Boq Gisu Ok

PROJECTO "REHABILITASAUN SISTEMA BEMOS IHA ALDEIA PANDEIVOU, MAUNO"
CONSTRUCTION SCHEDULE ( BAR CHART & S-CURVE )
Total 24 Weeks
No. Activity Percentage
Price 2 4 6 8 10 12 14 16 18 20 22 24
A PREPARASAUN
1 MOBILIZASAUN DE MOBILIZASAUN $ 4,488.88 2.34% 0.20 0.20 0.20 0.20 0.20 0.20 0.20 0.20 0.20 0.20 0.20 0.20
2 KUADRO NARAN PROJECTO $ 112.20 0.06% 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
3 ARMAJEN IHA PROJECTO NO IHA SEGURANCA $ 420.75 0.22% 0.22
4 RELATORIO PROGRESU PROJECTO & RELATORIO FINAL $ 336.60 0.18% 0.04 0.04 0.04 0.04
5 TRANSPORTE DILI - LIQUISA - GISU $ 11,823.36 6.16% 1.54 1.54 1.54 1.54
B KONSTRUSAUN 0.00 0.00 0.00 0.00 0.00 0.00
1 PARTE 1: INTAKE $ 34,690.65 18.09% 4.52 4.52 4.52 4.52
2 PART -2 : KANU TRANSMISAUN $ 18,753.93 9.78% 4.89 4.89
3 PART -3 : BPT 6M3 $ 5,414.53 2.82% 1.41 1.41
4 PART -4 : CONCRETE TANK 30M3 $ 14,873.96 7.75% 3.88 3.88
5 PART -5 : CONCRETE TANK 30M3 II $ 13,814.92 7.20%
6 PART -6 : LUTU RESERVATORIO, 9 X 9 $ 4,133.26 2.15% 0.54 0.54 0.54 0.54
7 PART -7 : PONTI KANU 40' $ 4,955.41 2.58% 0.32 0.32 0.32 0.32 0.32 0.32 0.32 0.32
8 PART -8 : KANU DISTRIBUISAUN $ 74,034.29 38.60% 6.43 6.43 6.43 6.43 6.43 6.43
9 PART -9 : TORNEIRA PUBLIKA $ 1,043.44 0.54% 0.27 0.27
10 PARTE-10 : SASAN SERVISU $ 2,906.82 1.52% 0.25 0.25 0.25 0.25 0.25 0.25
0.00 0.00 0.00
0.00 0.00
TOTAL WORKS $ 191,803.00 100.00%

PROGRESS PER WEEK (in %) 0.7 1.1 7.5 13.9 13.3 13.3 13.5 12.6 11.0 5.5 0.2 0.2
COMULATIVE PROGRESS (in %) 0.0 0.7 1.8 9.3 23.2 36.5 49.8 63.4 76.0 86.9 92.4 92.6 92.8
BIDDER PROPOSED PAYMENT
NO. OF PAYMENT % OF PAYMENT AMOUNT
PC-01 30% $ 57,540.90
PC-02 60% $ 115,081.80
PC-03 (After Retention) 10% $ 19,180.30
Total PC To Finish $ 191,803.00
Signed
Name
In the capacity of
Duly authorized to sign the Bid for and on behalf of Hedge Construction Unipessoal, Lda
PROJECTO "REHABILITASAUN SISTEMA BEMOS IHA ALDEIA PANDEIVOU, MAUNO"
WOEK SCHEDULE ( BAR CHART )
24 Weeks
No. Activity Percentage
2 4 6 8 10 12 14 16 18 20 22 24
A PREPARASAUN
1 MOBILIZASAUN DE MOBILIZASAUN 2.34% 0.20 0.20 0.20 0.20 0.20 0.20 0.20 0.20 0.20 0.20 0.20 0.20
2 KUADRO NARAN PROJECTO 0.06% 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
3 ARMAJEN IHA PROJECTO NO IHA SEGURANCA 0.22% 0.22
4 RELATORIO PROGRESU PROJECTO & RELATORIO FINAL 0.18% 0.04 0.04 0.04 0.04
5 TRANSPORTE DILI - LIQUISA - GISU 6.16% 1.54 1.54 1.54 1.54
B KONSTRUSAUN 0.00 0.00 0.00 0.00 0.00 0.00
1 PARTE 1: INTAKE 18.09% 4.52 4.52 4.52 4.52
2 PART -2 : KANU TRANSMISAUN 9.78% 4.89 4.89
3 PART -3 : BPT 6M3 2.82% 1.41 1.41
4 PART -4 : CONCRETE TANK 30M3 7.75% 3.88 3.88
5 PART -5 : CONCRETE TANK 30M3 II 7.20%
6 PART -6 : LUTU RESERVATORIO, 9 X 9 2.15% 0.54 0.54 0.54 0.54
7 PART -7 : PONTI KANU 40' 2.58% 0.32 0.32 0.32 0.32 0.32 0.32 0.32 0.32
8 PART -8 : KANU DISTRIBUISAUN 38.60% 6.43 6.43 6.43 6.43 6.43 6.43
9 PART -9 : TORNEIRA PUBLIKA 0.54% 0.27 0.27
10 PARTE-10 : SASAN SERVISU 1.52% 0.25 0.25 0.25 0.25 0.25 0.25
0.00 0.00 0.00
0.00 0.00
TOTAL WORKS 100.00%

PROGRESS PER WEEK (in %) 0.7 1.1 7.5 13.9 13.3 13.3 13.5 12.6 11.0 5.5 0.2 0.2
COMULATIVE PROGRESS (in %) 0.0 0.7 1.8 9.3 23.2 36.5 49.8 63.4 76.0 86.9 92.4 92.6 92.8
PRESU TRABALHU
No. Trabalhu Unit Presu

1 Pekerja loron $ 5.00
2 Tukang loron $ 8.00
3 Kepala tukang loron $ 10.00
4 Mandor loron $ 12.00
PRESU MATERIAL
No. Material Unit Presu

A Material loja
1 Semen Porland Kg $ 0.14
2 Seng gelombang 0.30m Lbr $ 5.50
3 Ayakan Pasir M' $ 2.50
4 Britas 2/3 M³ $ 45.00
5 besi btg 6mm btg $ 4.50
9 Paku 2 cm kg $ 2.50
10 Paku 3 cm kg $ 2.50
11 Paku 5 cm kg $ 2.50
12 Paku 7 cm kg $ 2.50
13 Paku seng kg $ 5.00
14 Kawat pagar 60m x 2m x 3mm Rol $ 550.00
15 Tiang pagar BRC 200 cm Unit $ 40.00
16 Pintu pagar BRC M2 $ 60.00
17 Baja I 600x600x8 mm ho asesoris Batang $ 300.00
B Material kanu
GS DN 150mm Med.A M $ 30.00
Shocket GS DN100 Unit $ 12.75
Union GS DN 80 mm Unit $ 10.00
Socket reducer GS DN 80 mm Unit $ 12.00
Gate valve DN 80 mm Unit $ 195.00
Niple DN 80 mm Unit $ 10.00
Tee GS DN 80 x 80 mm Unit $ 8.50
Gilboult joint DN 80 mm Unit $ 20.00
Elbow degree 90 GS 80 mm Unit $ 10.00
Flange DN 80 mm Unit $ 15.00
Gasket DN 80 mm Unit $ 4.50
Baut 3" Unit $ 0.75
Niple DN 100 mm Unit $ 12.50
Baut 2" Unit $ 0.50
Elbow degree 90 GS DN 50 mm Unit $ 4.50
Niple GS DN 50 mm Unit $ 9.00
Tapping sadles / clamp sadles 3x1/2" Unit $ 10.00
Tapping sadles / clamp sadles 2x1/2" Unit $ 7.00
Meter air / kontador be'e Unit $ 25.00
Socket GS DN 15 mm Unit $ 1.00
Elbow degree 90 GS DN 15 mm Unit $ 1.25
Niple GS DN 15 mm Unit $ 1.00
Stop kran 1/2" Unit $ 10.00
Kran air / torneira 1/2" Unit $ 12.00
Box valve Unit $ 25.00
Float valve 1/2" Unit $ 25.00
Puddle Flange DN80 Unit $ 50.00
Gal Mal 90˚ Elbow DN65 Unit $ 9.00
Gal Mal Hex Nipple DN65 Unit $ 8.00
Gal Mal Union DN65 Unit $ 17.00
Gal Mal Socket DN65 Unit $ 5.50
Gal Mal Hex Nipple DN 100MM Unit $ 12.00
Gal Mal Socket DN 100MM Unit $ 15.00
PE 100 PN12.5 Unit $ 8.00
GAL PIPE DN50 X 3.6 MM X 6M , BSP
Unit $ 14.00
ENDS+SOCKET
GAL MAL UNION DN50 Unit $ 12.00
GAL MAL 45˚ ELBOW LONG RADIUS
Unit $ 5.00
DN50
Monta kanu PE G1 too G7 M $ 2.00
Kabel tara kanu Diameter Ø10MM M $ 5.00
Wire rope grip & Turn buckle Fatin $ 4.00
Besi beton Ø16MM M $ 3.00
Arame 10mmø x 150mm x150mm (wiremesh,
M2 $ 20.00
ulir)
Gal Mal Double Nipple DN50 Unit $ 4.50
Gal Mal Double Nipple DN25 Unit $ 1.75
Gal Mal Union DN50 Unit $ 10.00
Brass/metal Ball Valve DN 50, PN16 Unit $ 100.00
Gal Mal Tee DN50 Unit $ 5.00
Gal Mal Tee DN25 Unit $ 2.00
Gal Mal Tee Reducer DN50xDN25xDN50 Unit $ 12.50
Gal Mal Pipe DN25 x 6m Unit $ 30.00
Gal Mal Pipe DN50 x 6m Unit $ 10.50
Gal Mal Pipe Socket DN50 Unit $ 4.00
BRASS FLOAT VALVE DN50,
AUSTRALIAN STANDARD, PN 12, Unit $ 450.00
+BALL, BSP
Gal Mal Union DN80 $ 27.00
Brass/metal Ball Valve DN 50, PN16 $ 65.00
Galvanized tension wire 3.15mm (AS)
M $ 1.00
750M Roll
1.57mm diameter Galvanized Tie Wire
Roll $ 30.00
280m roll (4.6kg)
MASPROCLIP 500PACK Pack $ 25.00
Fixed Corner - Galvanized Butt40 - thru40 Nos $ 35.00
Fixed Cross - Galvanized Butt40 - thru40 Nos $ 25.00
Fixed Tees - Galvanized Butt80 - thru40 Nos $ 18.00
Gate hinges DN80 x DN40 Nos $ 25.00
Standard gate GS DN40, 1,5m wide (per-
pieces $ 195.00
piece)
Cross bar of gal, Uza Pipe DN40 x 3.2mm
Lolon $ 40.00
x 6m BSP at both end
FENCE BARB WIRE, 3 layer M $ 2.00
Kadiado & long Galva chain (50cm) Unit $ 15.00
Kanu Gal DN 80 x 6m naruk unit $ 100.00
GAL PIPE DN25 x 3.2MM x 6M unit $ 25.00
Katrol Galvanizadu unit $ 15.00
Round Strand Pipe Support 12mmø unit $ 6.00
Round Strand Pipe Support 8mmø unit $ 3.50
M' $ 13.00
ENDS+SOCKET
M' $ 12.50
ENDS+SOCKET
LOLON $ 32.50
ENDS+SOCKET
M' $ 27.50
ENDS+SOCKET
M' $ 18.00
ENDS+SOCKET
GAL MAL UNION DN40 ( 1 ½" ) UNIT $ 8.50
GAL MAL UNION DN25 (1") UNIT $ 5.50
GAL MAL UNION DN20 (¾") UNIT $ 4.00
GAL MAL ELBOW LONG RADIUS 45,
UNIT $ 10.00
DN50
GAL MAL TEE DN50 X 20 UNIT $ 15.00
Tee DN 32 X DN 20 UNIT $ 8.50
GAL MAL ELBOW LONG RADIUS 90˚
UNIT $ 5.50
DN40
GAL MAL ELBOW LONG RADIUS 45˚
UNIT $ 7.50
DN40
GAL MAL REDUCER DN50 X 40 UNIT $ 2.50
Gal Mal 90˚ Elbow DN20 UNIT $ 1.50
Reducer DN32 X DN20 UNIT $ 2.50
Gal Pipe DN20 x2.6mmx 6m length ea $ 20.00
Brass Ball Valve DN20 (PN16) ea $ 14.00
Gal Mal Hexa Nipple DN20 ea $ 1.50
Gal Mal FF Union DN20 ea $ 1.50
Brass Hose Cock DN20, PN16 ea $ 13.50
Gal Mal FF Elbow 90° DN20 ea $ 1.50
PTFE Tape 12mm, 10M Roll $ 1.00
GAL MAL SOCKET DN 50 Nos $ 4.00
GAL MAL SOCKET DN 20 Nos $ 1.50
GAL MAL HEX NIPPLE DN65 Nos $ 9.00
C Material local
1 Pasir M³ $ 10.00
Pasir pasang / beton M³ $ 25.00
Batu belah M³ $ 20.00
Batupecah 5/7 M³ $ 20.00
Batupecah 1/2 M³ $ 55.00
3 Kayu 4/6 M³ $ 200.00
4 Kayu 5/7 M³ $ 200.00
5 Kayu 5/10 M³ $ 200.00
6 Kayu papan 2/30 M³ $ 200.00
7 Britas 2/3 M3 $ 40.00
8
BREAK DOWN UNIT PRICE / PRESU UNIDADE
1 1 M' Pengukuran & pemasangan bouwplank.
Bahan Unit Koefisien Harga Total
1 Kayu usuk 5/7 M³ 0.0177 $ 2.50 $ 0.04

