acmv estimating price(sb).xls

/ 12

BAÛNG DÖÏ TOAÙN CHI TIEÁTCOÂNG TRÌNH: WOOSHU COMPLEX, Tp.BIEÂN HOØA, T.ÑOÀNG NAIHaïng Muïc: CUNG CẤP VẬT TƯ VAØ LẮP ĐẶT HEÄ THOÁNG ACMV

STT VAÄT TÖ - QUY CAÙCH ÑVTÑÔN GIAÙ(USD) THAØNH TIEÀN (USD)

VAÄT TÖ NC+MAÙY VAÄT TÖ NC+MAÙY

A THIEÁT BÒ CHÍNH 365,230.92 12,529.91I Chiller giaûi nhieät gioù

1 Coâng suaát laïnh 750 KW Boä 3 81,175.00 1,550.26 243,525.00 4,650.78II PAU 0.00 0.001 Coâng suaát laïnh 34 KW, löu löôïng gioù1240L/S Boä 6 1,346.40 90.70 8,078.40 544.20III FCU loaïi giaáu traàn gaén oáng 0.00 0.001 Coâng suaát laïnh 2.8 KW Boä 117 126.65 10.24 14,818.05 1,198.082 Coâng suaát laïnh 4.5 KW Boä 26 130.05 10.24 3,381.30 266.243 Coâng suaát laïnh 5.6 KW Boä 10 148.75 10.24 1,487.50 102.404 Coâng suaát laïnh 7 KW Boä 3 148.75 10.24 446.25 30.725 Coâng suaát laïnh 8.5 KW Boä 1 186.15 10.24 186.15 10.246 Coâng suaát laïnh 10.5 KW Boä 34 234.60 10.24 7,976.40 348.167 Coâng suaát laïnh 12 KW Boä 12 234.60 10.24 2,815.20 122.888 Coâng suaát laïnh 14.5 KW Boä 11 360.40 10.24 3,964.40 112.649 Coâng suaát laïnh 21.5 KW Boä 2 549.10 10.24 1,098.20 20.48

10 Coâng suaát laïnh 29 KW Boä 1 617.10 10.24 617.10 10.2411 Coâng suaát laïnh 30.5 KW Boä 18 617.10 10.24 11,107.80 184.3212 Coâng suaát laïnh 35 KW Boä 2 732.70 10.24 1,465.40 20.48IV Bôm nöôùc laïnh cho chiller 0.00 0.001 35.9L/S, @40m2H2O Boä 4 4,895.15 244.76 19,580.60 979.03V Quaït gioù 0.00 0.001 Quaït Jet fan-2 toác ñoä 992/1983l/s@100Pa Boä 7 792.20 79.22 5,545.40 554.542 Quaït höôùng truïc In-line 850l/s@200Pa Boä 1 283.05 28.31 283.05 28.313 Quaït höôùng truïc In-line 1600l/s@200Pa Boä 1 477.70 47.77 477.70 47.774 Quaït höôùng truïc In-line 250l/s@150Pa Boä 2 243.95 24.40 487.90 48.795 Quaït höôùng truïc In-line1500 l/s@200Pa Boä 2 445.40 44.54 890.80 89.086 Quaït höôùng truïc In-line1250 l/s@200Pa Boä 2 426.70 42.67 853.40 85.347 Quaït höôùng truïc In-line1100 l/s@200Pa Boä 2 426.70 42.67 853.40 85.348 Quaït höôùng truïc In-line600 l/s@150Pa Boä 1 247.35 24.74 247.35 24.749 Quaït höôùng truïc In-line1750 l/s@200Pa Boä 1 439.45 43.95 439.45 43.95

10 Quaït höôùng truïc In-line7000 l/s@150Pa Boä 1 801.55 80.16 801.55 80.1611 Quaït höôùng truïc In-line600 l/s@200Pa Boä 8 289.85 28.99 2,318.80 231.8812 Quaït höôùng truïc In-line800 l/s@200Pa Boä 1 283.05 28.31 283.05 28.3113 Quaït höôùng truïc In-line350 l/s@200Pa Boä 1 311.10 31.11 311.10 31.11

