PROPOSTA

KONSTRUSAUN ARMAGEN, MORU NO STAFF HOUSE BA

SENTRU PROSESAMENTU HARE IHA CORLULI,
POSTU ADMINISTRATIVU MALIANA-MUNISIPIU
BOBONARO
RDTL-MAF-NCB-G16-010-AG

Husi;
MIRAMAR CONSTRUCTION UNIPESSOAL LDA

2015
 SUMMARY
PROJECT TITLE : KONSTRUSAUN ARMAGEN, MORU NO STAFF HOUSE BA SENTRU
PROSESAMENTU HARE IHA CORLULI

LOCATION : CORLULI, BOBONARO, TIMOR - LESTE

OWNER : MINISTÉRIO DA AGRICULTURA E PESCAS RDTL

NO. WORK DESCRIPTION UNIT QTY UNIT PRICE TOTAL (US$)

(US$)

NEW CONSTRUCTION CENTER OF

A RICE MILING No 1.00 $ 243,252.14 $ 243,252.14

B OFFICE BUILDING No 1.00 $ 57,275.09 $ 57,275.09

C SECURITY POST No 1.00 $ 9,291.41 $ 9,291.41

D CONSTRUCTION COST $ 309,818.64

E PROFIT & OVERHEAD (10% X D) $ 30,981.86

F TAX 2% X (D+E) $ 6,816.01

G GRAND TOTAL $ 347,616.51

Dili, 14 de Junho de 2016

Wirlin Maria dos Santos Lobato

Directur Companhia Wirleonic Unip. Lda
 TIME SCHEDULE

PROJECT TITLE : KONSTRUSAUN ARMAGEN, MORU NO STAFF HOUSE BA SENTRU PROSESAMENTU HARE IHA CORLULI

LOCATION : CORLULI, BOBONARO, TIMOR - LESTE

OWNER : MINISTÉRIO DA AGRICULTURA E PESCAS RDTL

BULAN KE-1
RAB AWAL PROGRES s/d BULAN LALU PROGRES ,BULAN INI PROGRES s/d BULAN INI
Number PRICE BOBOT TERHADAP BOBOT TERHADAP BOBOT TERHADAP
Item WORK DESCRIPTION
UNIT QTY UNIT PRICE TOTAL PRICE BOBOT QTY QTY QTY
(US$) (US$) SENDIRI TOTAL SENDIRI TOTAL SENDIRI TOTAL

1 2 3 4 5 6 7=6/Total 8 9 10 11=tot. daily 12=11/4 13=12*7 14=8+11 15=9+12 16=10+13

A NEW CONSTRUCTION CENTER OF RISE MILING

I PREPARATION WORKS
1 Mobilization and Demobilization Ls 1.00 $ 2,000.00 $ 2,000.00 0.65% 0.17 16.67% 0.11% 0.17 16.67% 0.11%
2 Provide Sign Board / Project Name Unit 1.00 $ 150.00 $ 150.00 0.05% 1.00 100.00% 0.05% 1.00 100.00% 0.05%
3 Site Clearance m² 690.00 $ 1.10 $ 759.00
4 Site Office/Direksi Keet and Documentation Unit 1.00 $ 700.00 $ 700.00
5 Provide Water for Construction Works Ls 1.00 $ 475.00 $ 475.00
6 Provide Electrical for Construction Works Ls 1.00 $ 300.00 $ 300.00
7 Bouwplank Works m 188.00 $ 8.14 $ 1,530.32
8 Materials Testing Ls 1.00 $ 1,500.00 $ 1,500.00
Sub Total $ 7,414.32
II EARTH WORKS
1 Foundation Excavation Works m³ 192.96 $ 4.10 $ 791.14
2 Compacted Sand Full Under Floor & Foundation m³ 37.63 $ 13.25 $ 498.60
3 Lean/bedding concrete under Foundation (Foot Plat) 5cm m³ 1.87 $ 125.68 $ 235.02
4 Foundation Back Fill m³ 48.24 $ 1.12 $ 54.03
5 Compacted embakment Under Floor Works m³ 180.00 $ 16.68 $ 3,002.40

6 Compacted embakment for parking area & acces 20 cm thickness m³ 1,280.00 $ 16.68 $ 21,350.40

Sub Total $ 25,931.58

III MASONRY WORKS AND PLASTERING
1 Stone Masonry Foundation 1:4 m³ 85.26 $ 68.89 $ 5,873.56
2 Wall Blocks works (40x20x10cm), 1:4 m² 862.05 $ 14.55 $ 12,542.83
3 Wall Plastering 1:4 m² 1,724.10 $ 4.24 $ 7,310.18
Sub Total $ 25,726.57
IV CONCRETE WORKS
1 Reinf. Concrete Foot Plate Foundation 120x120cm m³ 13.54 $ 609.36 $ 8,250.73
2 Reinf. Concrete Sloof /Tie Beam B1; 400x300mm m³ 13.92 $ 609.36 $ 8,482.29
3 Reinf. Concrete Sloof /Tie Beam B2; 250x400mm m³ 23.20 $ 609.36 $ 14,137.15
4 Reinf. Concrete Beam 150x150mm m³ 1.03 $ 609.36 $ 627.64
5 Reinf. Concrete Column K1= 400mmx400mm m³ 35.52 $ 609.36 $ 21,644.47
6 Reinf. Concrete for Ground Floor; 100mm Thick m³ 36.00 $ 609.36 $ 21,936.96
7 Ramp Work m³ 18.75 $ 609.36 $ 11,425.50
Sub Total $ 86,504.75
V DOORS WINDOWS & VENTILATIONS
Provide & Install Profiled Steel Door (Type D1) with Ornaments
1 Including Accessories & Finishing Painting ; As Per Drawing Unit 3.00 $ 2,500.00 $ 7,500.00

2 Provide & Install Profiled Steel Door (Type D2) with Ornaments
Including Accessories & Finishing Painting ; As Per Unit 3.00 $ 1,850.00 $ 5,550.00

3 Provide & Install Ventilation Complete with Frames & All Accessories
Including Finishing Painting; As per Drawing Unit 24.00 $ 80.00 $ 1,920.00

Sub Total $ 14,970.00

VI ROOF AND CEILLING WORKS
ROOF AND CEILLING WORKS FOR MAN BUILDING
1 Steel Truss 2L - 60x60x6mm Kg 662.81 $ 3.25 $ 2,154.13
2 Steel Truss / Web 2L - 50x50x5mm Kg 736.74 $ 3.25 $ 2,394.41
3 Steel Truss 2L - 70x70x7mm Kg 1488.32 $ 3.25 $ 4,837.04
4 Hollow Tube 100x50x3.2mm Kg 454.24 $ 1.25 $ 567.80
5 Purling C - 150x65x2.3mm Kg 1408.00 $ 2.75 $ 3,872.00
6 Bolt Dia 18 Each 854.00 $ 1.75 $ 1,494.50

7 Wind Bracing Base Plates, Gusset Plates, Cleats, Bolts Anchor, Bolt Ls 232.00 $ 20.00 $ 4,640.00
& Nuts, Including "Welding Works" and All Necessarie
8 Zincalum Roof Sheets Color bond; 0.42mm thk. Included Screws
and All Necessarie Accessories m² 610.56 $ 20.25 $ 12,363.84

