TOA CORPORATION

THE PORT VILA LAPETASI INTERNATIONAL MULTI-PURPOSE WHARF DEVELOPMENT PROJECT

DETAILED CALCULATIONS
Item No. 4-I.a-5-1
Description of Work: Structural Steel including Erection

Unit Wt,
Description unit H, mm B, mm L, m nos kg/m Weight, kg Rem
A B C AxBxC
Gatehouse

4-I.a-5-1
Structural steel incl Erection 2.81 ton

Columns
Y1 Framing Elevation / X1-X2
C1 H-150x150x7x10 kg 150 150 4.514 1 31.10 140.39 S-1201-2
C1 H-150x150x7x10 kg 150 150 4.114 1 31.10 127.95
a b c d e axbxcxdxe
BPL 200x200x16 kg 0.200 0.200 0.016 2 7850 10.05
Y2 Framing Elevation / X2-X1
C1 H-150x150x7x10 kg 150 150 4.114 1 31.10 127.95
C1 H-150x150x7x10 kg 150 150 4.514 1 31.10 140.39
a b c d e axbxcxdxe
BPL 200x200x16 kg 0.200 0.200 0.016 2 7850 10.05
556.76
Girders & Beams
Roof Level
Y1 Framing Elevation / X1-X2
CG1 H-150x150x7x10 kg 150 150 0.996 1 31.10 30.98 S-1201-2
G1 H-150x150x7x10 kg 150 150 0.530 1 31.10 16.48
G1 H-150x150x7x10 kg 150 150 1.796 1 31.10 55.86
G1 H-150x150x7x10 kg 150 150 0.530 1 31.10 16.48
CG1 H-150x150x7x10 kg 150 150 0.530 1 31.10 16.48
CG1 H-150x150x7x10 kg 150 150 1.295 1 31.10 40.27
a b c d e axbxcxdxe
GJ1 2 SPL-150x290x9 kg 0.150 0.290 0.009 6 7850 18.44
4 SPL-60x290x9 kg 0.060 0.290 0.009 12 7850 14.75
2 SPL-80x350x9 kg 0.080 0.350 0.009 6 7850 11.87
GJ1 bolt 8-Ø16x60 kg 3.1416 6.4E-05 0.06 24 7850 2.27
GJ1 bolt 2-Ø16x55 kg 3.1416 6.4E-05 0.06 6 7850 0.52
Y2 Framing Elevation / X2-X1
CG1 H-150x150x7x10 kg 150 150 1.295 1 31.10 40.27
CG1 H-150x150x7x10 kg 150 150 0.530 1 31.10 16.48
G1 H-150x150x7x10 kg 150 150 0.530 1 31.10 16.48
G1 H-150x150x7x10 kg 150 150 1.796 1 31.10 55.86
G1 H-150x150x7x10 kg 150 150 0.530 1 31.10 16.48
CG1 H-150x150x7x10 kg 150 150 0.996 1 31.10 30.98
a b c d e axbxcxdxe
GJ1 2 SPL-150x290x9 kg 0.150 0.290 0.009 6 7850 18.44
4 SPL-60x290x9 kg 0.060 0.290 0.009 12 7850 14.75
2 SPL-80x350x9 kg 0.080 0.350 0.009 6 7850 11.87
GJ1 bolt 8-Ø16x60 kg 3.1416 6.4E-05 0.06 24 7850 2.27
GJ1 bolt 2-Ø16x55 kg 3.1416 6.4E-05 0.06 6 7850 0.52
X2 Framing Elevation / Y1-Y2
G1 H-150x150x7x10 kg 150 150 0.525 1 31.10 16.33
G1 H-150x150x7x10 kg 150 150 0.930 1 31.10 28.92
G1 H-150x150x7x10 kg 150 150 0.525 1 31.10 16.33
GJ1 2 SPL-150x290x9 kg 0.150 0.290 0.009 4 7850 12.29
a b c d e axbxcxdxe
4 SPL-60x290x9 kg 0.060 0.290 0.009 8 7850 9.83

Page 1 of 7
 TOA CORPORATION
THE PORT VILA LAPETASI INTERNATIONAL MULTI-PURPOSE WHARF DEVELOPMENT PROJECT
DETAILED CALCULATIONS
Item No. 4-I.a-5-1
Description of Work: Structural Steel including Erection

