53,441,794 100% 53,441,794

66 EI-65j - VQ84-Earthing system for truck scale 47,812,582 100% 47,812,582 100% 47,812,582

67 EI-65k - VQ85-Additional lighting in MC shop 24,427,712 100% 24,427,712 100% 24,427,712

68 EI-65l - VQ77-Modify cooling tower pipe 196,347,769 100% 196,347,769 100% 196,347,769

69 EI-65m - VQ88-Additional 03 ceiling fans in guardhouse 18,217,464 100% 18,217,464 100% 18,217,464

70 EI-65n - VQ89-Additional control panel in D.I area 33,894,257 100% 33,894,257 100% 33,894,257

71 EI-65o - VQ91-Lighting for body maker, decorator chiller 49,986,125 100% 49,986,125 100% 49,986,125

72 41,214,762 100% 41,214,762 100% 41,214,762

73 EI-65q - Update curb, manhole West road (2 sides) 354,275,074 100% 354,275,074 100% 354,275,074

74 EI-65r - Connection road at main gate 400,453,911 100% 400,453,911 100% 400,453,911

75 EI-65s - Updated open drain 238,514,530 100% 238,514,530 100% 238,514,530

76 120,522,600 100% 120,522,600 100% 120,522,600

77 EI-65u - LPG cylinder storage 195,742,811 100% 195,742,811 100% 195,742,811

78 49,674,177 100% 49,674,177 100% 49,674,177

79 EI-65x - Logo outside office wall 290,400,000 100% 290,400,000 100% 290,400,000

80 EI-65y - VQ99-Cacbon filter and louver 35,302,960 100% 35,302,960 100% 35,302,960

81 282,011,413 100% 282,011,413 100% 282,011,413

82 EI-65w - VQ86-Additional lighting in control rm of WWT 44,867,895 100% 44,867,895 100% 44,867,895

83 (1,276,808,103) 100% (1,276,808,103) 100% (1,276,808,103)

84 EI-65bb - Different between Tender and FC Dwg: LPG system 113,928,406 100% 113,928,406 100% 113,928,406

85 179,141,493 100% 179,141,493 100% 179,141,493

86 EI-65dd - Motorbike parking 1,161,331,001 100% 1,161,331,001 100% 1,161,331,001

87 EI-65ee - Bitumen on west road 300,602,739 100% 300,602,739 100% 300,602,739

88 EI-66 - Reimburse soil transportation cost (651,440,000) 100% (651,440,000) 100% (651,440,000)

EI-65p - VQ79-Install Power supply panel and cable for Decorator chiller

EI-65t - Backfilling temporary offices as Client require (scope of TVT)

EI-65v - Additional steel doors at General storage room and ODM room

EI-65z - Additional Client requirements (17.03.2012) for (C&S WWT control room, Warehouse office (item 7), SUS 304 cover for FF tank (item 19), Cover of office staircase)

EI-65aa - Different between Tender and FC Dwg: Electrical system

EI-65cc - Different between Tender and FC Dwg: Plumbing system


Sum of Bill 8 - /81

89 EI-67 - Omit CCTV System (305,525,058) 100% (305,525,058) 100% (305,525,058)

90 Change from PVC conduit to GI conduit 1,000,000,000 100% 1,000,000,000 100% 1,000,000,000

TOTAL CARRIED TO SUMMARY(Include. VAT) 27,144,346,960 27,144,346,960 27,144,346,960

-

VARIATION WORKS

EI-17a: Update thickness of aluminium frame and glass

CURRENCY: VND


AMOUNT % Work Done to Date

UNICONS' CLAIM

Contract value

A (1,754,709,125) (1,754,709,125) (1,754,709,125)

I Bill 2: FACTORY (96,108,200) (96,108,200) (96,108,200)

1 set (1.00) 3,409,500 (3,409,500) 100% (3,409,500) 100% (3,409,500)

2 set (2.00) 3,409,500 (6,819,000) 100% (6,819,000) 100% (6,819,000)

3 set (2.00) 7,205,600 (14,411,200) 100% (14,411,200) 100% (14,411,200)

4 set (3.00) 18,116,900 (54,350,700) 100% (54,350,700) 100% (54,350,700)

5 set (1.00) 7,696,200 (7,696,200) 100% (7,696,200) 100% (7,696,200)

6 set (1.00) 9,421,600 (9,421,600) 100% (9,421,600) 100% (9,421,600)

II Bill 3: OFFICE (1,389,885,385) (1,389,885,385) (1,389,885,385)

1 set (1.00) 22,573,500 (22,573,500) 100% (22,573,500) 100% (22,573,500)

2 set (1.00) 18,148,200 (18,148,200) 100% (18,148,200) 100% (18,148,200)

3 set (11.00) 5,174,000 (56,914,000) 100% (56,914,000) 100% (56,914,000)

4 set (2.00) 5,174,000 (10,348,000) 100% (10,348,000) 100% (10,348,000)

5 set (28.00) 3,409,500 (95,466,000) 100% (95,466,000) 100% (95,466,000)

6 set (8.00) 3,409,500 (27,276,000) 100% (27,276,000) 100% (27,276,000)

7 set (6.00) 9,718,900 (58,313,400) 100% (58,313,400) 100% (58,313,400)

8 set (1.00) 23,551,300 (23,551,300) 100% (23,551,300) 100% (23,551,300)

9 set (32.00) 23,551,300 (753,641,600) 100% (753,641,600) 100% (753,641,600)

10 set (4.00) 14,917,800 (59,671,200) 100% (59,671,200) 100% (59,671,200)

11 set (5.00) 19,809,900 (99,049,500) 100% (99,049,500) 100% (99,049,500)

12 set (4.00) 547,100 (2,188,400) 100% (2,188,400) 100% (2,188,400)

13 m2 (73.65) 1,396,900 (102,881,685) 100% (102,881,685) 100% (102,881,685)

14 set (9.00) 6,651,400 (59,862,600) 100% (59,862,600) 100% (59,862,600)

III Bill 4F: CANTEEN (203,307,640) (203,307,640) (203,307,640)

1 set (3.00) 5,174,000 (15,522,000) 100% (15,522,000) 100% (15,522,000)

2 set (1.00) 3,409,500 (3,409,500) 100% (3,409,500) 100% (3,409,500)

3 set (2.00) 3,409,500 (6,819,000) 100% (6,819,000) 100% (6,819,000)

4 set (2.00) 15,885,300 (31,770,600) 100% (31,770,600) 100% (31,770,600)

5 m2 (95.04) 1,396,000 (132,675,840) 100% (132,675,840) 100% (132,675,840)

6 set (6.00) 1,441,600 (8,649,600) 100% (8,649,600) 100% (8,649,600)

7 set (1.00) 4,461,100 (4,461,100) 100% (4,461,100) 100% (4,461,100)

IV (39,063,000) (39,063,000) (39,063,000)

1 set (1.00) 2,963,600 (2,963,600) 100% (2,963,600) 100% (2,963,600)

MAIN TENDER PACKAGE FOR PROPOSED CONSTRUCTION AND COMPLETION OF TBC-BALL BEVERAGE CAN FACTORY AT STREET NO.18, VIETNAM SINGAPORE

INDUSTRIAL PARK II-A, TAN UYEN DISTRICT, BINH DUONG PROVINCE, VIETNAM

REMARK ATELIER & UNICONS AGREED

VALUE OF WORK DONE

% Work Done to

Date


% Work Done to

Date


Deduct Alu glass door/window/glass wall with Tungshin (or equivalent) profile

D14 (900Wx2500H) - Seri 1000 Alu. Frame door with 5mm thk. clear glass panel on top and alu. lambri on buttomD15 (900Wx2500H) -Seri 1000 Alu. Frame door with 5mm thk. opaque glass panel on top and alu. lambri on buttomD19 (2000Wx2500H) - Alu. Frame door with 5mm thk. clear glass panel on top and alu. lambri on buttomS1 (3000Wx3200H) - Sliding window, Seri 1000 alu. Frame with 8mm thk. clear glass panelVK5 (3500Wx2200H) - Glass partition, alu. Frame with 8mm thk. clear glass panelVK6 (4300Wx2200H) - Glass partition, alu. Frame with 8mm thk. clear glass panel


D11 (2400Wx3000H) - Floor hinge door with 12mm thk. clear glass panelD12 (1400Wx2500H) - Seri 1000 Alu. Frame door with 5mm thk. Clear glass panel on top and alu. lambri on buttomD13 (1400Wx2500H) - Seri 1000 Alu. Frame door with 5mm thk. opaque glass panel on top and alu. lambri on buttomD14 (900Wx2500H) - Seri 1000 Alu. Frame door with 5mm thk. clear glass panel on top and alu. lambri on buttomD15 (900Wx2500H) -Seri 1000 Alu. Frame door with 5mm thk. opaque glass panel on top and alu. lambri on buttomS2 (3000Wx1700H) - Sliding window, Seri 1000 Alu. Frame with 8mm thk. clear glass panelS3 (5000Wx2500H) - Sliding window, Seri 1000 Alu. Frame with 8mm thk. clear glass panelS4 (5000Wx2500H) - Sliding window, Seri 1000 Alu. Frame with 8mm thk. clear glass panelS5 (3000Wx2500H) - Sliding window, Seri 1000 Alu. Frame with 8mm thk. clear glass panelS6 (4200Wx2500H) - Sliding window, Seri 1000 Alu. Frame with 8mm thk. clear glass panelS7 (600Wx600H) - Swing window, Seri 1000 alu. Frame with 5mm thk. opaque glass panelGlass wall (11000Wx7650H) - Glass wall, Seri 1000 alu. Frame with 12mm thk. Tempered glass panel (except D1 (3000Wx3500H) - Floor hinge door)VK2 (3000Wx2200H) - Glass wall, alu. Frame with 12mm thk. Tempered glass panel

D12 (1400Wx2500H) - Seri 1000 Alu. Frame door with 5mm thk. Clear glass panel on top and alu. lambri on buttomD14 (900Wx2500H) - Seri 1000 Alu. Frame door with 5mm thk. clear glass panel on top and alu. lambri on buttomD15 (900Wx2500H) -Seri 1000 Alu. Frame door with 5mm thk. opaque glass panel on top and alu. lambri on buttomD16 (1400Wx2700H) -Floor hinge door with 12mm thk. Clear glass panelGlass wall (2200H) - Glass wall, Seri 1000 alu. Frame with 8mm thk. Tempered glass panel WK3 (600x2200) - Fixed window, Alu. Frame with 8mm thk. Clear Glass panelWK4 (2000x2200) - Fixed window, Alu. Frame with 8mm thk. Clear Glass panel

Bill 4G: GUARD HOUSE AT MAIN ENTRANCE

D17 (900Wx2150H) -1 leaf open door Alu. Frame door with 5mm thk



UNICONS' CLAIM

Contract value


VALUE OF WORK DONE

% Work Done to

Date


% Work Done to

Date


2 set (2.00) 12,846,600 (25,693,200) 100% (25,693,200) 100% (25,693,200)

19 set (1.00) 7,759,400 (7,759,400) 100% (7,759,400) 100% (7,759,400)

20 set (1.00) 2,646,800 (2,646,800) 100% (2,646,800) 100% (2,646,800)

V (26,344,900) (26,344,900) (26,344,900)

1 set (1.00) 2,963,600 (2,963,600) 100% (2,963,600) 100% (2,963,600)

9 set (1.00) 6,077,500 (6,077,500) 100% (6,077,500) 100% (6,077,500)

1 set (1.00) 12,846,600 (12,846,600) 100% (12,846,600) 100% (12,846,600)

20 set (1.00) 2,646,800 (2,646,800) 100% (2,646,800) 100% (2,646,800)

21 set (1.00) 1,810,400 (1,810,400) 100% (1,810,400) 100% (1,810,400)

B 4,301,330,295 4,301,330,295 4,301,330,295

I Bill 2: FACTORY 220,489,802 220,489,802 220,489,802

1 set 1.00 10,414,268 10,414,268 100% 10,414,268 100% 10,414,268

2 set 2.00 10,414,268 20,828,535 100% 20,828,535 100% 20,828,535

3 set 2.00 10,281,404 20,562,808 100% 20,562,808 100% 20,562,808

4 set 3.00 41,746,309 125,238,926 100% 125,238,926 100% 125,238,926

5 set 2.00 21,722,633 43,445,266 100% 43,445,266 100% 43,445,266

II Bill 3: OFFICE 3,529,755,292 3,529,755,292 3,529,755,292

1 set 1.00 17,931,928 17,931,928 100% 17,931,928 100% 17,931,928

2 set 1.00 17,885,213 17,885,213 100% 17,885,213 100% 17,885,213

3 set 9.00 13,799,870 124,198,830 100% 124,198,830 100% 124,198,830

4 set 2.00 13,799,870 27,599,740 100% 27,599,740 100% 27,599,740

5 set 18.00 10,414,268 187,456,815 100% 187,456,815 100% 187,456,815

6 set 11.00 10,414,268 114,556,943 100% 114,556,943 100% 114,556,943

7 set 7.00 23,472,239 164,305,670 100% 164,305,670 100% 164,305,670

8 set 1.00 52,992,825 52,992,825 100% 52,992,825 100% 52,992,825

9 m2 600.00 3,126,056 1,875,633,816 100% 1,875,633,816 100% 1,875,633,816

10 m2 45.00 3,122,384 140,507,262 100% 140,507,262 100% 140,507,262

11 set 5.00 46,832,654 234,163,268 100% 234,163,268 100% 234,163,268

12 set 4.00 1,896,052 7,584,206 100% 7,584,206 100% 7,584,206

13 m2 78.65 2,887,749 227,121,420 100% 227,121,420 100% 227,121,420

14 m2 78.65 381,100 29,973,515 100% 29,973,515 100% 29,973,515

15 set 4.00 16,620,961 66,483,844 100% 66,483,844 100% 66,483,844

16 set 14.00 17,240,000 241,360,000 100% 241,360,000 100% 241,360,000

III Bill 4F: CANTEEN 356,037,574 356,037,574 356,037,574

1 set 2.00 10,533,600 21,067,200 100% 21,067,200 100% 21,067,200

2 set 3.00 13,799,870 41,399,610 100% 41,399,610 100% 41,399,610

3 set 1.00 10,414,268 10,414,268 100% 10,414,268 100% 10,414,268

S8 (4712x1350) - Sliding Aluminium window with clear 8mm thk

S9 (3000x1350) - Aluminium window with clear glass 8mm thk


Bill 4H: INTERNAL GUARD HOUSE NEAR ROAD 19

D17 (900Wx2150H) -1 leaf open door Alu. Frame door with 5mm thk

D18 (700Wx2150H) -1leaf open Alu. Frame door with 5mm thk

S8 (4712x1350) - Sliding Aluminium window with clear 8mm thk


S11 (600x1200) - Aluminium window with frosted glass 5mm

Alu glass door/window/glass wall with 2mm thk profile (XINGFA profile)

D14 (1000Wx2500H) - Alu. Frame door with 8mm thk. clear glass panel on top and alu. lambri on buttomD15 (1000Wx2500H) -Alu. Frame door with 8mm thk. opaque glass panel on top and alu. lambri on buttomD19 (1000Wx2500H) -Alu. Frame door with 8mm thk. Clear glass panel on top and alu. lambri on buttomS1 (3000Wx3200H) - Sliding window, Alu. Frame with 8mm thk. clear glass panelVK5 (4300Wx2200H) - Fixed window, Alu frame with 8mm clear glass panel


D11 (2000Wx2700H) - Floor hinge door with 12mm thk. clear glass panelD12 (1400Wx2500H) - Alu. Frame door with 8mm thk. Clear glass panel on top and alu. lambri on buttomD13 (1400Wx2500H) - Alu. Frame door with 8mm thk. opaque glass panel on top and alu. lambri on buttomD14 (1000Wx2500H) - Alu. Frame door with 8mm thk. clear glass panel on top and alu. lambri on buttomD15 (1000Wx2500H) -Alu. Frame door with 8mm thk. opaque glass panel on top and alu. lambri on buttomS2 (3000Wx1700H) - Sliding window, Alu. Frame with 8mm thk. clear glass panelS3 (5000Wx2500H) - Sliding window, Alu. Frame with 8mm thk. clear glass panelS4 (5000Wx7500H) - Glass wall with 12mm thk. tempered glass panel

S5 (3000Wx7500H) - Glass wall with 12mm thk. tempered glass panelS6 (4200Wx2500H) - Sliding window, Alu. Frame with 8mm thk. clear glass panelS7 (600Wx600H) - Swing window, Alu. Frame with 8mm thk. opaque glass panelVK 1-Glass wall (11000Wx7650H) - Glass wall, Alu. Frame with 10mm thk. Tempered glass panel (except D1 (2000Wx2500H) - Floor hinge door)Sub frame (steel 40x80, 1.5mm thk) for VK1

VK2 (3000Wx2200H) - Fixed window, Alu frame with 8mm clear glass panelVK12 (5000Wx1200H) - Fixed window, Alu frame with 12mm tempered glass panel

D11 (2000Wx2700H) - Floor hinge door with 12mm thk. clear glass panelD12 (1400Wx2500H) - Alu. Frame door with 8mm thk. Clear glass panel on top and alu. lambri on buttomD14 (1000Wx2500H) - Alu. Frame door with 8mm thk. clear glass panel on top and alu. lambri on buttom



UNICONS' CLAIM

Contract value


VALUE OF WORK DONE

% Work Done to

Date


% Work Done to

Date


4 set 2.00 10,414,268 20,828,535 100% 20,828,535 100% 20,828,535

5 set 1.00 9,593,544 9,593,544 100% 9,593,544 100% 9,593,544

6 set 9.00 2,761,062 24,849,554 100% 24,849,554 100% 24,849,554

7 set 2.00 31,460,352 62,920,704 100% 62,920,704 100% 62,920,704

8 set 4.00 10,112,256 40,449,024 100% 40,449,024 100% 40,449,024

9 set 2.00 30,336,768 60,673,536 100% 60,673,536 100% 60,673,536

10 set 2.00 31,920,800 63,841,600 100% 63,841,600 100% 63,841,600

-

IV - 124,804,952 124,804,952 124,804,952

1 set 1.00 8,637,247 8,637,247 100% 8,637,247 100% 8,637,247

2 set 2.00 37,372,760 74,745,520 100% 74,745,520 100% 74,745,520

3 set 1.00 24,855,845 24,855,845 100% 24,855,845 100% 24,855,845

4 set 2.00 8,283,170 16,566,340 100% 16,566,340 100% 16,566,340

V 70,242,675 70,242,675 70,242,675

1 set 1.00 8,637,247 8,637,247 100% 8,637,247 100% 8,637,247

2 set 1.00 7,011,422 7,011,422 100% 7,011,422 100% 7,011,422

3 set 1.00 3,767,036 3,767,036 100% 3,767,036 100% 3,767,036

4 set 1.00 37,372,760 37,372,760 100% 37,372,760 100% 37,372,760

5 set 1.00 13,454,210 13,454,210 100% 13,454,210 100% 13,454,210

2,546,621,170 2,546,621,170 2,546,621,170

2,801,283,287 2,801,283,287 2,801,283,287

D15 (1000Wx2500H) -Alu. Frame door with 8mm thk. opaque glass panel on top and alu. lambri on buttomVK3 (2000Wx2200H) - Fixed window, Alu frame with 8mm clear glass panel

VK4 (600Wx2200H) - Fixed window, Alu frame with 8mm clear glass panel

VK9 (5600Wx2200H) - Fixed window, Alu frame with 8mm clear glass panel

VK10 (1800Wx2200H) - Fixed window, Alu frame with 8mm clear glass panelVK11 (5400x2200) - Fixed window, Alu. Frame with 8mm thk. Clear Glass panelVK11a (5700x2200) - Fixed window, Alu. Frame with 8mm thk. Clear Glass panel

Bill 4G: GUARD HOUSE AT MAIN ENTRANCED17 (900Wx2200H) -1 leaf open door Alu. Frame door with 8mm thk clear glassS8 (4480x1300) - Sliding Aluminium window with clear 8mm thk

S9 (3000x1300) - Sliding Aluminium window with clear glass 8mm thk


Bill 4H: INTERNAL GUARD HOUSE NEAR ROAD 19D17 (900Wx2200H) -1 leaf open door Alu. Frame door with 8mm thk clear glassD18 (700Wx2200H) -1 leaf open Alu. Frame door with 8mm thk clear glassS11 (600x1200) - Swing window, Alu. Frame with 8mm thk. opaque glass panel S8 (4480x1300) - Sliding Aluminium window with clear 8mm thk


TOTAL CARRIED TO SUMMARY OF THIS V.O (Exclude. VAT)