2 Paku biasa 2¨5¨ Kg. 0.0200 $ 2.50 $ 0.05
3 Kayu papan 3/20 M³ 0.0070 $ 200.00 $ 1.40
Tenaga Kerja
1 Pekerja Oh 0.1000 $ 5.00 $ 0.50
2 Tukang kayu Oh 0.1000 $ 8.00 $ 0.80
3 Kepala tukang Oh 0.1000 $ 10.00 $ 1.00
4 Mandor Oh 0.0050 $ 12.00 $ 0.06
TOTAL $ 3.85
2 1 M² Membersihkan lapangan dan perataan.
Tenaga Kerja Unit Koefisien Harga Total
1 Pekerja Oh 0.1000 $ 5.00 $ 0.50
2 Mandor Oh 0.0500 $ 12.00 $ 0.60
TOTAL $ 1.10
3 1 Buah Pemasangan papan nama proyek.

1 Papan nama proyek Bh 1.0000 $ 150.00 $ 150.00
2 Usuk 5/7 kayu kelas II M³ 0.0235 $ 3.75 $ 0.09
3 Paku biasa 2¨5¨ Kg. 0.1665 $ 2.50 $ 0.42
Tenaga Kerja
1 Pekerja Oh 0.2503 $ 5.00 $ 1.25
4 Mandor Oh 0.0443 $ 12.00 $ 0.53
TOTAL $ 152.29
4 1 M³ Galian tanah biasa sedalam 1 meter.

1 1 Pekerja Oh 0.6700 $ 5.00 3.35
2 2 Mandor Oh 0.0320 $ 12.00 0.38
TOTAL 3.73
5 1 M³ Galian tanah biasa sedalam 2 meter.

1 1 Pekerja Oh 0.7500 $ 5.00 $ 3.75
2 2 Mandor Oh 0.0470 $ 12.00 $ 0.56
TOTAL $ 4.31
6 Menimbun kembali 1m³ galian.

1 1 Pekerja Oh 0.2142 $ 5.00 $ 1.07
2 2 Mandor Oh 0.0143 $ 12.00 $ 0.17
TOTAL $ 1.24
7 1 M³ Pemadatan tanah(Per 20 Cm).
1 1 Pekerja Oh 0.5000 $ 5.00 2.50
2 2 Mandor Oh 0.0500 $ 12.00 0.60
TOTAL $ 3.10
8 1m³ Timbunan pasir

1 1 Pasir Urug M³ 1.2 $ 10.00 $ 12.00
Tenaga Kerja
1 1 Pekerja Oh 0.3023 $ 5.00 $ 1.51
2 2 Mandor Oh 0.0127 $ 12.00 $ 0.15
TOTAL $ 13.66
9 1m³ Timbunan kerikil

1 1 Britas 2/3 M³ 1.2 $ 40.00 $ 48.00
Tenaga Kerja
1 1 Pekerja Oh 0.3023 $ 5.00 $ 1.51
2 2 Mandor Oh 0.0127 $ 12.00 $ 0.15
TOTAL $ 49.66
10 1M³ Pasang pondasi batu belah 1 Pc : 3 Ps

1 Batu belah 15/20 cm M³ 1.1490 $ 20.00 $ 22.98
2 Semen Porland Kg. 202.0000 $ 0.14 $ 27.78
3 Pasir pasangan M³ 0.4850 $ 25.00 $ 12.13
Tenaga Kerja
1 Pekerja Oh 1.5000 $ 5.00 $ 7.50
2 Tukang batu Oh 0.6000 $ 8.00 $ 4.80
3 Kepala tukang Oh 0.0905 $ 10.00 $ 0.91
4 Mandor Oh 0.0973 $ 12.00 $ 1.17
TOTAL $ 77.25
1 Batu belah 15/20 cm M³ 1.2000 $ 20.00 $ 24.00
2 Semen Porland Kg. 163.0000 $ 0.14 $ 22.41
3 Pasir pasangan M³ 0.5348 $ 25.00 $ 13.37
Tenaga Kerja
1 Pekerja Oh 1.5000 $ 5.00 $ 7.50
2 Tukang batu Oh 0.6000 $ 8.00 $ 4.80
3 Kepala tukang Oh 0.0905 $ 10.00 $ 0.91
4 Mandor Oh 0.0973 $ 12.00 $ 1.17
TOTAL $ 74.16

1 Batu belah 15/20 cm M³ 1.2000 $ 20.00 24.00
2 Semen Porland Kg. 136.0000 $ 0.14 18.70
3 Pasir pasangan M³ 0.5440 $ 25.00 13.60
Tenaga Kerja
1 Pekerja Oh 1.5000 $ 5.00 7.50
2 Tukang batu Oh 0.6000 $ 8.00 4.80
3 Kepala tukang Oh 0.0905 $ 10.00 0.91
4 Mandor Oh 0.0973 $ 12.00 1.17
TOTAL $ 70.67
13 1M³ Pasang pondasi batu kosong

1 Batu belah 15/20 cm M³ 1.2000 $ 20.00 $ 24.00
2 Pasir urug M³ 0.3033 $ 10.00 $ 3.03
Tenaga Kerja
1 Pekerja Oh 0.7800 $ 5.00 $ 3.90
2 Tukang batu Oh 0.3900 $ 8.00 $ 3.12
3 Kepala tukang Oh 0.0579 $ 10.00 $ 0.58
4 Mandor Oh 0.0579 $ 12.00 $ 0.69
TOTAL $ 35.33
14 Pembesian 10 Kg dengan besi polos / ulir.
1 Besi beton (polos/ulir) Kg 10.5000 $ 1.50 $ 15.75
2 Kawat Beton Kg 0.1500 $ 3.00 $ 0.45
Tenaga Kerja
1 Pekerja Oh 0.0949 $ 5.00 $ 0.47
2 Tukang besi Oh 0.0757 $ 8.00 $ 0.61
3 Kepala tukang Oh 0.0109 $ 10.00 $ 0.11
4 Mandor Oh 0.0223 $ 12.00 $ 0.27
TOTAL $ 17.66
15 1 M³ membuat beton bertulang K175, F*c=14.5 Mpa(150 Kg besi +bekisting)

1 Kayu klas III M³ 0.1350 $ 200.00 $ 27.00
2 Paku biasa 5' - 12' Kg 1.3497 $ 2.50 $ 3.37
3 Minyak bekisting Ltr 0.6750 $ 3.00 $ 2.03
4 Besi beton polos Kg 150.0000 $ 1.50 $ 225.00
5 Kawat beton Kg 2.2500 $ 3.00 $ 6.75
6 Semen Porland Kg 323.0000 $ 0.14 $ 44.41
7 Pasir beton M³ 0.5200 $ 25.00 $ 13.00
8 Koral beton M³ 0.7800 $ 40.00 $ 31.20
9 Kayu klas II balok M³ 0.0505 $ 250.00 $ 12.63
10 Plywood tebal 9mm Lbr. 2.1810 $ 15.00 $ 32.72
11 Dolken Kayu 8"/4mm Btg. 4.0000 $ 0.50 $ 2.00
Tenaga Kerja
1 Pekerja Oh 6.7690 $ 5.00 $ 33.85
2 Tukang batu Oh 0.3093 $ 8.00 $ 2.47
3 Tukang kayu Oh 1.3000 $ 8.00 $ 10.40
4 Tukang besi Oh 1.0500 $ 8.00 $ 8.40
5 Kepala tukang Oh 0.2650 $ 10.00 $ 2.65
6 Mandor Oh 0.2650 $ 12.00 $ 3.18
TOTAL $ 461.05
16 Memasang 1M' Pipa GS DN 15 mm

1 Pipa GS DN 15 mm M 1.0000 $ 2.50 $ 2.50
2 Perlengkapan = 35% harga pipa 1.0000 $ 0.88 $ 0.88
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 5.60
1 Pipa GS DN 50 mm M 1.0000 $ 14.00 $ 14.00
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 21.12

1 Pipa GS DN 80 mm M 1.0000 $ 17.00 $ 17.00
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 25.17

1 Pipa GS DN 100 mm M 1.0000 $ 20.00 $ 20.00
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 29.22
20 Memasang 1Unit Sockef Pipa GS DN 15 mm
1 Socket Pipa GS DN 15 mm M 1.0000 $ 1.00 $ 1.00
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 3.22

1 Socket Pipa GS DN 50 mm M 1.0000 $ 9.00 $ 9.00
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 11.22

1 Socket Pipa GS DN 80 mm Unit 1.0000 $ 10.00 $ 10.00
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 12.22

1 Socket Pipa GS DN 100 mm Unit 1.0000 $ 12.75 $ 12.75
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 14.97
24 Memasang 1Unit Union Pipa GS DN 15 mm
1 Union GS DN 15 mm Unit 1.0000 $ 3.50 $ 3.50
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 5.72

Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 11.22

Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 12.22

Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 42.22
28 Memasang 1Unit Elbow degree 90 GS DN 15 mm
1 Elbow degree 90 GS DN 15 mm Unit 1.0000 $ 1.25 $ 1.25
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 3.47

Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 11.22

Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 12.22

Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 24.72
32 Memasang 1Unit Box valve
1 Box valve Unit 1.0000 $ 25.00 $ 25.00
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 27.22
33 Memasang 1Unit Niple GS DN 15 mm

1 Niple GS DN 15 mm Unit 1.0000 $ 1.00 $ 1.00
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 3.22

Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 11.22

Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 12.22
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 14.72
37 Memasang 1Unit Tee GS DN 80 x 80 mm

1 Tee GS DN 80 x 80 mm Unit 1.0000 $ 8.50 $ 8.50
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 10.72

1 Tee GS DN 100 x 100 mm Unit 1.0000 $ 16.75 $ 16.75
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 18.97

1 Tee GS DN 80 x 50 mm Unit 1.0000 $ 7.50 $ 7.50
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 9.72
40 Memasang 1Unit Gilboult joint DN 50 mm
1 Gilboult joint DN 50 mm Unit 1.0000 $ 20.00 $ 20.00
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 22.22

Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 22.22

Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 87.22
43 Memasang 1Unit Flange DN 50 mm

1 Flange DN 50 mm Unit 1.0000 $ 10.00 $ 10.00
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 12.22
1 Flange DN 80 mm Unit 1.0000 $ 15.00 $ 15.00
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 17.22

1 Flange DN 100 mm Unit 1.0000 $ 25.00 $ 25.00
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 27.22
46 Memasang 1Unit Gate valve DN 50 mm

1 Flange DN 50 mm Unit 1.0000 $ 225.00 $ 225.00
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 227.22

1 Gate valve DN 80 mm Unit 1.0000 $ 195.00 $ 195.00
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 197.22
1 Gate valve DN 100 mm Unit 1.0000 $ 300.00 $ 300.00
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 302.22
49 Memasang 1Unit Gasket DN 50 mm