Unit Wt,
Description unit H, mm B, mm L, m nos kg/m Weight, kg Rem
A B C AxBxC
2 SPL-80x350x9 kg 0.080 0.350 0.009 4 7850 7.91
GJ1 bolt 8-Ø16x60 kg 3.1416 6.4E-05 0.06 16 7850 1.52
GJ1 bolt 2-Ø16x55 kg 3.1416 6.4E-05 0.06 4 7850 0.35
X1 Framing Elevation / Y2-Y1
G1 H-150x150x7x10 kg 150 150 0.525 1 31.10 16.33
G1 H-150x150x7x10 kg 150 150 0.930 1 31.10 28.92
G1 H-150x150x7x10 kg 150 150 0.525 1 31.10 16.33
a b c d e axbxcxdxe
GJ1 2 SPL-150x290x9 kg 0.150 0.290 0.009 4 7850 12.29
4 SPL-60x290x9 kg 0.060 0.290 0.009 8 7850 9.83
2 SPL-80x350x9 kg 0.080 0.350 0.009 4 7850 7.91
GJ1 bolt 8-Ø16x60 kg 3.1416 6.4E-05 0.06 16 7850 1.52
GJ1 bolt 2-Ø16x55 kg 3.1416 6.4E-05 0.06 4 7850 0.35
Floor Level
Plan GL+1200
G1 H-150x150x7x10 kg 150 150 1.980 2 31.10 123.16 S-1201-1
B1 H-150x150x7x10 kg 150 150 1.980 1 31.10 61.58
CG1 H-150x150x7x10 kg 150 150 0.975 2 31.10 60.65
G1 H-150x150x7x10 kg 150 150 0.525 2 31.10 32.66
G1 H-150x150x7x10 kg 150 150 2.305 2 31.10 143.37
a b c d e axbxcxdxe
GJ1 2 SPL-150x290x9 kg 0.150 0.290 0.009 4 7850 12.29
4 SPL-60x290x9 kg 0.060 0.290 0.009 8 7850 9.83
2 SPL-80x350x9 kg 0.080 0.350 0.009 4 7850 7.91
GJ1 bolt 8-Ø16x60 kg 3.1416 6.4E-05 0.06 16 7850 1.52
GJ1 bolt 2-Ø16x55 kg 3.1416 6.4E-05 0.06 4 7850 0.35
Plan GL+4100
B1 H-150x150x7x10 kg 150 150 1.980 3 31.10 184.73
1,273.82
Purlins & Sagrods
X1 Framing Elevation / Y1-Y2
Purlins C-100x50x20x2.3 kg 100 50 1.446 2 4.06 11.74 S-1201-3
C-100x50x20x2.3 kg 100 50 3.150 6 4.06 76.73
Y1-500 Framing Elevation
(additional support) L-50x50x4 kg 50 50 6.037 1 3.06 18.47 S-1201-7
L-50x50x4 kg 50 50 0.203 1 3.06 0.62
L-50x50x4 kg 50 50 0.183 1 3.06 0.56
L-65x65x6 kg 65 65 5.946 1 5.91 35.14
Y2+500 Framing Elevation
(additional support) L-50x50x4 kg 50 50 6.037 1 3.06 18.47
L-50x50x4 kg 50 50 0.203 1 3.06 0.62
L-50x50x4 kg 50 50 0.183 1 3.06 0.56
L-65x65x6 kg 65 65 5.946 1 5.91 35.14
X2-1900 Framing Elevation
(additional support) L-50x50x4 kg 50 50 0.395 1 3.06 1.21
L-50x50x4 kg 50 50 1.900 1 3.06 5.81
L-50x50x4 kg 50 50 0.395 1 3.06 1.21
L-50x50x4 kg 50 50 3.190 1 3.06 9.76
L-50x50x4 kg 50 50 0.132 4 3.06 1.62
X1+1050 Framing Elevation
(additional support) L-50x50x4 kg 50 50 0.395 1 3.06 1.21
L-50x50x4 kg 50 50 1.900 1 3.06 5.81

Page 2 of 7
 TOA CORPORATION
THE PORT VILA LAPETASI INTERNATIONAL MULTI-PURPOSE WHARF DEVELOPMENT PROJECT
DETAILED CALCULATIONS
Item No. 4-I.a-5-1
Description of Work: Structural Steel including Erection