9 Ridge Cap; 0.50mm thk. Included Screws and All Necessarie

Accessories m 42.40 $ 5.45 $ 231.08

10 Fascia Alummunium Steel Plate; 50x300mm (Profiled) m 113.60 $ 10.32 $ 1,172.35

11 Provide and Install Zinc Gutter m 84.80 $ 12.25 $ 1,038.80
12 Gutter Joint Each 16.00 $ 6.50 $ 104.00
13 Gutter Joint to PVC dia 3" Each 12.00 $ 10.50 $ 126.00
14 Provide and Install PVC 3" with Accessories m¹ 120.00 $ 7.25 $ 870.00
15 Provide and Install Air Ventilation Each 20.00 $ 425.00 $ 8,500.00
Sub Total $ 44,365.95
VII ELECTRICAL SYSTEM WORKS
1 Supply and Install SDP access complete + MCB 16A (Merlin) Unit 1.00 $ 215.00 $ 215.00
2 Supply and Install power cable NYM 3x2.5mm "TPS Cables" m¹ 185.00 $ 1.25 $ 231.25
3 Supply and Install power cable NYM 2x1.5mm "TPS Cables" m¹ 100.00 $ 1.15 $ 115.00

4 Supply and install lighting TYPE: DOWN LIGHT; LAMP: DRM7" PL

2x7 WATT Unit 20.00 $ 32.50 $ 650.00

5 Supply and install Pipe Electrical (Accessories Sock, T, Embos Dos) Ls 14.00 $ 1.50 $ 21.00

6 Double Switch (Clipsal) Pcs 3.00 $ 7.50 $ 22.50

7 Single Switch (Clipsal) Pcs 8.00 $ 5.50 $ 44.00
8 Power Outlet 10A (Clipsal) Pcs 35.00 $ 7.00 $ 245.00
Total Cost $ 1,543.75
Installation Cost (10% x Tot. Cost) $ 154.38
Sub Total $ 1,698.13
VIII PLUMBING AND SANITATION WORKS
1 Clean Water Pipeline System
a PVC Pipe (dia. ½") m' 25.00 $ 3.17 $ 79.25
b Reducer 1" - ½" Each 1.00 $ 3.50 $ 3.50
c Water Tap dia. ½" Each 3.00 $ 6.25 $ 18.75
d Water Pump (Sanyo) Each 1.00 $ 525.00 $ 525.00

e Reservoir / Water Tank size 400cmx100cmx100cm complete with

accessories Unit 1.00 $ 175.00 $ 175.00

Sub Total $ 801.50

IX PAINTING WORKS
1 Roof Painting Using Weathershield Acrylic Emulsion Paint m² 604.80 $ 1.32 $ 798.34
 2 Wall and concrete Painting m² 1739.40 $ 1.32 $ 2,296.01
Sub Total $ 3,094.34
X ESPECIAL WORKS / ITEM
1 Provide & Install Water drilling; As Per Drawing Unit 1.00 $ 18,910.00 $ 18,910.00

2 Provide & Install Steel water tower for Reservoir/Water Tank (Type
1); As Per Drawing Unit 1.00 $ 8,150.00 $ 8,150.00
Provide & Install Reservoir /Water profile Tank 1200 Land connected
to Warehouse , staff Housing, Office, Security post; As Per Drawing
3 Ls 1.00 $ 5,500.00 $ 5,500.00

Sub Total $ 32,560.00

XI FINISHING WORKS
1 Clean Up of All the Project Site Ls 1.00 $ 185.00 $ 185.00
Sub Total $ 185.00
TOTAL A 243,252.14
B OFFICE BULIDING
I PREPARATION WORKS
1 Site Clearance m² 200.00 $ 1.10 $ 220.00
2 Provide Water for Construction Works Ls 1.00 $ 225.00 $ 225.00
3 Provide Electrical for Construction Works Ls 1.00 $ 125.00 $ 125.00
4 Bouwplank Works m' 112.50 $ 8.14 $ 915.75
5 Materials Testing Ls 1.00 $ 200.00 $ 200.00
Sub Total $ 1,685.75
II EARTH WORKS
1 Foundation Excavation m³ 68.98 $ 4.10 $ 282.82
2 Compacted Sand Fill Under Floor & Foundation m³ 13.08 $ 14.06 $ 183.90
3 Foundation Back Fill m³ 17.10 $ 1.24 $ 21.20
4 Embakment Under Floor (Granular Fill Materials) Works m³ 34.80 $ 16.88 $ 587.42
Sub Total $ 1,075.35
III MASONRY WORKS AND PLASTERING
1 Stone Masonry Foundation 1:4 m³ 52.14 $ 65.00 $ 3,389.10
2 Provide & Install Wall Blocks works (40x20x10cm), 1:4 m² 248.79 $ 14.55 $ 3,619.89
3 Wall Plastering 1:4 m² 497.57 $ 4.24 $ 2,109.70
4 Provide & Install Decorative Stone in Wall m² 5.33 $ 21.37 $ 113.90
Sub Total $ 9,232.59
IV CONCRETE WORKS
1 Reinf. Concrete for Ground Floor; 100mm Thick m³ 13.62 $ 609.36 $ 8,299.48
2 Reinf. Concrete Sloof /Tie Beam (25x30cm) m² 3.90 $ 609.36 $ 2,376.50
3 Reinf. Concrete Sloof /Tie Beam (15x20cm) m³ 1.05 $ 609.36 $ 639.83
4 Reinf. Concrete Ring Balok (15x20cm) m³ 1.56 $ 609.36 $ 950.60
5 Reinf. Concrete Ring Balok (15x15cm) m³ 0.79 $ 609.36 $ 481.39
6 Reinf. Concrete Ring Balok (10x10cm) m³ 0.03 $ 609.36 $ 18.28
7 Reinf. Concrete Ring Balok (10x20cm) m³ 0.05 $ 609.36 $ 30.47
8 Reinf. Concrete Column (20x20cm) m³ 1.85 $ 609.36 $ 1,127.32
9 Reinf. Concrete Column Practice (15x15cm) m³ 2.17 $ 609.36 $ 1,322.31
10 Reinf. Concrete for Hollow wind Ventilation; 10cm Thick m³ 1.06 $ 609.36 $ 645.92
Sub Total $ 15,892.11
V TILES/CERAMICS WORKS
1 Tiles/Ceramics for Floor (30x30cm) m² 95.87 $ 18.23 $ 1,747.71
2 Tiles/Ceramics for Toilet Floor (20x20cm) m² 17.68 $ 13.75 $ 243.10
3 Tiles/Ceramics for mandy m² 4.00 $ 10.75 $ 43.00
4 Wall Tiles/Ceramics for Toilet (25/20cm) m² 28.00 $ 10.75 $ 301.00
Sub Total $ 2,334.81
VI DOORS WINDOWS & VENTILATIONS
Provide & Install Panel Door with Ornaments Hinge, Including
1 Frames, Latch, Handle + Door Lock, All Accessories & Finishing Unit 1.00 $ 410.02 $ 410.02
Painting; As Per Drawing Type P.1

Provide & Install Panel Door with Ornaments Hinge, Including

2 Frames, Latch, Handle + Door Lock, All Accessories & Finishing Unit 3.00 $ 350.00 $ 1,050.00
Painting; As Per Drawing Type P.2

Provide & Install Panel Door with Ornaments Hinge, Including

3 Frames, Latch, Handle + Door Lock, All Accessories & Finishing Unit 2.00 $ 300.00 $ 600.00
Painting; As Per Drawing Type P.3

