Advance Payment of Materials - Percentage Breakdown

ITEMS FOR ADVANCE PAYMENT OF MATERIALS
BOQ RATE
BOQ No.
DESCRIPTION
TOTAL AMOUNT
25% Overhead and Profit
UNIT QUANTITY
Cost After deducting 25%

Overhead and Profit
Material Cost = 70% of Cost
80% of Material Cost
LC
FC
LC
FC
LC
FC
LC
FC
LC
FC
LC
FC
I=G-G/1.25
J=H-H/1.25
K=G-I
L=H-J
M=Kx70%
N=Lx70%
O=Mx80%
P=Nx80%
nos
1.00
22,069.04
0.00
22,069.04
0.00
4,413.81
0.00
17,655.23
0.00
12,358.66
0.00
9,886.93
nos
1.00
22,069.04
0.00
22,069.04
0.00
4,413.81
0.00
17,655.23
0.00
12,358.66
0.00
9,886.93
A06: POWER SUPPLY P-1, P-2 & GENERATOR

A06-1: Substation P-1/P-2 & Control System
50
120
80 kVA UPS systems, including Battery charger, AC/DC converter,

inverter, switch over system, Battery, etc
70 kVA UPS systems, including Battery charger, AC/DC converter,
inverter, switch over system, etc
180
6.6 kV XLPE, 16 mm2 3C, armoured MV power cables
220.00
44.52
0.00
9,794.40
0.00
1,958.88
0.00
7,835.52
0.00
5,484.86
0.00
4,387.89
190
Optical Fiber Cable, 6C single mode armoured
220.00
2.36
0.00
519.20
0.00
103.84
0.00
415.36
0.00
290.75
0.00
232.60
nos
1.00
979.54
0.00
979.54
0.00
195.91
0.00
783.63
0.00
548.54
0.00
438.83
350.00
73.47
0.00
25,714.50
0.00
5,142.90
0.00
20,571.60
0.00
14,400.12
0.00
11,520.10
A06-2: Power Supply & Generator

50
120
Chain Hoist Geared Trolley (10t), installation, cabling, adjustment,

etc
650/1100 V 500 mm2 1C, XLPE/PVC unarmored copper cables,
connections etc.
A07: AIRFIELD LIGHTING SYSTEM

A07-1: Precision Approach Lighting System (PALS)
70
Primary cables including laying work, plug and receptacle

connection work, etc.
1,920.00
3.72
0.00
7,142.40
0.00
1,428.48
0.00
5,713.92
0.00
3,999.74
0.00
3,199.80
160
Primary cables including laying work, connection work, etc.
1,640.00
3.69
0.00
6,051.60
0.00
1,210.32
0.00
4,841.28
0.00
3,388.90
0.00
2,711.12
1,100.00
7.62
0.00
8,382.00
0.00
1,676.40
0.00
6,705.60
0.00
4,693.92
0.00
3,755.14
800.00
3.72
0.00
2,976.00
0.00
595.20
0.00
2,380.80
0.00
1,666.56
0.00
1,333.25
3,120.00
3.72
0.00
11,606.40
0.00
2,321.28
0.00
9,285.12
0.00
6,499.58
0.00
5,199.67
nos
8.00
26.13
0.00
209.04
0.00
41.81
0.00
167.23
0.00
117.06
0.00
93.65
3,600.00
3.72
0.00
13,392.00
0.00
2,678.40
0.00
10,713.60
0.00
7,499.52
0.00
5,999.62
A07-2: Sequential Flashing Lighting Systems (SFL)

A07-12-80 0.6/1kV 10 mm2, 4C cable
A07-3: Simple Approach Lighting System (SALS)
60

A07-4: Precision Approach Path Indicator (PAPI)
02 Side
10
20
Plug & receptacle for primary cables
80

