CALIFORNIA GARDEN SQUARE PROJECT

BILL OF QUANTITIES (BOQ)

CALIFORNIA GARDEN SQUARE PROJECT
TradeUp

Unit Cost VAT EX Total Cost VAT EX

UNIT BOQ QTY Material Labor Total Material Labor Total

P.U. NO. DESCRIPTION Local Local Local Local Local Local
PhP PhP PhP PhP PhP PhP
VERTICAL
A Vertical FOC
1 48f fiber FOC, Loose Tube Cable, Indoor (Midspan Cable) meter 0.00 108.37 61.13 169.50 - 0.00 0.00
2 48f fiber FOC, Conventional Cable meter 0.00 250.00 40.00 290.00 - 0.00 0.00
3 24f fiber FOC, Loose Tube Cable, Indoor (Midspan Cable) meter 0 0.00 - 0.00 0.00
4 24f fiber FOC, Conventional Cable meter 0 0.00 - 0.00 0.00
5 24F Underground Closure piece 0 650.00 650.00 - 0.00 0.00
6 Splice Box 48F piece 3 9,999.64 2,567.14 12,566.78 29,998.92 7,701.42 37,700.34
7 Pull Box 800mmx800mmx300mm piece 0 279.48 279.48 - 0.00 0.00
8 Pullbox for 1-4" Run Conduit (typical: 400x400x200) each 92.00 7,735.18 818.61 8,553.80 711,636.79 75,312.52 786,949.32
9 Panel Board/ Back Board piece 0 100.00 100.00 - 0.00 0.00
10 ODF 19-23" Rack Mountable, 48 Fibers, SC Compatible (includes pigtails) piece 2 9,999.64 3,036.27 13,035.91 19,999.28 6,072.53 26,071.81
11 ODF 19-23" Rack Mountable, 24 Fibers, SC Compatible (includes pigtails) piece 0 2,307.54 2,307.54 - 0.00 0.00
12 19" Rack (Open Bay Type); includes Patchcord Management System piece 0 653.05 653.05 - 0.00 0.00
13 Fiber Termination; each = per fiber Each 96 72.43 661.93 734.36 6,953.28 63,545.28 70,498.56
14 Fiber Splicing (pre-splice on new FOC cable); each = per fiber each 225 100.29 845.37 945.66 22,565.25 190,208.25 212,773.50
15 Flexible Metal Conduit, 1-run 2" dia. Wall/ceiling mounted meter 47.00 682.41 201.00 883.40 32,073.09 9,446.86 41,519.95
16 IMC conduit, 12 mm diameter, with conduit support / steel hangers each 0 463.91 279.48 0.00 0.00
17 PVC Conduit, 2-run 2" dia. Wall/ceiling mounted meter 0 851.32 237.80 0.00 0.00
18 Patch cords SC/APC-SC/APC 1m, 3.0mm piece 0 0.00 0.00
B LCP and NAP
1 Wall Mounted NAP, 32-Port (Indoor) piece 0 - 2,161.38 2,161.38 - 0.00 0.00
2 Wall Mounted NAP, 16-Port (Indoor) piece 90 - 1,474.46 1,474.46 - 132,701.40 132,701.40
3 Bare PLC Splitter, 1:8 (for LCP) each 0 - 653.05 653.05 - 0.00 0.00
4 Splitter, 1:8 (SC-Connectorized for NAP) each 30 - 467.04 467.04 - 14,011.20 14,011.20
5 Bare PLC Splitter, 1:4 (for LCP) each 45 224.40 630.58 854.98 10,098.00 28,376.10 38,474.10
6 Splitter, 1:16 (SC-Connectorized for NAP) each 60 - 560.00 560.00 - 33,600.00 33,600.00
7 PON Discovery Test (per NAP) Each 90 - 2,126.00 2,126.00 - 191,340.00 191,340.00
HORIZONTAL
D Horizontal FOC, Clear Track and Termination Boxes
1 Fiber Distribution Panel 16 Ports (Corning) piece 80.00 3,270.00 1,200.00 4,470.00 261,600.00 96,000.00 357,600.00
2 Fiber Distribution Panel 48 Ports (Metal) piece 45.00 0.00 0.00 0.00
3 Clear Track 12-Fiber Micro-Module, G.657.B3, 1.8mm, White jacket meter 13,325.76 92.00 7.00 99.00 1,225,969.92 93,280.32 1,319,250.24
4 Micro Point-of-Entry Wall Cover piece 30.00 149.50 120.00 100.00 4,485.00 3,600.00 8,085.00
5 Clear Track Fiber Point-of-Entry Sliding Wall Cover piece 45.00 550.00 120.00 670.00 24,750.00 5,400.00 30,150.00
6 Clear Track Hallway Fiber Pathway meter 8,452.92 170.40 15.00 185.40 1,440,377.57 126,793.80 1,567,171.37
7 Clear Track Hallway Small Point-of-Entry Box piece 1,479.00 427.50 150.00 577.50 632,272.50 221,850.00 854,122.50
8 Junction box, 0.10 (W) x 0.10 (D), meter each 45.00 706.48 120.00 826.48 31,791.60 5,400.00 37,191.60
9 Pullbox for 1-4" Run Conduit (typical: 400x400x200) each 0.00 7,735.18 500.00 8,235.18 - 0.00 0.00
10 Flexible Metal Conduit, 1-run 2" dia. Wall/ceiling mounted meter 0.00 682.41 150.00 832.41 - 0.00 0.00
11 Flexible Metal Conduit, 1-run 1/2" dia. Wall/ceiling mounted meter 104.20 682.41 70.00 752.41 71,107.12 7,294.00 78,401.12
12 Buffer Tube Fan-Out Kits, indoor 12 F, 635 mm legs (Per Nap) Piece 0.00 300.00 200.00 500.00 - 0.00 0.00
13 Corning/Fujikura Fast Connector SC/APC 250um/900um piece 0.00 188.00 500.00 688.00 - 0.00 0.00
14 Clear Track 1-Fiber 900 µm Clear Fiber meter 0.00 0.00 - 0.00 0.00
15 Clear Track ILU Fiber Pathway meter 0.00 0.00 - 0.00 0.00
E OTHER SERVICES
1 Engineering and Design meter 8,452.92 21.00 21.00 - 177,511.32 177,511.32
2 Mobilization: NCR lot 8 19,029.30 19,029.30 - 152,234.38 152,234.38
Sub Total 4,525,678.32 1,641,679.38 6,167,357.71
Total price with VAT 5,068,759.72 1,838,680.91 6,907,440.63