Unit Wt,
Description unit H, mm B, mm L, m nos kg/m Weight, kg Rem
A B C AxBxC
L-50x50x4 kg 50 50 0.395 1 3.06 1.21
L-50x50x4 kg 50 50 3.190 1 3.06 9.76
L-50x50x4 kg 50 50 0.153 4 3.06 1.87
Plan GL+4100
Sagrods M16 kg 2.084 2 1.58 6.58 S-1201-1
M16 kg 1.574 2 1.58 4.97
M16 kg 1.575 2 1.58 4.97
M16 kg 2.526 2 1.58 7.97
262.03
Stair
X2 Framing Elevation
stringer C-200x80x7.5x11 kg 200 80 0.262 2 24.60 12.89 S-1201-5
C-200x80x7.5x11 kg 200 80 1.346 2 24.60 66.22
C-200x80x7.5x11 kg 200 80 0.130 2 24.60 6.40
(stair landing) C-100x50x20x2.3 kg 100 50 2.510 3 4.06 30.57
116.08
Diagonal Braces
Y1 & Y2 Framing Elevation
V1 C-100x50x5x7.5 kg 100 50 2.596 4 9.36 97.19 S-1201-2
X1 & X2 Framing Elevation
V1 C-100x50x5x7.5 kg 100 50 1.924 4 9.36 72.03
169.23
Furring
Plan GL+4100
Y1 & Y2 Framing Elevation
Sidings C-100x50x20x2.3 kg 100 50 3.168 8 4.06 102.90 S-1201-6
C-100x50x20x2.3 kg 100 50 0.198 4 4.06 3.22
C-100x50x20x2.3 kg 100 50 1.300 4 4.06 21.11
C-100x50x20x2.3 kg 100 50 1.570 4 4.06 25.50
C-100x50x20x2.3 kg 100 50 1.865 4 4.06 30.29
□-100x100x2.3 kg 100 100 3.730 2 6.95 51.85
□-100x100x2.3 kg 100 100 3.307 2 6.95 45.97
X2 Framing Elevation
Sidings C-100x50x20x2.3 kg 100 50 2.340 1 4.06 9.50
C-100x50x20x2.3 kg 100 50 0.570 8 4.06 18.51
C-100x50x20x2.3 kg 100 50 1.100 1 4.06 4.47
□-100x100x2.3 kg 100 100 2.340 1 6.95 16.26
X1 Framing Elevation
Sidings C-100x50x20x2.3 kg 100 50 2.340 2 4.06 19.00
C-100x50x20x2.3 kg 100 50 1.400 2 4.06 11.37

C-100x50x20x2.3 kg 100 50 2.340 6 4.06 57.00

C-100x50x20x2.3 kg 100 50 0.145 6 4.06 3.53
□-50x50x2.3 kg 100 100 1.400 2 3.34 9.35
429.82

Page 3 of 7
 TOA CORPORATION
THE PORT VILA LAPETASI INTERNATIONAL MULTI-PURPOSE WHARF DEVELOPMENT PROJECT
DETAILED CALCULATIONS
Item No. 4-I.a-5-1
Description of Work: Structural Steel including Erection

Unit Wt,
Description unit H, mm B, mm L, m nos kg/m Weight, kg Rem
A B C AxBxC
SUMMARY
Columns kg 556.76

Girders & Beams kg 1,273.82

Purlins & Sagrods kg 262.03

Stair kg 116.08

Diagonal Braces kg 169.23

Furring kg 429.82

Total kg 2,807.74

Actual ton 2.81

BOQ ton 1.40

Difference ton 1.41

Page 4 of 7
 TOA CORPORATION
THE PORT VILA LAPETASI INTERNATIONAL MULTI-PURPOSE WHARF DEVELOPMENT PROJECT
DETAILED CALCULATIONS
Item No. 4-I.a-12
Description of Work: Painting Works