1 Gasket DN 50 mm Unit 1.0000 $ 2.50 $ 2.50
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 4.72

1 Gasket DN 80 mm Unit 1.0000 $ 4.50 $ 4.50
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 6.72

1 Gasket DN 100 mm Unit 1.0000 $ 6.00 $ 6.00
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 8.22
52 Memasang 1Unit Clamp sadles 3x1/2"
1 Clamp sadles 3x1/2" Unit 1.0000 $ 10.00 $ 10.00
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 12.22
53 Memasang 1Unit Clamp sadles 2x1/2"

1 Clamp sadles 2x1/2" Unit 1.0000 $ 7.00 $ 7.00
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 9.22
54 Memasang 1Unit Kran air / torneira 1/2"

1 Kran air / torneira 1/2" Unit 1.0000 $ 12.00 $ 12.00
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 14.22
55 Memasang 1Unit Stop kran 1/2"

1 Stop kran 1/2" Unit 1.0000 $ 10.00 $ 10.00
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 12.22
56 Memasang 1Unit Meter air / kontador be'e
1 Meter air / kontador be'e Unit 1.0000 $ 25.00 $ 25.00
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 27.22
57 Memasang 1Unit float valve 1/2"

1 Float valve 1/2" Unit 1.0000 $ 25.00 $ 25.00
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 27.22
58 Memasang 1M Kawat pagar 3mm

1 Kawat pagar 3mm Rol 0.0400 $ 550.00 $ 22.00
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 24.22
59 Memasang 1Unit Tiang pagar BRC 200 cm

1 Tiang pagar BRC 200 cm Unit 1.0000 $ 40.00 $ 40.00
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 42.22
60 Memasang 1Unit Pintu pagar BRC
1 Pintu pagar BRC M2 2.0000 $ 60.00 $ 120.00
Tenaga Kerja
1 Pekerja Oh 0.1080 $ 5.00 $ 0.54
2 Tukang pipa Oh 0.1800 $ 8.00 $ 1.44
3 Kepala tukang Oh 0.0180 $ 10.00 $ 0.18
4 Mandor Oh 0.0054 $ 12.00 $ 0.06
TOTAL $ 122.22
61 1 M³ membuat campuran beton K175, F*c=14.5 Mpa

1 Semen Porland Kg 323.0000 $ 0.14 $ 44.41
2 Pasir beton M³ 0.5200 $ 25.00 $ 13.00
3 Koral beton M³ 0.7800 $ 40.00 $ 31.20
Tenaga Kerja
1 Pekerja Oh 6.7690 $ 5.00 $ 33.85
2 Tukang batu Oh 0.3093 $ 8.00 $ 2.47
5 Kepala tukang Oh 0.2650 $ 10.00 $ 2.65
6 Mandor Oh 0.2650 $ 12.00 $ 3.18
TOTAL $ 130.76
61 1 M³ membuat campuran beton K225, F*c=18.7 Mpa

1 Semen Porland Kg 550.0000 $ 0.14 $ 75.63
2 Pasir beton M³ 0.5200 $ 25.00 $ 13.00
3 Koral beton M³ 0.7800 $ 40.00 $ 31.20
Tenaga Kerja
1 Pekerja Oh 6.7690 $ 5.00 $ 33.85
2 Tukang batu Oh 0.3093 $ 8.00 $ 2.47
5 Kepala tukang Oh 0.2650 $ 10.00 $ 2.65
6 Mandor Oh 0.2650 $ 12.00 $ 3.18
TOTAL $ 161.97
PROPOSTA ORSAMENTO
PROJETO :REHABILITASAUN SISTEMA BEMOS IHA ALDEIA PANDEIVOU, MAUNO
FATIN : GISU
SUMARIO
POSTO : MAUBARA
MUNI : LIQUISA
PRESU
ITEM DESKRISAUN UNIT QTY
UNIDADE
TOTAL
A PREPARASAUN
1 MOBILIZASAUN DE MOBILIZASAUN LS 1.00 $ 4,000.79 $ 4,001
2 KUADRO NARAN PROJECTO LS 1.00 $ 100.00 $ 100.00
3 ARMAJEN IHA PROJECTO NO IHA SEGURANCA Fulan 3.00 $ 125.00 $ 375.00

RELATORIO PROGRESU PROJECTO & RELATORIO
4 copies 15.00 $ 20.00 $ 300.00
FINAL
5 TRANSPORTE DILI - LIQUISA - GISU Ton 60.22 $ 175.00 $ 10,537.76
B KONSTRUSAUN
1 PARTE 1: INTAKE Varios $ 30,918.59
2 PART -2 : KANU TRANSMISAUN Varios $ 16,714.73
3 PART -3 : BPT 6M3 Varios 1.00 $6,959.49 $ 4,825.8
4 PART -4 : CONCRETE TANK 30M3 Unit 1.00 $ 15,416.14 $ 13,256.65
5 PART -5 : CONCRETE TANK 30M3 II Unit 1.00 $ 13,119.58 $ 12,312.76
6 PART -6 : LUTU RESERVATORIO, 9 X 9 Unit 2.00 $ 3,473.37 $ 3,683.84
7 PART -7 : PONTI KANU 40' Unit 1.00 $ 4,861.13 $ 4,416.58
8 PART -8 : KANU DISTRIBUISAUN Unit 1.00 $ 66,012.41 $ 65,984.2
9 PART -9 : TORNEIRA PUBLIKA Unit 11.00 $ 947.70 $ 929.98
10 PARTE-10 : SASAN SERVISU Unit 1.00 $2,622.65 $ 2,590.75
TOTAL (A) $ 170,947.42
Kontrator Fee 10% (B) $ 17,094.74
TOTAL (A+B) $ 188,042.16
TAXA 2% husi (A+B) $ 3,760.84
GRAND TOTAL (TOTAL + TAXA) $ 191,803.00
Signed :
Name : Helena Maria Soares Pereira

In the capacity of : Directress
Duly authorized to sign the Bid for and on behalf of Hedge Construction Unipessoal, Lda
PROJETU:REHABILITASAUN SISTEMA BEMOS IHA ALDEIA PANDEIVOU, MAUNO
FATIN : GISU
PARTE 1: INTAKE
POSTO : MAUBARA
MUNI. : LIQUISA
PRESU
ITEM DESKRISAUN UNIT QTY UNIDADE
TOTAL
SERVISU FONDASI
1 Hamoos no prepara fatin m2 420.0 $ 1.10 $ 462.00
2 Sukat & Bowplank m' 76.0 $ 3.85 $ 292.92
3 Kee rai ba fondasi hada fatuk m3 36.5 $ 3.73 $ 136.22
4 Pondasi hada fatuk uza concrete 1:3 m3 64.3 $ 77.25 $ 4,968.89
5 Besi Beton Ø13mm Ulir Kg 2698 $ 2.00 $ 5,396.96
Hatetuk ho britas 2/3 (mahar 200mm) iha intake laran
6 m3 7.6 $ 35.33 $ 268.48
atu bele evita tahu.
SERVISU CONCRETE
1 Kee rai ba Tanke Colector nomos Slap Pipe Screen fatin. m3 47.03 $ 1.10 $ 51.73
2 Concrete K-225 (kahor 1:2:3) ba tanke Colector m3 24.28 $ 161.97 $ 3,932.74
Concrete K-225 (kahor 1:2:3) ba Intake, Slap ho nia
3 m3 6.40 $ 161.97 $ 1,036.64
mahar 200mm
4 Besi Beton Ø13mm Ulir Kg 2866 $ 2.00 $ 5,732.68
5 Arame kesi beton Kg 57 $ 1.00 $ 57.33
6 Formwork (bekisting) m2 80.4 $ 40.00 $ 3,216.00
PIPES & FITTINGS

1 Puddle Flange DN80 unit 4.0 $ 50.00 $ 200.00
3 Gal Mal 90˚ Elbow DN65 unit 2.0 $ 9.00 $ 18.00
4 Gal Mal Hex Nipple DN65 unit 2.0 $ 8.00 $ 16.00
5 Gal Mal Union DN65 unit 2.0 $ 17.00 $ 34.00
6 Gal
Uza Mal Socket
Stainless DN65
Steel SS304 Johnson Screen Wire Wound, unit 2.0 $ 5.50 $ 11.00
7 V Shape/ Modelu, Ø4" Female (F) 1500MM/unit, Open unit 8.0 $ 295.00 $ 2,360.00
SlotTHE
1.5mm & Acsesories ITEMS ARE FOR
FOLLOWING
RESERVOIR SITE OF 9MX9M
DRAWING REFERENCES
Drawing
Standard Reference
Galvanised#:Diamond
CWS-DRG-FE3
Chainwire & FE4,
1 50mmx 2.5mm, 1800mm, AUSTRALIAN M' 36 $ 11.50 $ 414.0
GALVANISED
STANDARD TENSION WIRE 3.15MM
2 M' 90 $ 1.00 $ 90.0
(AUSTRALIAN
1.57mm diameterSTANDARD)
Galvanised Tie Wire 280m roll
3 ROLL 2 $ 30.00 $ 60.0
(4.6kg) (AUSTRALIAN STANDARD)
4 MASPROCLIP 500PACK PACK 0.5 $ 25.00 $ 12.5
5 Fixed Corners - Galvanised Butt40-Thru40 Nos 3 $ 32.50 $ 97.5
6 Fixed Cross - Galvanised Butt40-Thru40 Nos 11 $ 25.00 $ 275.0
7 Fixed Tees - Galvanised Butt80-Thru40 Nos 2 $ 35.00 $ 70.0
8 Gate hinges DN80xDN40 Nos 4 $ 25.00 $ 100.0
Predrilled
FENCE AND for 3GATE
layers of barbwire ON TOP,
POSTS
tension wire in the MIDDLE and BOTTOM,
Predrilled
BSP CAP for 3 layers
attached andofbutt
barbwire
weldedontotop of cross
secure the
bar
Eachand
CAP 1 line
post mustofhave
straining
1 BSPwall in attached
CAP the middleandand
1 linewelded
butt at the bottom
to secure the CAP, add price of BSP
CAPs on to the posts' unit price
PROJETU:REHABILITASAUN SISTEMA BEMOS IHA ALDEIA PANDEIVOU, MAUNO
FATIN : GISU
PARTE 1: INTAKE
POSTO : MAUBARA
MUNI. : LIQUISA
PRESU
ITEM DESKRISAUN UNIT QTY UNIDADE
TOTAL
RUSTY SPOTS must be treated with cold
galvanised paint (hasae feruzen, pinta ho tinta
FENCE
galvanis POST OF GAL
kualidade forte) PIPE DN40 x 3.2MM X
1 Nos 9 $ 40.00 $ 360.0
3M, BSP
GATE AT 1OF
POST ENDGAL PIPE DN80 x 4.0 MM X
2 Nos 1 $ 65.00 $ 65.0
3M, BSP AT 1GATE,
STANDARD END 1.5M WIDE , DN40x
3 Nos 1 $ 200.00 $ 200.0
3.2MM (Diamond
CROSS BAR OF GALchainPIPE
wire)DN40 x 3.2MM X
4 Lolon 5.5 $ 40.00 $ 220.0
6M, BSPPLASTIC
SHADE AT BOTHNET,ENDS 80% sunlight
5 m2 32 $ 8.00 $ 256.0
protection
6 Gal Mal Hex Nipple DN 100MM unit 1.0 $ 12.00 $ 12.00
7 Gal Mal Socket DN 100MM unit 1.0 $ 15.00 $ 15.00
TOTAL $ 30,918.59
PROJETU :REHABILITASAUN SISTEMA BEMOS IHA ALDEIA PANDEIVOU, MAUNO
FATIN : GISU PARTE-2: KANU TRANSMISAUN
POSTO : MAUBARA
MUNI. : LIQUISA
PRESU
ITEM DESKRISAUN UNIT QTY TOTAL
UNIDADE
1 SERVISO PREPARATORIO
2 SOSA KANU GS
Sosa kanu, fittings inklui socket BSP no water mur ida kada monta kanu lolon
3 NOTES
sanulu, lori ba fatin servicu
Gal Pipe shall comply with AS1074 or BS1740, 6m long, BSP threaded ends
(Kanu galvanis tenki kumpri standar Australia No. AS1074 ou standard Inglatera
4 NOTES
NO. BS1740, ujung pipa iha roska kumpri standard BSP). Note: hare didiak
kualidade ho mahar kanu nee
5 KANU TRANSMISAUN HUSI BEMATAN BA TOO RESERVATORIO NOTES $ 84.00
6 PE 100 PN12.5 NOD 63 HUSI INTAKE (G0 > to'o >G7) M' 257 $ 8.00 $ 2,056.0
GAL PIPE DN50 X 3.6 MM X 6M , BSP ENDS+SOCKET, HUSI (G7 >