Provide & Install Door with Ornaments Hinge, Including Frames,

4 Latch, Handle + Door Lock, All Accessories & Finishing Painting; As Unit 4.00 $ 150.00 $ 600.00
Per Drawing Type P.4

Provide & Install Glass Window Including Frames, Hinge, Latch,

5 Handle + Window Lock, All Accessories Including Finishing Painting; Unit 7.00 $ 350.00 $ 2,450.00
As Per Drawing Type J.1

Provide & Install Glass Window Including Frames, Hinge, Latch,

6 Handle + Window Lock, All Accessories Including Finishing Painting; Unit 2.00 $ 220.00 $ 440.00
As Per Drawing Type J.2

7 Provide & Install Ventilation Complete with Frames & All Accessories
Including Finishing Painting; As Per Drawing Type V.1 Unit 4.00 $ 37.42 $ 149.68

Sub Total $ 5,699.70

VII ROOF AND CEILLING WORKS
1 Provide & install Gording, As Per Drawing m 258.08 $ 10.00 $ 2,580.80
2 Provide & install Truss KK1, As Per Drawing Unit 2.00 $ 550.00 $ 1,100.00
3 Provide & install Truss KK2, As Per Drawing Unit 1.00 $ 350.00 $ 350.00
4 Zink Plat for Roof m 36.88 $ 15.15 $ 558.73

5 Zincalum Roof Sheets; 0.42mm thk. Included Screws & All

Necessarie Accessories m² 156.55 $ 18.21 $ 2,850.78

6 Fascia Aluminium Steel Plate; 50x300mm (profiled) m 53.00 $ 11.29 $ 598.37

7 Celling works, triplex 4 mm and frame m² 156.07 $ 20.19 $ 3,151.05
Sub Total $ 11,189.73
VIII ELECTRICAL SYSTEM WORKS
1 Supply and Install SDP access complete + MCB 16A (Merlin) Unit 1.00 $ 225.00 $ 225.00
2 Supply and Install power cable NYM 3x2.5mm "TPS Cables" m¹ 225.00 $ 1.50 $ 337.50
3 Supply and Install power cable NYM 2x1.5mm "TPS Cables" m¹ 135.00 $ 1.25 $ 168.75
4 Supply and install lighting TL 1x36 WATT Unit 2.00 $ 35.00 $ 70.00
5 Supply and install lighting : Lampu pijar 18 WATT Unit 13.00 $ 18.00 $ 234.00
6 Supply & install Pipe Electrical (Accessories Sock, T, Embos Dos Ls 11.00 $ 1.75 $ 19.25
7 Triple Switch (Clipsal) Pcs 1.00 $ 12.50 $ 12.50
8 Double Switch (Clipsal) Pcs 4.00 $ 8.00 $ 32.00
9 Single Switch (Clipsal) Pcs 7.00 $ 6.50 $ 45.50
10 Power Outlet 10A (Clipsal) Pcs 10.00 $ 8.00 $ 80.00
11 Provide and Install AC 1.5pg (LG) Unit 2.00 $ 85.00 $ 170.00
Total Cost $ 1,394.50
Installation Cost (10% x Tot. Cost) $ 139.45
Sub Total $ 1,533.95
IX PLUMBING AND SANITATION WORKS
1 Clean Water Pipeline System
a PVC Pipe dia. 1" m' 30.00 $ 3.43 $ 102.90
b PVC Pipe dia. ½" m' 25.00 $ 4.57 $ 114.25
c Reducer 1" - ½" Each 1.00 $ 4.00 $ 4.00
d Water Tap dia. ½" Each 4.00 $ 6.53 $ 26.12
2 Sanitation & Waste Water Pipeline System
a Sitting type Closet/Closet Duduk Complete with All Accessories; INA
(Whie Color) Set 4.00 $ 208.07 $ 832.28

b Provide & Install Wash Basin Complete with All Accessories; INA
(Whie Color) Set 2.00 $ 90.00 $ 180.00

c Provide & Install Urinal for Men Complete with All Accessories; INA
(Whie Color) Set 2.00 $ 262.70 $ 525.40
d Floor Drain Each 6.00 $ 4.50 $ 27.00
e Distribution Box/Bak Kontrol (40cm x 40cm x 60cm) Unit 1.00 $ 125.00 $ 125.00
f Septick Tank & Absorption with Accessories; As Per Drawing Ls 1.00 $ 1,200.00 $ 1,200.00
g Provide
Drawing
& Install Sanitaion & Waste Water Pipeline System, As Per Unit 1.00 $ 500.00 $ 500.00
Sub Total $ 3,636.95
X PAINTING WORKS

1 External Wall & Concrete Roof Painting using Weathershield Acrylic

Emulsion Paint m² 322.98 $ 1.32 $ 426.33
 2 Internal Wall Painting using Acrylic Emulsion Paint m² 195.31 $ 1.32 $ 257.81
Sub Total $ 684.14
XI FURNITURES
1 Provide & Supply Desk Work (need consultation with owner) Unit 6.00 $ 150.00 $ 900.00
2 Provide & Supply Chairs Work (need consultation with owner) Unit 6.00 $ 120.00 $ 720.00
3 Provide & SupplyBook Shelf (need consultation with owner) Unit 6.00 $ 250.00 $ 1,500.00
4 Provide & Supply Chairs for Guest (need consultation with owner) Unit 12.00 $ 45.00 $ 540.00
5 Provide & Supply Pettycash (need consultation with owner) Unit 1.00 $ 500.00 $ 500.00
Sub Total $ 4,160.00
XII FINISHING WORKS
1 Clean Up of All the Project Site Ls 1.00 $ 150.00 $ 150.00
Sub Total $ 150.00
TOTAL B 57,275.09
C SECURITY POST
I PREPARATION WORKS
1 Site Clearance m² 33.00 $ 1.10 $ 36.30
2 Provide Water for Construction Works Ls 1.00 $ 100.00 $ 100.00
3 Provide Electrical for Construction Works Ls 1.00 $ 125.00 $ 125.00
4 Bouwplank Works m' 21.00 $ 8.14 $ 170.94
5 Materials Testing Ls 1.00 $ 200.00 $ 200.00
Sub Total $ 632.24
II EARTH WORKS
1 Foundation Excavation m³ 8.19 $ 4.10 $ 33.58
2 Compacted Sand Fill Under Floor & Foundation m³ 1.33 $ 14.06 $ 18.70
3 Foundation Back Fill m³ 2.05 $ 1.24 $ 2.54
4 Embakment Under Floor (Granular Fill Materials) Works m³ 4.20 $ 19.88 $ 83.50
Sub Total $ 138.32
III MASONRY WORKS AND PLASTERING
1 Stone Masonry Foundation 1:4 m³ 5.36 $ 65.00 $ 348.40
2 Provide & Install Wall Blocks works (40x20x10cm), 1:4 m² 49.45 $ 14.55 $ 719.50
3 Wall Plastering 1:4 m² 98.90 $ 4.24 $ 419.34
Sub Total $ 1,487.23
IV CONCRETE WORKS
1 Reinf. Concrete for Ground Floor; 100mm Thick m³ 1.40 $ 609.36 $ 853.10
2 Reinf. Concrete Sloof /Tie Beam (15x20cm) m² 0.42 $ 609.36 $ 255.93
3 Reinf. Concrete Ring Balok (15x20cm) m³ 0.42 $ 609.36 $ 255.93
4 Reinf. Concrete Column Practice (15x15cm) m³ 0.57 $ 609.36 $ 347.34
5 Reinf. Concrete for Roof Deck; 10cm Thick m³ 1.96 $ 609.36 $ 1,194.35
Sub Total $ 2,906.65
V TILES/CERAMICS WORKS
1 Tiles/Ceramics for Floor (30x30cm) m² 9.82 $ 18.23 $ 179.02
2 Tiles/Ceramics for Toilet Floor (20x20cm) m² 2.62 $ 13.75 $ 36.03
3 Tiles/Ceramics for mandy m² 2.40 $ 10.75 $ 25.80
4 Wall Tiles/Ceramics for Toilet (25/20cm) m² 6.50 $ 10.75 $ 69.88
Sub Total $ 310.72
VI DOORS WINDOWS & VENTILATIONS
Provide & Install Panel Door with Ornaments Hinge, Including
1 Frames,
Painting
Latch, Handle + Door Lock, All Accessories & Finishing Unit 1.00 $ 220.00 $ 220.00