H, mm B, mm Ht Base Wd L, m nos Qty

Description unit Rem
A B C = A/1000 D = B/1000 E F G H=ExFxG
Gatehouse

4-I.a-12-2
Synthetic Resin Oil Paint 0.13 m2

Columns
Y1 Framing Elevation / X1-X2
C1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 4.514 1 4.06 S-1201-2
C1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 4.114 1 3.70
Y2 Framing Elevation / X2-X1
C1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 4.114 1 3.70
C1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 4.514 1 4.06
15.53
Girders & Beams
Roof Level
Y1 Framing Elevation / X1-X2
CG1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 0.996 1 0.90 S-1201-2
G1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 0.530 1 0.48
G1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 1.796 1 1.62
G1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 0.530 1 0.48
CG1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 0.530 1 0.48
CG1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 1.295 1 1.17
Y2 Framing Elevation / X2-X1
CG1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 1.295 1 1.17
CG1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 0.530 1 0.48
G1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 0.530 1 0.48
G1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 1.796 1 1.62
G1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 0.530 1 0.48
CG1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 0.996 1 0.90
X2 Framing Elevation / Y1-Y2
G1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 0.525 1 0.47
G1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 0.930 1 0.84
G1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 0.525 1 0.47
X1 Framing Elevation / Y2-Y1
G1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 0.525 1 0.47
G1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 0.930 1 0.84
G1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 0.525 1 0.47
Floor Level
Plan GL+1200
G1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 1.980 2 3.56 S-1201-1
B1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 1.980 1 1.78
CG1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 0.975 2 1.76
G1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 0.525 2 0.95
G1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 2.305 2 4.15
Plan GL+4100
B1 H-150x150x7x10 m2 150 150 0.15 0.15 0.90 1.980 3 5.35
31.32
Purlins & Sagrods
X1 Framing Elevation / Y1-Y2
Purlins C-100x50x20x2.3 m2 100 50 0.10 0.05 0.40 3.150 3 3.78 S-1201-3
C-100x50x20x2.3 m2 100 50 0.10 0.05 0.40 0.860 10 3.44
C-100x50x20x2.3 m2 100 50 0.10 0.05 0.40 0.450 4 0.72
Y1-500 Framing Elevation
(additional support) L-50x50x4 m2 50 50 0.05 0.05 0.20 6.037 1 1.21 S-1201-7
L-50x50x4 m2 50 50 0.05 0.05 0.20 0.203 1 0.04
L-50x50x4 m2 50 50 0.05 0.05 0.20 0.183 1 0.04
L-65x65x6 m2 65 65 0.07 0.07 0.26 5.946 1 1.55
Y2+500 Framing Elevation
(additional support) L-50x50x4 m2 50 50 0.05 0.05 0.20 6.037 1 1.21
L-50x50x4 m2 50 50 0.05 0.05 0.20 0.203 1 0.04
L-50x50x4 m2 50 50 0.05 0.05 0.20 0.183 1 0.04
L-65x65x6 m2 65 65 0.07 0.07 0.26 5.946 1 1.55
X2-1900 Framing Elevation
(additional support) L-50x50x4 m2 50 50 0.05 0.05 0.20 0.395 1 0.08

Page 5 of 7
 TOA CORPORATION
THE PORT VILA LAPETASI INTERNATIONAL MULTI-PURPOSE WHARF DEVELOPMENT PROJECT
DETAILED CALCULATIONS
Item No. 4-I.a-12
Description of Work: Painting Works