20 Side
50
PAPI units with 6.6A 200W - 3 lamps, complete with housing

containing the optical, projectors, set of supporting devices for unit
nos
4.00
1,447.27
0.00
5,789.08
0.00
1,157.82
0.00
4,631.26
0.00
3,241.88
0.00
2,593.51
60
Isolating transformer 200W
nos
12.00
119.10
0.00
1,429.20
0.00
285.84
0.00
1,143.36
0.00
800.35
0.00
640.28
70
Elevated type light fitting base, including steel cover, pole, concrete
base, piping, excavation, adjustment, etc.
nos
4.00
244.89
0.00
979.56
0.00
195.91
0.00
783.65
0.00
548.55
0.00
438.84
110
Plug & receptacle for secondary cables
nos
12.00
20.13
0.00
241.56
0.00
48.31
0.00
193.25
0.00
135.27
0.00
108.22
Secondary cables 1C
9,005.00
1.71
0.00
15,398.55
0.00
3,079.71
0.00
12,318.84
0.00
8,623.19
0.00
6,898.55
100/130 Secondary cables 2C
5,137.00
3.33
0.00
17,106.21
0.00
3,421.24
0.00
13,684.97
0.00
9,579.48
0.00
7,663.58
A07-5/A07-6
90/140

BOQ RATE
BOQ No.
DESCRIPTION
60
110
TOTAL AMOUNT
UNIT QUANTITY
LC
FC
LC
FC
LC
FC
LC
FC
LC
FC
LC
FC
I=G-G/1.25
J=H-H/1.25
K=G-I
L=H-J
M=Kx70%
N=Lx70%
O=Mx80%
P=Nx80%
6.00
293.45
0.00
1,760.70
0.00
352.14
0.00
1,408.56
0.00
985.99
0.00
788.79
4,740.00
3.72
0.00
17,632.80
0.00
3,526.56
0.00
14,106.24
0.00
9,874.37
0.00
7,899.49
nos
10.00
1,128.23
0.00
11,282.30
0.00
2,256.46
0.00
9,025.84
0.00
6,318.09
0.00
5,054.47
260.00
4.19
0.00
1,089.40
0.00
217.88
0.00
871.52
0.00
610.06
0.00
488.05
1,232.00
4.19
0.00
5,162.08
0.00
1,032.42
0.00
4,129.66
0.00
2,890.76
0.00
2,312.61
360.00
5.44
0.00
1,958.40
0.00
391.68
0.00
1,566.72
0.00
1,096.70
0.00
877.36
80.00
7.62
0.00
609.60
0.00
121.92
0.00
487.68
0.00
341.38
0.00
273.10
300.00
10.89
0.00
3,267.00
0.00
653.40
0.00
2,613.60
0.00
1,829.52
0.00
1,463.62
520.00
17.42
0.00
9,058.40
0.00
1,811.68
0.00
7,246.72
0.00
5,072.70
0.00
4,058.16
600.00
4.35
0.00
2,610.00
0.00
522.00
0.00
2,088.00
0.00
1,461.60
0.00
1,169.28
A07-6: Runway Edge Lights (REDL) and Runway End Lights

(RENL)
Elevated type RENL light fitting with R filter 6.6A 105W - 1 lamps,
nos.
cable with plug, etc

Overhead and Profit
A07-7: Runway Threshold & Wing Bar (RTHL)

02 Side
10
Unidirectional Elevated type RTHL light fitting with green filter 6.6 A
200 W-1 lamp, cable with plug, etc
A07-8: Illuminated Wind Directional Indicator (IWDI)
30
0.6/1kV NYY 6 mm2, 3C cable
60
0.6/1kV NYY 10 mm2,

reinforcement frame work
3C
cable,
including
laying
work,
A07-12: Apron Floodlighting Systems

70
80
90
100
150
Installation of 0.6/1kV 6 mm2, 4C cable, including laying, conection,

etc.
Installation of 0.6/1kV 10 mm2, 4C cable, including laying,
conection, etc.
conection, etc.
conection, etc.
Installation of 0.6kV 10 core 1.5 mm2 control cable, including
laying, conection, etc.
A09: WATER SUPPLY SYSTEM

Division 71 000: Water Supply System
11
Treated Water Pump-1: 800 L/min x 50 m Aq x 15 kW
nos
2.00
368,768.00
5,185.80
737,536.00
10,371.60
147,507.20
2,074.32
590,028.80
8,297.28
413,020.16
5,808.10
330,416.13
4,646.48
12
Treated Water Pump-2: 300 L/min x 50 m Aq x 7.5 kW
nos
2.00
265,052.00
3,687.68
530,104.00
7,375.36
106,020.80
1,475.07
424,083.20
5,900.29
296,858.24
4,130.20
237,486.59
3,304.16
13
Pressure Water Supply Pump Unit: 450 L/min x 40 m Aq x 5.5 kW x