KHOÁI LÖÔÏNG

/ 12


VAÄT TÖ NC+MAÙY VAÄT TÖ NC+MAÙYKHOÁI

LÖÔÏNG

14 Quaït höôùng truïc gaén töôøng 300 l/s Boä 2 139.40 13.94 278.80 27.8815 Quaït höôùng truïc gaén töôøng 800 l/s Boä 2 205.70 20.57 411.40 41.1416 Quaït höôùng truïc gaén töôøng 100 l/s Boä 1 39.10 3.91 39.10 3.9117 Quaït ly taâm-2 toác ñoä 7850/15700l/s@100Pa Boä 2 7,528.45 752.85 15,056.90 1,505.6918 Quaït ly taâm 9200/s@400Pa Boä 2 3,096.55 309.66 6,193.10 619.31VI Bình giaõn nôû kín 500 Lit Boä 1 741.20 37.06 741.20 37.06VII Thermostat coù daây Boä 237 26.56 1.33 6,294.72 314.74VIiI Caùc phuï kieän khaùc Loâ 1 1,875.00 1,875.00 1,875.00

B HEÄ THOÁNG ÑÖÔØNG OÁNG GIOÙ 0.00 0.00 54,684.24 5,280.92I Mieäng gioù 0.00 0.00

I.1 Mieäng gioù caáp 0.00 0.001 4 ways Supply air Diffuser 450X450 c/w VCD Boä 247 11.90 1.19 2,939.30 293.932 4 ways Supply air Diffuser 300X300 c/w VCD Boä 12 11.90 1.19 142.80 14.283 Linear ceilling diffuser 1000x94 Boä 16 12.85 1.29 205.60 20.564 Linear ceilling diffuser 2500x94 Boä 36 31.21 3.12 1,123.56 112.365 Linear ceilling diffuser 3000x94 Boä 36 37.64 3.76 1,355.04 135.506 Linear ceilling diffuser 1200x94 Boä 20 15.61 1.56 312.20 31.227 Linear ceilling diffuser 4000x94 Boä 1 49.57 4.96 49.57 4.968 Linear ceilling diffuser 5500x94 Boä 1 67.93 6.79 67.93 6.799 Double deflection air grilles 3000x100 Boä 12 80.78 8.08 969.36 96.94

10 Double deflection air grilles 500x500 Boä 30 25.70 2.57 771.00 77.1011 Double deflection air grilles 850x150 Boä 132 22.95 2.30 3,029.40 302.9412 Double deflection air grilles 1400x100 Boä 24 39.47 3.95 947.28 94.73I.2 Mieäng gioù hoài 0.00 0.00 0.00 0.001 Linear ceilling diffuser 7000x94 Boä 1 86.29 8.63 86.29 8.632 Linear ceilling diffuser 1000x94 Boä 19 12.85 1.29 244.15 24.423 Linear ceilling diffuser 2500x94 Boä 2 31.21 3.12 62.42 6.244 Linear ceilling diffuser 3000x94 Boä 36 37.64 3.76 1,355.04 135.505 Linear ceilling diffuser 4000x94 Boä 1 49.57 4.96 49.57 4.966 Linear ceilling diffuser 5500x94 Boä 1 67.93 6.79 67.93 6.797 Double deflection air grilles 550x550 Boä 90 29.38 2.94 2,644.20 264.428 Double deflection air grilles 300x300 Boä 12 14.69 1.47 176.28 17.639 Double deflection air grilles 3000x100 Boä 12 80.78 8.08 969.36 96.94

10 Double deflection air grilles 500x500 Boä 162 25.70 2.57 4,163.40 416.3411 Double deflection air grilles 1150x550 Boä 5 56.92 5.69 284.60 28.46I.3 Mieäng gioù thaûi 0.00 0.00 0.00 0.001 Double deflection air grilles 550x550 c/w VCD Boä 3 29.38 2.94 88.14 8.812 Double deflection air grilles 200x200 c/w VCD Boä 228 11.02 1.10 2,512.56 251.26

/ 12



LÖÔÏNG

3 Double deflection air grilles 600x200 c/w VCD Boä 13 19.28 1.93 250.64 25.06I.4 Louver gioù thaûi c/w löôùi chaén coân truøng 0.00 0.00 0.00 0.00

