Project Name Project Location REPUBLICA DEMOCRATICA DE TIMOR LESTE GABINETE DO PRIMEIRO MINISTRO AGENCIA DESENVOLVIMENTO NACIONAL SUMMARY New Contruction of Heros Monument & Resting Place (PHASE I ) Sub District of Tliomar, Distric Lautem DESCRIPTION crete ne A |PRELIMENARY WORKS 13,878.00 | 8 |srTe WoRKS | 446,910.50 c ICHEMETRY & OSSUARIO FOR RESTING PLACE 69,611.87 | > |LANDSCAPE WORKS, SITE ELECTRICITY, DRAINAGE, & WATER sete | SUPPLY : I TOTAL CONSTRUCTION COST 534,009.49 Ir [CONTRACTOR FEE & OVERHEAD (10% OF T) 53,400.95 nmr ‘TAX (2% OF T+12) 11,748.21 Vv CONSULTANT DESIGN FEE FOR MASTER PLAN | 22,600.00 | GRAND TOTAL (I+II+III+IV)} 621,758.65 biti, 282,.0S12014 Agreed By Niel Francisco M.D: .LEKIBO Eng, Constant Verified By Approved By Roferio M. Pires Eng. Melenié dd C. Barros Al 'ADN Enginaer ‘ADN AdviserProject Name Project Location REPUBLICA DEMOCRATICA DE TIMOR LESTE GABINETE DO PRIMEIRO MINISTRO AGENCIA DESENVOLVIMENTO NACIONAL BILL OF QUANTITY + New Contruction of Heros Monument & Re: + Sub District of Iliomar, Distric Lautem Place (PHASE I ) UNIT AO No ITEM DESCRIPTION unr | ary | parce an (usd) oe z me 7s ee ae TGR ¢ A PRELIMINARY WORKS ~ At |Project name(Notice Board) Ls f 75.00 75.00 no [Mobilization contractor's temporary facilities and ia 1 6,000.00 6,000.00 equipment * A3 |Site clearence Ls 4 500.00, 500.00 AA |Water supply for construction works Ls 1 1,500.00 1,500.00 A5 |Electrical Power for construction works Ls i 1,500.00 1,500.00 AS |Temporary Site Building Ls ij 1,500.00, 1,500.00 A.6 |Photos, Reports & As built drawing Ls 1 1,000.00 1,000.00 A7 |Setting -out/Ley-out ls i 1,500.00 1,500.00 TOTAL FOR PRELIMINARY WORKS 13,575.00Project Name Project Location REPUBLICA DEMOCRATICA DE TIMOR LESTE GABINETE DO PRIMEIRO MINISTRO AGENCIA DESENVOLVIMENTO NACIONAL BILL OF QUANTITY + New Contruction of Heros Monument & Resting Place (PHASE I ) + Sub District of Iliomar, Distric Lautem UNIT PRIce] AMOUNT NO ITEM DESCRIPTION UNIT) TY ee 2 (usb) (usp) as Te z eg pane ee B SITE WORKS ~ B.1 GROUND WORK |Excavation & make Elevation for whole site 13,531.93 554 4: BAL (@197"68.69) cum 74,909.38 Supplying and filling in with selected materials 3,015.4: 12.18 3 5 812 |including, watering, consolidating. @ 43.9%68.69 | A | 3.01549 ere ‘Sub Total 111,625.55 B.3. CONCRETE WORKS: Reinforced Concrete Grade 25 Mpa ( B.3.1 Reinforce Concrete Rataining Wall (RW 1) - B.3.L1 |Excavation @6,3* 76,87 long meter cum 484.281 554 2,680.86 inforce Reteini - B312 Reinforcement concrete Retaining Wall @2.62” Fay 2013994 72192 145,394.25 76.87 long meter Backfill excavated material around Retaining walls 3 cu 5 10 B3.L3 1e3.5 * 76.87 long meter m 269,048 5. 