Provide & Install Panel Door with Ornaments Hinge, Including

2 Frames, Latch, Handle + Door Lock, All Accessories & Finishing Unit 1.00 $ 150.00 $ 150.00
Painting, in Side Cover with Water Resistance

3 Provide & Install Glass Window Including Frames, Hinge, Latch,

Handle + Window Lock, All Accessories & Finishing Painting Unit 1.00 $ 220.00 $ 220.00

4 Provide & Install Ventilation Complete with Frames & All Accessories
Including Finishing Painting Unit 1.00 $ 37.42 $ 37.42

5 Celling works, triplex 4 mm and frame Unit 12.46 $ 20.19 $ 251.57

Sub Total $ 878.99
VII ELECTRICAL SYSTEM WORKS
1 Supply and Install SDP access complete + MCB 16A (Merlin) Unit 1.00 $ 225.00 $ 225.00
2 Power Outlet/Stop Kontak (Clipsal) m¹ 2.00 $ 8.00 $ 16.00
3 Single Switch (Clipsal) m¹ 3.00 $ 6.50 $ 19.50
4 Supply and Install power cable NYM 3x2.5mm "TPS Cables" Unit 45.00 $ 1.50 $ 67.50
5 Supply and install Lamp Phillips 18W Including Fitting Unit 3.00 $ 18.00 $ 54.00
Sub Total $ 382.00
VIII PLUMBING AND SANITATION WORKS
1 Clean Water Pipeline System
a PVC Pipe dia. ½" m' 20.00 $ 3.43 $ 68.60
b Reducer 1" - ½" Each 1.00 $ 4.00 $ 4.00
c Water Tap dia. ½" Each 1.00 $ 6.53 $ 6.53
2 Sanitation & Waste Water Pipeline System
a Sitting
Color)
Water Closet Complete with All Accessories; INA (Whie Set 1.00 $ 208.07 $ 208.07
b Floor Drain Each 1.00 $ 4.50 $ 4.50
c Distribution Box/Bak Kontrol (40cm x 40cm x 60cm) Unit 1.00 $ 125.00 $ 125.00
d Septick Tank & Absorption with Accessories; As Per Drawing Unit 1.00 $ 1,200.00 $ 1,200.00
e Provide
Drawing
& Install Sanitation & Waste Water Pipeline System, As Per Ls 1.00 $ 350.00 $ 350.00
Sub Total $ 1,966.70
IX PAINTING WORKS
1 External Wall & Concrete Roof Painting using Weathershield Acrylic
Emulsion Paint m² 49.45 $ 3.12 $ 154.28
2 Internal Wall Painting using Acrylic Emulsion Paint m² 49.45 $ 3.12 $ 154.28
Sub Total $ 308.57
X FURNITURES
1 Provide & Supply Desk Work (need consultation with owner) Set 1.00 $ 95.00 $ 95.00
2 Provide & Supply Chairs Work (need consultation with owner) Set 3.00 $ 45.00 $ 135.00
Sub Total $ 230.00
XI FINISHING WORKS
1 Clean Up of All the Project Site Ls 1.00 $ 50.00 $ 50.00
Sub Total $ 50.00
TOTAL C 9,291.41
 BILL OF QUANTITY

PROJECT TITLE : KONSTRUSAUN ARMAGEN, MORU NO STAFF HOUSE BA SENTRU PROSESAMENTU HARE IHA CORLULI

PROJECT AREA : OFFICE BUILDING

LOCATION : CORLULI, BOBONARO, TIMOR - LESTE
OWNER : MINISTÉRIO DA AGRICULTURA E PESCAS RDTL
PRICE
Number WORK DESCRIPTION UNIT QTY
Item UNIT PRICE TOTAL PRICE
(US$) (US$)

1 2 3 4 5 4x5

B OFFICE BULIDING
I PREPARATION WORKS
1 Site Clearance m² 200.00 $ 1.10 $ 220.00
2 Provide Water for Construction Works Ls 1.00 $ 225.00 $ 225.00
3 Provide Electrical for Construction Works Ls 1.00 $ 125.00 $ 125.00
4 Bouwplank Works m' 112.50 $ 8.14 $ 915.75
5 Materials Testing Ls 1.00 $ 200.00 $ 200.00
Sub Total $ 1,685.75
II EARTH WORKS
1 Foundation Excavation m³ 68.98 $ 4.10 $ 282.82
2 Compacted Sand Fill Under Floor & Foundation m³ 13.08 $ 14.06 $ 183.90
3 Foundation Back Fill m³ 17.10 $ 1.24 $ 21.20
4 Embakment Under Floor (Granular Fill Materials) Works m³ 34.80 $ 16.88 $ 587.42

Sub Total $ 1,075.35

III MASONRY WORKS AND PLASTERING

1 Stone Masonry Foundation 1:4 m³ 52.14 $ 65.00 $ 3,389.10

2 Provide & Install Wall Blocks works (40x20x10cm), 1:4 m² 248.79 $ 14.55 $ 3,619.89
3 Wall Plastering 1:4 m² 497.57 $ 4.24 $ 2,109.70
4 Provide & Install Decorative Stone in Wall m² 5.33 $ 21.37 $ 113.90

Sub Total $ 9,232.59

IV CONCRETE WORKS

1 Reinf. Concrete for Ground Floor; 100mm Thick m³ 13.62 $ 609.36 $ 8,299.48
2 Reinf. Concrete Sloof /Tie Beam (25x30cm) m² 3.90 $ 609.36 $ 2,376.50
3 Reinf. Concrete Sloof /Tie Beam (15x20cm) m³ 1.05 $ 609.36 $ 639.83
4 Reinf. Concrete Ring Balok (15x20cm) m³ 1.56 $ 609.36 $ 950.60
5 Reinf. Concrete Ring Balok (15x15cm) m³ 0.79 $ 609.36 $ 481.39
6 Reinf. Concrete Ring Balok (10x10cm) m³ 0.03 $ 609.36 $ 18.28
7 Reinf. Concrete Ring Balok (10x20cm) m³ 0.05 $ 609.36 $ 30.47
8 Reinf. Concrete Column (20x20cm) m³ 1.85 $ 609.36 $ 1,127.32
9 Reinf. Concrete Column Practice (15x15cm) m³ 2.17 $ 609.36 $ 1,322.31
10 Reinf. Concrete for Hollow wind Ventilation; 10cm Thick m³ 1.06 $ 609.36 $ 645.92
Sub Total $ 15,892.11
V TILES/CERAMICS WORKS
1 Tiles/Ceramics for Floor (30x30cm) m² 95.87 $ 18.23 $ 1,747.71
 2 Tiles/Ceramics for Toilet Floor (20x20cm) m² 17.68 $ 13.75 $ 243.10
3 Tiles/Ceramics for mandy m² 4.00 $ 10.75 $ 43.00
4 Wall Tiles/Ceramics for Toilet (25/20cm) m² 28.00 $ 10.75 $ 301.00
Sub Total $ 2,334.81
VI DOORS WINDOWS & VENTILATIONS
Provide & Install Panel Door with Ornaments Hinge, Including
1 Frames, Latch, Handle + Door Lock, All Accessories & Finishing Unit 1.00 $ 410.02 $ 410.02
Painting; As Per Drawing Type P.1