TOTAL CARRIED TO SUMMARY OF THIS V.O (Include. VAT)

VARIATION WORKS

EI-17b: Update roller door

CURRENCY: VND



UNICONS' CLAIM

Contract value

A (469,591,100) (469,591,100) (469,591,100)

I Bill 2: FACTORY

1 set (2.00) 44,520,000 (89,040,000) 100% (89,040,000.00) 100% (89,040,000)

2 set (1.00) 51,242,600 (51,242,600) 100% (51,242,600.00) 100% (51,242,600)

3 set (1.00) 30,182,400 (30,182,400) 100% (30,182,400.00) 100% (30,182,400)

4 set (1.00) 27,017,100 (27,017,100) 100% (27,017,100.00) 100% (27,017,100)

5 set (6.00) 25,627,700 (153,766,200) 100% (153,766,200.00) 100% (153,766,200)

6 set (3.00) 23,851,800 (71,555,400) 100% (71,555,400.00) 100% (71,555,400)

II Bill 3: OFFICE

1 set (2.00) 23,393,700 (46,787,400) 100% (46,787,400.00) 100% (46,787,400)

B 1,152,422,003 1,152,422,003 1,152,422,003

I Bill 2: FACTORY

1 set 2.00 111,823,423 223,646,845 100% 223,646,845.40 100% 223,646,845

2 set 1.00 130,080,534 130,080,534 100% 130,080,534.10 100% 130,080,534

3 set 1.00 67,723,393 67,723,393 100% 67,723,393.38 100% 67,723,393

5 set 1.00 60,564,882 60,564,882 100% 60,564,882.13 100% 60,564,882

6 set 4.00 56,920,549 227,682,197 100% 227,682,196.50 100% 227,682,197

7 set 2.00 37,006,872 74,013,745 100% 74,013,744.75 100% 74,013,745

8 set 3.00 53,406,371 160,219,113 100% 160,219,112.63 100% 160,219,113

II Bill 3: OFFICE

1 set 2.00 51,519,127 103,038,254 100% 103,038,254.00 100% 103,038,254

III UPS-A5 (accessory)

1 UPS-A5 (accessory) set 16.00 6,590,815 105,453,040 100% 105,453,040.00 100% 105,453,040

682,830,903 682,830,903 682,830,903

751,113,993 751,113,993 751,113,993

MAIN TENDER PACKAGE FOR PROPOSED CONSTRUCTION AND COMPLETION OF TBC-BALL BEVERAGE CAN FACTORY AT STREET NO.18, VIETNAM SINGAPORE

INDUSTRIAL PARK II-A, TAN UYEN DISTRICT, BINH DUONG PROVINCE, VIETNAM

REMARK


DONE % Work Done to

Date


% Work Done to

Date


Deduce Roller door with Taiwan sheet (BoQ)

D1 (6000Wx5000H) - Roller shutter door included motor, 1mm thk. zincalume alu. PanelD2 (6000Wx6000H) - Roller shutter door included motor, 1mm thk. zincalume alu. PanelD3 (4000Wx5000H) - Roller shutter door included motor, 1mm thk. zincalume alu. PanelD3a (3500Wx5000H) - Roller shutter door included motor, 1mm thk. zincalume alu. PanelD4 (4000Wx4000H) - Roller shutter door included motor, 1mm thk. zincalume alu. PanelD5 (3000Wx5000H) - Roller shutter door included motor, 1mm thk. zincalume alu. Panel


Aluminium roller door 1.1mm thk - Austdoor

D1 (6000Wx5000H) - Roller door included motor, 1.4mm thk. alu. sheet

D2 (6000Wx6000H) - Roller door included motor, 1.4mm thk. Alu. sheet


D3a (3500Wx5000H) - Roller door included motor, 1.1mm thk. alu.


D4a (3000Wx3000H) - Roller door included motor, 1.1mm thk. alu. sheet



TOTAL CARRIED TO SUMMARY OF THIS V.O (Exclude. VAT)


VARIATION WORKSDifferent between Tender and FC Drawing -Changing from PVC conduit to GI conduit

NO DESCRIPTION UNIT QTY UNIT RATE LABOR

AMOUNT VALUE OF WORK DONE (Ending 29 Oct, 2011)

UNICONS' CLAIM

Contract value

A. LPG pipe

G.I Pipe D32 m 7,946 153,563 17,063 1,355,815,752 100% 1,355,815,752.04

PVC conduit D32 m (7,946) 22,828 incl. (181,394,172) 100% (181,394,171.98)

TOTAL (Not included V.A.T) 1,174,421,580 1,174,421,580

TOTAL CARRIED TO SUMMARY OF THIS V.O (Include. VAT) 1,291,863,738 1,291,863,738

DISCOUNT (Include VAT) (291,863,738) (291,863,738)

TOTAL CARRIED TO SUMMARY OF THIS V.O (Include Discount + VAT) 1,000,000,000 1,000,000,000

MAIN TENDER PACKAGE FOR PROPOSED CONSTRUCTION AND COMPLETION OF TBC-BALL BEVERAGE CAN FACTORY AT STREET NO.18, VIETNAM SINGAPORE INDUSTRIAL PARK II-A, TAN UYEN DISTRICT, BINH DUONG PROVINCE, VIETNAMPROJECT

% Work Done to

Date


CURRENCY: VND

VALUE OF WORK DONE (Ending 29 Oct, 2011)

100% 1,355,815,752

100% (181,394,172)

1,174,421,580

1,291,863,738

(291,863,738)

1,000,000,000

MAIN TENDER PACKAGE FOR PROPOSED CONSTRUCTION AND COMPLETION OF TBC-BALL BEVERAGE CAN FACTORY AT STREET NO.18, VIETNAM SINGAPORE INDUSTRIAL PARK II-A,

REMARK


DONE % Work Done to

Date


PROJECT :

BILL 6 : M.E.P SERVICES

SUMMARY - REVISION 2 - 03 JUNE 2011

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

6A ELECTRICAL SERVICES 48,891,763,929 100% 48,891,763,929 100% 48,891,763,929

6A.1 445,500,000 100% 445,500,000 100% 445,500,000

6A.2 Sub-Total for High Voltage System 2,827,256,788 100% 2,827,256,788 100% 2,827,256,788

6A.3 Sub-Total for Transformers 7,574,078,650 100% 7,574,078,650 100% 7,574,078,650

6A.4 Sub-Total for Incoming High Voltage Cables 2,658,391,835 100% 2,658,391,835 100% 2,658,391,835

6A.5 Sub-Total for Underground HV Cable Pipe Ducts 418,392,100 100% 418,392,100 100% 418,392,100

6A.6 Sub-Total for LV Switchboards 4,577,708,002 100% 4,577,708,002 100% 4,577,708,002

6A.7 Sub-Total for Distribution Boards 2,272,997,674 100% 2,272,997,674 100% 2,272,997,674

6A.8 Sub-Total for Distribution Submains Cables 9,572,462,512 100% 9,572,462,512 100% 9,572,462,512

6A.9 Sub-Total for Final Subcircuit Wiring 461,371,628 100% 461,371,628 100% 461,371,628

6A.10 8,991,057,775 100% 8,991,057,775 100% 8,991,057,775

6A.11 Sub-Total for Lightning Protection System 1,597,098,952 100% 1,597,098,952 100% 1,597,098,952

6A.12 Sub-Total for Main Earthing System 212,196,190 100% 212,196,190 100% 212,196,190

6A.13 1,216,028,850 100% 1,216,028,850 100% 1,216,028,850

6A.14 Sub-Total for CCTV System 614,550,053 100% 614,550,053 100% 614,550,053

6A.15 Sub-Total for Fire Alarm System 1,381,548,071 100% 1,381,548,071 100% 1,381,548,071

6A.16 Sub-Total for Telephone/Data system 354,601,934 100% 354,601,934 100% 354,601,934

6A.17 Sub-Total for PA system 297,600,564 100% 297,600,564 100% 297,600,564

6A.18 Sub-Total for Testing and Commissioning 210,100,000 100% 210,100,000 100% 210,100,000

6A.19 Sub-Total for Licensing Included 0 0

6A.20 Sub-Total for Maintenance and Warranty 198,000,000 100% 198,000,000 100% 198,000,000

6A.21 Sub-Total for Fire Stopping 46,200,000 100% 46,200,000 100% 46,200,000

6A.22 Sub-Total for Others works 2,964,622,349 100% 2,964,622,349 100% 2,964,622,349

6B MECHANICAL SERVICES 26,168,986,926 100% 26,168,986,926 100% 26,168,986,926

6B.1 Sub-Total for Mechanical Ventilation System 1,028,903,540 100% 1,028,903,540 100% 1,028,903,540 6B.2 Sub-Total for Air-conditioning 6,972,355,289 100% 6,972,355,289 100% 6,972,355,289

6B.3 Sub-Total for Automatic Sprinkler System 10,582,355,055 100% 10,582,355,055 100% 10,582,355,055

6B.4 Sub-Total for Hosereel System 1,050,837,129 100% 1,050,837,129 100% 1,050,837,129

6B.5 Sub-Total for External Fire Hydrant 2,026,254,513 100% 2,026,254,513 100% 2,026,254,513

6B.6 Sub-Total for Portable Fire Extinguishers 136,077,063 100% 136,077,063 100% 136,077,063

6B.7 Sub-Total for Cold Water System 1,894,490,054 100% 1,894,490,054 100% 1,894,490,054

6B.8 Sub-Total for Sanitary Drainage System 371,887,056 100% 371,887,056 100% 371,887,056

6B.9 Sub-Total for Testing and Commissioning 237,000,000 100% 237,000,000 100% 237,000,000

6B.10 Sub-Total for Maintenance and Warranty 240,000,000 100% 240,000,000 100% 240,000,000

6B.11 Sub-Total for Fire Stopping 60,000,000 100% 60,000,000 100% 60,000,000

6B.12 Sub-Total for Others works 1,568,827,228 100% 1,568,827,228 100% 1,568,827,228

Total Lump Sum Tender Price Carried To Final Summary 75,060,750,855 100% 75,060,750,855 100% 75,060,750,855


REMARK


DONE

% Work Done to

Date


% Work Done to

Date


Sub-Total for Designing & supervising of High Voltage System

Sub-Total for Light Fitting and Small Power Installation

Sub-Total for Street Lightings and Landscape Lighting

of 81

PROJECT :

BILL 6 : M.E.P SERVICES

BILL 6.1 : BREAKDOWN OF LUMP SUM PRICES - Revision2 - Dated: 03 June 2011

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

6A ELECTRICAL SERVICES 48,891,763,929 48,891,763,929 48,891,763,929

6A.1 445,500,000 445,500,000 445,500,000

445,500,000 100% 445,500,000 100% 445,500,000

6A.2 High Voltage System 2,827,256,788 2,827,256,788 2,827,256,788

i) 932,916,265 100% 932,916,265 100% 932,916,265

ii) 543,750,733 100% 543,750,733 100% 543,750,733

iii) 1,106,997,698 100% 1,106,997,698 100% 1,106,997,698

iv) 218,418,893 218,418,893 218,418,893

178,877,178 100% 178,877,178 100% 178,877,178

Termination Kit 3C-300mm2 33,180,000 100% 33,180,000 100% 33,180,000 Accessories 6,361,715 100% 6,361,715 100% 6,361,715

- -

v) 25,173,200 25,173,200 25,173,200

PT 24KV (dry type) 9,990,000 100% 9,990,000 100% 9,990,000 CT 24KV (dry type) 9,990,000 100% 9,990,000 100% 9,990,000 Measuring Meter c/w box 4,460,000 100% 4,460,000 100% 4,460,000 Accessories 733,200 100% 733,200 100% 733,200

- -

6A.3 Transformers 7,574,078,650 7,574,078,650 7,574,078,650

a) -

i) Transformer 1 1,541,550,000 100% 1,541,550,000 100% 1,541,550,000 ii) Transformer 2 1,541,550,000 100% 1,541,550,000 100% 1,541,550,000

Transformer 3 1,541,550,000 100% 1,541,550,000 100% 1,541,550,000


The itemised Breakdown of the Lump Sum Tender Price as listed below shall form only as an indication of the breakdown value for this contract works. The tenderer shall price the contract works in accordance with the Tender Drawings and Documents. No claim for extra or otherwise shall be considered for any trade/items/works as specified and shown in the Tender Drawings and Specifications but not described hereunder.

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


Designing & supervising of High Voltage System

Designing, supervising fee for 22kV Transmission lines & Power substation c/w liaise and plan submission to the local Power Company including all necessary cost for the connection of new HV cables to their existing HV network

Supply, delivery and installation of 22KV switchboard c/w protection relays, floor frames, cable boxes and all accessories, etc.

630A incoming panels including circuit breakers

630A bus-coupler panel including circuit breaker

630A transformer panels including circuit breaker

One lot 22KV cables from consumers' HV switchroom to Transformers complete with termination to the HV switch board and transformers and also provides cable supports

XLPE/SEhh/PVC/DSTA/PVC-22kV-3C-300mm2

Supply & installation HV metering panel including CT & PT, metering nad all accessories

Supply, delivery and installation of oil silicon type transformers with fittings, cables boxes and etc

iii)

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


b) 2,949,428,650 2,949,428,650 2,949,428,650

i) Transformer 1 to MSB 1 1,009,395,590 1,009,395,590 1,009,395,590

866,339,320 100% 866,339,320 100% 866,339,320

Elbow 38,028,800 100% 38,028,800 100% 38,028,800

33,124,260 100% 33,124,260 100% 33,124,260

Flex link 20,384,800 100% 20,384,800 100% 20,384,800

Short link bar (TX) 39,147,000 100% 39,147,000 100% 39,147,000

Horz. Hanger 1,976,410 100% 1,976,410 100% 1,976,410 Acc 10,395,000 100% 10,395,000 100% 10,395,000

- -

ii) Transformer 2 to MSB 2 1,009,395,590 1,009,395,590 1,009,395,590

866,339,320 100% 866,339,320 100% 866,339,320

Elbow 38,028,800 100% 38,028,800 100% 38,028,800

Flange End 33,124,260 100% 33,124,260 100% 33,124,260

Flex link 20,384,800 100% 20,384,800 100% 20,384,800

Short link bar (TX) 39,147,000 100% 39,147,000 100% 39,147,000

Horz. Hanger 1,976,410 100% 1,976,410 100% 1,976,410 Acc 10,395,000 100% 10,395,000 100% 10,395,000

- -

Transformer 3 to MSB 3 930,637,470 930,637,470 930,637,470

787,581,200 100% 787,581,200 100% 787,581,200

Elbow 38,028,800 100% 38,028,800 100% 38,028,800

Flange End 33,124,260 100% 33,124,260 100% 33,124,260

Flex link 20,384,800 100% 20,384,800 100% 20,384,800

Short link bar (TX) 39,147,000 100% 39,147,000 100% 39,147,000

Horz. Hanger 1,976,410 100% 1,976,410 100% 1,976,410 Acc 10,395,000 100% 10,395,000 100% 10,395,000

- -

6A.4 Incoming High Voltage Cables 2,658,391,835 2,658,391,835 2,658,391,835

-

a) 1,066,392,000 1,066,392,000 1,066,392,000

994,124,000 100% 994,124,000 100% 994,124,000 Au. Power and FCO for recloser 2,260,000 100% 2,260,000 100% 2,260,000

32,352,000 100% 32,352,000 100% 32,352,000

LA 18KV 37,656,000 100% 37,656,000 100% 37,656,000

- -

Supply, delivery and installation of LV Bus duct/cables from Transformers to MSB complete with termination to the MSB & transformers, ladder/tray/ trunking/underground pipe enscated in concrete and provides cable supports

Feeder 4000A 3P5W Copper c/w intergral earth IP54

Flange End


iii)


Supply, delivery and installation of Reclosed, DS, eletrical pole 22KV Cables run in underground cable pipe ducts complete with termination to HV switchboard, cable support, excavation of drawpits including backfilling and making good of the land in the area of work, accessories and etc. for.

Supply, delivery and installation of Reclosed, DS 63A - 24kV for Switch On/Off & Lines Protection Reclosure 24kV-630A with control systemDS 630A-24kV-25kA/1s with Operation tools

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


b) 1,591,999,835 1,591,999,835 1,591,999,835

13,290,000 100% 13,290,000 100% 13,290,000 15,216,000 100% 15,216,000 100% 15,216,000

24KV Pin insulator + tige 8,209,200 100% 8,209,200 100% 8,209,200 Horizontal insulator polymer 24KV 10,645,800 100% 10,645,800 100% 10,645,800 Earthing system under 4Ohm 37,520,000 100% 37,520,000 100% 37,520,000

110,300,000 100% 110,300,000 100% 110,300,000

1,341,578,835 100% 1,341,578,835 100% 1,341,578,835

22kV termination 3Cx240mm2 44,240,000 100% 44,240,000 100% 44,240,000

Acc 11,000,000 100% 11,000,000 100% 11,000,000 - -

c) Included

- -

6A.5 418,392,100 418,392,100 418,392,100

-

i) 350,024,900 350,024,900 350,024,900

123,084,200 100% 123,084,200 100% 123,084,200

74,505,200 100% 74,505,200 100% 74,505,200

Concrete encasement 113,107,500 100% 113,107,500 100% 113,107,500

Electric maker 6,178,000 100% 6,178,000 100% 6,178,000

Accessories. 33,150,000 100% 33,150,000 100% 33,150,000

ii) Draw pits 68,367,200 68,367,200 68,367,200

Mainhole type A &B 45,915,200 100% 45,915,200 100% 45,915,200

22,452,000 100% 22,452,000 100% 22,452,000

- -

6A.6 LV Switchboards 4,577,708,002 4,577,708,002 4,577,708,002

-

a) MSB 1 1,458,434,374 100% 1,458,434,374 100% 1,458,434,374

b) MSB 2 1,579,992,338 100% 1,579,992,338 100% 1,579,992,338

Supply, delivery and installation of 1 set of incoming HV 22KV Cable from authority HV network of 12(14)m height pole to HV Switchroom c/w terminal kit and also provides cable supportsConcrete pole 14m + 02 anchor concrete.14M(Install CT,PT and reclosure…)Cross Arm. Galv. Steel. 75×75×6t×2,400mm

(2line- link exsiting line and CT,PT, Recloser)underground cable Cu/PVC/XLPE/DSTA 3Cx300mm2 (2line)

To liaise and plan submission to the local Power Company including all necessary cost for the connection of new HV cables to their existing HV network

Underground Electrical Cable Pipe DuctsSupplying and installation of underground HD uPVC cable ducts and draw pits for Electrical cables reticulation network including all the excavation, reinstatement remain of excess earth and debris, if necessary and making good of the land in the area of work.

Heavy Duty uPVC pipes encased in concrete or in trench

HD uPVC conduit D168mm (4 line)

Exavation & fillback (sand, brick….)

Manhole cover heavy duty 40Tons

Supplying and installation of LV Main Switchboards, Emergency Main Switchboards and Sub-Switchboards complete with circuit breakers, metering, (meter Supply, delivery and installation of by power company) protection devices, terminal blocks, cable boxes, and etc at LT consumer switch room.