7 M' 354 $ 14.00 $ 4,956.0
To'o > G15, Reservatorio RVT 30M3)
8 GAL MAL UNION DN50 UNIT 8 $ 12.00 $ 94.8
9 GAL MAL 45˚ ELBOW LONG RADIUS DN50 UNIT 4.0 $ 5.00 $ 20.0
10 MONTA KANU
Kee rai ba kanu nia dalan ho medida (0.4 x 0.6 x 359M'), kada metru =
11 M3 305 $ 3.73 $ 1,138.0
0.24M3
12 Monta kanu PE G1 too G7 M' 257 $ 2.00 $ 514.0
13 Bedding material, uza rai finu, 175mm mahar G1 too G7 M3 19 $ 13.66 $ 258.1
Monta kanu inklui socket BSP no water mur (UNION) ida monta kada kanu
14 M' 359 $ 2.50 $ 897.9
lolon sanulu. Dia DN50
15 Taka rai M3 255 $ 1.12 $ 286.1
Kompaksi (Pemadatan) rai galian (Per 20 Cm), labele hatama dala ida, maibe
16 M3 255 $ 3.00 $ 766.2
phasu por phasu ho mahar 20cm, uza plate compactor
Monta kanu GS nee inklui PTFE tape, sasan servico [working tools], tesi
17 kanu, halo roska foun, solda kanu tuir necesidade. Inklui mos elbow, tee nebe NOTES
sei precisa maibe seidauk identifika
18 PIPE TESTING NOTES
Kontrator tenki profa instalasaun nee halo ho diak no cuidado; kontrator tenki
19 NOTES
halo pipe testing
Wainhira seccao kanu hotu, tenki test. Taka kanu nia rohan labele liu 300
20 metru kada seccao. Hare labele iha kanu kuak. DTO SAS tenki declara katak NOTES
testing nee hetan resultado diak. Contrator hadia kanu nebe sei kuak
21 THRUST BLOCK / SUPORTA KANU
Tuir realidade, SAS sei hatudo fatin nebe precisa fui betaun atu proteje kanu.
22 NOTES
Concrete nee tenki 1:2:3 [usa britas 10/20mm].
23 Ref. desenho DNSA-DRG-PS NOTES
518466999.xlsx 28 of 61
FATIN : GISU PARTE-2: KANU TRANSMISAUN
POSTO : MAUBARA
MUNI. : LIQUISA
PRESU
UNIDADE
SUPORTA KANU TIPE 4 [ medida betaun 300X200X500, USA

24 FATIN 15.0 $ 25.00 $ 375.0
BEKISTING
SUPORTA KANU TIPE 2/3 [ medida betaun 300X300X600, USA

25 BEKISTING, airin GS DN50x3.6mm mahar- approx metru 2.5 + Tee Piece FATIN 15.0 $ 75.00 $ 1,125.0
DN65xDN50], konsulta ho DTO
26 PIPE HANGER
Tuir realidade, Tecnico SAS sei hatudo fatin nebe precisa fui betaun hodi tara
27 kanu transmisaun tuir foho lolon. Concrete nee tenki 1:2:3 [usa britas NOTES
10/20mm].
28 Ref. desenho DNSA-DRG-PH NOTES
29 Ke'e rai ba beton Pipe Hunger nian hodi tara kanu M³ 5.6 $ 3.73 $ 20.7
Thrust Block Beton K225, dimensi 400mm x 400mm x 600mm hodi tara kanu
30 Fatin 37.0 $ 25.00 $ 925.0
(Pipe Hanger), tuir dezenho
31 Kabel tara kanu Diameter Ø10MM M' 592.0 $ 5.00 $ 2,960.0
32 Wire rope grip & Turn buckle Fatin 37.0 $ 4.00 $ 148.0
Besi beton Ø16MM, tesi no monta tuir dezenho. (Coordena ho DTO SAS),
33 M' 30.0 $ 3.00 $ 90.0
800 MM kada fatin, hatama iha beton hanger nia laran antes fui betaun
34 TOTAL $ 16,714.7
518466999.xlsx 29 of 61
FATIN : GISU PART -3 : BPT 6M3
POSTO : MAUBARA
MUNI. : LIQUISA
PRESU
ITEM DESKRISAUN UNIT KUANTIDADE TOTAL
UNIDADE
1 SERVISU FONDASI
3 Sukat & Bowplank m' 1.6 $ 3.85 $ 6.18
4 Kee rai ba fondasi hada fatuk m3 2.0 $ 3.73 $ 7.47
5 Pondasi hada fatuk uza concrete 1:4 m3 19.0 $ 74.16 $ 1,408.95
6 Hatetuk ho britas (mahar 150mm) no kompresaun ba tanki concrete m3 0.6 $ 35.33 $ 21.20
7 Nahe Plastik inklui fakar fatuk 5/7 iha area tanki wainhira tanki remata. m2 19.0 $ 6.00 $ 114.00
8 SERVISU CONCRETE
9 Concrete (kahor 1:2:3) m3 4.0 $ 161.97 $ 647.90
10 Arame 10mmø x 150mm x150mm (wiremesh, ulir) m2 7.5 $ 20.00 $ 149.60
11 Besi Betaun kgs 113.1 $ 2.00 $ 226.27
12 Formwork (bekisting) m2 25 $ 40.00 $ 1,000.00
13 PIPES & FITTINGS
18 Gal Mal Double Nipple DN50 unit 16.0 $ 4.50 $ 72.00
518466999.xlsx 30 of 61
FATIN : GISU PART -3 : BPT 6M3
POSTO : MAUBARA
MUNI. : LIQUISA
PRESU
UNIDADE
21 Brass/metal Ball Valve DN 50, PN16 unit 2.0 $ 100.00 $ 200.00
22 Gal Mal Tee DN50 unit 4.0 $ 5.00 $ 20.00
24 Gal Mal Tee Reducer DN50xDN25xDN50 unit 1.0 $ 12.50 $ 12.50
25 Gal Mal Pipe DN25 x 6m length 2.0 $ 30.00 $ 60.00
26 Gal Mal Pipe DN50 x 6m M' 6.0 $ 10.50 $ 63.00
27 Gal Mal Pipe Socket DN50 unit 1.0 $ 4.00 $ 4.00
BRASS FLOAT VALVE DN50, AUSTRALIAN STANDARD, PN 12,

28 unit 1 $ 450.00 $ 450.00
+BALL, BSP
29 TOTAL $ 4,825.78
518466999.xlsx 31 of 61
FATIN : GISU PART -4 : CONCRETE TANK 30M3
POSTO : MAUBARA
MUNI. : LIQUISA
PRESU
UNIDADE
1 SERVISU FONDASI
3 Sukat & Bowplank m' 24.00 $ 3.85 $ 92.50
Kee rai lolon to'o nivelado ho rai tetuk hodi halo fondasi ba tanke
4 m3 160.00 $ 3.73 $ 597.44
reservatorio 30M3 nomos lutu haleu tanke
5 Kee rai toos ba fondasi hada fatuk m3 15.40 $ 5.60 $ 86.26
6 Pondasi hada fatuk uza concrete 1:4 m3 11.50 $ 74.16 $ 852.78
7 Hada moru satan rai 1 : 4 m3 6.80 $ 74.16 $ 504.25
Hatetuk ho fatuk/ britas 20/30 (mahar 150mm) no kompresaun ba

8 m3 1.70 $ 35.33 $ 60.06
tanki concrete
Nahe Plastik inklui fakar fatuk 5/7 iha area tanki wainhira tanki
9 m2 37.00 $ 6.00 $ 222.00
remata.
10 SERVISU CONCRETE
11 Concrete (kahor 1:2:3), K225 m3 11.06 $ 161.97 $ 1,791.71
12 Arame 10mmø x 150mm x150mm (wiremesh) m2 40.00 $ 20.00 $ 800.00
13 Besi Betaun Ø13mm Ulir kgs 1321.57 $ 2.00 $ 2,643.15
14 Formwork (bekisting) m2 110.36 $ 40.00 $ 4,414.40
15 PIPES & FITTINGS
16 GAL PIPE DN50 X 3.6MM X 6M , BSP ENDS+SOCKET M' 12.00 $ 14.00 $ 168.00
518466999.xlsx 32 of 61
POSTO : MAUBARA
MUNI. : LIQUISA
PRESU
UNIDADE
21 Brass/metal Ball Valve DN 50, PN16 unit 2.00 $ 65.00 $ 130.00
BRASS FLOAT VALVE DN50, AUSTRALIAN STANDARD,

23 unit 1.00 $ 450.00 $ 450.00
PN 12, +BALL, BSP
24 TOTAL $ 13,256.65
518466999.xlsx 33 of 61
POSTO : MAUBARA
MUNI. : LIQUISA
PRESU
UNIDADE
1 SERVISU FONDASI
2 Hamoos no prepara fatin m2 176.00 1.10 $ 193.60
3 Sukat & Bowplank m' 24.00 3.85 $ 92.50
Kee rai lolon to'o nivelado ho rai tetuk hodi halo fondasi ba tanke
4 m3 45.00 4.31 $ 194.13
reservatorio 30M3 nomos lutu haleu tanke
5 Kee rai toos ba fondasi hada fatuk m3 10.00 5.60 $ 56.01
6 Pondasi hada fatuk uza concrete 1:4 m3 5.00 74.16 $ 370.78
Hatetuk ho fatuk/ britas 20/30 (mahar 150mm) no kompresaun ba

7 m3 1.70 35.33 $ 60.06
tanki concrete
Nahe Plastik inklui fakar fatuk 5/7 iha area tanki wainhira tanki
8 m2 37.00 6.00 $ 222.00
remata.
9 SERVISU CONCRETE
10 Concrete (kahor 1:2:3), K225 m3 14.00 161.97 $ 2,267.64
11 Arame 10mmø x 150mm x150mm (wiremesh) m2 40.00 20.00 $ 800.00
12 Besi Betaun Ø13mm Ulir kgs 1321.57 2.00 $ 2,643.15
13 Formwork (bekisting) m2 110.36 40.00 $ 4,414.40
14 PIPES & FITTINGS
15 GAL PIPE DN50 X 3.6MM X 6M , BSP ENDS+SOCKET M' 12.00 14.00 $ 168.00
16 Puddle Flange DN50 unit 4.00 40.00 $ 160.00
518466999.xlsx 34 of 61
POSTO : MAUBARA
MUNI. : LIQUISA
PRESU
UNIDADE
17 Gal Mal 90˚ Elbow DN50 unit 5.00 4.50 $ 22.50
18 Gal Mal Double Nipple DN50 unit 2.00 4.50 $ 9.00
19 Gal Mal Union DN80 unit 2.00 27.00 $ 54.00
20 Brass/metal Ball Valve DN 50, PN16 unit 2.00 65.00 $ 130.00
21 Gal Mal Tee DN50 unit 1.00 5.00 $ 5.00
BRASS FLOAT VALVE DN50, AUSTRALIAN STANDARD,

22 unit 1.00 450.00 $ 450.00
PN 12, +BALL, BSP
23 TOTAL $ 12,312.76
518466999.xlsx 35 of 61
FATIN : GISU
PARTE-5: LUTU RESERVATORIO, 9 X 9
POSTO : MAUBARA
MUNI. : LIQUISA
PRESU
UNIDADE
2 Dimension 9M x 9M
Predrilled for 3 layers of barbwire ON TOP, tension wire in the

3 MIDDLE and BOTTOM, BSP CAP attached and butt welded to secure NOTES
the CAP
Predrilled for 3 layers of barbwire on top of cross bar and 1 line of