Provide & Install Panel Door with Ornaments Hinge, Including

2 Frames, Latch, Handle + Door Lock, All Accessories & Finishing Unit 3.00 $ 350.00 $ 1,050.00
Painting; As Per Drawing Type P.2

Provide & Install Panel Door with Ornaments Hinge, Including

3 Frames, Latch, Handle + Door Lock, All Accessories & Finishing Unit 2.00 $ 300.00 $ 600.00
Painting; As Per Drawing Type P.3

Provide & Install Door with Ornaments Hinge, Including Frames,

4 Latch, Handle + Door Lock, All Accessories & Finishing Painting; As Unit 4.00 $ 150.00 $ 600.00
Per Drawing Type P.4

Provide & Install Glass Window Including Frames, Hinge, Latch,

5 Handle + Window Lock, All Accessories Including Finishing Unit 7.00 $ 350.00 $ 2,450.00
Painting; As Per Drawing Type J.1

Provide & Install Glass Window Including Frames, Hinge, Latch,

6 Handle + Window Lock, All Accessories Including Finishing Unit 2.00 $ 220.00 $ 440.00
Painting; As Per Drawing Type J.2

7 Provide & Install Ventilation Complete with Frames & All

Accessories Including Finishing Painting; As Per Drawing Type V.1 Unit 4.00 $ 37.42 $ 149.68

Sub Total $ 5,699.70

VII ROOF AND CEILLING WORKS
1 Provide & install Gording, As Per Drawing m 258.08 $ 10.00 $ 2,580.80
2 Provide & install Truss KK1, As Per Drawing Unit 2.00 $ 550.00 $ 1,100.00
3 Provide & install Truss KK2, As Per Drawing Unit 1.00 $ 350.00 $ 350.00
4 Zink Plat for Roof m 36.88 $ 15.15 $ 558.73
5 Zincalum Roof Sheets; 0.42mm thk. Included Screws & All
Necessarie Accessories m² 156.55 $ 18.21 $ 2,850.78
6 Fascia Aluminium Steel Plate; 50x300mm (profiled) m 53.00 $ 11.29 $ 598.37
7 Celling works, triplex 4 mm and frame m² 156.07 $ 20.19 $ 3,151.05
Sub Total $ 11,189.73
VIII ELECTRICAL SYSTEM WORKS
1 Supply and Install SDP access complete + MCB 16A (Merlin) Unit 1.00 $ 225.00 $ 225.00
2 Supply and Install power cable NYM 3x2.5mm "TPS Cables" m¹ 225.00 $ 1.50 $ 337.50
3 Supply and Install power cable NYM 2x1.5mm "TPS Cables" m¹ 135.00 $ 1.25 $ 168.75
4 Supply and install lighting TL 1x36 WATT Unit 2.00 $ 35.00 $ 70.00
5 Supply and install lighting : Lampu pijar 18 WATT Unit 13.00 $ 18.00 $ 234.00
6 Supply & install Pipe Electrical (Accessories Sock, T, Embos Dos Ls 11.00 $ 1.75 $ 19.25
7 Triple Switch (Clipsal) Pcs 1.00 $ 12.50 $ 12.50
8 Double Switch (Clipsal) Pcs 4.00 $ 8.00 $ 32.00
9 Single Switch (Clipsal) Pcs 7.00 $ 6.50 $ 45.50
10 Power Outlet 10A (Clipsal) Pcs 10.00 $ 8.00 $ 80.00
11 Provide and Install AC 1.5pg (LG) Unit 2.00 $ 85.00 $ 170.00
Total Cost $ 1,394.50
Installation Cost (10% x Tot. Cost) $ 139.45
Sub Total $ 1,533.95
IX PLUMBING AND SANITATION WORKS
1 Clean Water Pipeline System
a PVC Pipe dia. 1" m' 30.00 $ 3.43 $ 102.90
b PVC Pipe dia. ½" m' 25.00 $ 4.57 $ 114.25
c Reducer 1" - ½" Each 1.00 $ 4.00 $ 4.00
d Water Tap dia. ½" Each 4.00 $ 6.53 $ 26.12
2 Sanitation & Waste Water Pipeline System
 a Sitting type Closet/Closet Duduk Complete with All Accessories; INA
(Whie Color) Set 4.00 $ 208.07 $ 832.28

b Provide & Install Wash Basin Complete with All Accessories; INA
(Whie Color) Set 2.00 $ 90.00 $ 180.00

c Provide & Install Urinal for Men Complete with All Accessories; INA
(Whie Color) Set 2.00 $ 262.70 $ 525.40
d Floor Drain Each 6.00 $ 4.50 $ 27.00
e Distribution Box/Bak Kontrol (40cm x 40cm x 60cm) Unit 1.00 $ 125.00 $ 125.00
f Septick Tank & Absorption with Accessories; As Per Drawing Ls 1.00 $ 1,200.00 $ 1,200.00
g Provide
Drawing
& Install Sanitaion & Waste Water Pipeline System, As Per Unit 1.00 $ 500.00 $ 500.00
Sub Total $ 3,636.95
X PAINTING WORKS
1 External Wall & Concrete Roof Painting using Weathershield Acrylic
Emulsion Paint m² 322.98 $ 1.32 $ 426.33
2 Internal Wall Painting using Acrylic Emulsion Paint m² 195.31 $ 1.32 $ 257.81
Sub Total $ 684.14
XI FURNITURES
1 Provide & Supply Desk Work (need consultation with owner) Unit 6.00 $ 150.00 $ 900.00

2 Provide & Supply Chairs Work (need consultation with owner) Unit 6.00 $ 120.00 $ 720.00

3 Provide & SupplyBook Shelf (need consultation with owner) Unit 6.00 $ 250.00 $ 1,500.00

4 Provide & Supply Chairs for Guest (need consultation with owner) Unit 12.00 $ 45.00 $ 540.00

5 Provide & Supply Pettycash (need consultation with owner) Unit 1.00 $ 500.00 $ 500.00
Sub Total $ 4,160.00
XII FINISHING WORKS
1 Clean Up of All the Project Site Ls 1.00 $ 150.00 $ 150.00
Sub Total $ 150.00
TOTAL B 57,275.09
 BILL OF QUANTITY