1,373.00 ‘Sub Total 149,448.12 B.3.2 |Reinforce Concrete Rataining Wall (RW 2) B.3.2.1 |Excavation @12.1 * 11.72 long meter cum 141,812 5.54 785,04 Reinforcement te Retaining Wall 7 B.3.22 any ent concrete Bes a eee cum 76,8832 721.92 55,503.52 11.72 long meter Backfill excavated material around Retaining walls B3.2.3 u, 1059" 1172 long meter cum | 80.868 5.10 41269 ‘Sub Total 56,701.25 a/ REPUBLICA DEMOCRATICA DE TIMOR LESTE GABINETE DO PRIMEIRO MINISTRO AGENCIA DESENVOLVIMENTO NACIONAL BILL OF QUANTITY Project Name: New Contruction of Heros Monument & Resting Place (PHASE I) Project Location + Sub District of Tlioman, Distrie Lautem UNIT PRICE] AMOUNT No ITEM DESCRIPTION at] ary F ol (usb) (usp) = z lees z RECO 8.3.3 [Reinfoce Concrete Rataining Wall (RW 3) — 8.3.3.1 [Excavation @13.4 * 1.38 long meter cum | 18.492 554 102.37 Rei it concrete Retaini 3" aaa. [Reinforcement concrete Reteining Wall@ 4.78" |e. | 6 saga raise 4.76207 1.38 long meter Backfill excavated material around Retaining walls 2333 Jevoi-138 ung meter cum | 9.6738 5.10 49.37 ‘Sub Total 4,913.81 8.3.4 [Reinforce Concrete Rataining Wall (RW 4) 8.34.1 [Excavation @7. 5* 30.52 long meter cum | 2289 554 1,267.18 Reinforcement concrete Ri Wall @ 2.62* 2.34 [Reinforcement concrete Retaining Wall @ 2.62" |. | ro 9604 raise 57,726.46 30.52 long meter Backfill excavated materiel around Retaining walls 33.43 le 3.4 = 20m long meter cum | 109.872 5.10 560.70 ‘Sub Total 59,554.29 8.3.5 [Reinforce Concrete Rataining Wall (RW 5) 8.3.51 |Excavotion © 5.3 * 38.32 long meter cum | 203.096 554 112429 Reinforcement concrete Retaini 2.28" as [eee eat neta rane Walle cum | 87.3696 72192 63,073.86 38,32 long meter 3.353 |eekfill excavated material around Retaining walls |... | gig6e An non le 2.4* 38.32 lono meter Sub Total 64,667.49 TOTAL FOR SITE WORKS 446,910.50 iee REPUBLICA DEMOCRATICA DE TIMOR LESTE GABINETE DO PRIMEIRO MINISTRO- AGENCIA DESENVOLVIMENTO NACIONAL BILL OF QUANTITY Project Name New Contruction of Heros Monument & Resting Place (PHASE I ) Fatin Projecto + Sub District of Tliomar, Distrie Lautem PRICE No ITEM DESCRIPTION unr | ary a AMOUNT (USD) pairs z ESS A EE SE F |CHEMITRY & OSSUARIO FOR RESTING PLACE lossuario for Resting Place 1 Footing Excavation cum 24.64 554 136.39 1nd bed laid, levelled on Fz. Pomm thik sand bed lid leveled and um 2.46 1215 2993 compacted slab F.14 concrete Ground beam cum 6.15 raise 4.43894 £14 |Conerete Ground beam, & top Beam eum 942 raise 6.58391 F.14 [concrete slab cum 6.66 raise 4,806.25 F.13 [concrete wall cum 29.02 raise 20,949.39 F.13 {column cum 9a7| aise 7125.13 215. [concrete Deck/roof cum 9.32 721.92 673118 F.16 Concrete Fence on top of Ossuario cum 22.46 raise 1621074 F.17 |IMetal Gate (Ossuorio for Resting Place) set 2 1300.00 2,600.00 ‘Sub Total 69,611.87 TOTAL FOR OSSUARIO WORKS 69,611.87REPUBLICA DEMOCRATICA DE TIMOR LESTE GABINETE DO PRIMEIRO MINISTRO AGENCIA DESENVOLVIMENTO NACIONAL BILL OF QUANTITY Prelect Name: New Contruction of Heres Monument & Resting Place (PHASE I) Fat Projecto: Sub District of Tliomar, Distric Lautem UNIT NO ITEM DESCRIPTION UNIT ary PRICE AMOUNT (USD) (usb) a SS 2S Sp | DS TS IRE Sea aaaE| |LANDSCAPE WORKS, SITE ELECTRICITY, DRAINAGE, & WATER SUPPLY G4 DRAINAGE WORKS INew Drainage Works perimeter rataining r G44 Vwall, stairs, bathway ©0125" 68.16 a Ca eau ae 42 |Metal works for cover Drainage nl 68.16 23.00 1567.68 ‘Sub Total 3,912.13 TOTAL FOR DRAINAGE WORKS 3,912.13