1000x500 Boä 1 26.62 2.66 26.62 2.66400x300 Boä 3 8.26 0.83 24.78 2.48900x400 Boä 2 20.20 2.02 40.40 4.041200x300 Boä 10 20.20 2.02 202.00 20.201200x600 Boä 1 38.56 3.86 38.56 3.86800x400 Boä 3 18.36 1.84 55.08 5.51600x300 Boä 2 10.63 1.06 21.26 2.13Dieän tích min. 2.2m² Boä 2 108.32 10.83 216.64 21.66Dieän tích min. 2.5m² Boä 1 123.93 12.39 123.93 12.39

I.5 0.00 0.00 0.00 0.001500x300 Boä 4 23.87 2.39 95.48 9.551200x300 Boä 10 20.20 2.02 202.00 20.20800x400 Boä 1 18.36 1.84 18.36 1.84Relief Damper 1200X600 Boä 2 54.23 5.42 108.46 10.85Sound Bar Louver (Dieän tích min. 4.5m²) Boä 1 283.66 28.37 283.66 28.37Sound Bar Louver (Dieän tích ù min. 3000x3000) Boä 1 510.41 51.04 510.41 51.04

II Oáng gioù 0.00 0.00 0.00 0.00II.1 Oáng gioù caáp 0.00 0.00 0.00 0.00

Tole traùng keõm daøy 0.6mm m² 300 3.23 0.32 969.00 96.90Tole traùng keõm daøy 0.8mm m² 807 4.21 0.42 3,397.47 339.75

II.2 Oáng gioù hoài 0.00 0.00 0.00 0.00Tole traùng keõm daøy 0.8mm m² 438 4.21 0.42 1,843.98 184.40

II.3 Oáng gioù töôi 0.00 0.00 0.00 0.00Tole traùng keõm daøy 0.6mm m² 869 3.23 0.32 2,806.87 280.69Tole traùng keõm daøy 0.8mm m² 1144 4.21 0.42 4,816.24 481.62Tole traùng keõm daøy 1mm m² 35 4.68 0.47 163.80 16.38

II.4 Oáng gioù thaûi 0.00 0.00 0.00 0.00Tole traùng keõm daøy 0.6mm m² 804 3.23 0.32 2,596.92 259.69Tole traùng keõm daøy 0.8mm m² 240 4.21 0.42 1,010.40 101.04

II.5 Oáng gioù thaûi baèng inox m² 66 13.18 1.32 869.88 86.99II.6 Oáng gioù meàm 0.00 0.00 0.00 0.00

Þ150 m 67 0.77 0.08 51.59 5.16Þ200 m 149 0.85 0.09 126.65 12.67Þ250 m 81 1.49 0.15 120.69 12.07Þ300 m 9 1.70 0.17 15.30 1.53

III m² 2352 1.13 0.11 2,657.76 265.78

Louver gioù töôi c/w löôùi chaén coân truøng + phin loïc thoâ

Boâng thuyû tinh caùch nhieät oáng gioù 25mm@32kG/m³

/ 12



LÖÔÏNG

IV Van ñieàu chænh gioù VCD 0.00 0.00 0.00 0.00500x200 Boä 1 17.20 1.72 17.20 1.72400x200 Boä 3 15.71 1.57 47.13 4.71150x150 Boä 176 10.47 1.05 1,842.72 184.27300x250 Boä 15 14.31 1.43 214.65 21.47200x200 Boä 71 11.97 1.20 849.87 84.99250x250 Boä 12 13.46 1.35 161.52 16.15250x200 Boä 1 11.97 1.20 11.97 1.20250x150 Boä 35 11.22 1.12 392.70 39.27200x150 Boä 44 11.22 1.12 493.68 49.37700x250 Boä 6 18.90 1.89 113.40 11.34

V Van gioù moät chieàu NRD Boä 0.00 0.00 0.00 0.00600X200 Boä 17 18.28 1.83 310.76 31.08200X150 Boä 1 7.86 0.79 7.86 0.79300X250 Boä 1 13.39 1.34 13.39 1.341000x750 Boä 2 25.29 2.53 50.58 5.06