H, mm B, mm Ht Base Wd L, m nos Qty

Description unit Rem
A B C = A/1000 D = B/1000 E F G H=ExFxG
L-50x50x4 m2 50 50 0.05 0.05 0.20 1.900 1 0.38
L-50x50x4 m2 50 50 0.05 0.05 0.20 0.395 1 0.08
L-50x50x4 m2 50 50 0.05 0.05 0.20 3.190 1 0.64
L-50x50x4 m2 50 50 0.05 0.05 0.20 0.132 4 0.11
X1+1050 Framing Elevation
(additional support) L-50x50x4 m2 50 50 0.05 0.05 0.20 0.395 1 0.08
L-50x50x4 m2 50 50 0.05 0.05 0.20 1.900 1 0.38
L-50x50x4 m2 50 50 0.05 0.05 0.20 0.395 1 0.08
L-50x50x4 m2 50 50 0.05 0.05 0.20 3.190 1 0.64
L-50x50x4 m2 50 50 0.05 0.05 0.20 0.153 4 0.12
Plan GL+4100
Sagrods M16 m2 16 3.14 0.02 0.05 2.084 2 0.21 S-1201-1
M16 m2 16 3.14 0.02 0.05 1.574 2 0.16
M16 m2 16 3.14 0.02 0.05 1.575 2 0.16
M16 m2 16 3.14 0.02 0.05 2.526 2 0.25
16.96
Stair
X2 Framing Elevation
stringer C-200x80x7.5x11 m2 200 80 0.20 0.08 0.72 0.262 2 0.38 S-1201-5
C-200x80x7.5x11 m2 200 80 0.20 0.08 0.72 1.346 2 1.94
C-200x80x7.5x11 m2 200 80 0.20 0.08 0.72 0.130 2 0.19
(stair landing) C-100x50x20x2.3 m2 100 50 0.10 0.05 0.40 2.510 3 3.01
□-100x100x2.3 m2 100 100 0.10 0.10 0.40 2.510 1 1.00
6.52
Diagonal Braces
Y1 & Y2 Framing Elevation
V1 C-100x50x5x7.5 m2 100 50 0.10 0.05 0.40 2.596 4 4.15 S-1201-2
X1 & X2 Framing Elevation
V1 C-100x50x5x7.5 m2 100 50 0.10 0.05 0.40 1.924 4 3.08
7.23
Furring
Plan GL+4100
Eaves C-100x50x20x2.3 m2 100 50 0.10 0.05 0.40 0.575 16 3.68 S-1201-1
Y1 & Y2 Framing Elevation
Sidings C-100x50x20x2.3 m2 100 50 0.10 0.05 0.40 3.168 8 10.14 S-1201-6
C-100x50x20x2.3 m2 100 50 0.10 0.05 0.40 0.198 4 0.32
C-100x50x20x2.3 m2 100 50 0.10 0.05 0.40 1.300 4 2.08
C-100x50x20x2.3 m2 100 50 0.10 0.05 0.40 1.570 4 2.51
C-100x50x20x2.3 m2 100 50 0.10 0.05 0.40 1.865 4 2.98
□-100x100x2.3 m2 100 100 0.10 0.10 0.40 3.730 2 2.98
□-100x100x2.3 m2 100 100 0.10 0.10 0.40 3.307 2 2.65
X2 Framing Elevation
Sidings C-100x50x20x2.3 m2 100 50 0.10 0.05 0.40 2.340 1 0.94
C-100x50x20x2.3 m2 100 50 0.10 0.05 0.40 0.570 8 1.82
C-100x50x20x2.3 m2 100 50 0.10 0.05 0.40 1.100 1 0.44
□-100x100x2.3 m2 100 100 0.10 0.10 0.40 3.313 2 2.65
X1 Framing Elevation
Sidings C-100x50x20x2.3 m2 100 50 0.10 0.05 0.40 2.340 2 1.87
C-100x50x20x2.3 m2 100 50 0.10 0.05 0.40 1.400 2 1.12
□-100x100x2.3 m2 100 100 0.10 0.10 0.40 3.730 2 2.98

C-100x50x20x2.3 m2 100 50 0.10 0.05 0.40 2.340 6 5.62

C-100x50x20x2.3 m2 100 50 0.10 0.05 0.40 0.145 6 0.35
□-100x100x2.3 m2 100 100 0.10 0.10 0.40 3.713 2 2.97
□-50x50x2.3 m2 100 100 0.10 0.10 0.40 1.400 2 1.12
49.22

SUMMARY
Columns m2 15.53

Girders & Beams m2 31.32

Purlins & Sagrods m2 16.96

Page 6 of 7
 TOA CORPORATION
THE PORT VILA LAPETASI INTERNATIONAL MULTI-PURPOSE WHARF DEVELOPMENT PROJECT
DETAILED CALCULATIONS
Item No. 4-I.a-12
Description of Work: Painting Works

H, mm B, mm Ht Base Wd L, m nos Qty

Description unit Rem
A B C = A/1000 D = B/1000 E F G H=ExFxG
Stair m2 6.52

Diagonal Braces m2 7.23

Furring m2 49.22

Total m2 126.79

Actual ton 126.79

BOQ ton 48.40

Difference ton 78.39

Formula of Width ( E ) for each section:

H - frame (C x 2) + (D x 4)
C - frame (C x 2) + (D x 4)
Square pipes (C + D) x 2
Angle bars (C x 2) + (D x 2)

Page 7 of 7