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


c) MSB 3 1,539,281,290 100% 1,539,281,290 100% 1,539,281,290

Bus bar for busduct 4000A - -

6A.7 Distribution boards 2,272,997,674 2,272,997,674 2,272,997,674

-

a) DB-ACMV 81,625,037 100% 81,625,037 100% 81,625,037 b) DB-LCT 340,257,919 100% 340,257,919 100% 340,257,919 c) DB-CH 1 51,833,551 100% 51,833,551 100% 51,833,551 d) DB-CH 2 51,833,551 100% 51,833,551 100% 51,833,551 e) DB-EFP 170,883,691 100% 170,883,691 100% 170,883,691 f) DB-FAF1 192,575,885 100% 192,575,885 100% 192,575,885 g) DB-FAF2 192,575,885 100% 192,575,885 100% 192,575,885 h) DB-EAF1 161,309,830 100% 161,309,830 100% 161,309,830 i) DB-EAF2 161,309,830 100% 161,309,830 100% 161,309,830 j) DB-WS 44,037,961 100% 44,037,961 100% 44,037,961 k) DB-OFFICE 29,319,500 100% 29,319,500 100% 29,319,500 l) DB-FAF&EAF 210,410,620 100% 210,410,620 100% 210,410,620

DB-GH 15,208,375 100% 15,208,375 100% 15,208,375

n) DB-SWP 18,779,704 100% 18,779,704 100% 18,779,704 o) DB-1-1 6,261,837 100% 6,261,837 100% 6,261,837 p) DB-1-2 15,982,814 100% 15,982,814 100% 15,982,814 q) DB-1-3 6,261,837 100% 6,261,837 100% 6,261,837 r) DB-2-1 12,948,259 100% 12,948,259 100% 12,948,259 s) DB-2-2 13,385,623 100% 13,385,623 100% 13,385,623 t) DB-EL 30,208,002 100% 30,208,002 100% 30,208,002 u) DB-L-1 19,368,489 100% 19,368,489 100% 19,368,489 v) DB-L-2 19,368,489 100% 19,368,489 100% 19,368,489

w) DB-L-3 19,368,489 100% 19,368,489 100% 19,368,489

x) DB-L-4 16,239,571 100% 16,239,571 100% 16,239,571 y) DB-L-5 14,693,545 100% 14,693,545 100% 14,693,545 z) DB-L-6 15,732,422 100% 15,732,422 100% 15,732,422

DB-ODU 01 82,869,297 100% 82,869,297 100% 82,869,297

DB-ODU 02 72,695,595 100% 72,695,595 100% 72,695,595

DB-AHU 01 19,752,746 100% 19,752,746 100% 19,752,746

DB-AHU 02 19,752,746 100% 19,752,746 100% 19,752,746

DB-AC-CANTEEN 51,812,635 100% 51,812,635 100% 51,812,635

DB-AC 1 114,333,940 100% 114,333,940 100% 114,333,940

DB-LPG 100% - 100% -

DB-DOCK 100% - 100% -

6A.8 Distribution Submains Cables 9,572,462,512 9,572,462,512 9,572,462,512

Supplying and installation of Distribution boards complete with busbars, MCCBs/MCBs/RCCBs/Tap off Unit, time switches,cables, from LVMSB or EMSB to these DBs including cable tray or trunking and other accessories, and etc.

m)

aa)ab)ac)ad)ae)af)ag)ah)

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


- -

a) From MSB 1~3 to : - -

i) DB-ACMV 683,394,678 683,394,678 683,394,678

Cu/XLPE/PVC 1C-185mm2 592,310,871 100% 592,310,871 100% 592,310,871

Cu/PVC 1C-185mm2 72,864,553 100% 72,864,553 100% 72,864,553

Accessories 18,219,254 100% 18,219,254 100% 18,219,254 - -

ii) DB-LCT 229,975,253 229,975,253 229,975,253

Cu/XLPE/PVC 1C-240mm2 199,101,095 100% 199,101,095 100% 199,101,095

Cu/PVC 1C-120mm2 24,744,143 100% 24,744,143 100% 24,744,143

Accessories 6,130,015 100% 6,130,015 100% 6,130,015 - -

iii) DB-CH 1 117,741,608 117,741,608 117,741,608

Cu/XLPE/PVC 1C-70mm2 101,408,863 100% 101,408,863 100% 101,408,863

Cu/PVC 1C-35mm2 13,189,114 100% 13,189,114 100% 13,189,114

Accessories 3,143,631 100% 3,143,631 100% 3,143,631 - -

iv) DB-CH 2 64,672,986 64,672,986 64,672,986

Cu/XLPE/PVC 1C-70mm2 55,682,685 100% 55,682,685 100% 55,682,685

Cu/PVC 1C-35mm2 7,263,570 100% 7,263,570 100% 7,263,570

Accessories 1,726,732 100% 1,726,732 100% 1,726,732 - -

v) DB-EFP 915,748,969 915,748,969 915,748,969

Cu/FR/PVC 1C-185mm2 796,988,784 100% 796,988,784 100% 796,988,784

Cu/PVC 1C-185mm2 94,350,255 100% 94,350,255 100% 94,350,255

Accessories 24,409,930 100% 24,409,930 100% 24,409,930 - -

vii) DB-FAF1 224,029,446 224,029,446 224,029,446

Cu/FR/PVC 1C-185mm2 195,170,843 100% 195,170,843 100% 195,170,843

Cu/PVC 1C-185mm2 22,886,943 100% 22,886,943 100% 22,886,943

Accessories 5,971,660 100% 5,971,660 100% 5,971,660 - -

vi) DB-FAF2 286,079,841 286,079,841 286,079,841

Cu/FR/PVC 1C-185mm2 249,028,114 100% 249,028,114 100% 249,028,114

Cu/PVC 1C-185mm2 29,426,070 100% 29,426,070 100% 29,426,070

Accessories 7,625,658 100% 7,625,658 100% 7,625,658 - -

vii) DB-EAF1 151,480,731 151,480,731 151,480,731

Cu/FR/PVC 1C-240mm2 131,863,888 100% 131,863,888 100% 131,863,888

Cu/PVC 1C-120mm2 15,579,646 100% 15,579,646 100% 15,579,646

Accessories 4,037,197 100% 4,037,197 100% 4,037,197 - -

viii DB-EAF2 191,387,336 191,387,336 191,387,336

Supplying and installation of Submain cables complete with ladder/tray/trunking/underground pipe enscated in concrete completed with termination, cable support, excavation and backfilling, manholes and accessories, etc.

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


Cu/FR/PVC 1C-240mm2 166,430,150 100% 166,430,150 100% 166,430,150

Cu/PVC 1C-120mm2 19,856,411 100% 19,856,411 100% 19,856,411

Accessories 5,100,775 100% 5,100,775 100% 5,100,775 - -

ix) DB-WS 268,424,273 268,424,273 268,424,273

Cu/XLPE/PVC 1C-185mm2 230,395,682 100% 230,395,682 100% 230,395,682

Cu/PVC 1C-95mm2 30,869,396 100% 30,869,396 100% 30,869,396

Accessories 7,159,194 100% 7,159,194 100% 7,159,194 - -

ix) DB-OFFICE 230,539,860 230,539,860 230,539,860

Cu/XLPE/PVC 1C-120mm2 195,883,273 100% 195,883,273 100% 195,883,273

Cu/PVC 1C-70mm2 28,507,224 100% 28,507,224 100% 28,507,224

Accessories 6,149,363 100% 6,149,363 100% 6,149,363 - -

ix) DB-FAF&EAF 169,087,281 169,087,281 169,087,281

Cu/XLPE/PVC 1C-120mm2 143,647,733 100% 143,647,733 100% 143,647,733

Cu/PVC 1C-70mm2 20,929,355 100% 20,929,355 100% 20,929,355

Accessories 4,510,193 100% 4,510,193 100% 4,510,193 - -

ix) DB-GH 192,167,278 192,167,278 192,167,278

Cu/XLPE/PVC 1C-35mm2 167,261,596 100% 167,261,596 100% 167,261,596

Cu/PVC 1C-16mm2 19,757,497 100% 19,757,497 100% 19,757,497

Accessories 5,148,184 100% 5,148,184 100% 5,148,184 - -

x) DB-SWP 52,096,994 52,096,994 52,096,994

Cu/XLPE/PVC 1C-16mm2 41,148,468 100% 41,148,468 100% 41,148,468

Cu/PVC 1C-16mm2 9,547,881 100% 9,547,881 100% 9,547,881

Accessories 1,400,644 100% 1,400,644 100% 1,400,644 - -

xi) DB-01 (#1001) 519,815,456 519,815,456 519,815,456

Cu/XLPE/PVC 1C-240mm2 450,597,216 100% 450,597,216 100% 450,597,216

Cu/PVC 1C-240mm2 55,363,578 100% 55,363,578 100% 55,363,578

Accessories 13,854,662 100% 13,854,662 100% 13,854,662 - -

xii) DB-02 (#1002) 526,853,107 526,853,107 526,853,107

Cu/XLPE/PVC 1C-240mm2 450,597,216 100% 450,597,216 100% 450,597,216

Cu/PVC 1C-200mm2 62,213,074 100% 62,213,074 100% 62,213,074

Accessories 14,042,817 100% 14,042,817 100% 14,042,817 - -

xiii DB-03 (#1003) 420,095,996 420,095,996 420,095,996

Cu/XLPE/PVC 1C-300mm2 363,700,006 100% 363,700,006 100% 363,700,006

Cu/PVC 1C-300mm2 45,198,562 100% 45,198,562 100% 45,198,562

Accessories 11,197,427 100% 11,197,427 100% 11,197,427 - -

xiv DB-04 (#1004) 585,578,853 585,578,853 585,578,853

Cu/XLPE/PVC 1C-240mm2 507,307,125 100% 507,307,125 100% 507,307,125

Cu/PVC 1C-240mm2 62,664,270 100% 62,664,270 100% 62,664,270

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


Accessories 15,607,457 100% 15,607,457 100% 15,607,457 - -

xv) DB-05 (#1005) 333,060,235 333,060,235 333,060,235

Cu/XLPE/PVC 1C-240mm2 287,248,020 100% 287,248,020 100% 287,248,020

Cu/PVC 1C-120mm2 36,931,430 100% 36,931,430 100% 36,931,430

Accessories 8,880,785 100% 8,880,785 100% 8,880,785 - -

xvi DB-06 (#1006) 428,035,321 428,035,321 428,035,321

Cu/XLPE/PVC 1C-240mm2 370,463,648 100% 370,463,648 100% 370,463,648

Cu/PVC 1C-120mm2 46,161,488 100% 46,161,488 100% 46,161,488

Accessories 11,410,186 100% 11,410,186 100% 11,410,186 - -

xviiDB-07 (#1007) 816,380,871 816,380,871 816,380,871

Cu/XLPE/PVC 1C-185mm2 707,272,166 100% 707,272,166 100% 707,272,166

Cu/PVC 1C-185mm2 87,344,048 100% 87,344,048 100% 87,344,048

Accessories 21,764,656 100% 21,764,656 100% 21,764,656 - -

xviiDB-08 (#1008) 217,036,708 217,036,708 217,036,708

Cu/XLPE/PVC 1C-185mm2 186,871,241 100% 186,871,241 100% 186,871,241

Cu/PVC 1C-95mm2 24,378,536 100% 24,378,536 100% 24,378,536

Accessories 5,786,930 100% 5,786,930 100% 5,786,930 - -

xix DB-CDM 302,241,441 302,241,441 302,241,441

Cu/XLPE/PVC 1C-185mm2 260,200,463 100% 260,200,463 100% 260,200,463

Cu/PVC 1C-95mm2 33,982,202 100% 33,982,202 100% 33,982,202

Accessories 8,058,777 100% 8,058,777 100% 8,058,777 - -

xx) DB-WTP 265,375,098 265,375,098 265,375,098

Cu/XLPE/PVC 1C-185mm2 228,503,315 100% 228,503,315 100% 228,503,315

Cu/PVC 1C-95mm2 29,795,989 100% 29,795,989 100% 29,795,989

Accessories 7,075,795 100% 7,075,795 100% 7,075,795 - -

xxi DB-SPB 198,234,011 198,234,011 198,234,011

Cu/XLPE/PVC 1C-185mm2 170,786,122 100% 170,786,122 100% 170,786,122

Cu/PVC 1C-95mm2 22,162,306 100% 22,162,306 100% 22,162,306

Accessories 5,285,584 100% 5,285,584 100% 5,285,584 - -

xxiiDB-VAP 1 92,403,178 92,403,178 92,403,178

Cu/XLPE/PVC 1C-95mm2 79,950,345 100% 79,950,345 100% 79,950,345

Cu/PVC 1C-50mm2 9,986,487 100% 9,986,487 100% 9,986,487

Accessories 2,466,346 100% 2,466,346 100% 2,466,346 - -

xxiiDB-VAP 2 94,977,195 94,977,195 94,977,195

Cu/XLPE/PVC 1C-95mm2 82,205,997 100% 82,205,997 100% 82,205,997

Cu/PVC 1C-50mm2 10,236,149 100% 10,236,149 100% 10,236,149

Accessories 2,535,048 100% 2,535,048 100% 2,535,048 - -

xxi DB-ACR 1 298,014,616 298,014,616 298,014,616

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


Cu/XLPE/PVC 1C-185mm2 258,308,096 100% 258,308,096 100% 258,308,096

Cu/PVC 1C-185mm2 31,761,472 100% 31,761,472 100% 31,761,472

Accessories 7,945,048 100% 7,945,048 100% 7,945,048 - -

xxvDB-ACR 2 311,605,483 311,605,483 311,605,483

Cu/XLPE/PVC 1C-185mm2 270,135,389 100% 270,135,389 100% 270,135,389

Cu/PVC 1C-185mm2 33,162,713 100% 33,162,713 100% 33,162,713

Accessories 8,307,380 100% 8,307,380 100% 8,307,380 - -

xxvDB-WR 1 385,928,409 385,928,409 385,928,409

Cu/XLPE/PVC 1C-240mm2 334,095,337 100% 334,095,337 100% 334,095,337

Cu/PVC 1C-120mm2 41,545,339 100% 41,545,339 100% 41,545,339

Accessories 10,287,734 100% 10,287,734 100% 10,287,734 - -

6A.9 Final Subcircuit Wiring 461,371,628 461,371,628 461,371,628

a) -

i) DB-1-1 2,461,711 2,461,711 2,461,711

Cu/PVC 1C-8mm2 1,860,599 100% 1,860,599 100% 1,860,599

Cu/PVC 1C-8mm2 471,701 100% 471,701 100% 471,701

Accessories 129,411 100% 129,411 100% 129,411 - -

ii) DB-1-2 25,339,891 25,339,891 25,339,891

Cu/PVC 1C-25mm2 20,613,728 100% 20,613,728 100% 20,613,728

Cu/PVC 1C-16mm2 3,403,205 100% 3,403,205 100% 3,403,205

Accessories 1,322,958 100% 1,322,958 100% 1,322,958 - -

iii) DB-1-3 18,725,598 18,725,598 18,725,598

Cu/PVC 1C-8mm2 14,203,446 100% 14,203,446 100% 14,203,446

Cu/PVC 1C-8mm2 3,537,759 100% 3,537,759 100% 3,537,759

Accessories 984,393 100% 984,393 100% 984,393 - -

iv) DB-2-1 17,992,837 17,992,837 17,992,837

Cu/PVC 1C-25mm2 14,642,855 100% 14,642,855 100% 14,642,855

Cu/PVC 1C-16mm2 2,410,604 100% 2,410,604 100% 2,410,604

Accessories 939,379 100% 939,379 100% 939,379 - -

v) DB-2-2 30,862,651 30,862,651 30,862,651

Cu/PVC 1C-25mm2 25,091,882 100% 25,091,882 100% 25,091,882

Cu/PVC 1C-16mm2 4,159,473 100% 4,159,473 100% 4,159,473

Accessories 1,611,295 100% 1,611,295 100% 1,611,295 - -

vii) DB-EL 5,903,567 5,903,567 5,903,567

Cu/XLPE/PVC 1C-25mm2 4,885,614 100% 4,885,614 100% 4,885,614

Cu/PVC 1C-16mm2 709,001 100% 709,001 100% 709,001

Supply, deliver and install final Subcircuit wiring for contruction areas including wiring, trunking/conduits, conduit accessories and etc to DBs

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


Accessories 308,951 100% 308,951 100% 308,951 - -

vi) DB-L-1 10,423,458 10,423,458 10,423,458

Cu/PVC 1C-35mm2 8,792,743 100% 8,792,743 100% 8,792,743

Cu/PVC 1C-16mm2 1,087,135 100% 1,087,135 100% 1,087,135

Accessories 543,581 100% 543,581 100% 543,581 - -

vii) DB-L-2 11,430,676 11,430,676 11,430,676

Cu/PVC 1C-35mm2 9,652,902 100% 9,652,902 100% 9,652,902

Cu/PVC 1C-16mm2 1,181,669 100% 1,181,669 100% 1,181,669

Accessories 596,105 100% 596,105 100% 596,105 - -

viii DB-L-3 12,337,063 12,337,063 12,337,063

Cu/PVC 1C-35mm2 10,417,489 100% 10,417,489 100% 10,417,489

Cu/PVC 1C-16mm2 1,276,202 100% 1,276,202 100% 1,276,202

Accessories 643,373 100% 643,373 100% 643,373 - -

ix) DB-L-4 13,344,280 13,344,280 13,344,280

Cu/PVC 1C-35mm2 11,277,648 100% 11,277,648 100% 11,277,648

Cu/PVC 1C-16mm2 1,370,735 100% 1,370,735 100% 1,370,735

Accessories 695,897 100% 695,897 100% 695,897 - -

ix) DB-L-5 15,206,932 15,206,932 15,206,932

Cu/PVC 1C-35mm2 12,806,821 100% 12,806,821 100% 12,806,821

Cu/PVC 1C-16mm2 1,607,069 100% 1,607,069 100% 1,607,069

Accessories 793,041 100% 793,041 100% 793,041 - -

ix) DB-L-6 16,214,149 16,214,149 16,214,149

Cu/PVC 1C-35mm2 13,666,980 100% 13,666,980 100% 13,666,980

Cu/PVC 1C-16mm2 1,701,603 100% 1,701,603 100% 1,701,603

Accessories 845,566 100% 845,566 100% 845,566 - -

ix) DB-ODU 01 12,857,898 12,857,898 12,857,898

Cu/XLPE/PVC 1C-50mm2 10,468,044 100% 10,468,044 100% 10,468,044

Cu/PVC 1C-35mm2 1,720,319 100% 1,720,319 100% 1,720,319

Accessories 669,535 100% 669,535 100% 669,535 - -

x) DB-ODU 02 14,459,370 14,459,370 14,459,370

Cu/XLPE/PVC 1C-50mm2 11,794,979 100% 11,794,979 100% 11,794,979

Cu/PVC 1C-35mm2 1,911,466 100% 1,911,466 100% 1,911,466

Accessories 752,925 100% 752,925 100% 752,925 - -

xi) DB-AHU 01 38,130,229 38,130,229 38,130,229

Cu/XLPE/PVC 1C-35mm2 32,311,899 100% 32,311,899 100% 32,311,899

Cu/PVC 1C-16mm2 3,828,606 100% 3,828,606 100% 3,828,606

Accessories 1,989,723 100% 1,989,723 100% 1,989,723 - -

xii) DB-AHU 02 72,328,666 72,328,666 72,328,666

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


Cu/XLPE/PVC 1C-35mm2 61,322,583 100% 61,322,583 100% 61,322,583

Cu/PVC 1C-16mm2 7,231,811 100% 7,231,811 100% 7,231,811

Accessories 3,774,272 100% 3,774,272 100% 3,774,272 - -

xiii DB-AC-CANTEEN 62,890,619 62,890,619 62,890,619

Cu/XLPE/PVC 1C-25mm2 51,854,320 100% 51,854,320 100% 51,854,320

Cu/PVC 1C-16mm2 7,751,745 100% 7,751,745 100% 7,751,745

Accessories 3,284,554 100% 3,284,554 100% 3,284,554 - -

xiv DB-AC 1 80,462,033 80,462,033 80,462,033

Cu/XLPE/PVC 1C-120mm2 66,538,128 100% 66,538,128 100% 66,538,128

Cu/PVC 1C-70mm2 9,742,975 100% 9,742,975 100% 9,742,975

Accessories 4,180,930 100% 4,180,930 100% 4,180,930 - -

6A.10 8,991,057,775 8,991,057,775 8,991,057,775

a) - -

i) Factory areas 7,221,666,378 7,221,666,378 7,221,666,378

Highbay lighting fitting MH 250W 1,026,677,850 100% 1,026,677,850 100% 1,026,677,850

3,160,532,100 100% 3,160,532,100 100% 3,160,532,100

1x8W Fluo. Exit light, single side. 4,584,660 100% 4,584,660 100% 4,584,660

2x6W Surface halogen emergency l 47,055,040 100% 47,055,040 100% 47,055,040

Switch 1 gang 1 way 609,441 100% 609,441 100% 609,441

Switch 2 gang 1 way 588,765 100% 588,765 100% 588,765

Switch 3 gang 1 way 296,886 100% 296,886 100% 296,886

Switch 1 gang 2 way 100% - 100% -

Switch 2 gang 2 way 100% - 100% -

Cu/PVC - 2.5mm2/1C 577,438,753 100% 577,438,753 100% 577,438,753

Cu/PVC - 4.0mm2/1C 379,099,686 100% 379,099,686 100% 379,099,686

PVC Conduit D20 167,720,346 100% 167,720,346 100% 167,720,346

PVC Conduit D32 46,979,629 100% 46,979,629 100% 46,979,629

Fitting for PVC Conduit 45,136,898 100% 45,136,898 100% 45,136,898

707,761,560 100% 707,761,560 100% 707,761,560

Tee Trunking 100x50 114,020,672 100% 114,020,672 100% 114,020,672

Elbow Trunking 100x50 3,626,586 100% 3,626,586 100% 3,626,586

Trunking hanger 71,472,000 100% 71,472,000 100% 71,472,000

Purling clamp 278,250,000 100% 278,250,000 100% 278,250,000

Light Fitting and Small Power Installation

Supply, delivery and installation of light fittings complete with light switches, control accessories, battery - powered kits, cabling from DBs to accessories, where applicable which are fed from the following areas:

Fluorescent highbay lighting fitting Philips 2x54W, C/W ELECTRONIC ballast & lamp

Trunking 100x50 Powder Coating Paint

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


Steel rod D10 512,160,000 100% 512,160,000 100% 512,160,000

Hanger support 46,260,230 100% 46,260,230 100% 46,260,230

Accessories 31,395,276 100% 31,395,276 100% 31,395,276 - -

ii) Office areas 725,929,867 725,929,867 725,929,867

Ground Floor - -

16,314,800 100% 16,314,800 100% 16,314,800

106,710,400 100% 106,710,400 100% 106,710,400

93,340,530 100% 93,340,530 100% 93,340,530

5,097,600 100% 5,097,600 100% 5,097,600

24,330,445 100% 24,330,445 100% 24,330,445

1x8W Fluo. Exit light, single side. 15,282,200 100% 15,282,200 100% 15,282,200

16,175,170 100% 16,175,170 100% 16,175,170

Switch 1 gang 1 way 696,504 100% 696,504 100% 696,504

Switch 2 gang 1 way 1,648,542 100% 1,648,542 100% 1,648,542

Switch 3 gang 1 way 1,781,316 100% 1,781,316 100% 1,781,316

Switch 1 gang 2 way 329,499 100% 329,499 100% 329,499

Cu/PVC - 2.5mm2/1C 76,144,408 100% 76,144,408 100% 76,144,408

PVC Conduit D20 37,716,952 100% 37,716,952 100% 37,716,952

First Floor - -

18,762,020 100% 18,762,020 100% 18,762,020

Switch 1 gang 1 way 261,189 100% 261,189 100% 261,189

Cu/PVC - 2.5mm2/1C 18,420,162 100% 18,420,162 100% 18,420,162

Cable tray 300x100 217,030,420 100% 217,030,420 100% 217,030,420

PVC Conduit D20 26,401,866 100% 26,401,866 100% 26,401,866


Hanger support 30,673,546 100% 30,673,546 100% 30,673,546

Accessories 6,290,919 100% 6,290,919 100% 6,290,919 - -

iii) Canteen areas 90,108,868 90,108,868 90,108,868

2,855,090 100% 2,855,090 100% 2,855,090

53,174,400 100% 53,174,400 100% 53,174,400

509,760 100% 509,760 100% 509,760

2x36W Fluo. Batten, c/w electronic ballast & lamp3x36W Recessed fluo. modular, c/w ellectronic ballast louvre & lamps3x18W Recessed fluo. modular, c/w ellectronic ballast louvre & lamps25W Decorative ceiling mounted light, c/w lamp D300

Recessed downlight c/w 18W compact fluorescent lamp

2x6W Surface halogen emergency light.