PROJECT TITLE : KONSTRUSAUN ARMAGEN, MORU NO STAFF HOUSE BA SENTRU PROSESAMENTU HARE IHA CORLULI
PROJECT AREA : SECURITY POST
LOCATION : CORLULI, BOBONARO, TIMOR - LESTE
OWNER : MINISTÉRIO DA AGRICULTURA E PESCAS RDTL
PRICE
Number WORK DESCRIPTION UNIT QTY
Item UNIT PRICE TOTAL PRICE
(US$) (US$)
1 2 3 4 5 4x5
C SECURITY POST
I PREPARATION WORKS
1 Site Clearance m² 33.00 $ 1.10 $ 36.30
2 Provide Water for Construction Works Ls 1.00 $ 100.00 $ 100.00
3 Provide Electrical for Construction Works Ls 1.00 $ 125.00 $ 125.00
4 Bouwplank Works m' 21.00 $ 8.14 $ 170.94
5 Materials Testing Ls 1.00 $ 200.00 $ 200.00
Sub Total $ 632.24
II EARTH WORKS
1 Foundation Excavation m³ 8.19 $ 4.10 $ 33.58
2 Compacted Sand Fill Under Floor & Foundation m³ 1.33 $ 14.06 $ 18.70
3 Foundation Back Fill m³ 2.05 $ 1.24 $ 2.54
4 Embakment Under Floor (Granular Fill Materials) Works m³ 4.20 $ 19.88 $ 83.50
Sub Total $ 138.32
III MASONRY WORKS AND PLASTERING
1 Stone Masonry Foundation 1:4 m³ 5.36 $ 65.00 $ 348.40
2 Provide & Install Wall Blocks works (40x20x10cm), 1:4 m² 49.45 $ 14.55 $ 719.50
3 Wall Plastering 1:4 m² 98.90 $ 4.24 $ 419.34
Sub Total $ 1,487.23
IV CONCRETE WORKS
1 Reinf. Concrete for Ground Floor; 100mm Thick m³ 1.40 $ 609.36 $ 853.10
2 Reinf. Concrete Sloof /Tie Beam (15x20cm) m² 0.42 $ 609.36 $ 255.93
3 Reinf. Concrete Ring Balok (15x20cm) m³ 0.42 $ 609.36 $ 255.93
4 Reinf. Concrete Column Practice (15x15cm) m³ 0.57 $ 609.36 $ 347.34
5 Reinf. Concrete for Roof Deck; 10cm Thick m³ 1.96 $ 609.36 $ 1,194.35
Sub Total $ 2,906.65
V TILES/CERAMICS WORKS
1 Tiles/Ceramics for Floor (30x30cm) m² 9.82 $ 18.23 $ 179.02
2 Tiles/Ceramics for Toilet Floor (20x20cm) m² 2.62 $ 13.75 $ 36.03
3 Tiles/Ceramics for mandy m² 2.40 $ 10.75 $ 25.80
4 Wall Tiles/Ceramics for Toilet (25/20cm) m² 6.50 $ 10.75 $ 69.88
Sub Total $ 310.72
VI DOORS WINDOWS & VENTILATIONS
Provide & Install Panel Door with Ornaments Hinge, Including
Frames, Latch, Handle + Door Lock, All Accessories & Finishing
1 Painting Unit 1.00 $ 220.00 $ 220.00

Provide & Install Panel Door with Ornaments Hinge, Including

2 Frames, Latch, Handle + Door Lock, All Accessories & Finishing Unit 1.00 $ 150.00 $ 150.00
Painting, in Side Cover with Water Resistance

3 Provide & Install Glass Window Including Frames, Hinge, Latch,

Handle + Window Lock, All Accessories & Finishing Painting Unit 1.00 $ 220.00 $ 220.00

4 Provide & Install Ventilation Complete with Frames & All

Accessories Including Finishing Painting Unit 1.00 $ 37.42 $ 37.42

5 Celling works, triplex 4 mm and frame Unit 12.46 $ 20.19 $ 251.57

Sub Total $ 878.99
VII ELECTRICAL SYSTEM WORKS
 1 Supply and Install SDP access complete + MCB 16A (Merlin) Unit 1.00 $ 225.00 $ 225.00
2 Power Outlet/Stop Kontak (Clipsal) m¹ 2.00 $ 8.00 $ 16.00
3 Single Switch (Clipsal) m¹ 3.00 $ 6.50 $ 19.50
4 Supply and Install power cable NYM 3x2.5mm "TPS Cables" Unit 45.00 $ 1.50 $ 67.50
5 Supply and install Lamp Phillips 18W Including Fitting Unit 3.00 $ 18.00 $ 54.00
Sub Total $ 382.00
VIII PLUMBING AND SANITATION WORKS
1 Clean Water Pipeline System
a PVC Pipe dia. ½" m' 20.00 $ 3.43 $ 68.60
b Reducer 1" - ½" Each 1.00 $ 4.00 $ 4.00
c Water Tap dia. ½" Each 1.00 $ 6.53 $ 6.53
2 Sanitation & Waste Water Pipeline System
a Sitting
Color)
Water Closet Complete with All Accessories; INA (Whie Set 1.00 $ 208.07 $ 208.07
b Floor Drain Each 1.00 $ 4.50 $ 4.50
c Distribution Box/Bak Kontrol (40cm x 40cm x 60cm) Unit 1.00 $ 125.00 $ 125.00
d Septick Tank & Absorption with Accessories; As Per Drawing Unit 1.00 $ 1,200.00 $ 1,200.00
e Provide
Drawing
& Install Sanitation & Waste Water Pipeline System, As Per Ls 1.00 $ 350.00 $ 350.00
Sub Total $ 1,966.70
IX PAINTING WORKS
1 External Wall & Concrete Roof Painting using Weathershield Acrylic
Emulsion Paint m² 49.45 $ 3.12 $ 154.28
2 Internal Wall Painting using Acrylic Emulsion Paint m² 49.45 $ 3.12 $ 154.28
Sub Total $ 308.57
X FURNITURES
1 Provide & Supply Desk Work (need consultation with owner) Set 1.00 $ 95.00 $ 95.00
2 Provide & Supply Chairs Work (need consultation with owner) Set 3.00 $ 45.00 $ 135.00
Sub Total $ 230.00
XI FINISHING WORKS
1 Clean Up of All the Project Site Ls 1.00 $ 50.00 $ 50.00
Sub Total $ 50.00
TOTAL C 9,291.41

Dili, 14 de Junho de 2016

Wirlin Maria dos Santos Lobato

Directur Companhia Wirleonic Unip. Lda
 BILL OF QUANTITY

PROJECT TITLE : KONSTRUSAUN ARMAGEN, MORU NO STAFF HOUSE BA SENTRU PROSESAMENTU HARE IHA CORLULI
PROJECT AREA : HOUSING
 BILL OF QUANTITY