4 NOTES
straining wall in the middle and 1 line at the bottom
Each post must have 1 BSP CAP attached and butt welded to secure the
5 NOTES
CAP, add price of BSP CAPs on to the posts' unit price
Standard Galvanised diamond Chainwire 50mm x 2.5mm, 1800mm,

6 m' 36.00 12.00 $ 432.0
AUSTRALIAN STANDARD 20M ROLL
7 Galvanized tension wire 3.15mm (AS) 750M Roll m 80.00 1.00 $ 80.0
8 1.57mm diameter Galvanized Tie Wire 280m roll (4.6kg) Roll 2.00 30.00 $ 60.0
9 MASPROCLIP 500PACK Pack 1.00 25.00 $ 25.0
10 Fixed Corner - Galvanized Butt40 - thru40 Nos 3.00 35.00 $ 105.0
11 Fixed Cross - Galvanized Butt40 - thru40 Nos 7.00 25.00 $ 175.0
12 Fixed Tees - Galvanized Butt80 - thru40 Nos 2.00 18.00 $ 36.0
13 Gate hinges DN80 x DN40 Nos 4.00 25.00 $ 100.0
Fence Post of Gal Pipe DN40 x 3.2mm x 2.8m BSP top end, inklui ida
14 Nos 10.00 30.00 $ 300.0
GS CAP DN40 (F) BSP Inklui tesi, halo kuak, roska ho solda CAP
Gate post of Gal Pipe DN80 x 4.2mm x 2.8m BSP CAP at 1 End, inklui
15 No 2.00 50.00 $ 100.0
ida GS CAP DN80 (F) BSP; Inklui tesi, halo kuak, roska ho solda CAP
16 Standard gate GS DN40, 1,5m wide (per- piece) pieces 2.00 195.00 $ 390.0
17 Cross bar of gal, Uza Pipe DN40 x 3.2mm x 6m BSP at both end Lolon 5.50 40.00 $ 220.0
18 FENCE BARB WIRE, 3 layer m' 111.00 2.00 $ 222.0

FATIN : GISU
PARTE-5: LUTU RESERVATORIO, 9 X 9
POSTO : MAUBARA
MUNI. : LIQUISA
PRESU
UNIDADE
19 Kadiado & long Galva chain (50cm) Unit 1.00 15.00 $ 15.0
20 INSTALASAUN
21 Kee kuak ba footings too nivel desenho ho hamos rai restu LS 0.54 25.00 $ 13.5
22 Cor beton footing: Concreeting 12 posts, 1:2:3 mix m3 0.65 161.97 $ 105.0
23 Instala lutu arame tuir desenho LS 1.00 250.00 $ 250.0
Pinta parte nebe iha feruzen, usa cold galvanizing paint kualidade
24 LS 1.00 50.00 $ 50.0
hanesan ba bee tasi [marina]
25 Halo uma Panel Pompa, tuir desenho LS 1.00 500.00 $ 500.0
Nahe plastiku metan, PE concrete underlay iha lutu laran, 0.2mm

26 m2 81.00 2.00 $ 162.00
mahar, konsulta ho DTO
Fatuk Britas DIA 5/7 CM, fakar 100MM mahar iha lutu nia laran
27 m3 9.72 35.33 $ 343.38
(plastik nia leten)
28 TOTAL $ 3,683.84
FATIN : GISU
PART 6: PONTI KANU 40M'
POSTO : MAUBARA
MUNI. : LIQUISA
PRESU
UNIDADE
1 SERVISU FONDASI
Atensaun ba kontrator: Bolu DTO-SAS Municipio hodi

2 marka matin/sukat no monta bowplank hamutuk hodi NOTAS
hetan solusaun tuir realidade iha tereno.
4 Sukat & Bowplank m' 24.00 3.85 $ 92.50
5 Kee rai ba fondasi hada fatuk m3 4.00 3.73 $ 14.94
Taka rai no halo kompaksi kada 20cm, labele hateru rai

6 m3 2.16 3.10 $ 6.70
hamutuk
7 Renta Scafolding, metru 2, hodi monta kanu sets-loron 32.00 3.00 $ 96.00
8 SERVISU CONCRETE
Concrete K225 (9.4 sak sementu @40kg, 0.82m3 split

9 m3 9.00 161.97 $ 1,457.77
1/2 + 0.5m3 rai-henek beton)
10 Besi Betaun kgs 107.64 2.00 $ 215.28
11 Formwork (bekisting) m2 18.08 40.00 $ 723.20
12 PIPES & FITTINGS
13 Kanu Gal DN 80 x 6m naruk unit 4.00 100.00 $ 400.00
14 GAL PIPE DN25 x 3.2MM x 6M unit 1.00 25.00 $ 25.00
15 Katrol Galvanizadu unit 4.00 15.00 $ 60.00
Turn buckle, M14; bele hatama besi 16mm iha parte

16 HOOK no besi 18mm iha parte EYE; L-Open 350mm; L- unit 4.00 15.00 $ 60.00
Close 265mm; high corrosion resistant
Thimble, uza ba12mm wire rope size ; high corrosion

17 unit 4.00 3.00 $ 12.00
resistant
Galvanized D-Shackle, diametru besi 12mm, bele tama

18 unit 4.00 6.00 $ 24.00
besi 16mm, High corrosion resistant, MBL 2700kg
518466999.xlsx 38 of 61
FATIN : GISU
PART 6: PONTI KANU 40M'
POSTO : MAUBARA
MUNI. : LIQUISA
PRESU
UNIDADE
Galvanized Wire rope cable grip, uza ba 12mm size, uza

19 unit 12.00 3.00 $ 36.00
3 kada kabel
Galvanized Wire rope cable grip, uza ba 8mm size, uza 6

20 kada ligasaun (soring tolu, soring tolu) - tara kada metru unit 72.00 2.00 $ 144.00
tolu
21 Round Strand Pipe Support 12mmø unit 120.00 6.00 $ 720.00
22 Round Strand Pipe Support 8mmø unit 50.00 3.50 $ 175.00
Tesi no solda kanu Airin, hasae feruzen no pinta ho tinta

23 LS 1.00 75.00 $ 75.00
silver anti feruzen
24 TOTAL $ 4,416.58
518466999.xlsx 39 of 61
FATIN : GISU
PARTE-7: KANU DISTRIBUISAUN
POSTO : MAUBARA
MUNI. : LIQUISA
PRESU
UNIDADE
2 SOSA KANU GS
Sosa kanu, fittings inklui socket BSP no water mur ida kada monta kanu
3 NOTES
lolon sanulu, lori ba fatin servicu
Gal Pipe shall comply with AS1074 or BS1740, 6m long, BSP threaded
ends (Kanu galvanis tenki kumpri standar Australia No. AS1074 ou
4 NOTES
standard Inglatera NO. BS1740, ujung pipa iha roska kumpri standard
BSP). Note: hare didiak kualidade ho mahar kanu nee
5 MATERIAL KANU $ 78.00
6 GAL PIPE DN50 X 3.6 MM X 6M , BSP ENDS+SOCKET M' 800.00 13.00 $ 10,400.0
8 GAL PIPE DN32 X 3.2 MM X 6M , BSP ENDS+SOCKET LOLON 29.67 32.50 $ 964.2
11 ACCESSORIES
12 GAL MAL UNION DN50 ( 2" ) UNIT 81.00 12.00 $ 972.0
13 GAL MAL UNION DN40 ( 1 ½" ) UNIT 96.60 8.50 $ 821.1
14 GAL MAL UNION DN25 (1") UNIT 71.00 5.50 $ 390.5
15 GAL MAL UNION DN20 (¾") UNIT 36.20 4.00 $ 144.8
16 GAL MAL ELBOW LONG RADIUS 45, DN50 UNIT 4.00 10.00 $ 40.0
17 GAL MAL TEE DN50 X 20 UNIT 4.00 15.00 $ 60.0
20 Tee DN 32 X DN 20 UNIT 1.00 8.50 $ 8.5
21 GAL MAL ELBOW LONG RADIUS 90˚ DN40 UNIT 2.00 5.50 $ 11.0
22 GAL MAL ELBOW LONG RADIUS 45˚ DN40 UNIT 4.00 7.50 $ 30.0
23 GAL MAL REDUCER DN50 X 40 UNIT 1.00 2.50 $ 2.5
518466999.xlsx 40 of 61
FATIN : GISU
PARTE-7: KANU DISTRIBUISAUN
POSTO : MAUBARA
MUNI. : LIQUISA
PRESU
UNIDADE
26 Gal Mal 90˚ Elbow DN20 UNIT 2.00 1.50 $ 3.0
27 Reducer DN32 X DN20 UNIT 3.00 2.50 $ 7.5
SOBU KANU
Sobu kanu tuan rai hamutuk m 2000.00 1.25 $ 2,500.0
28 MONTA KANU
Kee rai, luang 400mm x naruk 600mm husi tanke too distribuisaun. Kada
29 M3 673.92 3.73 $ 2,516.4
metru precisa kee 0.24m3 (ba kanu distribusi tomak)
Monta kanu inklui socket BSP no water mur ida kada monta kanu lolon
30 M' 800.00 2.50 $ 2,000.0
sanulu. DN50
31 LOLON 29.67 14.50 $ 430.2
sanulu. Dia DN32
32 M' 956.00 2.50 $ 2,390.0
sanulu. DN40
33 M' 700.00 1.25 $ 875.0
sanulu. DN25
34 M' 352.00 1.25 $ 440.0
sanulu. DN20
Monta kanu GS nee inklui PTFE tape, sasan servico [working tools], tesi
35 kanu, halo roska foun, solda kanu tuir necesidade. Inklui mos elbow, tee NOTES
nebe identifika ona.
36 Taka rai M3 673.92 1.24 $ 837.4
Kompaksi (Pemadatan) rai galian (Per 20 Cm), labele hatama dala ida,
37 M3 673.92 3.10 $ 2,089.2
maibe phasu por phasu ho mahar 20cm, uza plate compactor
38 PIPE TESTING NOTES
Kontrator tenki profa instalasaun nee halo ho diak no kuidado; kontrator

39 NOTES
tenki halo pipe testing. Presu testing inklui iha presu instalasaun.
Wainhira seccao kanu hotu, tenki test. Taka kanu nia rohan labele liu 300
metru kada seccao. Hare labele iha kanu kuak. Tecnico Officer, Planing
40 NOTES
and Development (P&D) SAS tenki declara katak testing nee hetan
resultado diak. Contrator tenki hadia wainhira kanu sei kuak
41 THRUST BLOCK / SUPORTA KANU
Tuir realidade, SAS sei hatudo fatin nebe precisa fui betaun atu proteje
42 NOTES
kanu. Concrete nee tenki 1:2:3 [usa britas 10/20mm].
43 Ref. desenho DNSA-DRG-PS NOTES
SUPORTA KANU TIPE 4 [ medida betaun 300X200X500, USA