2x36W Fluo. Batten, c/w electronic ballast & lamp

2x36W Fluo. Batten, c/w electronic ballast & lamp3x36W Recessed fluo. modular, c/w ellectronic ballast louvre & lamps25W Decorative ceiling mounted light, c/w lamp D300

H404

Cao độ treo máng: 4m

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


Switch 1 gang 1 way 348,252 100% 348,252 100% 348,252

Switch 2 gang 1 way 235,506 100% 235,506 100% 235,506

Switch 3 gang 1 way 296,886 100% 296,886 100% 296,886

Cu/PVC 1C-2.5mm2 16,354,035 100% 16,354,035 100% 16,354,035

PVC Conduit D20 6,336,448 100% 6,336,448 100% 6,336,448


Accessories 6,277,112 100% 6,277,112 100% 6,277,112 - -

iv) Utility, Technical and Others Area 211,073,448 211,073,448 211,073,448

Air Comp., Pump Room - -

27,735,160 100% 27,735,160 100% 27,735,160

Switch 1 gang 1 way 435,315 100% 435,315 100% 435,315

Switch 2 gang 1 way 117,753 100% 117,753 100% 117,753

Switch 3 gang 1 way 148,443 100% 148,443 100% 148,443

Cu/PVC 1C-2.5mm2 83,822,840 100% 83,822,840 100% 83,822,840

Switchroom 100% - -

8,157,400 100% 8,157,400 100% 8,157,400

Switch 1 gang 1 way 87,063 100% 87,063 100% 87,063

Cu/PVC 1C-2.5mm2 4,677,389 100% 4,677,389 100% 4,677,389

ODM, Toilet - -

15,091,190 100% 15,091,190 100% 15,091,190

Switch 1 gang 1 way 87,063 100% 87,063 100% 87,063

Switch 2 gang 1 way 117,753 100% 117,753 100% 117,753

Switch 3 gang 1 way 148,443 100% 148,443 100% 148,443

Cu/PVC 1C-2.5mm2 8,648,121 100% 8,648,121 100% 8,648,121

Main Store, WTP, Fuel Storage - -

22,840,720 100% 22,840,720 100% 22,840,720

7,391,250 100% 7,391,250 100% 7,391,250

Switch 2 gang 1 way 117,753 100% 117,753 100% 117,753





2x36W Fluo. Explosion proof lighting fitting

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


Cu/PVC 1C-2.5mm2 21,872,680 100% 21,872,680 100% 21,872,680

Conduit, support and Accessories 9,577,112 100% 9,577,112 100% 9,577,112

- -

b) - -

i) Factory areas 603,195,457 603,195,457 603,195,457

38,113,500 100% 38,113,500 100% 38,113,500

28,182,260 100% 28,182,260 100% 28,182,260

Cu/PVC 4mm2 348,333,825 100% 348,333,825 100% 348,333,825

G.I Pipe D20 29,717,771 100% 29,717,771 100% 29,717,771

G.I Pipe D32 57,400,286 100% 57,400,286 100% 57,400,286

Fitting for G.I Conduit 41,114,090 100% 41,114,090 100% 41,114,090

PVC conduit D20 15,101,868 100% 15,101,868 100% 15,101,868

PVC conduit D32 20,663,784 100% 20,663,784 100% 20,663,784


Accessories 15,188,636 100% 15,188,636 100% 15,188,636 - -

ii) Office areas 118,456,997 118,456,997 118,456,997

Ground Floor - -

Double Socket Outlet 3P 16A 7,924,728 100% 7,924,728 100% 7,924,728

Socket Outlet 3P 16A W/P 1,709,550 100% 1,709,550 100% 1,709,550

Cu/PVC 4.0mm2 36,949,163 100% 36,949,163 100% 36,949,163

PVC conduit D20 32,059,409 100% 32,059,409 100% 32,059,409

Accessories 5,887,391 100% 5,887,391 100% 5,887,391 - -

First Floor - -


Cáp Cu/PVC 4.0mm2 15,908,528 100% 15,908,528 100% 15,908,528

PVC conduit D20 11,693,764 100% 11,693,764 100% 11,693,764

Accessories 3,777,230 100% 3,777,230 100% 3,777,230 - -



Cu/PVC 1C-4mm2 4,504,403 100% 4,504,403 100% 4,504,403

Supply, delivery and installation of small power socket outlets, isolators, connector units, cabling from DBs to accessories, where applicable which are fed from the following areas:

Industrial type Socket Outlet 5P 32A

Industrial type Socket Outlet 3P 16A

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


PVC conduit D20 2,278,104 100% 2,278,104 100% 2,278,104

Accessories 930,036 100% 930,036 100% 930,036 - -

iv) Utility, Technical and Others Area 11,782,114 11,782,114 11,782,114


Cu/PVC 1C-4mm2 7,231,149 100% 7,231,149 100% 7,231,149

PVC conduit D20 2,278,104 100% 2,278,104 100% 2,278,104

Accessories 999,244 100% 999,244 100% 999,244 - -

6A.11 Lightning Protection System 1,597,098,952 1,597,098,952 1,597,098,952

a) - -

Lightning conductor cpt-2 93,850,250 100% 93,850,250 100% 93,850,250

Alu tape 25x3mm 528,391,949 100% 528,391,949 100% 528,391,949

Aluminium tape saddle 307,175,319 100% 307,175,319 100% 307,175,319

Support for Clamp 201,837,960 100% 201,837,960 100% 201,837,960

Clamp fix down conductor copper 43,703,215 100% 43,703,215 100% 43,703,215

Earth Pit 262,330,500 100% 262,330,500 100% 262,330,500

Mounting stand for cpt-2 21,792,500 100% 21,792,500 100% 21,792,500

53,486,257 100% 53,486,257 100% 53,486,257

Cadwel welding 8,187,000 100% 8,187,000 100% 8,187,000

Grounding test box 4,320,375 100% 4,320,375 100% 4,320,375

Bi-Metal Connector 7,592,500 100% 7,592,500 100% 7,592,500

14mm dia, 2.4m length copper cl 29,021,550 100% 29,021,550 100% 29,021,550

PVC conduit D32 2,817,789 100% 2,817,789 100% 2,817,789

Testing and Commissioning 16,950,000 100% 16,950,000 100% 16,950,000

Excavating & Backfilling 4,230,720 100% 4,230,720 100% 4,230,720

Accessories 11,411,069 100% 11,411,069 100% 11,411,069 - -

6A.12 Main Earthing System 212,196,190 212,196,190 212,196,190

- -

a) MV & LV System 147,725,865 147,725,865 147,725,865

76,062,496 100% 76,062,496 100% 76,062,496

Bare copper cable 1Cx100mm2 37,052,750 100% 37,052,750 100% 37,052,750

Earth Cu Busbar 50x6mm 1,597,100 100% 1,597,100 100% 1,597,100

Cadwel welding 2,729,000 100% 2,729,000 100% 2,729,000

Grounding test box 864,075 100% 864,075 100% 864,075


PVC conduit D114 11,615,500 100% 11,615,500 100% 11,615,500

Supply, delivery and installation of Lightning Protection System

Stranded copper insulated conductor PVC 70mm2

Supply, delivery and installation ofation of Earthing System inclusive earth continuity conductors, copper tapes, earth rods, earth pits, etc. and testing of the system


of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date



Accessories 5,147,594 100% 5,147,594 100% 5,147,594

- -

- -

b) ELV System 64,470,325 64,470,325 64,470,325

32,367,020 100% 32,367,020 100% 32,367,020

Bare copper cable 1Cx100mm2 9,263,188 100% 9,263,188 100% 9,263,188

Earth Cu Busbar 50x6mm 1,597,100 100% 1,597,100 100% 1,597,100

Cadwel welding 2,183,200 100% 2,183,200 100% 2,183,200

Grounding test box 864,075 100% 864,075 100% 864,075


PVC conduit D114 5,226,975 100% 5,226,975 100% 5,226,975


Accessories 2,246,188 100% 2,246,188 100% 2,246,188 - -

6A.13 Street and Landscape Lighting 1,216,028,850 1,216,028,850 1,216,028,850

- -

411,859,500 100% 411,859,500 100% 411,859,500

Flood light 250W HPS 52,919,200 100% 52,919,200 100% 52,919,200

Earth electrode 38,353,497 100% 38,353,497 100% 38,353,497

Cu/XLPE/PVC 2C-4mm2 31,462,323 100% 31,462,323 100% 31,462,323

Cu/PVC 4mm2 15,221,800 100% 15,221,800 100% 15,221,800

Cu/XLPE/PVC 2C-10mm2 282,853,080 100% 282,853,080 100% 282,853,080

Cu/PVC 10mm2 126,214,027 100% 126,214,027 100% 126,214,027

Bare Copper cable 25mm2 6,584,186 100% 6,584,186 100% 6,584,186

PVC Conduit D20 573,298 100% 573,298 100% 573,298

PVC Conduit D60 80,970,014 100% 80,970,014 100% 80,970,014

GI Conduit D40 13,637,229 100% 13,637,229 100% 13,637,229

Fuse 5A 2,197,455 100% 2,197,455 100% 2,197,455

Terminal block 2P 2,950,350 100% 2,950,350 100% 2,950,350

Excavation and Backfilling 89,044,000 100% 89,044,000 100% 89,044,000

Lighting Post foundation 44,222,100 100% 44,222,100 100% 44,222,100

Accessories 16,966,791 100% 16,966,791 100% 16,966,791

- -


Supply, delivery and installation of Street and Landscape Lighting c/w Street Light, Pole, foundation, wiring, conduit, underground pipe duct, accessories, excavation & making good of the land in the area of work etc for the following areas:

Street Lighting 250W HPS c/w lighitng post 8m high incl arm

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


6A.14 CCTV System 614,550,053 614,550,053 614,550,053

a) - -

Wall mounted fix type camera 94,482,000 100% 94,482,000 100% 94,482,000

Keyboard digital 33,933,900 100% 33,933,900 100% 33,933,900

LCD 20'' Monitor 35,328,000 100% 35,328,000 100% 35,328,000

Divar Recorder 8 Channel 2TB 345,630,900 100% 345,630,900 100% 345,630,900

Switch 4 port 3,804,000 100% 3,804,000 100% 3,804,000

UPS 3000VA 26,296,000 100% 26,296,000 100% 26,296,000

RG 6U signal cable 31,197,711 100% 31,197,711 100% 31,197,711

2x1C 1.5mm2 Cu/PVC 18,926,477 100% 18,926,477 100% 18,926,477

Conduit PVC Þ20 15,844,121 100% 15,844,121 100% 15,844,121


Accessories 3,432,204 100% 3,432,204 100% 3,432,204

- -

6A.15 Fire Alarm System 1,381,548,071 1,381,548,071 1,381,548,071

a) 83,746,025 83,746,025 83,746,025

Fire Alarm Control Panel 4 loop 59,510,246 100% 59,510,246 100% 59,510,246

MIMIC panel 23,125,743 100% 23,125,743 100% 23,125,743

24 VDC battery 1,110,036 100% 1,110,036 100% 1,110,036

- -

b) 169,434,615 169,434,615 169,434,615

28,860,928 100% 28,860,928 100% 28,860,928

9,065,292 100% 9,065,292 100% 9,065,292

Conventional Heat Detector 5,920,190 100% 5,920,190 100% 5,920,190

Manual control point 47,176,517 100% 47,176,517 100% 47,176,517

Alarm bell 23,742,430 100% 23,742,430 100% 23,742,430

Conventional zone module 11,007,854 100% 11,007,854 100% 11,007,854

Monitor module 21,214,016 100% 21,214,016 100% 21,214,016

Control module 22,447,389 100% 22,447,389 100% 22,447,389

- -

Supply, delivery and installation of Camera, All of Main equipment, UPS complete with chargers, invertors, batteries, controls, filters, cable, cable trays, trunking, conduit, uPVC pipes, supports and etc inside the guardhouse

Supply, delivery and installation of Main Fire Alarm Panel complete with remote fire pumps/tanks status mimic section and alarm functions and 24V battery charger and batteries

Supply, delivery and installation of Manual Call Points, alarm bells, smoke/heat detectors

Photoelectric Conventional Smoke Detector

Photoelectric Addressable Smoke Detector

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


c) 1,128,367,431 1,128,367,431 1,128,367,431

FR Signal cable 1P x 1,5 mm2 261,283,175 100% 261,283,175 100% 261,283,175

FR Signal cable 1P x 2,5 mm2 137,644,504 100% 137,644,504 100% 137,644,504

112,090,594 100% 112,090,594 100% 112,090,594

Φ25 PVC Conduit (For office) 20,028,693 100% 20,028,693 100% 20,028,693

Φ25 GI Conduit (For work shop) 462,733,772 100% 462,733,772 100% 462,733,772

PVC Juntion Box 50 x 50mm 1,996,898 100% 1,996,898 100% 1,996,898

GI Juntion Box 50 x 50mm 3,230,276 100% 3,230,276 100% 3,230,276

GI Juntion Box 150 x 150mm 2,422,707 100% 2,422,707 100% 2,422,707

Pipe Claim D25 63,329,571 100% 63,329,571 100% 63,329,571

GI Sleeve Pipe D25 41,067,183 100% 41,067,183 100% 41,067,183

PVC Sleeve Pipe D25 932,113 100% 932,113 100% 932,113

Accessories. 21,607,944 100% 21,607,944 100% 21,607,944

- -

d) - -

- -

6A.16 Telephone/Data system 354,601,934 354,601,934 354,601,934

a) 11,550,000 100% 11,550,000 100% 11,550,000

b) 91,453,161 91,453,161 91,453,161

6,756,400 100% 6,756,400 100% 6,756,400

Conduit uPVC Þ114 11,615,500 100% 11,615,500 100% 11,615,500


Main Hole 42,606,000 100% 42,606,000 100% 42,606,000

Concreate for encasement 11,310,750 100% 11,310,750 100% 11,310,750


Sand backfill 4,520,160 100% 4,520,160 100% 4,520,160

Waning tape 2,380,500 100% 2,380,500 100% 2,380,500

443,445 100% 443,445 100% 443,445

Accessories 881,206 100% 881,206 100% 881,206 - -

Supply, delivery and installation of Wiring from manual call points, alarm bells, smoke/heat detectors, fire pump control panels to Main Fire Alarm Panel

FR Signal cable from FACP to MIMIC 8C x 1,5 mm2

Supply, delivery and installation of Guard House control console panels/cabinets to house all M&E services equipment

To liaise and plan submission to the local service provider including all necessary cost for the connection of new telephone and data system to their existing telephone and data system

Supply, delivery and installation of 1 set of incoming telephone and data cable from authority telephone & data network to MDF c/w underground piping, terminal kit and also provides cable supports

Telephone incoming cable 20pair outdoor type

Brick for marking to warning 300x300x15

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


c) 251,598,774 251,598,774 251,598,774

i) Office erea - -

Telecom service 100% - -

Internet service 100% - -

21,458,000 100% 21,458,000 100% 21,458,000

23,716,500 100% 23,716,500 100% 23,716,500

Sub switch with 24 port 100% - 100% -

Sub switch with 48 port 100% - 100% -

IDF 30P 1,829,550 100% 1,829,550 100% 1,829,550

IDF 50P 2,106,250 100% 2,106,250 100% 2,106,250

Server rack patch 1,356,000 100% 1,356,000 100% 1,356,000

Ups 5KVA - 100% - 90% -

Ups 6KVA - 100% - 90% -

30-pair multi-core cables 1,310,533 100% 1,310,533 100% 1,310,533

50-pair multi-core cables 2,457,250 100% 2,457,250 100% 2,457,250

Tel cable UTP-2P (2x2x0.5) 22,703,666 100% 22,703,666 100% 22,703,666

Data cable CAT5e UTP 32,937,581 100% 32,937,581 100% 32,937,581

Telephone socket 6,352,017 100% 6,352,017 100% 6,352,017

Data socket 12,221,727 100% 12,221,727 100% 12,221,727

Conduit PVC Þ25 41,302,325 100% 41,302,325 100% 41,302,325


Accessories 3,915,456 100% 3,915,456 100% 3,915,456 - -

ii) Factory, Canteen, Utility, and Others Areas - -

Telephone socket 388,899 100% 388,899 100% 388,899

Data socket 748,269 100% 748,269 100% 748,269

Tel cable UTP-2P (2x2x0.5) 4,268,010 100% 4,268,010 100% 4,268,010

Data cable CAT5e UTP 19,811,873 100% 19,811,873 100% 19,811,873

Conduit PVC Þ25 24,718,816 100% 24,718,816 100% 24,718,816



Sand backfill 2,787,120 100% 2,787,120 100% 2,787,120

Waning tape 452,500 100% 452,500 100% 452,500

Accessories 1,844,002 100% 1,844,002 100% 1,844,002

- -

6A.17 PA System 297,600,564 297,600,564 297,600,564

Supply, delivery and installation of Equipment, UPS, Telephone/Data Outlet, Cable trays, trunking, conduits, wiring as appropriate for the following areas:

Main distribution frame 80P+Lightning surge arrestor

Patch panel UTP cable + Lightning surge arrestor

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


a) -

29,787,249 100% 29,787,249 100% 29,787,249

Voice alarm router - LBB1992/00 16,731,874 100% 16,731,874 100% 16,731,874

6,465,079 100% 6,465,079 100% 6,465,079

Plena weekly timer - PLN-6TMW 21,663,955 100% 21,663,955 100% 21,663,955

Call station - LBB1956/00 10,719,026 100% 10,719,026 100% 10,719,026

7,717,412 100% 7,717,412 100% 7,717,412

10,287,436 100% 10,287,436 100% 10,287,436

Ceiling LSP 6W - LHM0606/10 6,765,703 100% 6,765,703 100% 6,765,703

13,173,200 100% 13,173,200 100% 13,173,200

Vietrack 19'' cabinet 36U 14,066,000 100% 14,066,000 100% 14,066,000

Cu/PVC 2.5mm2 50,933,059 100% 50,933,059 100% 50,933,059

Conduit PVC Þ20 52,803,733 100% 52,803,733 100% 52,803,733

Conduit GI Þ50 30,276,964 100% 30,276,964 100% 30,276,964


Accessories 4,767,673 100% 4,767,673 100% 4,767,673

- -

6A.18 Testing and commissioning 210,100,000 210,100,000 210,100,000

a) Electrical System 82,500,000 100% 82,500,000 100% 82,500,000

b) 35,200,000 100% 35,200,000 100% 35,200,000

c) CCTV System 13,200,000 100% 13,200,000 100% 13,200,000

d) Fire Alarm System 33,000,000 100% 33,000,000 100% 33,000,000

e) Telephone/Data system 23,100,000 100% 23,100,000 100% 23,100,000

f) PA system 23,100,000 100% 23,100,000 100% 23,100,000

6A.19 Licensing Included

100% -

6A.20 Maintenance and Warranty 198,000,000 198,000,000 198,000,000

198,000,000 100% 198,000,000 100% 198,000,000

6A.21 Fire Stopping 46,200,000 46,200,000 46,200,000

46,200,000 100% 46,200,000 100% 46,200,000

Supply, delivery and installation of Speaker, PA Central Controller, All of Main equipment , UPS complete with chargers, invertors, batteries, controls, filters, cable, cable trays, trunking, conduit, uPVC pipes, supports and etc inside the guardhouse

Voice alarm controller c/w 240W Amplifier - LBB1990/00

Plena DVD/MP3/Tuner - PLN-DVDT

Call station keypad - LBB1957/00

Plena power amplifier 360/240W, EVAC Compliant - LBB1935/20

Economy horn LSP 15W - LBC3470/00

Attendance for Power Utilities Company testing including all test fees

Licensing fees for the electrical installation from date of 'TURN-ON' to end of Defects Liability Period

Comprehensive Maintenance/Servicing during Contractual Maintenance Period

One lot of fire stops and fire proofing materials

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


6A.22 Any Other Works 2,964,622,349 2,964,622,349 2,964,622,349

-

a) Electrical System -

Tủ điện -

DB-CA 6,627,092 100% 6,627,092 100% 6,627,092

DB-LPG 6,159,779 100% 6,159,779 100% 6,159,779

DB-DOCK 23,457,100 100% 23,457,100 100% 23,457,100

Cấp nguồn DB-CA -

Cu/XLPE/PVC 1C-6mm2 15,252,663 100% 15,252,663 100% 15,252,663

Cu/PVC 1C-6mm2 3,310,171 100% 3,310,171 100% 3,310,171

Cấp nguồn DB-DOCK -

Cu/XLPE/PVC 1C-6mm2 15,445,734 100% 15,445,734 100% 15,445,734

Cu/PVC 1C-6mm2 3,352,072 100% 3,352,072 100% 3,352,072

Cấp nguồn DB-LPG -

Cu/XLPE/PVC 1C-10mm2 17,673,703 100% 17,673,703 100% 17,673,703

Cu/PVC 1C-10mm2 8,026,173 100% 8,026,173 100% 8,026,173

-

1,881,370,466 1,881,370,466 1,881,370,466

377,862,016 100% 377,862,016 100% 377,862,016

720,372,553 100% 720,372,553 100% 720,372,553

36,561,380 100% 36,561,380 100% 36,561,380

Tee cable tray 800x100 1,982,752 100% 1,982,752 100% 1,982,752

42,883,040 100% 42,883,040 100% 42,883,040

15,096,640 100% 15,096,640 100% 15,096,640

4,186,178 100% 4,186,178 100% 4,186,178

4,883,808 100% 4,883,808 100% 4,883,808

Tee cable tray 3000x100 6,112,255 100% 6,112,255 100% 6,112,255

958,218 100% 958,218 100% 958,218

Any other works not mentioned above but are necessary for the completion of the entire works (please specify):

Supplying and installation of ladder/tray/ trunking/underground pipe enscated in concrete for Submain cables

Cable tray 800x100 Powder Coating Paint



Tee cable tray 800x100/300x100mm

Horizontal elbow cable tray 800x100mm/300x100mm

Horizontal elbow Trunking 300x100mm

Down elbow cable tray 800x100mm

Tee cable tray 300x100/100x100mm

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


16,192,982 100% 16,192,982 100% 16,192,982

837,236 100% 837,236 100% 837,236

29,937,082 100% 29,937,082 100% 29,937,082

326,148 100% 326,148 100% 326,148

Purling clamp 156,854,560 100% 156,854,560 100% 156,854,560

Hanger rod D10 272,283,811 100% 272,283,811 100% 272,283,811

Steel C 75x75 87,325,820 100% 87,325,820 100% 87,325,820

Steel C 50x50 30,023,360 100% 30,023,360 100% 30,023,360

Hanger Support 43,377,052 100% 43,377,052 100% 43,377,052

Accessories 33,313,576 100% 33,313,576 100% 33,313,576

-

983,947,396 983,947,396 983,947,396

Cable tray 450x100 134,234,738 100% 134,234,738 100% 134,234,738

Cable tray 300x100 184,637,820 100% 184,637,820 100% 184,637,820

Cable tray 200x100 49,842,320 100% 49,842,320 100% 49,842,320

Cable tray 100x100 48,906,380 100% 48,906,380 100% 48,906,380

G.I Pipe D25 61,689,758 100% 61,689,758 100% 61,689,758

G.I conduit D40 33,335,448 100% 33,335,448 100% 33,335,448

Purling clamp 63,971,000 100% 63,971,000 100% 63,971,000

Hanger rod D10 279,360,000 100% 279,360,000 100% 279,360,000

Steel C 75x75 54,563,413 100% 54,563,413 100% 54,563,413

Steel C 50x50 22,885,453 100% 22,885,453 100% 22,885,453

Hanger Support 35,719,079 100% 35,719,079 100% 35,719,079

Accessories 14,801,986 100% 14,801,986 100% 14,801,986

-

6B MECHANICAL SERVICES 26,168,986,926 26,168,986,926 26,168,986,926

6B.1 1,028,903,540 1,028,903,540 1,028,903,540

a) 103,587,540 103,587,540 103,587,540

i) - 0

FAF 31000l/s @ 400Pa 100% - -

EAF 31000l/s @ 400Pa 100% - -

Horizontal elbow cable tray 300x100mm/100x100mm

Horizontal elbow Trunking 300x100mm

Down elbow cable tray300x100mm

Down elbow cable tray 100x100mm

Supply, deliver and install trunking/conduits, conduit accessories and etc for final Subcircuit wiring

Mechanical Ventilation System (Provisional Sum)

Supply, delivery and installation of mechanical ventilation fans, silencers, attenuators, c/w anti-vibration mounts, flexible connectors and accessories as specified for the following areas:

Factory areas

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


FAF 20000l/s @ 400Pa 100% - -

EAF 18000l/s @ 400Pa 100% - -

100% - -

100% - -

ii) 41,264,370 41,264,370 41,264,370

165l/s @ 50Pa 18,339,720 100% 18,339,720 100% 18,339,720

220l/s @ 50Pa 4,584,930 100% 4,584,930 100% 4,584,930

275l/s @ 50Pa 9,169,860 100% 9,169,860 100% 9,169,860

140l/s @ 50Pa 4,584,930 100% 4,584,930 100% 4,584,930

303l/s @ 50Pa 4,584,930 100% 4,584,930 100% 4,584,930


140l/s @ 50Pa 4,584,930 100% 4,584,930 100% 4,584,930

220l/s @ 50Pa 4,584,930 100% 4,584,930 100% 4,584,930

2500l/s @ 300Pa ( Kitchen ) 25,014,780 100% 25,014,780 100% 25,014,780

iv) 28,138,530 28,138,530 28,138,530

450l/s @ 50Pa 18,339,720 100% 18,339,720 100% 18,339,720

440l/s @ 50Pa 4,584,930 100% 4,584,930 100% 4,584,930

370l/s @ 50Pa 4,584,930 100% 4,584,930 100% 4,584,930

Thermostat 628,950 100% 628,950 100% 628,950

b) 50,316,000 50,316,000 50,316,000

i) Factory areas - - -

Air duct 1,2mmT w/ int. insulatio 100% - -

Air duct 1,2mmT 100% - -

FAG 500x1000 c/w OBD 100% - -

FAG 600x1500 c/w OBD 100% - -

FAG 800x1500 c/w OBD 100% - -

EAG 700x1300 c/w OBD 100% - -

EAG 700x1800 c/w OBD 100% - -

Flexible connector for fan 100% - -

Hanger, supporters, silicone, adhe 100% - -

ii) 50,316,000 50,316,000 50,316,000 Kitchen hood 50,316,000 100% 50,316,000 100% 50,316,000

c) 875,000,000 875,000,000 875,000,000

i) Factory areas 100% - -

ii) Office areas 375,000,000 100% 375,000,000 100% 375,000,000

Penetration for airduct through metal clading wall

Hangers, supports, spring isolators & accessories

Office areas

Verify ID Contract

Utility, Technical and Others Areas

Mechanical ventilation ductwork complete with grilles accessories, dampers, access panels, fire rating, insulating and balancing dampers as specified for the following areas:

Office, Canteen, Utility, Technical and Others Areas

Electrical, control for mechanical ventilation fans c/w panels, starters, cables, trunking, termination, for:

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


iii) Canteen areas 250,000,000 100% 250,000,000 100% 250,000,000

iv) Utility, Technical and Others Area 250,000,000 100% 250,000,000 100% 250,000,000

6B.2 Air-conditioning system 6,972,355,289 6,972,355,289 6,972,355,289

a) Airconditioning Equipment 3,625,811,910 3,625,811,910 3,625,811,910

i) - - -

100% - -

AHU, Cap. 37,5 RT 100% - -

Valves & accessories : 100% - -

Gate valve, DN 100 100% - -

Gate valve, DN 25 100% - -

Butterfly valve, DN 65 100% - -

Strainer, DN 65 100% - -

Flow switch 100% - -

Thermometer, straight type 100% - -

Thermometer, immersion type 100% - -

Pressure gauge c/w cock valve 100% - -

Flexible connector, DN 65 100% - -

Motorised valve, DN 65 100% - -

Test point 100% - -

Temperature Controller 100% - -

100% - -

Concrete foundation for Chiller 100% - - Concrete foundation for AHUs 100% - -

ii) 2,703,299,340 2,703,299,340 2,703,299,340

Outdoor unit : - - -

441,651,000 100% 441,651,000 100% 441,651,000

453,096,000 100% 453,096,000 100% 453,096,000

Cap. 133kW 1,084,072,080 100% 1,084,072,080 100% 1,084,072,080 Indoor unit - -

- 7.3kW 17,475,360 100% 17,475,360 100% 17,475,360 9.3kW 41,268,360 100% 41,268,360 100% 41,268,360 14.5kW 235,609,500 100% 235,609,500 100% 235,609,500 16.5kW 59,705,100 100% 59,705,100 100% 59,705,100

Wall mounted, cooling cap. : - - -

2.3kW 10,821,720 100% 10,821,720 100% 10,821,720 3.7kW 57,427,650 100% 57,427,650 100% 57,427,650 4.7kW 11,782,050 100% 11,782,050 100% 11,782,050 5.8kW 24,067,680 100% 24,067,680 100% 24,067,680

Supply, delivery and installation of Chiller and AHU including stainless steel brackets, valves and accessories

Air cooled liquid chilled, Cap. : 37,5RT

Accessories : flanges, bolts & nuts, gaskets, sub-materials.etc.

Supply, delivery and installation of air cooled VRV including stainless steel brackets, valves and accessories

Cap. 113kWCap. 117kW

Concealed ceiling, duct type, cooling cap. :

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


7.3kW 25,072,740 100% 25,072,740 100% 25,072,740 Remote 29,729,700 100% 29,729,700 100% 29,729,700 Refnet 123,580,800 100% 123,580,800 100% 123,580,800 Concrete foundation for O.U 25,158,000 100% 25,158,000 100% 25,158,000 Hanger for I.U 7,887,600 100% 7,887,600 100% 7,887,600

54,894,000 100% 54,894,000 100% 54,894,000

iii) 922,512,570 922,512,570 922,512,570

- - -

17,4 kW 165,215,610 100% 165,215,610 100% 165,215,610

24,3 kW 404,045,460 100% 404,045,460 100% 404,045,460

Floor standing type - - -

24,2 kW 306,600,000 100% 306,600,000 100% 306,600,000

Wire remote controller 816,480 100% 816,480 100% 816,480 Support for O.U 16,352,700 100% 16,352,700 100% 16,352,700 Hanger for I.U 8,852,760 100% 8,852,760 100% 8,852,760 Foudation frame for I.U 3,018,960 100% 3,018,960 100% 3,018,960

17,610,600 100% 17,610,600 100% 17,610,600

b) Pipework and Ductwork 1,153,191,239 1,153,191,239 1,153,191,239

i) 494,076,629 494,076,629 494,076,629

Air duct c/w insulation for AHUs - - 212,151,713 100% 212,151,713 100% 212,151,713 124,281,696 100% 124,281,696 100% 124,281,696 3,250,800 100% 3,250,800 100% 3,250,800 34,148,100 100% 34,148,100 100% 34,148,100 3,540,600 100% 3,540,600 100% 3,540,600

Flexible connector for I.Us 13,698,720 100% 13,698,720 100% 13,698,720

103,005,000 100% 103,005,000 100% 103,005,000

ii) 516,279,960 516,279,960 516,279,960

4,365,900 100% 4,365,900 100% 4,365,900

30,098,250 100% 30,098,250 100% 30,098,250 31,857,000 100% 31,857,000 100% 31,857,000 43,218,000 100% 43,218,000 100% 43,218,000 47,158,650 100% 47,158,650 100% 47,158,650 53,870,250 100% 53,870,250 100% 53,870,250 42,520,800 100% 42,520,800 100% 42,520,800 31,576,860 100% 31,576,860 100% 31,576,860 102,369,750 100% 102,369,750 100% 102,369,750

Copper fitting 78,928,500 100% 78,928,500 100% 78,928,500

50,316,000 100% 50,316,000 100% 50,316,000

Sub-material : exp. bolts, bolts & nuts, paints .etc.

Supply, delivery and installation of air cooled split units including stainless steel brackets, valves and accessoriesConcealed ceiling, duct type, cooling cap. :

Sub-material : exp. bolts, bolts & nuts, paints .etc.

Supply, delivery and installation of insulated Air ductworks complete with all fittings, accessories & etc…

Air duct c/w ext.insulation for VRV, Split systemAir duct c/w int.insulation for VRV, Split systemFlexible pipe DN250 c/w fiberglass insulationFlexible pipe DN300 c/w fiberglass insulationFlexible pipe DN350 c/w fiberglass insulation

Sub-material : adhesive, aluminium tape, hangers & supports, bolts & nuts, etc.Supply, delivery and installation of insulated refrigerant pipeworks complete with all fittings, control valves, valves, strainers, Y-Brand, painting, labelling and accessories,

Copper Pipe D6.4 c/w Insulation rubber tube Copper Pipe D9.5 c/w Insulation rubber tube Copper Pipe D12.7 c/w Insulation rubber tube Copper Pipe D15.9 c/w Insulation rubber tube Copper Pipe D19.1 c/w Insulation rubber tube Copper Pipe D22.2 c/w Insulation rubber tube Copper Pipe D28.6 c/w Insulation rubber tube Copper Pipe D34.9 c/w Insulation rubber tubeCopper Pipe D41.3 c/w Insulation rubber tube

Sub-material : adhesive, aluminium tape, hangers & supports, bolts & nuts, etc.

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


iii) 142,834,650 142,834,650 142,834,650

491,400 100% 491,400 100% 491,400

10,278,450 100% 10,278,450 100% 10,278,450

7,271,250 100% 7,271,250 100% 7,271,250

3,864,000 100% 3,864,000 100% 3,864,000

16,101,750 100% 16,101,750 100% 16,101,750 PVC trunking 200x150 93,051,000 100% 93,051,000 100% 93,051,000 PVC fitting 1,713,600 100% 1,713,600 100% 1,713,600

10,063,200 100% 10,063,200 100% 10,063,200

iv) - - -

B.S pipe- DN65 100% - -

B.S pipe- DN25 100% - -

Steel Pipe fiting 100% - - Insualtion for pipe 100% - -

100% - -

c) Air distribution 169,766,730 169,766,730 169,766,730

i) 169,766,730 169,766,730 169,766,730

84,970,620 100% 84,970,620 100% 84,970,620

43,018,920 100% 43,018,920 100% 43,018,920

SAG 800x500 c/w OBD 100% - 100% - VCD DN450 20,073,690 100% 20,073,690 100% 20,073,690 Accessories 21,703,500 100% 21,703,500 100% 21,703,500

d) Electrical Controls 89,218,500 89,218,500 89,218,500

i) 89,218,500 89,218,500 89,218,500

Control cables & conduits 89,218,500 100% 89,218,500 100% 89,218,500

e) 1,934,366,910 1,934,366,910 1,934,366,910

i) 904,946,910 904,946,910 904,946,910

100% - -

578,112,570 100% 578,112,570 100% 578,112,570

Supply, delivery and installation of condensate drain pipeworks complete with all fittings and accessories, insulating and insulation of floor wastes/traps and horizontal waste pipe

PVC drain pipe D21 c/w Insulation rubber tube 13mmT



PVC drain pipe D42 c/w Insulation rubber tube 13mmTStainlesssteel trunking 400x200, 1.2mmT

Sub-material : hangers & supports, bolts & nuts, etc.

Supply, delivery and installation of cooling and water chiller pipeworks complete with all fittings, insulating and accessories

Sub-material : hangers & supports, bolts & nuts, etc.

Supply, delivery and installation of Deffuser, Griller, VCD, OBD, VAV, balancing dampers, Fire dampers, Non-return Damper, complete with all fittings and accessories

SAG diffuser 4 way 600x600 c/w OBD

RAG 600x600 c/w Insect screen & filter G4

Supply, delivery and installation of electrical and controls for airconditioning equipment complete with wired remote controller, trunking, termination, control wiring and thermostats:

Pumps system for Chiller & Cooling tower

Supply, delivery and installation of Chiller water pumps

Chilled water pump, 6,3l/s@10mH2O

Cooling water pump, 23l/s@66mH2O

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


Valves & accessories for pumps - 100% - -

Gate valve, DN 25 1,673,280 100% 1,673,280 100% 1,673,280

Gate valve, DN15 3,230,640 100% 3,230,640 100% 3,230,640

Butterfly valve, DN 125 8,914,500 100% 8,914,500 100% 8,914,500

Butterfly valve, DN 65 100% - -

Check valve, DN 125 - 100% - -

Check valve, DN 65 100% - -

Strainer, DN 125 - 100% - -

Strainer, DN 65 100% - -

Pressure gauge c/w cock valve 6,541,920 100% 6,541,920 100% 6,541,920

Flexible connector, DN 125 - 100% - -

Flexible connector, DN 65 100% - -

29,736,000 100% 29,736,000 100% 29,736,000

Inertia base c/w spring isolator 276,738,000 100% 276,738,000 100% 276,738,000

ii) 1,029,420,000 1,029,420,000 1,029,420,000

Control panels for CHW pumps 100% - -

1,029,420,000 100% 1,029,420,000 100% 1,029,420,000

iii) - - -

f) Chiller water Storage tank - - -

i) 100% - -

- -

6B.3 Automatic Sprinkler System 10,582,355,055 10,582,355,055 10,582,355,055

a) 996,619,855 996,619,855 996,619,855

347,367,075 100% 347,367,075 100% 347,367,075

Diezel Pump 310M3/h, H= 130M. 649,252,780 100% 649,252,780 100% 649,252,780

b) 102,333,445 102,333,445 102,333,445

Jockey Pump Q= 9M3/h, H= 135M. 72,927,910 100% 72,927,910 100% 72,927,910

Pressure vessel 500L. 29,405,535 100% 29,405,535 100% 29,405,535

c) 688,102,441 688,102,441 688,102,441

Fire pump control panel. 302,577,000 100% 302,577,000 100% 302,577,000

320,892,000 100% 320,892,000 100% 320,892,000 29,403,454 100% 29,403,454 100% 29,403,454

Trunking 400x100mm. 27,941,259 100% 27,941,259 100% 27,941,259 Accessories 7,288,728 100% 7,288,728 100% 7,288,728

d) 609,302,414 609,302,414 609,302,414

Gate valve DN200. 77,018,369 100% 77,018,369 100% 77,018,369 Gate valve DN50. 3,534,684 100% 3,534,684 100% 3,534,684 Check Valve DN200. 24,380,649 100% 24,380,649 100% 24,380,649

Accessories : flanges, bolts & nuts, gaskets, .etc.