(3+1)
set
1.00
6,338,200.00
86,430.00
6,338,200.00
86,430.00
1,267,640.00
17,286.00
5,070,560.00
69,144.00
3,549,392.00
48,400.80
2,839,513.60
38,720.64
14
Deep Tube Well Pump: 250 dia, 850 L/min x 175 m Aq x 45 kW
nos
2.00
4,379,120.00
59,924.00
8,758,240.00
119,848.00
1,751,648.00
23,969.60
7,006,592.00
95,878.40
4,904,614.40
67,114.88
3,923,691.52
53,691.90
15
Chemical Injection Pump: 100 L/min x 0.4 Mpa x 16 W
nos
3.00
144,050.00
1,959.08
432,150.00
5,877.24
86,430.00
1,175.45
345,720.00
4,701.79
242,004.00
3,291.25
193,603.20
2,633.00
nos
7.00
18.34
0.00
128.38
Batten type fluorescent luminaire 2x36 W A2
nos
2.00
24.46
0.00
48.92
0.00
9.78
0.00
39.14
0.00
27.40
0.00
21.92
1863/2143 Batten type fluorescent luminaire 1x20W A3
nos
2.00
12.22
0.00
24.44
0.00
4.89
0.00
19.55
0.00
13.69
0.00
10.95
nos
1.00
30.56
0.00
30.56
0.00
6.11
0.00
24.45
0.00
17.11
0.00
13.69
A12: ANCILLARY WORKS - SECURITY BUILDING &

SECURITY POST
1861/2141 Batten type fluorescent luminaire 1x36 W A1
1862
1880
Ceiling fan sweep dia 1060 mm 42" including regulator
1950
PVC/PVC 25 mm2-2C armoured copper cable
1,410.00
6.11
0.00
8,615.10
0.00
1,723.02
0.00
6,892.08
0.00
4,824.46
0.00
3,859.56
2030
1x50 mm dia PVC pipe
882.00
2.45
0.00
2,160.90
0.00
432.18
0.00
1,728.72
0.00
1,210.10
0.00
968.08
2150
Weather proof bulkhead fixture complete with 1x60 W lamp R1
nos
2.00
18.34
0.00
36.68
0.00
7.34
0.00
29.34
0.00
20.54
0.00
16.43

BOQ RATE
BOQ No.
DESCRIPTION
A
2260
B
PVC/PVC 16 mm2-4C armoured copper cable
TOTAL AMOUNT
UNIT QUANTITY

Overhead and Profit
LC
FC
LC
FC
LC
FC
LC
FC
LC
FC
LC
FC
I=G-G/1.25
J=H-H/1.25
K=G-I
L=H-J
M=Kx70%
N=Lx70%
O=Mx80%
P=Nx80%
528.00
7.34
0.00
3,875.52
0.00
775.10
0.00
3,100.42
0.00
2,170.29
0.00
1,736.23
B01: INTERNATIONAL TERMINAL BUILDING

Division 41 000: Baggage Handling System
20
Departure Baggage Handling System and Inline HBS system
sum
1.00
1,165,302.76
0.00
1,165,302.76
0.00
233,060.55
0.00
932,242.21
0.00
652,569.55
0.00
522,055.64
60
Tools and spare parts
sum
1.00
66,118.95
0.00
66,118.95
0.00
13,223.79
0.00
52,895.16
0.00
37,026.61
0.00
29,621.29
nos
1.00
66,608.72
0.00
66,608.72
0.00
13,321.74
0.00
53,286.98
0.00
37,300.88
0.00
29,840.71
Division 42 000: Airport Security System