44 FATIN 15.00 25.00 $ 375.0
BEKISTING
45 TOTAL $ 65,984.2
518466999.xlsx 41 of 61
PROJETU
:REHABILITASAUN SISTEMA BEMOS IHA ALDEIA PANDEIVOU, MAUNO
FATIN : GISU PARTE-8: TORNEIRA PUBLIKA
POSTO : MAUBARA
MUNI. : LIQUISA
PRESU
UNIDADE
1 PREPARASAUN
3 Kee rai ba area fatin m3 0.57 3.73 $ 2.12
4 Earthfill and pemadatan manual m3 0.75 4.34 $ 3.26
5 SERVISU CONCRETE
Concrete K225 (9.4 sak sementu @40kg, 0.82m3 split 1/2 + 0.5m3 rai-henek
6 m3 1.62 161.97 $ 262.58
beton)
7 Besi Betaun kgs 105.16 2.00 $ 210.32
8 Formworks (bekisting) m2 4.52 40.00 $ 180.99
9 Tinta torneira publika (Nippon Paint, external) LS 1.00 10.00 $ 10.00
10 PIPES & FITTINGS
Gal Pipe tenki AS1074 or BS1740, 6m long, BSP threaded ends (Kanu
galvanis tenki kumpri standar Australia No. AS1074 ou standard Inglatera
11
NO. BS1740, ujung pipa iha roska kumpri standard BSP). Note: hare didiak
kualidade ho mahar kanu nee.
Gate valves, Ball Valve no torneira tenki cumpri Australian Standard,
12
konsulta ho SMASA antes sosa. PN16
13 Gal Pipe DN20 x2.6mmx 6m length ea 1.00 20.00 $ 20.00
14 Brass Ball Valve DN20 (PN16) ea 1.00 14.00 $ 14.00
15 Gal Mal Hexa Nipple DN20 ea 1.00 1.50 $ 1.50
16 Gal Mal FF Union DN20 ea 2.00 1.50 $ 3.00
17 Brass Hose Cock DN20, PN16 ea 2.00 13.50 $ 27.00
18 Gal Mal FF Elbow 90° DN20 ea 6.00 1.50 $ 9.00
19 PTFE Tape 12mm, 10M Roll 3.00 1.00 $ 3.00
20 Pinta torneira Uja tinta NIPON PAIN Koor Biru Laut NOS 1.00 10.00 $ 10.00
21 FINISHING
Sosa no fakar Fatuk 50/70 atu evita ambiente nebe ladiak, hanesan tahu,
22 m3 4.16 35.00 $ 145.71
dodok. Wainhira remata, britas nia mahar 100mm
22 TOTAL $ 929.98
518466999.xlsx 42 of 61
FATIN : GISU PARTE-10 : SASAN SERVISU
POSTO : MAUBARA
MUNI. : LIQUISA
PRESU
UNIDADE
1 TOOL BOXES
Kontrator labele usa sasan nee. Kontrator intrega

2 NOTES
ba GMF wainhira servisu kompleta
Tool Boxes, Aluminium, checker plate, 400 x 400

3 Unit 2.00 255.00 $ 510.00
x 1,200, inklui 2 handle, ho kadiado
4 WORKING TOOLS

5 NOTES
6 Save kanu ba kanu DN50 Sets 2.00 40.00 $ 80.00
7 Save kanu (Pipe wrench) 24" Sets 2.00 25.00
8 Save kanu (Pipe wrench) 18" Sets 2.00 17.50 $ 35.00
9 Save kanu (Pipe wrench) 14" Sets 2.00 11.50 $ 23.00
10 Kunci rantai ba kanu DN50 Sets 2.00 43.00 $ 86.00
11 Save halo roska (drat) diametru DN50-DN65 Sets 1.00 97.00 $ 97.00
12 Save halo roska (drat) diametru DN15-DN32 Set 2.00 55.00 $ 110.00
Meja catok inklui catok (ref. desenho), 4"

13 Set 2.00 270.00 $ 540.00
capacity
14 Wheel Pipe cutter ba kanu dia DN80 Set 2.00 80.00 $ 160.00
518466999.xlsx 43 of
POSTO : MAUBARA
MUNI. : LIQUISA
PRESU
UNIDADE
17 Kado besi (hacksaw frame) Set 1.00 10.00 $ 10.00
Matan kado besi (Bi-metal safety blade 12"

18 Set 10.00 2.50 $ 25.00
(300mm)
19 FITTINGS & AKSESORIS

20 NOTES
21 GAL MAL UNION DN 20 (¾" ) Nos 5.00 4.00 $ 20.00
22 GAL MAL UNION DN 25 ( 1" ) Nos 5.00 5.50 $ 27.50
23 GAL MAL UNION DN 40 ( 1 ½" ) Nos 5.00 8.50 $ 42.50
24 GAL MAL UNION DN 50 ( 2" ) Nos 5.00 12.00 $ 60.00
25 GAL MAL UNION DN 65 ( 2½" ) Nos 5.00 17.00 $ 85.00
26 GAL MAL SOCKET DN 65 Nos 3.00 5.50 $ 16.50
29 GAL MAL HEX NIPPLE DN65 Nos 5.00 9.00 $ 45.00
518466999.xlsx 44 of
POSTO : MAUBARA
MUNI. : LIQUISA
PRESU
UNIDADE
BRASS HOSE COCK DN20 (M)

32 Nos 10.00 13.50 $ 135.00
AUSTRALIAN STANDARD, PN16
33 Brass Ball Valve DN20 (PN16) ea 10.00 14.00 $ 140.00
34 PTFE Tape 12mm Roll 100.00 1.00 $ 100.00
35 SEL-SELUK
PILOX Spray Paint, 300ml lata (4xsilver;

36 Lata 10.00 5.00 $ 50.00
2xverde; 2xazul; 2xmutin)
37 TOTAL $ 2,590.75
518466999.xlsx 45 of
MATERIAL KONSTRUSAUN
HARGA
Deskrisaun UNIT KOEFISIEN STN2011-2016
1 1 M' Pagar Sementara dari seng gelombang, tinggi 2m
MATERIAL
1 Semen Porland Kg 1 0.25
2 Britas (batu kerikil beton 10/20) M³ 1 57.00
3 Pasir beton M³ 1 35.00
4 Pasir Urug M³ 1 15.00
5 Pasir Pasang M³ 1 35.00
6 Batu belah 15/20 M³ 1 20.00
7 Batu pecah 5/7 M³ 1 20.00
BESI BETON
1 Besi Betaun 12mmø x 12m kg 1 1.80
2 Besi Betaun 10mmø x 12m kg 1 1.80
3 Besi Betaun 8 mmø x 12m kg 1 1.80
4 Besi Betaun 6 mmø x 12m kg 1 1.80
5 Arame 8mmø x 150mm x150mm (wiremesh) m2 1 15.00
6 Arame 12mmø x 150mm x150mm (wiremesh) m2 1 20.00
7 Kawat beton kg 1 2.50
KAYU
1 Kayu kelas iii M³ 1 350.00
2 Kayu usuk 5/7 M³ 1 320.00
3 Kayu papan 3/20 M³ 1 320.00
4 Dolken kayu ø 8-10/4m Btg. 1 2.00
5 Kayu balok terentang M³ 1 200.00
6 Kayu balok kelas ii M³ 1 360.00
7 Paku biasa 2¨5¨ Kg. 1 2.50
8 Minyak Bekisting liter 1 1.50
PLYWOOD (TRIPLEKS)
1 Plywood 12mm Lbr 1 16.00
2 Plywood 9 mm Lbr 1 12.00
6 Seng gelombang BJLS 28 Lbr 1 6.00
TENAGA KERJA
1 Pekerja Oh 1 5.00
2 Tukang Oh 1 8.00
3 Kepala tukang Oh 1 10.00
4 Mandor Oh 1 12.00
MATERIAL SEL_SELUK
1 Ijuk M³ 1 50.00
2 Sirtu Oh 1 12.00
3 PolyEthylene Sheets Oh 1 10.00
WIRE FENCE MATERIALS
1 Standard Galvanised Diamond Chainwire 50mmx 2.5mm, 1800mm, AUSTRALI M' 1 11.50
2 GALVANISED TENSION WIRE 3.15MM (AUSTRALIAN STANDARD) M' 1 0.93
3 1.57mm diameter Galvanised Tie Wire 280m roll (4.6kg) (AUSTRALIAN STANDAROLL 1 31.00
4 MASPROCLIP 500PACK PACK 1 25.00
5 Fixed Corners - Galvanised Butt40-Thru40 Nos 1 33.00
6 Fixed Cross - Galvanised Butt40-Thru40 Nos 1 25.00
7 Fixed Tees - Galvanised Butt80-Thru40 Nos 1 19.00
8 Gate hinges DN80xDN40 Nos 1 25.00
WATER QUALITY TESTING (Complete set)
1 1 Sample test (fisik, kimia & bakteorologi), Transport & handling LS 1 261.00
PREFABRICATED LINER TANK
Standard Prefabricated Water Tank, for Potable water Line; Roofsheet; Locable
Access Hatch; Whirley Bird Ventilator; Internal/External Ladder, 1xDN50 BSP
1 Inlet& Float Valve; 3xDN50 Outlets+3xDN25 Vent Pipes; 3xDN50 BV PN21 SPEC
2 100M3 Tank Unit 1
2 80M3 Tank Unit 1
3 60M3 Tank Unit 1
4 40M3 Tank Unit 1 16,000.00
5 Installation + 10yrs Warranty Unit 1 1,500.00
CORRUGATED TANK, 0.55mm thick BlueScope AquaPlate

1 1M3 TANK , Dia 1.3 H=0.8 Unit 1 575.00
2 2M3 TANK , Dia 1.3 H=1.6 Unit 1 840.00
3 3M3 TANK , Dia 1.55 H=1.6 Unit 1 1,010.00
4 4M3 TANK , Dia 1.8 H=1.6 Unit 1 1,175.00
5 5M3 TANK , Dia 2.1 H=1.6 Unit 1 1,502.00
6 7M3 TANK , Dia= 2.37 H=1.6 Unit 1 1,640.00
7 10M3 TANK , Dia=2.37 H=2.35 Unit 1 2,202.00
8 Additional adaptor, DN50 Unit 1 64
WATER TESTING (fisik, kimia & bakteorologi), DNSA Laboratorium LS 1 261.00
Water Quality Sampling, handling, transportation & Testing (fisis, kimia &
bakteorologi by DNSA Laboratorium). Foti sample husi torneira publika.
1 NOTES
2 NON-LOCAL TRANSPORT Rit 1 200.00
2 NON-LOCAL TRUCK Rit 1 300.00
WIRE FENCE MATERIALS 153.85

FENCE POST OF GAL PIPE DN40 x 3.2MM X 3M, BSP AT 1 END
1 Standard Galvanised Diamond Chainwire 50mmx 2.5mm, 1800mm, AUSTRALI M' 1 11.50
2 FENCE POST OF GAL PIPE DN40 x 3.2MM X 3M, BSP AT 1 END Nos 1 40.00
3 GATE POST OF GAL PIPE DN80 x 4.2 MM X 3M, BSP AT 1 END Nos 1 65.00
4 GALVANISED TENSION WIRE 3.15MM (AUSTRALIAN STANDARD) M' 1 0.93
5 1.57mm diameter Galvanised Tie Wire 280m roll (4.6kg) (AUSTRALIAN STANDAROLL 1 31.00
6 MASPROCLIP 500PACK PACK 1 25.00
7 Fixed Corners - Galvanised Butt40-Thru40 Nos 1 35.00
8 Fixed Cross - Galvanised Butt40-Thru40 Nos 1 25.00
12 Gate hinges DN80xDN40 Nos 1 25.00
13 Fence barb wire M' 1 1.95
DRILLING -
1 Operasi pompa, Genset, operator Hour 1 50.00
SASAN SERVISU
PRESU
ITEM DESKRISAUN UNIT KUANTIDADE UNIDADE
1 Tool Boxes, made in ET roofing, 750 x 350 x 350 Aas, flat sheet galv, 0.6mm, inklUnit 1 150.00
2 Save kanu DN80 Set 1 40.25
3 Save kanu (Pipe wrench) 24" Set 1 25.00
6 Kunci rantai ba kanu DN80 Set 1 60.00
7 Kunci rantai ba kanu DN50 Set 1 40.00
8 Sabe halo roska (drat) diametru DN50-DN100 Set 1 145.00
11 Meja catok inklui catok (ref. desenho), 4" capacity Set 1 275.00
12 Wheel Pipe cutter ba kanu dia DN80 Set 1 80.00
15 Kunci strap (hametin kanu PE), too DN50 Set 1 20.00
16 Kunci strap (hametin kanu PE), too DN110 Set 1 30.00
17 Kado besi (hacksaw frame) Set 1 10.00
18 Matan kado besi (Bi-metal safety blade 12" (300mm) Set 1 2.50
19 Aluminium Waterpass (aluminium level), 18" Set 1 8.00
20 Measuring tape 5m Set 1 8.00
21 PILOX Spray Paint, 300ml lata Lata 1 5.00
22 Tinner "A"(1 litro per lata) Lata 1 7.00
23 Pinsel (kuas) 2 inci Unit 1 2.00
POLY PIPES & FITTINGS