Supply, delivery and installation of Pump control panel c/w wiring and accessories

Control panels for CW pumps c/w VSDSupply, delivery and installation of Pumps connection piping and valves

Supply, delivery and installation of water Storage tank complete with Insulation, support frame, valves and accessories

Supply, delivery and installation of Main Sprinkler Pumps

Electric fire pump Q= 310M3/h, H= 130M.

Supply, delivery and installation of Jockey Pump & Hydro-pneumatic pressure tank

Supply, delivery and installation of Pump Control Panel c/w wiring and controls for monitoring and alarm functions

Power Cable for fire pump 1Cx120mm2 (For main pump)Control cable for fire pump 1Cx 5mm2 (For Diesel pump)

Supply, delivery and installation of Pumps connection piping and valves

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


Check Valve DN50. 1,190,469 100% 1,190,469 100% 1,190,469 Relief valve DN150. 54,437,487 100% 54,437,487 100% 54,437,487

Pipe DN250. 25,041,862 100% 25,041,862 100% 25,041,862

Pipe DN200. 44,805,801 100% 44,805,801 100% 44,805,801

Pipe DN150. 10,494,217 100% 10,494,217 100% 10,494,217

Pipe DN50. 1,686,743 100% 1,686,743 100% 1,686,743

Flange DN250. 100% - 90% -

Flange for valve DN200 15,028,432 100% 15,028,432 100% 15,028,432

Flange for valve DN150 2,072,449 100% 2,072,449 100% 2,072,449 Bolt for Flange 6,516,133 100% 6,516,133 100% 6,516,133 Buffer for flange DN250 100% - 100% - Gasket for flange DN200 3,212,530 100% 3,212,530 100% 3,212,530 Gasket for flange DN150 493,012 100% 493,012 100% 493,012 Support in pump room 4,000,753 100% 4,000,753 100% 4,000,753 Painting pipe line in pump room 2,800,527 100% 2,800,527 100% 2,800,527 Foot Valve DN250. 19,763,720 100% 19,763,720 100% 19,763,720 Y filter DN250. 24,404,593 100% 24,404,593 100% 24,404,593 Flow metter DN200. 10,433,964 100% 10,433,964 100% 10,433,964 Flexible DN200. 19,043,584 100% 19,043,584 100% 19,043,584 Flexible DN50. 2,736,515 100% 2,736,515 100% 2,736,515 Electronic water level Switch 15,122,846 100% 15,122,846 100% 15,122,846 Pipe fittings 130,118,525 100% 130,118,525 100% 130,118,525 Tee DN250. - 100% - Tee DN200. - 100% - Elbow DN250. - 100% - Elbow DN200. - 100% - Elbow DN150. - 100% - Elbow Screwed end DN50. - 100% - Reduce DN250/200. - 100% - Reduce DN250/150. - 100% - Reduce DN250/50. - 100% - Reduce DN200/150. - 100% - Concrete of base fire pump 7,260,000 100% 7,260,000 100% 7,260,000 Accessories. 59,704,548 100% 59,704,548 100% 59,704,548 Ducument & Certificate 44,000,000 100% 44,000,000 100% 44,000,000

e) 919,883,937 919,883,937 919,883,937

74,549,700 100% 74,549,700 100% 74,549,700

9,425,824 100% 9,425,824 100% 9,425,824 OS & Y Valve DN150. 70,948,709 100% 70,948,709 100% 70,948,709 OS & Y Valve DN100. 35,193,824 100% 35,193,824 100% 35,193,824 Gate valve DN200. 44,010,496 100% 44,010,496 100% 44,010,496 Check Valve DN150. 7,595,454 100% 7,595,454 100% 7,595,454 Pressure reducing valve DN100. 158,459,647 100% 158,459,647 100% 158,459,647

Alarm Valve DN150. 359,895,106 100% 359,895,106 100% 359,895,106

Gate valve DN25. 11,996,504 100% 11,996,504 100% 11,996,504 Sight glass. 41,585,655 100% 41,585,655 100% 41,585,655 Union DN25. 356,003 100% 356,003 100% 356,003

Automatic air vent valve. 12,282,120 100% 12,282,120 100% 12,282,120

Supply, delivery and installation of Sprinkler Control Valves c/w water proving equipment, drain valves, alarm switches, pressure gauges, water gongs and all other accessoriesButterfly valve with supervisory switch DN150.Butterfly valve with supervisory switch DN100.

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


Presssure gauge + Cook valve. 8,010,078 100% 8,010,078 100% 8,010,078

Pressure Switch + Cook valve. 12,394,347 100% 12,394,347 100% 12,394,347



Flange for valve DN100 6,007,559 100% 6,007,559 100% 6,007,559 Bolt for flange. 13,826,917 100% 13,826,917 100% 13,826,917 Gasket for flange DN200 1,070,843 100% 1,070,843 100% 1,070,843 Gasket for flange DN150 5,423,132 100% 5,423,132 100% 5,423,132 Gasket for flange DN100 1,166,265 100% 1,166,265 100% 1,166,265 Accessories. 17,879,339 100% 17,879,339 100% 17,879,339

f) 48,271,403 48,271,403 48,271,403

Pipe DN150. 41,976,869 100% 41,976,869 100% 41,976,869

Pipe DN50. 2,530,115 100% 2,530,115 100% 2,530,115

Support for pipe line 2,926,000 100% 2,926,000 100% 2,926,000 Accessories. 838,419 100% 838,419 100% 838,419

g) 33,025,833 33,025,833 33,025,833

Flow switch DN150. 28,998,293 100% 28,998,293 100% 28,998,293

Flow switch DN100. 4,027,541 100% 4,027,541 100% 4,027,541

h) 7,184,815,726 7,184,815,726 7,184,815,726

i) Factory areas 6,228,002,751 6,228,002,751 6,228,002,751

Pipe DN150. 1,034,729,816 100% 1,034,729,816 100% 1,034,729,816

Pipe DN50. 228,216,396 100% 228,216,396 100% 228,216,396

Pipe DN40. 404,489,991 100% 404,489,991 100% 404,489,991

Pipe DN32. 372,400,248 100% 372,400,248 100% 372,400,248 Pipe DN25. 74,679,326 100% 74,679,326 100% 74,679,326

Tee DN150 531,716,610 100% 531,716,610 100% 531,716,610

Tee DN50 64,606,680 100% 64,606,680 100% 64,606,680 Tee DN40 61,258,026 100% 61,258,026 100% 61,258,026 Tee DN32 34,710,335 100% 34,710,335 100% 34,710,335

Supply, delivery and installation of Main riser pipes (including fire rated encasement where run outside protected lobby)

Supply, delivery and installation of Flow switches and wiring to main fire alarm panel

Supply, delivery and installation of Sprinkler heads c/w pipework and accessories

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


Elbow DN150. 23,172,012 100% 23,172,012 100% 23,172,012

Elbow Screwed end DN32 13,566,273 100% 13,566,273 100% 13,566,273 Reduce DN150/65. 206,931,783 100% 206,931,783 100% 206,931,783 Reduce DN150/50. 32,257,013 100% 32,257,013 100% 32,257,013 Reduce DN50/40. 212,753,395 100% 212,753,395 100% 212,753,395 Reduce DN50/25. 38,041,512 100% 38,041,512 100% 38,041,512 Reduce DN40/32. 11,716,331 100% 11,716,331 100% 11,716,331 Reduce DN40/25. 37,096,664 100% 37,096,664 100% 37,096,664 Reduce DN32/25. 9,434,728 100% 9,434,728 100% 9,434,728 Reduce DN25/15. 56,262,458 100% 56,262,458 100% 56,262,458

636,113,061 100% 636,113,061 100% 636,113,061 609,356,792 100% 609,356,792 100% 609,356,792

Rosette cover for Sprinkler head. 309,308,735 100% 309,308,735 100% 309,308,735 Painting pipe line. 284,301,077 100% 284,301,077 100% 284,301,077 Flange for pipe DN150 255,429,310 100% 255,429,310 100% 255,429,310 Sleeve coupling DN50 11,468,398 100% 11,468,398 100% 11,468,398 Sleeve coupling DN40 16,975,595 100% 16,975,595 100% 16,975,595 Sleeve coupling DN32 15,142,862 100% 15,142,862 100% 15,142,862 Sleeve coupling DN25 2,680,621 100% 2,680,621 100% 2,680,621 Bolt for flange. 48,970,331 100% 48,970,331 100% 48,970,331 Gasket for flange DN150 30,381,867 100% 30,381,867 100% 30,381,867 Support for pipe DN150 73,963,921 100% 73,963,921 100% 73,963,921 Support for pipe DN50 56,295,397 100% 56,295,397 100% 56,295,397 Support for pipe DN40 145,741,022 100% 145,741,022 100% 145,741,022 Support for pipe DN32 140,087,951 100% 140,087,951 100% 140,087,951 Support for pipe DN25 33,126,238 100% 33,126,238 100% 33,126,238 Accessories. 110,619,978 100% 110,619,978 100% 110,619,978

ii) Office and other Areas 956,812,975 956,812,975 956,812,975

Pipe DN150. 10,494,217 100% 10,494,217 100% 10,494,217

Pipe DN100. 59,303,234 100% 59,303,234 100% 59,303,234

Pipe DN80. 21,103,064 100% 21,103,064 100% 21,103,064

Pipe DN65. 13,406,208 100% 13,406,208 100% 13,406,208

Pipe DN50. 12,650,576 100% 12,650,576 100% 12,650,576

Pipe DN40. 25,183,190 100% 25,183,190 100% 25,183,190

Pipe DN32. 29,183,339 100% 29,183,339 100% 29,183,339 Pipe DN25. 273,553,617 100% 273,553,617 100% 273,553,617

Wet sprinkler head 68oC - K=8.0 (pendent head).Wet sprinkler head 68oC - K=11.2 (pendent head).

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


Tee DN150 5,187,479 100% 5,187,479 100% 5,187,479

Tee DN100 10,997,964 100% 10,997,964 100% 10,997,964 Tee DN80 8,111,793 100% 8,111,793 100% 8,111,793 Tee DN65 4,952,263 100% 4,952,263 100% 4,952,263 Tee DN50 1,516,193 100% 1,516,193 100% 1,516,193 Tee DN40 14,055,780 100% 14,055,780 100% 14,055,780 Tee DN32 8,099,078 100% 8,099,078 100% 8,099,078 Tee DN25 2,506,329 100% 2,506,329 100% 2,506,329

Elbow DN150. 2,317,201 100% 2,317,201 100% 2,317,201

Elbow Screwed end DN50. 267,003 100% 267,003 100% 267,003 Elbow Screwed end DN25 1,846,768 100% 1,846,768 100% 1,846,768

Reduce DN150/80. 2,328,644 100% 2,328,644 100% 2,328,644

Reduce DN150/50. 1,217,246 100% 1,217,246 100% 1,217,246 Reduce DN100/80. 940,866 100% 940,866 100% 940,866 Reduce DN100/50. 517,477 100% 517,477 100% 517,477 Reduce DN100/40. 7,844,473 100% 7,844,473 100% 7,844,473 Reduce DN100/32. 705,650 100% 705,650 100% 705,650 Reduce DN80/65. 591,220 100% 591,220 100% 591,220 Reduce DN80/40. 3,399,515 100% 3,399,515 100% 3,399,515 Reduce DN80/32. 232,038 100% 232,038 100% 232,038 Reduce DN65/50. 1,160,190 100% 1,160,190 100% 1,160,190 Reduce DN65/40. 1,403,830 100% 1,403,830 100% 1,403,830 Reduce DN65/32. 266,844 100% 266,844 100% 266,844 Reduce DN50/40. 559,434 100% 559,434 100% 559,434 Reduce DN50/32. 534,005 100% 534,005 100% 534,005 Reduce DN50/25. 223,774 100% 223,774 100% 223,774 Reduce DN40/32. 2,325,148 100% 2,325,148 100% 2,325,148 Reduce DN40/25. 8,877,834 100% 8,877,834 100% 8,877,834 Reduce DN32/25. 6,054,759 100% 6,054,759 100% 6,054,759 Reduce DN25/15. 11,087,284 100% 11,087,284 100% 11,087,284

32,888,999 100% 32,888,999 100% 32,888,999

44,656,085 100% 44,656,085 100% 44,656,085

Rosette cover for Sprinkler head. 30,476,750 100% 30,476,750 100% 30,476,750

Painting pipe line. 124,962,315 100% 124,962,315 100% 124,962,315

Flange for pipe DN150 2,590,561 100% 2,590,561 100% 2,590,561

Flange for pipe DN100 14,518,266 100% 14,518,266 100% 14,518,266 Flange for pipe DN80 5,443,357 100% 5,443,357 100% 5,443,357 Flange for pipe DN65 3,810,085 100% 3,810,085 100% 3,810,085 Sleeve coupling DN50 635,721 100% 635,721 100% 635,721 Sleeve coupling DN40 1,348,787 100% 1,348,787 100% 1,348,787 Sleeve coupling DN32 771,341 100% 771,341 100% 771,341 Sleeve coupling DN25 9,819,231 100% 9,819,231 100% 9,819,231 Bolt for flange. 6,648,575 100% 6,648,575 100% 6,648,575 Gasket for flange DN150 308,133 100% 308,133 100% 308,133 Gasket for flange DN100 1,409,237 100% 1,409,237 100% 1,409,237 Gasket for flange DN80 679,217 100% 679,217 100% 679,217 Gasket for flange DN65 479,317 100% 479,317 100% 479,317 Support for pipe DN150 606,114 100% 606,114 100% 606,114

Wet sprinkler head 68oC - K=5.6 (Upright head)Wet sprinkler head 68oC - K=5.6 (pendent head).

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


Support for pipe DN100 5,511,037 100% 5,511,037 100% 5,511,037 Support for pipe DN80 3,800,715 100% 3,800,715 100% 3,800,715 Support for pipe DN65 2,460,623 100% 2,460,623 100% 2,460,623 Support for pipe DN50 1,776,334 100% 1,776,334 100% 1,776,334 Support for pipe DN40 4,872,918 100% 4,872,918 100% 4,872,918 Support for pipe DN32 6,497,224 100% 6,497,224 100% 6,497,224 Support for pipe DN25 78,198,727 100% 78,198,727 100% 78,198,727 Accessories. 16,637,784 100% 16,637,784 100% 16,637,784

6B.4 Hosereel System 1,050,837,129 1,050,837,129 1,050,837,129

a) - - -

b) - - -

c) - - -

d) 433,365,042 433,365,042 433,365,042

Pipe DN100. 294,471,230 100% 294,471,230 100% 294,471,230

Pipe DN65. 18,379,479 100% 18,379,479 100% 18,379,479

Pipe DN50. 28,674,639 100% 28,674,639 100% 28,674,639

Tee DN100 10,997,964 100% 10,997,964 100% 10,997,964

Tee DN150 336,932 100% 336,932 100% 336,932 Elbow Screwed end DN50. 2,937,029 100% 2,937,029 100% 2,937,029

Reduce DN100/65. 1,034,953 100% 1,034,953 100% 1,034,953

Reduce DN100/50. 3,622,335 100% 3,622,335 100% 3,622,335 Reduce DN65/50. 464,076 100% 464,076 100% 464,076

Painting pipe line. 28,789,758 100% 28,789,758 100% 28,789,758

Flange for pipe DN65 5,223,503 100% 5,223,503 100% 5,223,503

Sleeve coupling DN50 1,440,966 100% 1,440,966 100% 1,440,966 Bolt for flange. 1,125,755 100% 1,125,755 100% 1,125,755 Gasket for flange DN65 657,129 100% 657,129 100% 657,129 Support for pipe DN100 27,365,150 100% 27,365,150 100% 27,365,150 Support for pipe DN65 2,811,196 100% 2,811,196 100% 2,811,196 Support for pipe DN50 5,032,947 100% 5,032,947 100% 5,032,947 Accessories. - 100% - 100% -

Supply, delivery and installation of Hosereel Pumps

Supply, delivery and installation of Pump control panel c/w wiring and controls for monitoring and alarm functionsSupply, delivery and installation of Pumps connection piping and valves

Supply, delivery and installation of Fire department connection c/w cabinet and piping to hosereel system (including fire rated encasement where protected lobby)

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


e) 4,605,795 4,605,795 4,605,795

Automatic air vent valve. 4,605,795 100% 4,605,795 100% 4,605,795

f) 260,573,643 260,573,643 260,573,643

Fire box indoor (450x650x230). 68,652,922 100% 68,652,922 100% 68,652,922

Fire hose reel DN50 (25 metric/roll). 63,879,603 100% 63,879,603 100% 63,879,603

Angle valve DN50. 107,131,417 100% 107,131,417 100% 107,131,417

Nozzled DN50. 11,178,931 100% 11,178,931 100% 11,178,931

Connection type B. 2,640,497 100% 2,640,497 100% 2,640,497

Thread two DN50. 2,237,736 100% 2,237,736 100% 2,237,736 Accessories. 4,852,537 100% 4,852,537 100% 4,852,537

g) 352,292,650 352,292,650 352,292,650

Fire box indoor (700x550x330). 40,327,590 100% 40,327,590 100% 40,327,590

Fire hose reel DN65 (25 metric/roll). 49,905,940 100% 49,905,940 100% 49,905,940

Nozzled DN65. 9,654,531 100% 9,654,531 100% 9,654,531

Connection type A. 2,176,410 100% 2,176,410 100% 2,176,410

Thread two DN65. 2,746,312 100% 2,746,312 100% 2,746,312

215,600,000 100% 215,600,000 100% 215,600,000

3% FoamAFFF fighting substances. 24,849,901 100% 24,849,901 100% 24,849,901 Accessories. 7,031,966 100% 7,031,966 100% 7,031,966

- -

6B.5 External Fire Hydrant 2,026,254,513 2,026,254,513 2,026,254,513

a) 1,908,808,798 1,908,808,798 1,908,808,798

Pipe DN200. 1,176,152,282 100% 1,176,152,282 100% 1,176,152,282

Pipe DN100. 102,246,955 100% 102,246,955 100% 102,246,955

Tee DN200. 30,466,904 100% 30,466,904 100% 30,466,904

Elbow DN200. 31,476,110 100% 31,476,110 100% 31,476,110 Elbow DN100. 3,204,031 100% 3,204,031 100% 3,204,031 Reduce DN200/150. 1,748,231 100% 1,748,231 100% 1,748,231

Supply, delivery and installation of Pipework including drain and air relief valves, earthing and accessories

Supply, delivery and installation of Indoor Hose cabinets

Supply, delivery and installation of Outdoor Hose cabinets

Foam System include (Foam cabinet, Foam tank, Protioner, Fire hose, Foam Nozzle)

Supply, delivery and installation of Underground fire hydrant pipework

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


Reduce DN200/100. 7,692,218 100% 7,692,218 100% 7,692,218

Flange DN200. 219,164,638 100% 219,164,638 100% 219,164,638

Flange DN100. 25,031,493 100% 25,031,493 100% 25,031,493 Bolt for flange. 55,294,424 100% 55,294,424 100% 55,294,424 Buffer for flange DN200 23,424,700 100% 23,424,700 100% 23,424,700 Buffer for flange DN100 2,429,719 100% 2,429,719 100% 2,429,719 Bitum 15,617,532 100% 15,617,532 100% 15,617,532 Back filling 23,100,000 100% 23,100,000 100% 23,100,000

36,546,878 100% 36,546,878 100% 36,546,878 62,370,000 100% 62,370,000 100% 62,370,000

Bearing pipe outside 29,040,000 100% 29,040,000 100% 29,040,000 Accessories. 30,802,682 100% 30,802,682 100% 30,802,682 Testing systems. 33,000,000 100% 33,000,000 100% 33,000,000

b) 117,445,716 117,445,716 117,445,716

Breeching inlet 4 way. 9,988,301 100% 9,988,301 100% 9,988,301

Out door hydrant DN100. 100,527,415 100% 100,527,415 100% 100,527,415

Concrete for fire hydrant 6,930,000 100% 6,930,000 100% 6,930,000

6B.6 Portable Fire Extinguishers 136,077,063 136,077,063 136,077,063

a) 51,763,525 51,763,525 51,763,525

Extinguisher powder ABC 8Kg. 45,573,197 100% 45,573,197 100% 45,573,197

Support for extinguisher. 3,583,874 100% 3,583,874 100% 3,583,874 Fire sigh board. 2,606,454 100% 2,606,454 100% 2,606,454

b) 84,313,537 84,313,537 84,313,537

Extinguisher carbon dioxide 5kg. 80,729,663 100% 80,729,663 100% 80,729,663

Support for extinguisher. 3,583,874 100% 3,583,874 100% 3,583,874

6B.7 Cold Water System 1,894,490,054 1,894,490,054 1,894,490,054

a) 70,504,087 70,504,087 70,504,087

Water meter DN80 14,468,300 100% 14,468,300 100% 14,468,300

Gate valve D100 20,560,254 100% 20,560,254 100% 20,560,254

Flange DN100 7,155,940 100% 7,155,940 100% 7,155,940 Flange DN80/D90 525,580 100% 525,580 100% 525,580