10
Carry on Hand X-Ray Machines

Division 52 000: HVAC
11
Compact type 4 Way ceiling cassette type indoor units, nominal

cooling capacity: 2.2 kW, nominal heating capacity: 2.5 kW
nos
2.00
1,222.39
0.00
2,444.78
0.00
488.96
0.00
1,955.82
0.00
1,369.08
0.00
1,095.26
14

nos
2.00
6,111.97
0.00
12,223.94
0.00
2,444.79
0.00
9,779.15
0.00
6,845.41
0.00
5,476.33
21

nos
25.00
9,779.15
0.00
244,478.75
0.00
48,895.75
0.00
195,583.00
0.00
136,908.10
0.00
109,526.48
22

cooling capacity: 7 kW, nominal heating capacity: 8 kW
nos
26.00
12,223.94
0.00
317,822.44
0.00
63,564.49
0.00
254,257.95
0.00
177,980.57
0.00
142,384.45
23

cooling capacity: 9 kW, nominal heating capacity: 10 kW
nos
7.00
18,335.91
0.00
128,351.37
0.00
25,670.27
0.00
102,681.10
0.00
71,876.77
0.00
57,501.41
31
Ceiling Concealed ductable type indoor units, nominal cooling

capacity: 7.0 kW, nominal heating capacity: 10.0 kW
nos
10.00
6,111.97
0.00
61,119.70
0.00
12,223.94
0.00
48,895.76
0.00
34,227.03
0.00
27,381.63
41
VRF type Outdoor units, nominal cooling capacity: 14.0 kW,

nominal heating capacity: 16.0 kW, COP in Cooling Mode: 3.24;
COP in heating mode: 3.8
nos
5.00
12,223.94
0.00
61,119.70
0.00
12,223.94
0.00
48,895.76
0.00
34,227.03
0.00
27,381.63
42

nos
1.00
24,447.88
0.00
24,447.88
0.00
4,889.58
0.00
19,558.30
0.00
13,690.81
0.00
10,952.65
43

nos
1.00
36,671.82
0.00
36,671.82
0.00
7,334.36
0.00
29,337.46
0.00
20,536.22
0.00
16,428.98
44

nos
1.00
48,895.77
0.00
48,895.77
0.00
9,779.15
0.00
39,116.62
0.00
27,381.63
0.00
21,905.30
nos
4.00
2,444.79
0.00
9,779.16
0.00
1,955.83
0.00
7,823.33
0.00
5,476.33
0.00
4,381.06
B05: SUBSTATION P-2

Division 52 000: HVAC
20
Wall mounted type cooling only inverter split air conditioning units
inclusive of insulated refrigerant pipes and drain pipes, cooling
capacity: 3.6 kW
TOTAL
16,796,230.00 2,716,488.44 3,359,246.00 543,272.01 13,436,984.00 2,173,088.05 9,405,888.80 1,521,161.63 7,524,711.04 1,216,929.31

BOQ RATE
BOQ N
DESCRIPTION
UNIT
QUANTITY
nos
nos
NRs
TOTAL AMOUNT
$
NRs
AFI
1.00
22,069.04
0.00
22,069.04
924
1.00
22,069.04
0.00
22,069.04
924
nos
1.00
979.54
0.00
979.54
924
nos
8.00
26.13
0.00
209.04
265 A
A06: POWER SUPPLY P-1, P-2 & GENERATOR

A06-1: Substation P-1/P-2 & Control System
50
120
80 kVA UPS systems, including Battery charger, AC/DC converter, inverter, switch
over system, Battery, etc
70 kVA UPS systems, including Battery charger, AC/DC converter, inverter, switch
over system, etc
A06-2: Power Supply & Generator
50
Chain Hoist Geared Trolley (10t), installation, cabling, adjustment, etc
A07: AIRFIELD LIGHTING SYSTEM

A07-4: Precision Approach Path Indicator (PAPI)
02 Side
20
Plug & receptacle for primary cables

20 Side
50
PAPI units with 6.6A 200W - 3 lamps, complete with housing containing the optical,
projectors, set of supporting devices for unit
nos
4.00
1,447.27
0.00
5,789.08
265 A
60
Isolating transformer 200W
nos
12.00
119.10
0.00
1,429.20
265 A
70
Elevated type light fitting base, including steel cover, pole, concrete base, piping,
excavation, adjustment, etc.
nos
4.00
244.89
0.00
979.56
265 A
110
Plug & receptacle for secondary cables
nos
12.00
20.13
0.00
241.56
265 A
nos.
6.00
3.72
0.00
22.32
265
nos
10.00
1,128.23
0.00
11,282.30
265
0.00
65,070.68
A07-6: Runway Edge Lights (REDL) and Runway End Lights (RENL)
60
Elevated type RENL light fitting with R filter 6.6A 105W - 1 lamps, cable with plug,
etc
A07-7: Runway Threshold & Wing Bar (RTHL)
02 Side
10
Unidirectional Elevated type RTHL light fitting with green filter 6.6 A 200 W-1 lamp,
cable with plug, etc
TOTAL
REMARKS