PROJECT TITLE : KONSTRUSAUN ARMAGEN, MORU NO STAFF HOUSE BA SENTRU PROSESAMENTU HARE IHA CORLULI

PROJECT AREA : CANOPY FOR BUILD

LOCATION : CORLULI, BOBONARO, TIMOR - LESTE
OWNER : MINISTÉRIO DA AGRICULTURA E PESCAS RDTL
PRICE
Number WORK DESCRIPTION UNIT QTY
Item UNIT PRICE TOTAL PRICE
(US$) (US$)
1 2 3 4 5 4x5
B CANOPY FOR BUILD
I PREPARATION WORKS
1 Site Clearance m² 50.63 $ 1.75 $ 88.60
2 Provide Water for Construction Works Ls 1.00 $ 1,000.00 $ 1,000.00
3 Provide Electrical for Construction Works Ls 1.00 $ 1,000.00 $ 1,000.00
4 Bouwplank Works m' 33.75 $ 19.75 $ 666.56
5 Materials Testing Ls 1.00 $ 300.00 $ 300.00
Sub Total $ 3,055.17
II EARTH WORKS
1 Foundation Excavation m³ 5.40 $ 30.00 $ 162.00
2 Compacted Sand Fill Under Floor & Foundation m³ 2.70 $ 16.75 $ 45.23
3 Foundation Back Fill m³ 1.35 $ 1.75 $ 2.36
4 Embakment Under Floor (Granular Fill Materials) Works m³ 4.05 $ 16.75 $ 67.84
Sub Total $ 277.43
III MASONRY WORKS AND PLASTERING
1 Stone Masonry Foundation 1:4 m³ 8.10 $ 60.00 $ 486.00
2 Foundation Plastering 1:4 m² 13.50 $ 4.82 $ 65.07
Sub Total $ 551.07
IV CONCRETE WORKS
1 Reinf. Concrete for Ground Floor; 50mm Thick m³ 2.03 $ 120.00 $ 243.60
Sub Total $ 243.60
V ROOF AND CEILLING WORKS
1 Provide & install Column from Steel Box 75x75x2.3, As Per Drawing m 58.00 $ 13.45 $ 780.10
2 Provide & install Truss Box Steel 75x45x2.3, As Per Drawing Unit 117.00 $ 7.65 $ 895.05
3 Provide & install Gording, Channel C 75x45x2.3, As Per Drawing Unit 135.00 $ 6.35 $ 857.25
4 Zink Plat for Roof m 39.75 $ 3.86 $ 153.44
5 Zincalum Roof Sheets; 0.42mm thk. Included Screws & All
Necessarie Accessories m² 57.50 $ 12.75 $ 733.13
Sub Total $ 3,418.96
VI PAINTING WORKS
1 Painting for Zincalum and Steel m² 57.50 $ 2.45 $ 140.88
Sub Total $ 140.88
VII FINISHING WORKS
1 Clean Up of All the Project Site Ls 1.00 $ 1,000.00 $ 1,000.00
Sub Total $ 1,000.00
TOTAL B 8,687.10
 BILL OF QUANTITY

PROJECT TITLE : KONSTRUSAUN ARMAGEN, MORU NO STAFF

HOUSE BA SENTRU PROSESAMENTU HARE IHA

: NEW
CONSTR
UCTION
CENTER
OF RICE
PROJECT AREA MILING
LOCATION : CORLULI, BOBONARO, TIMOR - LESTE
OWNER : MINISTÉRIO DA AGRICULTURA E PESCAS RDTL

PRICE
Number WORK DESCRIPTION UNIT QTY UNIT TOTAL
Item PRICE PRICE
(US$) (US$)
1 2 3 4 5 4x5
A NEW CONSTRUCTION CENTER OF RISE MILING
I PREPARATION WORKS
1 Mobilization and Demobilization Ls 1.00 ### ###
2 Provide Sign Board / Project Name Unit 1.00 $ 150.00 $ 150.00
3 Site Clearance m² 690.00 $ 1.10 $ 759.00
4 Site Office/Direksi Keet and Documentation Unit 1.00 $ 700.00 $ 700.00
5 Provide Water for Construction Works Ls 1.00 $ 475.00 $ 475.00
6 Provide Electrical for Construction Works Ls 1.00 $ 300.00 $ 300.00
7 Bouwplank Works m 188.00 $ 8.14 ###
8 Materials Testing Ls 1.00 ### ###
Sub Total ###
II EARTH WORKS
1 Foundation Excavation Works m³ 192.96 $ 4.10 $ 791.14
2 Compacted Sand Full Under Floor & Foundation m³ 37.63 $ 13.25 $ 498.60
3 Lean/bedding concrete under Foundation (Foot Pla m³ 1.87 $ 125.68 $ 235.02
4 Foundation Back Fill m³ 48.24 $ 1.12 $ 54.03
5 Compacted embakment Under Floor Works m³ 180.00 $ 16.68 ###
6 Compacted embakment for parking area & acces
20 cm thickness m³ 1,280.00 $ 16.68 ###
Sub Total ###
III MASONRY WORKS AND PLASTERING
1 Stone Masonry Foundation 1:4 m³ 85.26 $ 68.89 ###
2 Wall Blocks works (40x20x10cm), 1:4 m² 862.05 $ 14.55 ###
3 Wall Plastering 1:4 m² 1,724.10 $ 4.24 ###
Sub Total ###
IV CONCRETE WORKS
 1 Reinf. Concrete Foot Plate Foundation 120x120cm m³ 13.54 $ 609.36 ###
2 Reinf. Concrete Sloof /Tie Beam B1; 400x300mm m³ 13.92 $ 609.36 ###
3 Reinf. Concrete Sloof /Tie Beam B2; 250x400mm m³ 23.20 $ 609.36 ###
4 Reinf. Concrete Beam 150x150mm m³ 1.03 $ 609.36 $ 627.64
5 Reinf. Concrete Column K1= 400mmx400mm m³ 35.52 $ 609.36 ###
6 Reinf. Concrete for Ground Floor; 100mm Thick m³ 36.00 $ 609.36 ###
7 Ramp Work m³ 18.75 $ 609.36 ###
Sub Total ###
V DOORS WINDOWS & VENTILATIONS
1 Provide
Provide &
& Install Profiled
Profiled Steel
Install Including Steel Door
Door (Type
(Type D1)
D2) Unit 3.00 ### ###
with
2 with Ornaments
Ornaments Including Accessories
Accessories &
& Finishing
Finishing Unit 3.00 ### ###
Provide & Install Ventilation Complete with Frames
3 Painting ; As Per Including Finishing Painting; As
& All Accessories Unit 24.00 $ 80.00 ###
per Drawing Sub Total ###
VI ROOF AND CEILLING WORKS
ROOF AND CEILLING WORKS FOR MAN BUILDING
1 Steel Truss 2L - 60x60x6mm Kg 662.81 $ 3.25 ###
2 Steel Truss / Web 2L - 50x50x5mm Kg 736.74 $ 3.25 ###
3 Steel Truss 2L - 70x70x7mm Kg 1488.32 $ 3.25 ###
4 Hollow Tube 100x50x3.2mm Kg 454.24 $ 1.25 $ 567.80
5 Purling C - 150x65x2.3mm Kg 1408.00 $ 2.75 ###
6 Bolts
Bolt Dia 18 Bolt & Nuts, Including "Welding
Anchor, Each 854.00 $ 1.75 ###
7 Works" and All Necessarie Ls 232.00 $ 20.00 ###
Zincalum Roof Sheets Color bond; 0.42mm thk.
8 Included Screws and All Necessarie Accessories m² 610.56 $ 20.25 ###
Ridge Cap; 0.50mm thk.
9 Necessarie Accessories Included Screws and All m 42.40 $ 5.45 $ 231.08
Fascia Alummunium
10 (Profiled) Steel Plate; 50x300mm m 113.60 $ 10.32 ###
11 Provide and Install Zinc Gutter m 84.80 $ 12.25 ###
12 Gutter Joint Each 16.00 $ 6.50 $ 104.00
13 Gutter Joint to PVC dia 3" Each 12.00 $ 10.50 $ 126.00
14 Provide and Install PVC 3" with Accessories m¹ 120.00 $ 7.25 $ 870.00
15 Provide and Install Air Ventilation Each 20.00 $ 425.00 ###
Sub Total ###
VII ELECTRICAL SYSTEM WORKS
1 Supply and Install SDP access complete + MCB 16A Unit 1.00 $ 215.00 $ 215.00
m¹
2 Supply and Install power cable NYM 3x2.5mm "TPS Cables" 185.00 $ 1.25 $ 231.25
m¹
3 Supply and Install power cable NYM 2x1.5mm "TPS Cables" 100.00 $ 1.15 $ 115.00
Supply and install lighting
4 LAMP: DRM7" PL 2x7 WATT TYPE: DOWN LIGHT; Unit 20.00 $ 32.50 $ 650.00
Supply and install
5 Sock, T, Embos Dos) Pipe Electrical (Accessories Ls 14.00 $ 1.50 $ 21.00
6 Double Switch (Clipsal) Pcs 3.00 $ 7.50 $ 22.50
7 Single Switch (Clipsal) Pcs 8.00 $ 5.50 $ 44.00
8 Power Outlet 10A (Clipsal) Pcs 35.00 $ 7.00 $ 245.00
Total Cost ###
Installation Cost (10% x Tot. Cost) $ 154.38
Sub Total ###
VIII PLUMBING AND SANITATION WORKS
1 Clean Water Pipeline System
a PVC Pipe (dia. ½") m' 25.00 $ 3.17 $ 79.25
b Reducer 1" - ½" Each 1.00 $ 3.50 $ 3.50
c Water Tap dia. ½" Each 3.00 $ 6.25 $ 18.75
d Water Pump (Sanyo) Each 1.00 $ 525.00 $ 525.00
e Reservoir / Water Tank size
400cmx100cmx100cm complete with accessories Unit 1.00 $ 175.00 $ 175.00
Sub Total $ 801.50
IX PAINTING WORKS
Roof Painting Using Weathershield Acrylic
1 Emulsion m² 604.80 $ 1.32 $ 798.34
Paint
2 Wall and concrete Painting m² 1739.40 $ 1.32 ###
Sub Total ###
X ESPECIAL WORKS / ITEM
1 Provide & Install Water drilling; As Per Drawing Unit 1.00 ### ###
2 Provide & Install Steel water tower for
Reservoir/Water Tank (Type 1); As Per Drawing Unit 1.00 ### ###
3 Provide & Install Reservoir /Water profile Tank Ls 1.00 ### ###
1200 Land connected to Warehouse , staff Sub Total ###
XI FINISHING WORKS
1 Clean Up of All the Project Site Ls 1.00 $ 185.00 $ 185.00
Sub Total $ 185.00
TOTAL A ###
 TIME SCHEDULE