PPR Pipe -DN100/D110 18,638,511 100% 18,638,511 100% 18,638,511

Elbow PPR-DN100 2,334,438 100% 2,334,438 100% 2,334,438 Valve manholes 2,640,000 100% 2,640,000 100% 2,640,000 Water meter Manhole 1,320,000 100% 1,320,000 100% 1,320,000 Excavating & Backfilling 1,320,000 100% 1,320,000 100% 1,320,000 Accessories 1,541,065 100% 1,541,065 100% 1,541,065

b) 11,000,000 100% 11,000,000 100% 11,000,000

c) 1,684,095,095 1,684,095,095 1,684,095,095

i) 98,926,737 98,926,737 98,926,737

Support for pipe line DN200 (in work shop)Concrete for Underground pipe (Throught road)

Supply, delivery and installation of Pillar hydrants c/w sluice valves, valve chambers, duck foot bends and accessories

Supply, delivery and installation of Portable fire extinguisher dry powder ABC c/w mounting brackets and steel cabinets

Supply, delivery and installation of Portable fire extinguisher CO2 c/w mounting brackets and steel cabinets

Supply, delivery and installation water bulk meter

To liaise and plan submission to the VSIP including all necessary cost for the connection of new water supply system to their existing water supply systemSupply, delivery and installation of cold water pipework complete with excavation & making good of the land in the area of work, supports, valves, fittings and accessories for the portions

From incoming to bulk meter c/w bulk meter chamber

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


Gate valve DN100 20,560,254 100% 20,560,254 100% 20,560,254

Float valve DN100 43,628,200 100% 43,628,200 100% 43,628,200

Horn Bell 1,295,910 100% 1,295,910 100% 1,295,910

Cable and PVC conduit 1,507,000 100% 1,507,000 100% 1,507,000

Check valve DN100 6,512,143 100% 6,512,143 100% 6,512,143

Flange DN100 2,602,160 100% 2,602,160 100% 2,602,160

PPR Pipe -DN100/D110 13,555,281 100% 13,555,281 100% 13,555,281

Elbow PPR-DN100 2,334,438 100% 2,334,438 100% 2,334,438 Tee PPR-DN100 711,095 100% 711,095 100% 711,095 Vent tap for Pool DN100 2,530,000 100% 2,530,000 100% 2,530,000

Sleeve STK DN100 1,078,958 100% 1,078,958 100% 1,078,958

Excavating & Backfilling 352,000 100% 352,000 100% 352,000 Accessories 2,259,299 100% 2,259,299 100% 2,259,299

ii) 202,481,243 202,481,243 202,481,243

Luppe Valve DN100 7,031,618 100% 7,031,618 100% 7,031,618

Gate valve DN100 41,120,508 100% 41,120,508 100% 41,120,508

Y-strainner DN100 10,530,080 100% 10,530,080 100% 10,530,080

Flexible joint DN100 11,414,920 100% 11,414,920 100% 11,414,920

Check valve DN100 13,024,286 100% 13,024,286 100% 13,024,286

Float level switch 3,570,875 100% 3,570,875 100% 3,570,875

3,735,875 100% 3,735,875 100% 3,735,875

1,565,701 100% 1,565,701 100% 1,565,701

Pressure tank +valve, V=500L 27,456,605 100% 27,456,605 100% 27,456,605

Water hammer arrest 49,198,600 100% 49,198,600 100% 49,198,600

Flange DN100 5,529,590 100% 5,529,590 100% 5,529,590

PPR Pipe -DN100/D110 13,555,281 100% 13,555,281 100% 13,555,281

Elbow PPR-DN100 2,334,438 100% 2,334,438 100% 2,334,438 Tee PPR-DN100 1,422,190 100% 1,422,190 100% 1,422,190 Tee PPR-DN100/32 5,093,165 100% 5,093,165 100% 5,093,165

- 100% - 100% -

Accessories 5,897,512 100% 5,897,512 100% 5,897,512

iii) 1,099,125,531 1,099,125,531 1,099,125,531

GI PIPE DN150 13,169,930 100% 13,169,930 100% 13,169,930

GI PIPE DN80 14,681,220 100% 14,681,220 100% 14,681,220

GI PIPE DN50 3,999,570 100% 3,999,570 100% 3,999,570

PPR Pipe -DN100/D110 50,832,302 100% 50,832,302 100% 50,832,302

PPR Pipe -DN80/D90 169,469,190 100% 169,469,190 100% 169,469,190

PPR Pipe -DN50/D63 197,692,259 100% 197,692,259 100% 197,692,259

PPR Pipe -DN40/D50 28,784,250 100% 28,784,250 100% 28,784,250

PPR Pipe -DN32/D40 75,007,680 100% 75,007,680 100% 75,007,680

PPR Pipe -DN25/D32 80,574,556 100% 80,574,556 100% 80,574,556

From bulk water meter to domestic water transfer tanks

Pressure gauge (0~15bar) + valvePressure switch(0~10bar) + valve

Concrete for support water pump

From bulk meter to points of usage in common areas

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


PPR Pipe -DN20/D25 13,326,885 100% 13,326,885 100% 13,326,885

PPR Pipe -DN15/D20 3,032,288 100% 3,032,288 100% 3,032,288

Coupling PPR-DN50/D63 104,395,104 100% 104,395,104 100% 104,395,104 Coupling PPR-DN40/D50 16,757,049 100% 16,757,049 100% 16,757,049 Coupling PPR-DN32/D40 54,572,331 100% 54,572,331 100% 54,572,331 Coupling PPR-DN25/D32 53,871,532 100% 53,871,532 100% 53,871,532 Coupling PPR-DN20/D25 4,266,374 100% 4,266,374 100% 4,266,374 Coupling PPR-DN15/D20 1,352,089 100% 1,352,089 100% 1,352,089 Elbow PPR - DN100/D110 1,167,219 100% 1,167,219 100% 1,167,219 Elbow PPR - DN80/D90 2,173,952 100% 2,173,952 100% 2,173,952 Elbow PPR - DN50/D63 1,198,454 100% 1,198,454 100% 1,198,454 Elbow PPR - DN40/D50 171,486 100% 171,486 100% 171,486 Elbow PPR - DN32/D40 242,259 100% 242,259 100% 242,259 Elbow PPR - DN25/D32 35,288 100% 35,288 100% 35,288 Elbow PPR - DN20/D25 527,032 100% 527,032 100% 527,032

2,083,696 100% 2,083,696 100% 2,083,696

Reduce PPR - DN50/40 172,073 100% 172,073 100% 172,073 Reduce PPR - DN50/32 500,438 100% 500,438 100% 500,438 Reduce PPR - DN40/32 51,067 100% 51,067 100% 51,067 Reduce PPR - DN40/25 139,837 100% 139,837 100% 139,837 Tee PPR - DN100/D110 738,595 100% 738,595 100% 738,595 Tee Reduce PPR-DN100/80 923,793 100% 923,793 100% 923,793 Tee Reduce PPR-DN80/50 1,066,036 100% 1,066,036 100% 1,066,036 Tee Reduce PPR-DN80/40 7,565,498 100% 7,565,498 100% 7,565,498 Tee PPR-DN50/D63 1,666,069 100% 1,666,069 100% 1,666,069 Tee PPR-DN40/D50 479,784 100% 479,784 100% 479,784 Tee Reduce PPR-DN32/20 727,276 100% 727,276 100% 727,276 Tee Reduce PPR-DN25/20 297,147 100% 297,147 100% 297,147

Gate valve - DN50 16,462,677 100% 16,462,677 100% 16,462,677

Gate valve - DN40 2,888,996 100% 2,888,996 100% 2,888,996

Flange DN50/D63 1,356,300 100% 1,356,300 100% 1,356,300 Garden Faucet 22,834,196 100% 22,834,196 100% 22,834,196 Concrete for Garden faucet 5,236,000 100% 5,236,000 100% 5,236,000 Excavating & Backfilling 74,800,000 100% 74,800,000 100% 74,800,000 Sand backfill 42,075,000 100% 42,075,000 100% 42,075,000 Accessories 25,760,755 100% 25,760,755 100% 25,760,755

iv) 81,865,273 81,865,273 81,865,273

PPR Pipe -DN80/D90 45,191,784 100% 45,191,784 100% 45,191,784

Tee PPR - DN80/D90 1,032,218 100% 1,032,218 100% 1,032,218 Elbow PPR - DN80/D90 2,173,952 100% 2,173,952 100% 2,173,952

Gate valve - DN80 25,040,004 100% 25,040,004 100% 25,040,004

Flange DN80/D90 2,102,320 100% 2,102,320 100% 2,102,320 Hanger & Support 4,406,277 100% 4,406,277 100% 4,406,277 Accessories 1,918,717 100% 1,918,717 100% 1,918,717

v) - - -

vi) 201,696,311 201,696,311 201,696,311

PPR Pipe -DN50/D63 5,857,548 100% 5,857,548 100% 5,857,548

PPR Pipe -DN40/D50 19,957,080 100% 19,957,080 100% 19,957,080

PPR Pipe -DN32/D40 12,126,242 100% 12,126,242 100% 12,126,242

Threaded 90 Elbow Female - DN15

From domestic water transfer tanks to around external & common eraes

From domestic water transfer tanks to water sub-meters and/or main branch-off points on all floors including main droppers and main dropper pipes, including pressure reducing or water hamer valvesFrom water sub-meters and/or main branch-off points to toilets, Valves provision for pantry and other final points of usage

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


PPR Pipe -DN25/D32 14,665,422 100% 14,665,422 100% 14,665,422

PPR Pipe -DN20/D25 18,894,561 100% 18,894,561 100% 18,894,561

PPR Pipe -DN15/D20 28,503,503 100% 28,503,503 100% 28,503,503

Coupling PPR-DN50/D63 3,367,584 100% 3,367,584 100% 3,367,584 Coupling PPR-DN40/D50 11,852,547 100% 11,852,547 100% 11,852,547 Coupling PPR-DN32/D40 8,930,018 100% 8,930,018 100% 8,930,018 Coupling PPR-DN25/D32 9,738,315 100% 9,738,315 100% 9,738,315 Coupling PPR-DN20/D25 6,055,498 100% 6,055,498 100% 6,055,498 Coupling PPR-DN15/D20 12,490,729 100% 12,490,729 100% 12,490,729 Elbow PPR - DN50/D63 299,614 100% 299,614 100% 299,614 Elbow PPR - DN40/D50 1,200,399 100% 1,200,399 100% 1,200,399 Elbow PPR - DN32/D40 387,614 100% 387,614 100% 387,614 Elbow PPR - DN25/D32 70,576 100% 70,576 100% 70,576 Elbow PPR - DN20/D25 527,032 100% 527,032 100% 527,032 Elbow PPR - DN15/D20 2,464,431 100% 2,464,431 100% 2,464,431 Tee PPR-DN40/D50 239,892 100% 239,892 100% 239,892 Tee PPR-DN32/D40 431,038 100% 431,038 100% 431,038 Tee PPR-DN25/D32 1,554,721 100% 1,554,721 100% 1,554,721 Tee PPR-DN20/25 2,881,439 100% 2,881,439 100% 2,881,439

8,396,070 100% 8,396,070 100% 8,396,070

Gate valve - DN40 2,888,996 100% 2,888,996 100% 2,888,996

Gate valve - DN25 9,983,974 100% 9,983,974 100% 9,983,974

Gate valve - DN20 2,055,020 100% 2,055,020 100% 2,055,020

Hanger & Support 11,149,192 100% 11,149,192 100% 11,149,192 Accessories 4,727,257 100% 4,727,257 100% 4,727,257

d) 178,715,647 178,715,647 178,715,647

i) 178,715,647

Water Pump Q=65m3/h, H=20m 100,045,220 100% 100,045,220 100% 100,045,220 Control Panle for Pump 28,845,652 100% 28,845,652 100% 28,845,652 Pressure tank +valve, V=500L 27,824,775 100% 27,824,775 100% 27,824,775

22,000,000 100% 22,000,000 100% 22,000,000

- -

6B.8 Sanitary Drainage System 371,887,056 371,887,056 371,887,056

a) 50,000,000 100% 50,000,000 100% 50,000,000

b) 5,000,000 100% 5,000,000 100% 5,000,000

c) 381,582,456 381,582,456 381,582,456

i) Area of toilet - WC101 97,701,821 97,701,821 97,701,821

Threaded 90 Elbow Female - DN15

Supply, delivery and installation of the following pumpsets complete with RSJ base, vibration isolation, power and control wiring, control panels, and accessories:

Cold water booster pumps and hyropneumatic tanks

Acessories : inertia base, spring isolators. .etc.

Supply, delivery and installation of sanitary drainage system, inspection chambers, grease trap, screen chamber, hatch boxes, floor traps, gully traps, scupper rain, piping and accessories

To liaise and plan submission to the VSIP including all necessary cost for the connection of new sanitary system to their existing sanitary system

Supply, delivery and installation of sanitary drainage system (aboveground), comprising soil, waste and vent pipes, floor drains, floor traps and accessories connecting to inspection chambers

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


41,415,400 100% 41,415,400 100% 41,415,400

4,190,500 100% 4,190,500 100% 4,190,500

9,306,000 100% 9,306,000 100% 9,306,000

Stainlesss steel paper holder 3,894,700 100% 3,894,700 100% 3,894,700

5,888,800 100% 5,888,800 100% 5,888,800

- - - - - -

uPVC Pipe D150 4,280,105 100% 4,280,105 100% 4,280,105

uPVC Pipe D100 12,574,693 100% 12,574,693 100% 12,574,693

uPVC Pipe D80 560,189 100% 560,189 100% 560,189

uPVC Pipe D50 889,643 100% 889,643 100% 889,643

uPVC Pipe D40 472,351 100% 472,351 100% 472,351

uPVC Pipe D32 952,583 100% 952,583 100% 952,583

Fitting for uPVC Pipe 9,460,325 100% 9,460,325 100% 9,460,325 Hanger & Support 2,065,223 100% 2,065,223 100% 2,065,223 Accessories 1,751,309 100% 1,751,309 100% 1,751,309

ii) Area of toilet - WC102 76,161,256 100% 76,161,256 76,161,256

uPVC Pipe D150 29,485,165 100% 29,485,165 100% 29,485,165

uPVC Pipe D100 12,155,536 100% 12,155,536 100% 12,155,536

uPVC Pipe D80 2,912,982 100% 2,912,982 100% 2,912,982

uPVC Pipe D40 472,351 100% 472,351 100% 472,351

uPVC Pipe D32 842,670 100% 842,670 100% 842,670


iii) Area of toilet - WC103 8,302,048 8,302,048 8,302,048

uPVC Pipe D100 3,912,127 100% 3,912,127 100% 3,912,127

uPVC Pipe D50 635,459 100% 635,459 100% 635,459

uPVC Pipe D32 366,378 100% 366,378 100% 366,378

Fitting for uPVC Pipe 2,356,246 100% 2,356,246 100% 2,356,246 Hanger & Support 500,893 100% 500,893 100% 500,893 Accessories 530,946 100% 530,946 100% 530,946

iv) Area of toilet - WC104 84,544,965 84,544,965 84,544,965

uPVC Pipe D150 43,514,397 100% 43,514,397 100% 43,514,397

uPVC Pipe D100 6,846,222 100% 6,846,222 100% 6,846,222

uPVC Pipe D40 330,646 100% 330,646 100% 330,646

uPVC Pipe D32 512,929 100% 512,929 100% 512,929


v) Area of toilet - WC105 51,476,964 51,476,964 51,476,964

uPVC Pipe D150 18,071,553 100% 18,071,553 100% 18,071,553





of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


uPVC Pipe D100 8,522,847 100% 8,522,847 100% 8,522,847

uPVC Pipe D80 2,352,793 100% 2,352,793 100% 2,352,793

uPVC Pipe D50 317,730 100% 317,730 100% 317,730

uPVC Pipe D32 1,795,253 100% 1,795,253 100% 1,795,253


vi) Area of toilet - WC106 29,503,783 29,503,783 29,503,783

uPVC Pipe D150 3,804,537 100% 3,804,537 100% 3,804,537

uPVC Pipe D100 9,920,036 100% 9,920,036 100% 9,920,036

uPVC Pipe D80 2,352,793 100% 2,352,793 100% 2,352,793

uPVC Pipe D40 897,467 100% 897,467 100% 897,467

uPVC Pipe D32 622,843 100% 622,843 100% 622,843


vii) Area of toilet - WC201 16,603,240 16,603,240 16,603,240

uPVC Pipe D150 4,042,321 100% 4,042,321 100% 4,042,321

uPVC Pipe D100 1,956,063 100% 1,956,063 100% 1,956,063

uPVC Pipe D80 1,120,378 100% 1,120,378 100% 1,120,378

uPVC Pipe D50 1,461,556 100% 1,461,556 100% 1,461,556

uPVC Pipe D40 283,411 100% 283,411 100% 283,411

uPVC Pipe D32 769,394 100% 769,394 100% 769,394

uPVC Pipe D25 241,131 100% 241,131 100% 241,131

Fitting for uPVC Pipe 4,734,704 100% 4,734,704 100% 4,734,704 Hanger & Support 1,079,157 100% 1,079,157 100% 1,079,157 Accessories 915,126 100% 915,126 100% 915,126

viii Area of toilet - WC202 17,288,378 17,288,378 17,288,378

uPVC Pipe D150 2,377,836 100% 2,377,836 100% 2,377,836

uPVC Pipe D100 1,956,063 100% 1,956,063 100% 1,956,063

uPVC Pipe D80 2,128,717 100% 2,128,717 100% 2,128,717

uPVC Pipe D50 2,351,198 100% 2,351,198 100% 2,351,198

uPVC Pipe D40 330,646 100% 330,646 100% 330,646

uPVC Pipe D32 696,118 100% 696,118 100% 696,118

uPVC Pipe D25 241,131 100% 241,131 100% 241,131


- -

6B.9 Testing and Commissioning 237,000,000 237,000,000 237,000,000

a) Mechanical Ventilation System 45,000,000 100% 45,000,000 100% 45,000,000

b) Air-conditioning 115,000,000 100% 115,000,000 100% 115,000,000

c) Automatic Sprinkler System 40,000,000 100% 40,000,000 100% 40,000,000

d) Hosereel System - 100% - -

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


e) External Fire Hydrant - 100% - -

f) Portable Fire Extinguishers - 100% - -

g) Cold Water System 21,000,000 100% 21,000,000 100% 21,000,000

h) Sanitary Drainage System 16,000,000 100% 16,000,000 100% 16,000,000

6B.10 Maintenance and Warranty 240,000,000 240,000,000 240,000,000

240,000,000 100% 240,000,000 100% 240,000,000

6B.11 Fire Stopping 60,000,000 60,000,000 60,000,000

60,000,000 100% 60,000,000 100% 60,000,000

6B.12 Any Other Works 1,568,827,228 1,568,827,228 1,568,827,228

- - -

a) 967,111,828 967,111,828 967,111,828

Drainage Pump 633,415,149 633,415,149 633,415,149

158,131,820 100% 158,131,820 100% 158,131,820

Control Panle for Pump 25,504,468 100% 25,504,468 100% 25,504,468

97,326,680 100% 97,326,680 100% 97,326,680

Control Panle for Pump 95,126,680 100% 95,126,680 100% 95,126,680 Luppe Valve DN100 14,063,236 100% 14,063,236 100% 14,063,236 Luppe Valve DN80 35,717,088 100% 35,717,088 100% 35,717,088 Gate valve DN100 20,560,254 100% 20,560,254 100% 20,560,254 Gate valve DN80 50,080,008 100% 50,080,008 100% 50,080,008 Flexible joint DN100 5,707,460 100% 5,707,460 100% 5,707,460

Flexible joint DN80 20,068,650 100% 20,068,650 100% 20,068,650

Check valve DN100 13,024,286 100% 13,024,286 100% 13,024,286 Check valve DN80 34,641,640 100% 34,641,640 100% 34,641,640 Float level switch 17,854,375 100% 17,854,375 100% 17,854,375 Flange DN100 2,602,160 100% 2,602,160 100% 2,602,160 Flange DN80 8,409,280 100% 8,409,280 100% 8,409,280