Advance Payment of Materials - Percentage Breakdown

Cargado por

Información del documento

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Advance Payment of Materials - Percentage Breakdown

Cargado por

Copyright:

Formatos disponibles

ITEMS FOR ADVANCE PAYMENT OF MATERIALS

25% Overhead and Profit

Cost After deducting 25%

Material Cost = 70% of Cost

80% of Material Cost

A06: POWER SUPPLY P-1, P-2 & GENERATOR

80 kVA UPS systems, including Battery charger, AC/DC converter,

6.6 kV XLPE, 16 mm2 3C, armoured MV power cables

Optical Fiber Cable, 6C single mode armoured

A06-2: Power Supply & Generator

Chain Hoist Geared Trolley (10t), installation, cabling, adjustment,

A07: AIRFIELD LIGHTING SYSTEM

Primary cables including laying work, plug and receptacle

Primary cables including laying work, connection work, etc.

A07-2: Sequential Flashing Lighting Systems (SFL)

Primary cables including laying work, connection work, etc.

Primary cables including laying work, connection work, etc.

Plug & receptacle for primary cables

Primary cables including laying work, connection work, etc.

PAPI units with 6.6A 200W - 3 lamps, complete with housing

Isolating transformer 200W

Plug & receptacle for secondary cables

100/130 Secondary cables 2C

ITEMS FOR ADVANCE PAYMENT OF MATERIALS

25% Overhead and Profit

Material Cost = 70% of Cost

80% of Material Cost

A07-6: Runway Edge Lights (REDL) and Runway End Lights

Cost After deducting 25%

A07-7: Runway Threshold & Wing Bar (RTHL)

0.6/1kV NYY 6 mm2, 3C cable

0.6/1kV NYY 10 mm2,

A07-12: Apron Floodlighting Systems

Installation of 0.6/1kV 6 mm2, 4C cable, including laying, conection,

A09: WATER SUPPLY SYSTEM

Treated Water Pump-1: 800 L/min x 50 m Aq x 15 kW

Treated Water Pump-2: 300 L/min x 50 m Aq x 7.5 kW

Pressure Water Supply Pump Unit: 450 L/min x 40 m Aq x 5.5 kW x

Deep Tube Well Pump: 250 dia, 850 L/min x 175 m Aq x 45 kW

Chemical Injection Pump: 100 L/min x 0.4 Mpa x 16 W

Batten type fluorescent luminaire 2x36 W A2

1863/2143 Batten type fluorescent luminaire 1x20W A3

A12: ANCILLARY WORKS - SECURITY BUILDING &

Ceiling fan sweep dia 1060 mm 42" including regulator

PVC/PVC 25 mm2-2C armoured copper cable

1x50 mm dia PVC pipe

Weather proof bulkhead fixture complete with 1x60 W lamp R1

ITEMS FOR ADVANCE PAYMENT OF MATERIALS

25% Overhead and Profit

Cost After deducting 25%

Material Cost = 70% of Cost

80% of Material Cost

B01: INTERNATIONAL TERMINAL BUILDING

Departure Baggage Handling System and Inline HBS system

Tools and spare parts

Division 42 000: Airport Security System

Carry on Hand X-Ray Machines

Compact type 4 Way ceiling cassette type indoor units, nominal

Compact type 4 Way ceiling cassette type indoor units, nominal

Compact type 4 Way ceiling cassette type indoor units, nominal

Compact type 4 Way ceiling cassette type indoor units, nominal

Compact type 4 Way ceiling cassette type indoor units, nominal

Ceiling Concealed ductable type indoor units, nominal cooling

VRF type Outdoor units, nominal cooling capacity: 14.0 kW,