KONSTRUSAUN ARMAGEN, MORU NO STAFF HOUSE BA SENTRU PROSESAMENTU HARE IHA CORLULI

Completion Work: 6 Months

WAKTU PELAKSANAAN
No. WORKS DESCRIPTION BOBOT (%) BULAN KE KETERANGAN
1 2 3 4 5 6

A NEW CONSTRUCTION CENTER OF RISE MILING

I PREPARATION WORKS 2.393 1.750 0.160 0.160 0.160 0.160

II EARTH WORKS 8.370 7.850 0.520
MASONRY WORKS AND
III 8.304 5.536 1.385 1.385
PLASTERING
IV CONCRETE WORKS 27.921 4.654 18.614 4.654
DOORS WINDOWS &
V 4.832 3.221 1.611
VENTILATIONS
VI ROOF AND CEILLING WORKS 14.320 11.933 2.387
VII ELECTRICAL SYSTEM WORKS 0.259 0.129 0.129
PLUMBING AND SANITATION
VIII 0.259 0.129 0.129
WORKS
IX PAINTING WORKS 0.999 0.499 0.499
X ESPECIAL WORKS / ITEM 10.509 5.255 5.255
XI FINISHING WORKS 0.060 0.060
B OFFICE BULIDING
I PREPARATION WORKS 0.544 0.136 0.136 0.136 0.136
II EARTH WORKS 0.347 0.28924 0.058
MASONRY WORKS AND
III 2.980 1.987 0.993
PLASTERING
IV CONCRETE WORKS 5.129 3.420 0.855 0.855
V TILES/CERAMICS WORKS 0.754 0.5024 0.251
DOORS WINDOWS &
VI 1.840 0.613 1.226
VENTILATIONS
VII ROOF AND CEILLING WORKS 3.612 1.806 1.806
VIII ELECTRICAL SYSTEM WORKS 0.495 0.495
PLUMBING AND SANITATION
IX 1.174 0.391 0.7826
WORKS
X PAINTING WORKS 0.221 0.11041 0.11041
XI FURNITURES 1.343 1.343
XII FINISHING WORKS 0.048 0.048
C SECURITY POST
I PREPARATION WORKS 0.204 0.05102 0.05102 0.05102 0.05102
II EARTH WORKS 0.045 0.045
MASONRY WORKS AND
III 0.480 0.24002 0.24002
PLASTERING
IV CONCRETE WORKS 0.938 0.469 0.469
V TILES/CERAMICS WORKS 0.100 0.067 0.033
DOORS WINDOWS &
VI 0.284 0.142 0.142
VENTILATIONS
VII ELECTRICAL SYSTEM WORKS 0.123 0.041 0.082
PLUMBING AND SANITATION
VIII 0.635 0.317 0.317
WORKS
IX PAINTING WORKS 0.100 0.050 0.050
X FURNITURES 0.074 0.074
XI FINISHING WORKS 0.016 0.016
Jumlah 100 14.254 24.830 6.199 16.958 4.841 5.600 5.297 5.552 0.096 0.760 1.377 2.268
Komulatif 26.225 51.055 57.2533 74.2116 79.0528 84.653 89.9502 95.5024 95.5981 96.3582 97.7353 100

Warranty Period : 8 months

Dili, 14 de Junho de 2016

Wirlin Maria dos Santos Lobato

Directur Companhia Wirleonic Unip. Lda
 MAIO JUNHO
NO. ITEM SERVISU ORSAMENTO
PERSENTAGE
W1 W2 W3 W4 W1
0.23% 0.23% 0.23% 0.23% 0.23%
I SERVISO PREPARATORIO $5,250.00 2.78%
0.28% 0.28% 0.28% 0.28%
0.00% 0.00% 0.00% 0.00%
II SERVISU KONSTRUKSAUN ### 44.07%
6.30% 6.30% 6.30% 6.30%
0.53%
III PUMPING TEST $6,020.00 3.19%
0.64%
6.22%
IV PUMP SET AND WELLHEAD ### 49.74%
7.11%
0.02% 0.02% 0.02% 0.02% 0.02%
V SINAIS $ 398.00 0.21%
0.02% 0.02% 0.02% 0.02%
VI GRAND TOTAL ### 100%
WEEKLY 0.25% 0.25% 0.25% 0.25% 7.00%
PLANO
VII COMMULATIVE 0.25% 0.50% 0.75% 1.00% 8.00%
WEEKLY 0.00% 6.60% 6.60% 6.04% 14.34%
AKTIVIDADE
VIII COMMULATIVE 0.00% 6.60% 13.19% 19.23% 33.57%

Prepara Husi: Verificado

( Diamentino Dos Santos ) (Benvindo B.Marques )

Tecnico Comphnia Tecniko DNSA
 JUNHO REMAKS
W2 W3 W4
0.23% -0.23% 0.23%
0.28% 0.00% 0.00%
0.00% 0.00% 0.00%
6.30% 0.00% 0.00%
0.53% 0.53% 0.53%
0.64% 0.00% 0.00%
6.22% 6.22% 6.22%
7.11% 0.00% 0.00%
0.02% 0.02% 0.02%
0.02% 0.00% 0.00%

7.00% 6.54% 7.00%

15.00% 21.53% 28.53%
14.34% 0.00% 0.00%
47.91% 0.00% 0.00%