VI Caùc phuï kieän khaùc Loâ 1 1,875.00 1,875.00 1,875.00C HEÄ THOÁNG ÑÖÔØNG OÁNG NÖÔÙC LAÏNH 0.00 0.00 64,992.91 8,101.85I Oáng theùp ñen 0.00 0.00DN20 m 340 0.77 0.08 261.80 26.18DN25 m 648 1.07 0.11 693.36 69.34DN32 m 404 1.36 0.14 549.44 54.94DN40 m 184 1.56 0.16 287.04 28.70DN50 m 184 1.79 0.18 329.36 32.94DN65 m 206 2.49 0.25 512.94 51.29DN80 m 46 3.28 0.33 150.88 15.09DN100 m 12 3.77 0.38 45.24 4.52DN150 m 36 8.77 0.88 315.72 31.57DN200 m 56 15.41 1.54 862.96 86.30DN250 m 64 27.36 2.74 1,751.04 175.10

II Oáng nöôùc ngöng-uPVC 0.00 0.00 0.00 0.00DN25 m 424 0.33 0.03 140.45 14.05DN32 m 245 0.48 0.05 117.91 11.79DN40 m 352 0.75 0.08 264.00 26.40

III OÁng caùch nhieät 0.00 0.00 0.00 0.00III.1 0.00 0.00 0.00

DN20 daøy 38 mm m 340 1.51 0.69 514.64 234.94DN25 daøy 38 mm m 648 1.64 0.72 1,062.30 466.56

Cho oáng nöôùc laïnh-Aeroflex tyû troïng 48~96kg/m³

/ 12



LÖÔÏNG

DN32 daøy 38 mm m 404 2.08 0.76 838.91 306.64DN40 daøy 38 mm m 184 2.40 0.78 442.40 143.34DN50 daøy 38 mm m 184 2.95 0.93 542.95 170.38DN65 daøy 50 mm m 206 3.38 1.67 695.67 344.84DN80 daøy 50 mm m 46 4.37 2.29 201.09 105.39DN100 daøy 50 mm m 12 6.56 2.85 78.69 34.16DN150 daøy 50 mm m 36 7.32 3.19 263.61 114.77DN200 daøy 50 mm m 56 9.02 3.51 504.92 196.28DN250 daøy 50 mm m 64 11.15 4.04 713.44 258.62

III.2 Cho oáng nöôùc ngöng-Rubber cell Foam 0.00 0.00 0.00 0.00DN25 daøy 13 mm m 424 0.94 0.09 398.56 39.86DN32 daøy 13 mm m 245 1.02 0.10 249.90 24.99DN40 daøy 19 mm m 352 1.19 0.12 418.88 41.89

IV Heä thoáng van tay vaø ñieän 0.00 0.00 0.00 0.00IV.1 Cuïm van cho chiller vaø phuï kieän 0.00 0.00 0.00 0.00

Van böôùm DN150 Boä 6 47.81 4.78 286.86 28.69Khôùp noái meàm DN150 Boä 6 48.67 4.87 292.02 29.20Van xaû ñaùy Boä 6 4.25 0.43 25.50 2.55Ñieåm thöû Boä 6 2.55 0.26 15.30 1.53Ñoàng hoà ño aùp suaát Boä 6 10.04 1.00 60.24 6.02Ñoàng hoà ño nhieät ñoä Boä 6 10.61 1.06 63.66 6.37Coâng taéc doøng chaûy Boä 3 29.84 2.98 89.52 8.95

IV.2 Cuïm van cho bôm nöôùc laïnh vaø phuï kieän 0.00 0.00 0.00 0.00Van böôùm DN150 Boä 8 47.81 4.78 382.48 38.25Khôùp noái meàm DN150 Boä 8 48.67 4.87 389.36 38.94Van 1 chieàu DN150 Boä 4 51.45 5.15 205.80 20.58Loïc Y DN150 Boä 4 126.70 12.67 506.80 50.68Ñoàng hoà ño aùp suaát Boä 8 10.04 1.00 80.32 8.03Loø xo choáng rung Boä 16 28.80 2.88 460.80 46.08