HDPE Pipe -DN100 1,704,081 100% 1,704,081 100% 1,704,081

HDPE Pipe -DN80 3,980,456 100% 3,980,456 100% 3,980,456

Elbow 45deg HDPE-DN100 876,773 100% 876,773 100% 876,773

Elbow 45deg HDPE-DN80 2,189,066 100% 2,189,066 100% 2,189,066

Tee HDPE-DN100 766,216 100% 766,216 100% 766,216

Tee HDPE-DN80 1,772,503 100% 1,772,503 100% 1,772,503

Testing socket D100 128,700 100% 128,700 100% 128,700 Testing socket D80 413,600 100% 413,600 100% 413,600 Support for Drainage pump 7,920,000 100% 7,920,000 100% 7,920,000 Accessories 14,845,668 100% 14,845,668 100% 14,845,668

Drainage Inside factory 333,696,679 100% 333,696,679 333,696,679

HDPE Pipe DN150 219,052,409 100% 219,052,409 100% 219,052,409

HDPE Pipe DN100 13,824,356 100% 13,824,356 100% 13,824,356

Comprehensive Maintenance/Servicing during Contractual Maintenance Period

One lot of fire stops and fire proofing materials

Any other works not mentioned above but are necessary for the completion of the entire works (please specify):

Sanitary system : Suppy, delivery & installation of HDPE pipe, waste drainage pumps referred to drawing AMD/TBC-Ball/1102/SAN/2003 - Rev.A dated 12/05/2011

Drainage Pump Q=35m3/h, H=20m

Drainage Pump Q=10m3/h, H=20m

of 81

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

REMARK


DONE

% Work Done

to Date


% Work Done

to Date


HDPE Pipe DN80 11,415,381 100% 11,415,381 100% 11,415,381

Elbow 45deg HDPE DN150 767,283 100% 767,283 100% 767,283

Elbow 45deg HDPE DN100 1,543,121 100% 1,543,121 100% 1,543,121

Elbow 45deg HDPE DN80 535,105 100% 535,105 100% 535,105

Y HDPE DN80 3,138,234 100% 3,138,234 100% 3,138,234

End Cap uPVC DN150 2,086,815 100% 2,086,815 100% 2,086,815

End Cap uPVC DN100 5,192,981 100% 5,192,981 100% 5,192,981

End Cap uPVC DN80 438,098 100% 438,098 100% 438,098

Support for HDPE pipe 65,642,500 100% 65,642,500 100% 65,642,500 Sleeve STK 2,239,380 100% 2,239,380 100% 2,239,380 Accessories 7,821,016 100% 7,821,016 100% 7,821,016

b) 601,715,400 601,715,400 601,715,400

319,896,500 100% 319,896,500 100% 319,896,500

29,452,500 100% 29,452,500 100% 29,452,500

Globe valve DN100 36,367,100 100% 36,367,100 100% 36,367,100 Globe valve DN50 65,409,300 100% 65,409,300 100% 65,409,300 Regulator valve DN50 35,915,000 100% 35,915,000 100% 35,915,000 Steel fitting 97,350,000 100% 97,350,000 100% 97,350,000 T&C 17,325,000 100% 17,325,000 100% 17,325,000

-

LPG piping sytem : Suppy, delivery & installation of HDPE pipe, waste drainage pumps referred to drawing AMD/TBC-BALL/1102/LPG/2001 - Rev.00 dated 27/04/2011Steel Pipe DN100 grade B, schedule 40

Steel Pipe DN40 grade B, schedule 40

PROJECT :

Bill 7 : ADJUSTMENT OF PROVISONAL SUM (EI-14, 32)

SUMMARY - REVISION 5 - 20 AUG 2011

NO DESCRIPTION

AMOUNT


UNICONS' CLAIM

Contract value

I ADDITION THE NEW PROVISIONAL AMOUNT FOLLOW EI(14,32)

A MECHANICAL SERVICES 12,688,200,800 100.0% 12,688,200,800 100.0% 12,688,200,800

A.1 Supply fan in Warehouse 1,423,889,733 100.0% 1,423,889,733 100.0% 1,423,889,733

A.2 Supply fan in Factory 7,777,561,226 100.0% 7,777,561,226 100.0% 7,777,561,226

A.3 Exhaust fan in Factory 3,486,749,840 100.0% 3,486,749,840 100.0% 3,486,749,840

B ELECTRICAL ADDITION 6,426,583,653 100.0% 6,426,583,653 100.0% 6,426,583,653

B.1 Supply fan in Factory & Warehouse 3,487,149,132 100.0% 3,487,149,132 100.0% 3,487,149,132

B.2 Exhaust fan in Factory 1,436,152,493 100.0% 1,436,152,493 100.0% 1,436,152,493

B.3 Main cable from MSB to MCC of fan 1,503,282,028 100.0% 1,503,282,028 100.0% 1,503,282,028

C ELECTRICAL DEDUCTION (1,940,246,685) 100.0% (1,940,246,685) 100.0% (1,940,246,685)

C.1 Distribution boards (918,182,050) (918,182,050) 100.0% (918,182,050)

C.2 Distribution Submains Cable (1,022,064,635) (1,022,064,635) 100.0% (1,022,064,635)

D STEEL STRUCTURE AND WATERPROOFING FOR FANS 5,217,366,774 100.0% 5,217,366,774 100.0% 5,217,366,774

D.1 Stell structure and waterproofing gfor fans 5,217,366,774 5,217,366,774 5,217,366,774

E DISCOUNT (500,000,000) 100.0% (500,000,000) 100.0% (500,000,000)

Sub Total Lump Sum (Excl. VAT) 21,891,904,542 100.0% 21,891,904,542 100.0% 21,891,904,542

Sub Total Lump Sum (Incl. VAT) 24,081,094,996 100.0% 24,081,094,996 100.0% 24,081,094,996

II (48,199,597,016) 100.0% (48,199,597,016) 100.0% (48,199,597,016)

TOTAL AMOUNT (INCLUDED VAT) (24,118,502,019) 100.0% (24,118,502,019) 100.0% (24,118,502,019)


REMAR

K


% Work Done to

Date


% Work Done to

Date


DEDUCT THE ORIGIN PROVISIONAL AMOUNT (INCLUDED VAT)

E21

Foster: % discount follow workdone percentage.

G21

Foster: % discount follow workdone percentage.

Substation 2, Transformer room & Consumer switchroom(Street Lighting)

0.2

0.21

0.22

0.23

0.24

.25

of 81

PROJECT :

Bill 7 : ADJUSTMENT OF PROVISONAL SUM (EI-14, 32)

SUMMARY - REVISION 5 - 20 AUG 2011

No. Description Unit Quantity

UNIT RATE AMOUNT

VALUE OF WORK DONE (Ending 20 June, 2012) AMD comments

UNICONS' CLAIM

Material rate Contract value

A. Mechanical 12,688,200,800 100% 12,688,200,800 100% 12,688,200,800 A.1 Supply fan in Warehouse 1,423,889,733 1,423,889,733 100% 1,423,889,733

I Fan 1,241,172,000

Hooded Roof Ventilator set 9 114,912,000 6,124,000 1,089,324,000 100% 1,089,324,000 100% 1,089,324,000

Maker: New York Blower - -

Original: Philippin - - Model: NYPSBC54Q - -

- -

- - Motor: 5Hp - - Power: 400v / 3p / 50Hz - - Hood made of Actec in Vietnam - -

set 9 5,582,000 630,000 55,908,000 100% 55,908,000 100% 55,908,000 set 9 8,644,000 2,016,000 95,940,000 100% 95,940,000 100% 95,940,000

II Actec Other's cost lot 1 53,273,212 53,273,212 100% 53,273,212 100% 53,273,212

III Unicons's fee lot 1 129,444,521 129,444,521 100% 129,444,521 100% 129,444,521

A.2 Supply fan in Factory 7,777,561,226 7,777,561,226 7,777,561,226 I Fan 4,245,600,000

Hooded Roof Ventilator set 30 118,524,000 6,124,000 3,739,440,000 100% 3,739,440,000 100% 3,739,440,000 Maker: New York Blower - - Original: Philippin - - Model: NYPSBC54S - - Working point: 36,996 CFM @ 1/2" SP - -

- -

Motor: 10Hp - - Power: 400v / 3p / 50Hz - - Hood made by Actec in Vietnam - -

set 30 5,582,000 630,000 186,360,000 100% 186,360,000 100% 186,360,000

set 30 8,644,000 2,016,000 319,800,000 100% 319,800,000 100% 319,800,000

II Duct works 2,601,264,000 2,601,264,000 2,601,264,000 Transistion between fan & duct set 30 3,927,000 683,000 138,300,000 100% 138,300,000 100% 138,300,000

m 333 2,361,000 389,000 915,750,000 100% 915,750,000 100% 915,750,000

pc. 48 8,236,000 972,000 441,984,000 100% 441,984,000 100% 441,984,000

set 30 24,701,000 5,082,000 893,490,000 100% 893,490,000 100% 893,490,000

Supports for vertical air ducts set 30 3,520,000 554,000 122,220,000 100% 122,220,000 100% 122,220,000 Supports for horizontal air ducts set 24 3,245,000 485,000 89,520,000 100% 89,520,000 100% 89,520,000

III Actec Other's cost lot 1 223,646,206 223,646,206 100% 223,646,206 100% 223,646,206

IV Unicons's fee lot 1 707,051,021 707,051,021 100% 707,051,021 100% 707,051,021 - -

A.3 Exhaust fan in Factory 3,486,749,840 3,486,749,840 3,486,749,840 I Fan 3,069,510,000 - -

Upblast Roof Ventilators set 30 86,625,000 5,032,000 2,749,710,000 100% 2,749,710,000 100% 2,749,710,000 Maker: New York Blower - - Original: Philippin - - Model: NYJBC54P - - Working point: 35,856 CFM free blow - -

- -

Motor: 3Hp - - Power: 400v / 3p / 50Hz - - Wind Band made by Actec Vietnam - -

set 30 8,644,000 2,016,000 319,800,000 100% 319,800,000 100% 319,800,000


The itemised Breakdown of the Lump Sum Tender Price as listed below shall form only as an indication of the breakdown value for this contract works. The tenderer shall price the contract works in accordance with the Tender Drawings and Documents. No claim for extra or otherwise shall be considered for any trade/items/works as specified and shown in the Tender Drawings and Specifications but not described hereunder.

ATELIER & UNICONS AGREED VALUE OF

WORK DONE

REMARK Labour / overheads

/ Profits

% Work Done

to Date


% Work Done

to Date


Working point: 38,002 CFM @ Free blow Speed of fan: 996 rpm (Belt driven type)

Stainless steel wire-mesh for fresh air intake Steel support for fan to be hot-dip galvanized

(Other Temp. facilities, office, Transportation, Site Management etc.)

Speed of fan: 996 rpm (Belt driven type)

Stainless steel wire-mesh for fresh air intake

Steel support for fan to be hot-dip galvanized

Spiral air duct 1400mm thickness 1.2mm c/w angle bar flange

Elbow 90 degree made of galvanised steel sheet 1.2mm c/w flange

Plenum box c/w air grilles (Square type -Air velocity at face size 5m/s)


Speed of fan: 665 rpm (Belt driven type)

Steel support for fan to be hot-dip galvanized

of 81


UNIT RATE AMOUNT


UNICONS' CLAIM



WORK DONE


/ Profits

% Work Done

to Date


% Work Done

to Date


- - II Actec Other's cost lot 1 100,262,582 100,262,582 100% 100,262,582 100% 100,262,582

- -

- - III Unicons's fee lot 1 316,977,258 316,977,258 100% 316,977,258 100% 316,977,258

B. Electrical addition 6,426,583,653 6,426,583,653 100% 6,426,583,653 B.1 Supply fan in Factory & Warehouse 3,487,149,132 3,487,149,132 3,487,149,132

I Control panel - - Control panel (DB-SAF-P-W) set 1 420,514,140 2,530,000 423,044,140 100% 423,044,140 100% 423,044,140

- - II Cable - -

Cable Cu/MT/XLPE/LSZH 3C x 4.0mm2 m 17,186 108,524 9,600 2,030,075,627 100% 2,030,075,627 100% 2,030,075,627 Cable Cu/PVC 1CX4.0mm( E) m 10,303 13,423 4,153 181,085,528 100% 181,085,528 100% 181,085,528 Flexible cable Cu/PVC/PVC 3C x 4.0 mm2 m 69 52,407 9,600 4,278,458 100% 4,278,458 100% 4,278,458

- - - -

III Cable tray without cover & conduit - - Cable tray 400x100 m 45 1,193,895 156,008 60,745,644 100% 60,745,644 100% 60,745,644 Cable tray 300x100 m 45 890,967 116,424 45,332,595 100% 45,332,595 100% 45,332,595 Cable tray 200x100 m 152 466,543 67,949 81,242,814 100% 81,242,814 100% 81,242,814 Cable tray 150x100 m 1,030 374,206 50,592 437,541,579 100% 437,541,579 100% 437,541,579 Tee cable tray 400x100/200x100mm set 3 1,674,473 62,100 5,209,720 100% 5,209,720 100% 5,209,720 Tee cable tray 300x100/150x100mm set 6 1,330,366 46,575 8,261,649 100% 8,261,649 100% 8,261,649 Tee cable tray 300x100 set 1 1,330,366 39,330 1,369,696 100% 1,369,696 100% 1,369,696 Tee cable tray 200x100/1500x100mm set 3 981,850 46,575 3,085,276 100% 3,085,276 100% 3,085,276 Horizontal elbow Trunking 300x100mm set 2 1,080,923 39,330 2,240,506 100% 2,240,506 100% 2,240,506 Horizontal elbow Trunking 150x100mm set 18 571,854 31,050 10,852,263 100% 10,852,263 100% 10,852,263 GI conduit D32 - E31 m 444 153,563 17,063 75,757,500 100% 75,757,500 100% 75,757,500 GI flexible D32 m 69 85,839 17,250 7,113,161 100% 7,113,161 100% 7,113,161 Cable gland BG34 Inox set 69 108,790 11,500 8,300,010 100% 8,300,010 100% 8,300,010

- - IV Isolator - -

Isolator 3P 32A-WHT35 set 69 1,108,485 57,500 80,452,965 100% 80,452,965 100% 80,452,965 - -

V Accessories lot 1 17,710,000 3,450,000 21,160,000 100% 21,160,000 100% 21,160,000 - -

B.2 Exhaust fan in Factory 1,436,152,493 1,436,152,493 1,436,152,493 I Control panel - -

Control panel set 1 162,288,492 1,265,000 163,553,492 100% 163,553,492 100% 163,553,492 - -

II Cable - - Cable Cu/MT/XLPE/LSZH 3C x 4.0mm2 m 5,133 108,524 9,600 606,329,465 100% 606,329,465 100% 606,329,465 Cable Cu/PVC 1CX4.0mm( E) m 5,133 13,423 4,153 90,217,608 100% 90,217,608 100% 90,217,608 Flexible cable Cu/PVC/PVC 3C x 4.0 mm2 m 30 52,407 9,600 1,860,199 100% 1,860,199 100% 1,860,199

- - III Cable tray - -

Cable tray 600x100 m 84 1,575,605 195,593 148,780,590 100% 148,780,590 100% 148,780,590 Cable tray 150x100 m 760 374,206 50,592 322,846,214 100% 322,846,214 100% 322,846,214 Vert. elbow cable tray 600x100mm set 1 1,818,416 72,450 1,890,866 100% 1,890,866 100% 1,890,866 Tee cable tray 600x100/150x100mm set 6 1,969,616 72,450 12,252,395 100% 12,252,395 100% 12,252,395 Horizontal elbow Trunking 150x100mm set 12 571,854 31,050 7,234,842 100% 7,234,842 100% 7,234,842 GI conduit D32 - E31 m 180 145,554 17,063 29,270,893 100% 29,270,893 100% 29,270,893 GI flexible D32 m 30 85,839 17,250 3,092,679 100% 3,092,679 100% 3,092,679 Cable gland BG34 Inox set 30 108,790 11,500 3,608,700 100% 3,608,700 100% 3,608,700

- - IV Isolator - -

Isolator 3P 32A-WHT35 set 30 1,108,485 57,500 34,979,550 100% 34,979,550 100% 34,979,550 - -

V Accessories lot 1 8,280,000 1,955,000 10,235,000 100% 10,235,000 100% 10,235,000 B.3 Main cable from MSB to MCC of fan 1,503,282,028 1,503,282,028 1,503,282,028

I From MSB to DB-SAF-P-W - - Cable Cu/MT/XLPE/LSZH 1C-240mm2 m 872 1,139,087 32,898 1,021,971,269 100% 1,021,971,269 100% 1,021,971,269 Cable Cu/PVC 1C-240mm2 m 109 629,222 28,800 68,585,150 100% 68,585,150 100% 68,585,150

II From MSB to DB-EAF-P - - Cable Cu/MT/XLPE/LSZH 1C-185mm2 m 428 872,007 29,637 385,903,427 100% 385,903,427 100% 385,903,427 Cu/PVC 1C-95mm2 m 107 250,675 12,000 26,822,182 100% 26,822,182 100% 26,822,182

C. Eletrical deduction (1,940,246,685) (1,940,246,685) 100% (1,940,246,685)C.1 Distribution boards (918,182,050) (918,182,050) (918,182,050)

DB-FAF1 set (1) 192,575,885 Incl. (192,575,885) 100% (192,575,885) 100% (192,575,885)DB-FAF2 set (1) 192,575,885 Incl. (192,575,885) 100% (192,575,885) 100% (192,575,885)DB-EAF1 set (1) 161,309,830 Incl. (161,309,830) 100% (161,309,830) 100% (161,309,830)DB-EAF2 set (1) 161,309,830 Incl. (161,309,830) 100% (161,309,830) 100% (161,309,830)DB-FAF&EAF set (1) 210,410,620 Incl. (210,410,620) 100% (210,410,620) 100% (210,410,620)

C.2 Distribution Submains Cable (1,022,064,635) (1,022,064,635) (1,022,064,635)From MSB 3 to DB-FAF1 lot (1) 224,029,446 Incl. (224,029,446) 100% (224,029,446) 100% (224,029,446)From MSB 3 to DB-FAF2 lot (1) 286,079,841 Incl. (286,079,841) 100% (286,079,841) 100% (286,079,841)From MSB 3 to DB-EAF1 lot (1) 151,480,731 Incl. (151,480,731) 100% (151,480,731) 100% (151,480,731)From MSB 3 to DB-EAF2 lot (1) 191,387,336 Incl. (191,387,336) 100% (191,387,336) 100% (191,387,336)From MSB 3 to DB-FAF&EAF lot (1) 169,087,281 Incl. (169,087,281) 100% (169,087,281) 100% (169,087,281)

D. Steel structure and waterproofing for fans 5,217,366,774 5,217,366,774 100% 5,217,366,774 Built up steel kg 35,329 27,400 Incl. 968,003,649 100% 968,003,649 100% 968,003,649 Hot rolled steel kg 3,757 35,400 Incl. 132,991,924 100% 132,991,924 100% 132,991,924 Paint finishing m2 1,556 96,000 Incl. 149,422,372 100% 149,422,372 100% 149,422,372


of 81


UNIT RATE AMOUNT


UNICONS' CLAIM



WORK DONE


/ Profits

% Work Done

to Date


% Work Done

to Date


Bolts nos 5,024 27,000 Incl. 135,648,000 100% 135,648,000 100% 135,648,000 Penetration flashings system for fans nos 69 55,526,099 Incl. 3,831,300,829 100% 3,831,300,829 100% 3,831,300,829

VARIATION WORKSEI-57: Changing location of PDP#1003

CURRENCY: VND

NO DESCRIPTION UNIT

AMOUNT Value of Work Done to Date

UNICONS' CLAIM

Contract value

PDP# 1003

1 Cable

Cu/XLPE/PVC - 240mm2/1C m 91,907,086 100% 91,907,086.00 100% 91,907,086

Cu/PVC - 200mm2/1C(E) m 12,238,632 100% 12,238,632.00 100% 12,238,632

Accessories lot 5,424,522 100% 5,424,521.56 100% 5,424,522

2 Trunking

Cable tray 300x100 m 11,739,420 100% 11,739,420.00 100% 11,739,420

TOTAL (Not included V.A.T) 121,309,660 121,309,660 121,309,660

133,440,626 133,440,626 133,440,626

MAIN TENDER PACKAGE FOR PROPOSED CONSTRUCTION AND COMPLETION OF TBC-BALL BEVERAGE CAN FACTORY AT STREET NO.18, VIETNAM SINGAPORE INDUSTRIAL PARK II-A, TAN UYEN DISTRICT, BINH DUONG PROVINCE, VIETNAMPROJECT

REMARK


DONE % Work Done to

Date


% Work Done to

Date