PRESU KANU & FITTINGS (DILI)
PRESU
B.1 POLYETHYLENE PIPES
1 PE 100 PN12.5 NOD 20 m 1 1.4
2 PE 100 PN12.5 NOD 25 m 1 1.8
3 PE 100 PN12.5 NOD 32 m 1 2.1
4 PE 100 PN12.5 NOD 40 m 1 3.0
5 PE 100 PN12.5 NOD 50 m 1 3.7
6 PE 100 PN12.5 NOD 63 m 1 5.7
7 PE 100 PN12.5 NOD 75 m 1 6.5
8 PE 100 PN12.5 NOD 90 m 1 10.8
9 PE 100 PN12.5 NOD 110 m 1 15.1
287.5
FITTINGS
B.2 STRAIGHT FITTINGS
1 PE FIT COMPRESSION STRAIGHT COUPLINGS, NOD 20 unit 1 3.0
B.3 PE REDUCER COMPRESSION COUPLINGS

1 PE FIT COMPRESSION REDUCER NOD 25 x NOD 20 unit 1 2.9
B.4 PE EQUAL TEE COMPRESSION

1 PE EQUAL TEE COMPRESSION NOD 20 unit 1 3.5
B.5 COMPRESSION TEE REDUCED

1 PE FIT COMPRESSION TEE NOD 20 x 15 x 20 unit 1 9.1
B.6 TEE PE -BSP(F)- PE COMPRESSION COUPLING

1 TEE PE NOD 20 x BSP (F) DN 15 ka DN 20 x PE NOD 20 unit 1 5.8
2 TEE PE NOD 25 x BSP (F) DN 15 ka DN 20 ka DN 25 x PE NOD 25 unit 1 6.1
3 TEE PE NOD 32 x BSP (F) DN 20 ka DN 25 ka DN 32 x PE NOD 32 unit 1 11.3
6 TEE PE NOD 63 x BSP (F) DN 50 x PE NOD 63 unit 1 25.4
B.7 TEE PE -BSP(M)- PE COMPRESSION COUPLING
1 TEE PE NOD 20 x BSP (M) DN 15 ka DN 20 x PE NOD 20 unit 1 7.2
2 TEE PE NOD 25 x BSP (M) DN 20 x PE NOD 25 unit 1 9.8
4 TEE PE NOD 40 x BSP (M) DN 20 ka DN 25 x PE NOD 40 unit 1 34.2
B.8 PE COMPRESSION FEMALE ADAPTOR

1 PE FIT COMPRESSION FEMALE ADAPTOR, NOD 20 x DN 15 (F) unit 1 3.8
B.9 PE COMPRESSION MALE ADAPTOR

1 PE FIT COMPRESSION MALE ADAPTOR, NOD 20 x DN 15 (M) unit 1 3.3
B.10 PE ELBOW COMPRESSION 90˚

1 PE ELBOW 90˚ NOD 16 unit 1 3.5
10 PE ELBOW 90˚ NOD 110 unit 1 194.6
B.11 PE ELBOW COMPRESSION 45˚

10 PE ELBOW 45˚ NOD 110 unit 1 125.0
B.12 PE ELBOW x BSP (F) COUPLING

1 PE ELBOW NOD 20 x DN15 ka DN20 (F) unit 1 3.0
2 PE ELBOW NOD 25 x DN15 ka DN20 ka DN 25 (F) unit 1 4.6
6 PE ELBOW NOD 63 x DN50 (F) unit 1 17.1
B.13 PE ELBOW x BSP (M) COUPLING

1 PE ELBOW NOD 20 x DN15 (M) unit 1 4.5
B.14 END CONNECTOR ADAPTOR PE X BSP (FEMALE)

1 END CONNECTOR ADAPTOR PE NOD 20 x BSP (F) DN15 ka DN20 ka DN25 unit 1 3.0
4 END CONNECTOR ADAPTOR PE NOD 40 x BSP (F) DN32 ka DN40 unit 1 8.4
5 END CONNECTOR ADAPTOR PE NOD 50 x BSP (F) DN32 unit 1 9.9
6 END CONNECTOR ADAPTOR PE NOD 50 x BSP (F) DN40 ka DN50 unit 1 10.4
B.15 END CONNECTOR ADAPTOR PE X BSP (MALE)

1 END CONNECTOR ADAPTOR PE NOD 20 x BSP (M) DN15 ka DN20 ka DN25 unit 1 2.7
2 END CONNECTOR ADAPTOR PE NOD 25 x BSP (M) DN15 ka DN20 ka DN25 unit 1 3.4
3 END CONNECTOR ADAPTOR PE NOD 32 x BSP (M) DN20 ka DN25 ka DN32 kunit 1 4.4
4 END CONNECTOR ADAPTOR PE NOD 40 x BSP (M) DN25 unit 1 7.7
5 END CONNECTOR ADAPTOR PE NOD 40 x BSP (M) DN32 ka DN40 unit 1 7.9
8 END CONNECTOR ADAPTOR PE NOD 50 x BSP (M) DN40 ka DN50 unit 1 9.4
B.16 PE END CAP

1 PE END CAP NOD 16 unit 1 3.1
B.17 METRIC BLANKING PLUG SET

1 BLANKING PLUG SET NOD 20 unit 1 2.3
C. PRESU KANU GALVANIS & FITTINGS (DILI)

PRESU
C.1 GAL PIPES (AS1074 OR BS1740), 6M LONG
1 GAL PIPE DN15 x 2.6MM x 6M unit 1 15.10
FITTINGS
C.2 GAL MAL SOCKET/COUPLING 1
1 GAL MAL SOCKET DN 15 (½") (F) unit 1 0.95
2 GAL MAL SOCKET DN 20 (¾") (F) unit 1 1.35
3 GAL MAL SOCKET DN 25 (1") (F) unit 1 1.75
4 GAL MAL SOCKET DN 32 (1 ¼") (F) unit 1 2.50

5 GAL MAL SOCKET DN 40 (1 ½") (F) unit 1 3.13
7 GAL MAL SOCKET DN 65 (2½") (F) unit 1 5.75
C.3 GAL MAL SOCKET REDUCING FITTING

1 GAL MAL SOCKET DN 20 (¾")(F) x DN 15 (½") (F) unit 1 1.50
2 GAL MAL SOCKET DN 25 (1")(F) x DN 15 (½") (F) unit 1 2.00
3 GAL MAL SOCKET DN 25 (1")(F) x DN 20 (¾") (F) unit 1 1.00
4 GAL MAL SOCKET DN 32 (1 ¼") (F) x DN 15 (½") (F) unit 1 1.50
5 GAL MAL SOCKET DN 32 (1 ¼") (F) x DN 20 (¾") (F) unit 1 1.75
6 GAL MAL SOCKET DN 32 (1 ¼") (F) x DN 25 (1") (F) unit 1 1.75
7 GAL MAL SOCKET DN 40 (1½") (F) x DN 15 (½") (F) unit 1 1.75
8 GAL MAL SOCKET DN 40 (1½") (F) x DN 20 (¾") (F) unit 1 1.88
9 GAL MAL SOCKET DN 40 (1½") (F) x DN 25 (1") (F) unit 1 2.00
10 GAL MAL SOCKET DN 40 (1½") (F) x DN 32 (1¼") (F) unit 1 2.00
11 GAL MAL SOCKET DN 50 (2") (F) x DN 15 (½") (F) unit 1 2.25
12 GAL MAL SOCKET DN 50 (2") (F) x DN 20 (¾") (F) unit 1 2.25
13 GAL MAL SOCKET DN 50 (2") (F) x DN 25 (1") (F) unit 1 2.25
14 GAL MAL SOCKET DN 50 (2") (F) x DN 32 (1¼") (F) unit 1 2.25
15 GAL MAL SOCKET DN 50 (2") (F) x DN 40 (1½") (F) unit 1 2.50
16 GAL MAL SOCKET DN 65 (2½") (F) x DN 32 (1¼") (F) unit 1 2.50
17 GAL MAL SOCKET DN 65 (2½") (F) x DN 40 (1½") (F) unit 1 3.50
18 GAL MAL SOCKET DN 65 (2½") (F) x DN 50 (2") (F) unit 1 3.50
19 GAL MAL SOCKET DN 80 (3") (F) x DN 32 (1¼") (F) unit 1 7.50
C.4 GAL MAL UNION

1 GAL MAL UNION DN 15 ( ½" ) unit 1 3.25
2 GAL MAL UNION DN 20 (¾" ) unit 1 3.88
3 GAL MAL UNION DN 25 ( 1" ) unit 1 5.00
4 GAL MAL UNION DN 32 ( 1 ¼" ) unit 1 5.88
5 GAL MAL UNION DN 40 ( 1 ½" ) unit 1 8.25
7 GAL MAL UNION DN 65 ( 2½" ) unit 1 17.75
C.5 GL NIPPLE HEX

1 GAL MAL HEX NIPPLE DN 15 ( ½" ) unit 1 0.98
2 GAL MAL HEX NIPPLE DN 20 (¾" ) unit 1 1.23
3 GAL MAL HEX NIPPLE DN 25 ( 1" ) unit 1 1.75
4 GAL MAL HEX NIPPLE DN 32 ( 1 ¼" ) unit 1 2.75
5 GAL MAL HEX NIPPLE DN 40 ( 1 ½" ) unit 1 3.13
7 GAL MAL HEX NIPPLE DN 65 ( 2 ½" ) unit 1 8.50
C.6 GL NIPPLE REDUCER

1 GAL MAL HEX NIPPLE RED DN 20 x 15 ( ¾" x ½" ) unit 1 0.75
2 GAL MAL HEX NIPPLE RED DN 25 x 15 ( 1" x ½" ) unit 1 1.75
3 GAL MAL HEX NIPPLE RED DN 25 x 20 ( 1" x ¾" ) unit 1 1.75
4 GAL MAL HEX NIPPLE RED DN 32 x 15 (1 ¼" x ½" ) unit 1 2.50
5 GAL MAL HEX NIPPLE RED DN 32 x 20 (1 ¼" x ¾" ) unit 1 2.50
6 GAL MAL HEX NIPPLE RED DN 32 x 25 (1 ¼" x 1" ) unit 1 2.50
7 GAL MAL HEX NIPPLE RED DN 40 x 15 (1½" x ½") unit 1 3.00
8 GAL MAL HEX NIPPLE RED DN 40 x 20 (1½" x ¾") unit 1 3.00
9 GAL MAL HEX NIPPLE RED DN 40 x 25 (1½" x 1") unit 1 3.00
10 GAL MAL HEX NIPPLE RED DN 40 x 32 (1½" x 1¼") unit 1 4.00
11 GAL MAL HEX NIPPLE RED DN 50 x 15 (2" x ½") unit 1 4.00
12 GAL MAL HEX NIPPLE RED DN 50 x 20 ( 2" x ¾" ) unit 1 4.00
13 GAL MAL HEX NIPPLE RED DN 50 x 25 (2" x 1" ) unit 1 4.00
14 GAL MAL HEX NIPPLE RED DN 50 x 32 (2" x 1¼") unit 1 7.50
15 GAL MAL HEX NIPPLE RED DN 50 x 40 (2" x 1½" ) unit 1 7.50
16 GAL MAL HEX NIPPLE RED DN 80 x 50 (3" x 2") unit 1 7.50
C.7 GL ELBOW 45˚

1 GAL MAL ELBOW 45˚ DN 15 (½") (F/F) unit 1 1.5
2 GAL MAL ELBOW 45˚ DN 20 (¾") (F/F) unit 1 2.74
3 GAL MAL ELBOW 45˚ DN 25 (1") (F/F) unit 1 3.125
4 GAL MAL ELBOW 45˚ DN 32 (1¼") (F/F) unit 1 5.88
5 GAL MAL ELBOW 45˚ DN 40 (1½") (F/F) unit 1 7.12
7 GAL MAL ELBOW 45˚ DN 65 (2 1/2") (F/F) unit 1 21.3
C.8 GL ELBOW 90˚

1 GAL MAL ELBOW 90˚ DN 15 (½") (F/F) unit 1 1.25
2 GAL MAL ELBOW 90˚ DN 20 (¾") (F/F) unit 1 1.50
4 GAL MAL ELBOW 90˚ DN 32 (1¼") (F/F) unit 1 2.50
5 GAL MAL ELBOW 90˚ DN 40 (1½") (F/F) unit 1 3.00
7 GAL MAL ELBOW 90˚ DN 65 (21/2") (F/F) unit 1 9.25
C.9 GL BEND 45 F/M