IV.3 Cuïm van cho FCU/PAU vaø phuï kieän 0.00 0.00 0.00 0.00Van coång DN20 Boä 312 2.55 0.26 795.60 79.56Van coång DN25 Boä 120 3.40 0.34 408.00 40.80Van coång DN32 Boä 42 4.25 0.43 178.50 17.85Van coång DN40 Boä 12 5.95 0.60 71.40 7.14Khôùp noái meàm DN20 Boä 312 9.35 0.94 2,917.20 291.72Khôùp noái meàm DN25 Boä 120 10.04 1.00 1,204.80 120.48Khôùp noái meàm DN32 Boä 42 11.14 1.11 467.88 46.79Khôùp noái meàm DN40 Boä 12 11.95 1.20 143.40 14.34Van caân baèng DN20 Boä 156 32.66 3.27 5,094.96 509.50

/ 12



LÖÔÏNG

Van caân baèng DN25 Boä 60 35.67 3.57 2,140.20 214.02Van caân baèng DN32 Boä 21 40.40 4.04 848.40 84.84Van caân baèng DN40 Boä 6 56.61 5.66 339.66 33.97Van motor 2 ngaõ ñieàu chænh voâ caáp DN20 Boä 156 76.12 7.61 11,874.72 1,187.47Van motor 2 ngaõ ñieàu chænh voâ caáp DN25 Boä 60 93.47 9.35 5,608.20 560.82Van motor 2 ngaõ ñieàu chænh voâ caáp DN32 Boä 21 130.15 13.02 2,733.15 273.32Van motor 2 ngaõ ñieàu chænh voâ caáp DN40 Boä 6 140.00 14.00 840.00 84.00Loïc Y DN20 Boä 156 6.22 0.62 970.32 97.03Loïc Y DN25 Boä 60 6.41 0.64 384.60 38.46Loïc Y DN32 Boä 21 8.89 0.89 186.69 18.67Loïc Y DN40 Boä 6 9.80 0.98 58.80 5.88Van xaû ñaùy Boä 486 4.25 0.43 2,065.50 206.55Ñieåm thöû Boä 486 2.55 0.26 1,239.30 123.93

IV.4 0.00 0.00 0.00 0.00Van coång DN50 Boä 3 7.65 0.77 22.95 2.30Van coång DN65 Boä 7 29.75 2.98 208.25 20.83Van coång DN80 Boä 8 42.50 4.25 340.00 34.00Van caân baèng DN50 Boä 1 68.80 6.88 68.80 6.88Van caân baèng DN65 Boä 7 172.03 17.20 1,204.21 120.42Van caân baèng DN80 Boä 8 237.68 23.77 1,901.44 190.14Van xaû ñaùy Boä 2 4.25 0.43 8.50 0.85Van xaû khí töï ñoäng Boä 5 7.46 0.75 37.30 3.73Van bypass DN100+Caûm bieán cheânh aùp Boä 1 422.42 42.24 422.42 42.24Caûm bieán cheânh aùp Boä 1 612.00 61.20 612.00 61.20Van böôùm DN100 Boä 3 30.50 3.05 91.50 9.15Thieát bò chaâm hoùa chaát töï ñoäng Boä 1 1,562.50 156.25 1,562.50 156.25

V Caùc phuï kieän khaùc Loâ 1 1,875.00 1,875.00 1,875.00Toång coäng thaønh tieàn USD: 484,908 25,913Toång coäng thaønh tieàn VND: 7,758,529,107 414,602,970

Cuïm van cho heä thoáng ñöôøng oáng vaø phuï kieän

/ 12

BAÛNG DÖÏ TOAÙN CHI TIEÁTCOÂNG TRÌNH: WOOSHU COMPLEX, Tp.BIEÂN HOØA, T.ÑOÀNG NAIHaïng Muïc: CUNG CẤP VẬT TƯ VAØ LẮP ĐẶT HEÄ THOÁNG ACMV