1 GAL MAL BEND 45˚ DN 15 (½") (F/F) unit 1 1.50
2 GAL MAL BEND 45˚ DN 20 (¾") (F/F) unit 1 2.00
3 GAL MAL BEND 45˚ DN 25 (1") (F/F) unit 1 3.00
4 GAL MAL BEND 45˚ DN 32 (1¼") (F/F) unit 1 5.00
5 GAL MAL BEND 45˚ DN 40 (1½") (F/F) unit 1 5.00
8 GAL MAL BEND 45˚ DN 100 (4") (F/F) unit 1
C.10 TEE EQUAL (F)

1 GAL MAL TEE EQUAL DN 15 (½") (F) unit 1 1.08
2 GAL MAL TEE EQUAL DN 20 (¾") (F) unit 1 1.48
3 GAL MAL TEE EQUAL DN 25 (1") (F) unit 1 2.13
4 GAL MAL TEE EQUAL DN 32 (1¼") (F) unit 1 3.13
5 GAL MAL TEE EQUAL DN 40 (1½") (F) unit 1 3.88
C.11 TEE REDUCER (F)

1 GAL MAL TEE EQUAL DN20 x DN15 x DN20 (F) unit 1 3.90
C.12 GAL MAL END CAP
1 GAL MAL END CAP DN15 (F) unit 1 1.45

C.13 BALL VALVES

1 BALL VALVE DN 15 AUSTRALIAN STANDARD, PN16, BSP unit 1 9.00
C.14 BRASS GATE VALVES

1 BRASS GATE VALVE DN 15 AUSTRALIAN STANDARD, PN16, BSP unit 1 9.10
C.15 STOP COCK WITH JUMPER VALVE

1 STOP COCK W/-J VALVE DN15 (M) AUSTRALIAN STANDARD unit 1 15.18
2 STOP COCK W/-J VALVE DN20 (M) AUSTRALIAN STANDARD unit 1 20.18
C.16 BRASS HOSE COCK (M)

1 BRASS HOSE COCK DN15 (M) AUSTRALIAN STANDARD, PN16 unit 1 12.75
2 BRASS HOSE COCK DN20 (M) AUSTRALIAN STANDARD, PN16 unit 1 13.50
C.17 TAP WASHER FOR BRASS HOSE COCK

1 TAP WASHER FOR BRASS HOSE COCK DN 15 (M), AUSTRALIAN STD. unit 1 1.00
2 TAP WASHER FOR BRASS HOSE COCK DN 20 (M), AUSTRALIAN STD. unit 1 1.50
C.18 BRASS FLOAT VALVE

1 BRASS FLOAT VALVE DN15, AUSTRALIAN STANDARD, PN 12+BALL, BSP unit 1 51.00
2 BRASS FLOAT VALVE DN20, AUSTRALIAN STANDARD, PN 12, +BALL, BSP unit 1 105.00
C.19 PUDDLE FLANGE

1 PUDDLE FLANGE DN 25 unit 1 40.00
2 PUDDLE FLANGE DN 50 unit 1 60.00
3 PTFE TAPE Roll 1 0.95
HARGA STN
2013-2019
0.25
57.00
35.00
15.00
35.00
20.00
20.00
1.80
1.80
1.80
1.80
15.00
20.00
2.50
350.00
320.00
320.00
2.00
200.00
360.00
2.50
1.50
16.00
12.00
10.00
6.00
5.00
6.00
5.00
8.00
10.00
12.00
50.00
12.00
10.00
11.50
0.93
31.00
25.00
33.00
25.00
19.00
25.00
261.00
17,600.00
1,500.00
575.00
840.00
1,010.00
1,175.00
1,502.00
1,640.00
2,202.00
64
50
37
261.00
220.00
330.00
12.65
44.00
71.50
1.03
34.10
27.50
38.50
27.50
38.50
38.50
27.50
27.50
2.15
50.00
PRESU
UNIDADE
165.00
44.28
27.50
19.80
13.20
66.00
44.00
159.50
99.00
55.00
302.50
88.00
44.00
27.50
22.00
33.00
11.00
2.75
8.80
8.80
5.50
7.70
2.20
PRESU
UNIDADE
1.6
1.9
2.3
3.3
4.0
6.3
7.2
11.8
16.6
316.3
3.3
4.1
5.6
17.5
26.1
50.4
67.9
117.2
165.7
3.1
4.0
4.2
16.8
16.9
17.4
24.8
25.6
79.8
79.8
79.8
71.2
100.7
93.5
126.5
3.9
5.6
6.9
9.2
18.9
36.7
93.5
86.2
226.1
0.0
0.0
10.0
11.6
16.9
27.1
14.8
22.4
24.5
17.5
31.9
32.9
26.0
31.9
37.7
37.7
39.5
0.0
0.0
6.4
6.7
12.5
19.3
22.7
28.0
87.6
104.1
139.8
0.0
0.0
7.9
10.8
24.2
37.6
47.5
52.4
57.3
115.5
192.5
0.0
0.0
0.0
4.2
4.6
6.6
12.9
15.6
19.8
85.3
0.0
0.0
0.0
3.6
4.0
6.4
10.7
13.3
19.8
82.8
0.0
0.0
0.0
3.9
5.5
7.1
10.1
16.4
19.4
29.8
59.7
90.1
214.0
0.0
0.0
3.9
5.0
6.1
19.3
25.9
41.3
82.5
93.5
99.0
137.5
0.0
0.0
3.3
5.0
6.6
11.5
15.1
18.8
51.2
80.4
126.0
0.0
0.0
5.0
6.0
7.8
17.9
22.3
60.6
95.1
149.1
0.0
0.0
3.2
3.8
5.1
9.2
10.8
11.4
17.1
19.0
42.6
57.9
104.3
0.0
0.0
2.9
3.7
4.8
8.4
8.7
9.4
10.1
10.3
14.0
14.3
44.9
45.3
56.1
93.1
0.0
0.0
3.4
3.5
3.5
4.6
7.0
10.5
14.0
41.4
55.8
95.7
0.0
0.0
2.5
3.0
3.7
5.8
7.9
9.4
0.0
0.0
0.0
#VALUE!
0.0
16.6
20.6
31.7
41.3
47.7
66.8
88.8
113.0
168.4
334.5
0.0
0.0
0.0
1.0
1.5
1.9
0.0
2.8
3.4
4.3
6.3
11.0
15.7
104.3
0.0
0.0
1.7
2.2
1.1
1.7
1.9
1.9
1.9
2.1
2.2
2.2
2.5
2.5
2.5
2.5
2.8
2.8
3.9
3.9
8.3
8.3
8.3
8.3
44.3
43.7
0.0
0.0
0.0
3.6
4.3
5.5
6.5
9.1
12.4
19.5
27.5
31.1
0.0
0.0
1.1
1.3
1.9
3.0
3.4
4.8
9.4
12.9
13.8
123.1
0.0
0.0
0.0
0.8
1.9
1.9
2.8
2.8
2.8
3.3
3.3
3.3
4.4
4.4
4.4
4.4
8.3
8.3
8.3
0.0
0.0
0.0
1.7
3.0
3.4
6.5
7.8
11.5
23.4
40.7
62.1
0.0
0.0
0.0
1.4
1.7
2.2
2.8
3.3
5.0
10.2
13.8
24.8
0.0
0.0
0.0
1.7
2.2
3.3
5.5
5.5
6.6
9.9
0.0
0.0
0.0
0.0
1.2
1.6
2.3
3.4
4.3
5.8
9.4
18.4
0.0
0.0
0.0
4.3
6.0
6.2
9.7
9.7
10.7
10.7
10.7
17.1
17.1
18.0
23.1
27.5
41.1
0.0
0.0
0.0
1.6
2.2
3.0
7.0
8.9
12.7
24.8
28.7
0.0
0.0
0.0
9.9
14.3
17.6
34.1
48.4
73.7
161.7
236.5
331.1
0.0
0.0
0.0
10.0
14.9
20.9
36.3
51.7
70.4
134.2
211.2
306.9
0.0
0.0
16.7
22.2
0.0
0.0
14.0
14.9
0.0
0.0
1.1
1.7
0.0
0.0
56.1
115.5
137.2
249.9
359.9
468.1
0.0
0.0
0.0
44.0
66.0
1.0

Boq Gisu Ok

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Boq Gisu Ok

Uploaded by

Copyright:

Available Formats

PROJECTO "REHABILITASAUN SISTEMA BEMOS IHA ALDEIA PANDEIVOU, MAUNO"

CONSTRUCTION SCHEDULE ( BAR CHART & S-CURVE )

TOTAL WORKS $ 191,803.00 100.00%

NO. OF PAYMENT % OF PAYMENT AMOUNT

PC-01 30% $ 57,540.90

PC-02 60% $ 115,081.80

PC-03 (After Retention) 10% $ 19,180.30

Total PC To Finish $ 191,803.00

WOEK SCHEDULE ( BAR CHART )

TOTAL WORKS 100.00%

No. Trabalhu Unit Presu

No. Material Unit Presu

BREAK DOWN UNIT PRICE / PRESU UNIDADE

1 1 M' Pengukuran & pemasangan bouwplank.

Bahan Unit Koefisien Harga Total

1 Kayu usuk 5/7 M³ 0.0177 $ 2.50 $ 0.04

3 1 Buah Pemasangan papan nama proyek.

4 1 M³ Galian tanah biasa sedalam 1 meter.

5 1 M³ Galian tanah biasa sedalam 2 meter.

6 Menimbun kembali 1m³ galian.

8 1m³ Timbunan pasir

9 1m³ Timbunan kerikil

10 1M³ Pasang pondasi batu belah 1 Pc : 3 Ps

12 1M³ Pasang pondasi batu belah 1 Pc : 5 Ps

13 1M³ Pasang pondasi batu kosong

15 1 M³ membuat beton bertulang K175, F*c=14.5 Mpa(150 Kg besi +bekisting)

16 Memasang 1M' Pipa GS DN 15 mm

18 Memasang 1M' Pipa GS DN 80 mm

19 Memasang 1M' Pipa GS DN 100 mm

21 Memasang 1Unit Sockef Pipa GS DN 50 mm

22 Memasang 1Unit Sockef Pipa GS DN 80 mm

23 Memasang 1Unit Sockef Pipa GS DN 100 mm

25 Memasang 1Unit Union Pipa GS DN 50 mm

26 Memasang 1Unit Union Pipa GS DN 80 mm

27 Memasang 1Unit Union Pipa GS DN 100 mm

29 Memasang 1Unit Elbow degree 90 GS DN 50 mm

30 Memasang 1Unit Elbow degree 90 GS DN 80 mm

31 Memasang 1Unit Elbow degree 90 GS DN 100 mm

33 Memasang 1Unit Niple GS DN 15 mm

34 Memasang 1Unit Niple GS DN 50 mm

35 Memasang 1Unit Niple GS DN 80 mm

37 Memasang 1Unit Tee GS DN 80 x 80 mm

38 Memasang 1Unit Tee GS DN 100 x 100 mm

39 Memasang 1Unit Tee GS DN 80 x 50 mm

41 Memasang 1Unit Gilboult joint DN 80 mm

42 Memasang 1Unit Gilboult joint DN 100 mm

43 Memasang 1Unit Flange DN 50 mm

45 Memasang 1Unit Flange DN 100 mm

46 Memasang 1Unit Gate valve DN 50 mm

47 Memasang 1Unit Gate valve DN 80 mm

49 Memasang 1Unit Gasket DN 50 mm

50 Memasang 1Unit Gasket DN 80 mm

51 Memasang 1Unit Gasket DN 100 mm

53 Memasang 1Unit Clamp sadles 2x1/2"

54 Memasang 1Unit Kran air / torneira 1/2"

55 Memasang 1Unit Stop kran 1/2"

57 Memasang 1Unit float valve 1/2"

58 Memasang 1M Kawat pagar 3mm

59 Memasang 1Unit Tiang pagar BRC 200 cm

61 1 M³ membuat campuran beton K175, F*c=14.5 Mpa

61 1 M³ membuat campuran beton K225, F*c=18.7 Mpa

PROJETO :REHABILITASAUN SISTEMA BEMOS IHA ALDEIA PANDEIVOU, MAUNO