TOÅNG (USD) GHI CHUÙ

377,760.83 377,760.83

248,175.78 248,175.780.00

8,622.60 8,622.600.00

16,016.13 16,016.133,647.54 3,647.541,589.90 1,589.90

476.97 476.97196.39 196.39

8,324.56 8,324.562,938.08 2,938.084,077.04 4,077.041,118.68 1,118.68

627.34 627.3411,292.12 11,292.12

1,485.88 1,485.880.00

20,559.63 20,559.630.00

6,099.94 6,099.94311.36 311.36525.47 525.47536.69 536.69979.88 979.88938.74 938.74938.74 938.74272.09 272.09483.40 483.40881.70 881.70

2,550.68 2,550.68311.36 311.36342.21 342.21

/ 12


306.68 306.68452.54 452.54

43.01 43.0116,562.59 16,562.59

6,812.41 6,812.41778.26 778.26

6,609.46 6,609.461,875.00 1,875.00

59,965.16 59,965.160.000.00

3,233.23 3,233.23157.08 157.08226.16 226.16

1,235.92 1,235.921,490.54 1,490.54

343.42 343.4254.53 54.5374.72 74.72

1,066.30 1,066.30848.10 848.10

3,332.34 3,332.341,042.01 1,042.01

0.0094.92 94.92

268.57 268.5768.66 68.66

1,490.54 1,490.5454.53 54.5374.72 74.72

2,908.62 2,908.62193.91 193.91

1,066.30 1,066.304,579.74 4,579.74

313.06 313.060.00

96.95 96.952,763.82 2,763.82

/ 12


275.70 275.700.00

29.28 29.2827.26 27.2644.44 44.44

222.20 222.2042.42 42.4260.59 60.5923.39 23.39

238.30 238.30136.32 136.32

0.00105.03 105.03222.20 222.20

20.20 20.20119.31 119.31312.03 312.03561.45 561.45

0.000.00

1,065.90 1,065.903,737.22 3,737.22

0.002,028.38 2,028.38

0.003,087.56 3,087.565,297.86 5,297.86

180.18 180.180.00

2,856.61 2,856.611,111.44 1,111.44

956.87 956.870.00

56.75 56.75139.32 139.32132.76 132.76

16.83 16.832,923.54 2,923.54

/ 12


0.0018.92 18.9251.84 51.84

2,026.99 2,026.99236.12 236.12934.86 934.86177.67 177.67

13.17 13.17431.97 431.97543.05 543.05124.74 124.74

0.00341.84 341.84

8.65 8.6514.73 14.7355.64 55.64

1,875.00 1,875.0073,094.76 73,094.76

0.00 0.00287.98 287.98762.70 762.70604.38 604.38315.74 315.74362.30 362.30564.23 564.23165.97 165.97

49.76 49.76347.29 347.29949.26 949.26

1,926.14 1,926.140.00 0.00

154.49 154.49129.70 129.70290.40 290.40

0.00 0.000.00 0.00

749.58 749.581,528.86 1,528.86

/ 12


1,145.54 1,145.54585.74 585.74713.33 713.33

1,040.52 1,040.52306.48 306.48112.85 112.85378.37 378.37701.20 701.20972.07 972.07

0.00 0.00438.42 438.42274.89 274.89460.77 460.77

0.00 0.000.00 0.00

315.55 315.55321.22 321.22

28.05 28.0516.83 16.8366.26 66.2670.03 70.0398.47 98.47

0.00 0.00420.73 420.73428.30 428.30226.38 226.38557.48 557.48

88.35 88.35506.88 506.88

0.00 0.00875.16 875.16448.80 448.80196.35 196.35

78.54 78.543,208.92 3,208.921,325.28 1,325.28

514.67 514.67157.74 157.74

5,604.46 5,604.46

/ 12


2,354.22 2,354.22933.24 933.24373.63 373.63

13,062.19 13,062.196,169.02 6,169.023,006.47 3,006.47

924.00 924.001,067.35 1,067.35

423.06 423.06205.36 205.36

64.68 64.682,272.05 2,272.051,363.23 1,363.23

0.00 0.0025.25 25.25

229.08 229.08374.00 374.00

75.68 75.681,324.63 1,324.632,091.58 2,091.58

9.35 9.3541.03 41.03

464.66 464.66673.20 673.20100.65 100.65

1,718.75 1,718.751,875.00510,821

8,173,132,077

acmv estimating price(sb).xls

Documents