Submited by: Confirmed by: Approved by:

Haysen-M C. Venal
Shinka Constrquction Services
Date: 24-November-2022
 BILL OF QUANTITIES (BOQ)
Site Name

ITEM DESCRIPTION Price Unit

VERTICAL Unit BOQ Material Labor Total Material Labor Total
A Vertical
1 FOC, Loose Tube Cable, Indoor (Midspan Cable) meter(s) 0.00 - 40.00 40.00 - 0.00 0.00
2 FOC, Conventional Cable meter(s) 0.00 - 30.00 30.00 - 0.00 0.00
3 Splice Box 48F piece(s) 0 - 1,500.00 1,500.00 - 0.00 0.00
4 Pullbox for 1-4" Run Conduit (typical: 400x400x200) ea. 0.00 0.00 500.00 500.00 - 0.00 0.00
5 Panel Board/ Back Board piece(s) 0 - 60.00 60.00 - 0.00 0.00
6 ODF 19-23" Rack Mountable,Fibers, SC Compatible (includes pigtails) piece(s) 0 - 2,200.00 2,200.00 - 0.00 0.00
7 Fiber Termination; each = per fiber ea. 0 - 400.00 400.00 - 0.00 0.00
8 Fiber Splicing (pre-splice on new FOC cable); each = per fiber ea. 0 - 700.00 700.00 - 0.00 0.00
9 Flexible Metal Conduit, 1-run 2" dia. Wall/ceiling mounted meter(s) 0.00 0.00 100.00 100.00 - 0.00 0.00
10 PVC Conduit, 2-run 2" dia. Wall/ceiling mounted meter(s) 0 0.00 100.00 0.00 0.00
11 Wall Mounted NAP (Indoor) piece(s) 0 - 1,200.00 1,200.00 - 0.00 0.00
12 Splitter, 1:8 (SC-Connectorized for NAP) ea. 0 - 350.00 350.00 - 0.00 0.00
13 Bare PLC Splitter, 1:4 (for LCP) ea. 0 - 430.00 430.00 - 0.00 0.00
14 Splitter, 1:16 (SC-Connectorized for NAP) ea. 0 - 400.00 400.00 - 0.00 0.00
15 PONTesting (per NAP) ea. 0 - 1,500.00 1,500.00 - 0.00 0.00

i
HORIZONTAL
B Horizontal FOC, Clear Track and Termination Boxes
1 Fiber Distribution Panel piece(s) 0.00 0.00 0.00 0.00
2 Clear Track 12-Fiber Micro-Module meter(s) 0.00 - 7.00 7.00 - 0.00 0.00
3 Micro Point-of-Entry Wall Cover piece(s) 0.00 - 120.00 100.00 - 0.00 0.00
4 Clear Track Fiber Point-of-Entry Sliding Wall Cover piece(s) 0.00 - 120.00 120.00 - 0.00 0.00
5 Clear Track Hallway Fiber Pathway meter(s) 0.00 - 15.00 15.00 - 0.00 0.00
6 Clear Track Hallway Small Point-of-Entry Box INSTALLATION ONLY piece(s) 0.00 - 150.00 150.00 - 0.00 0.00
7 Junction box ea. 0.00 0.00 120.00 120.00 - 0.00 0.00
8 Pullbox ea. 0.00 0.00 500.00 500.00 - 0.00 0.00
9 Flexible Metal Conduit, 1-run 1/2" dia. meter(s) 0.00 0.00 70.00 70.00 - 0.00 0.00
10 Mobilization per tower 0.00 0.00 6,500.00 6,500.00 - 0.00 0.00
Sub Total - - -
Total price with VAT 0.00 0.00 0.00

Submited by: Confirmed by: Approved by:

Haysen-M C. Venal
Shinka Construction Services
Date: 24-November-2022
Site Name
1. Cambridge Cluster 1
2. Cambridge Cluster 2
3. Cambridge Cluster 3
4. Cambridge Cluster 4
5. Cambridge Cluster 5
6. Cambridge Cluster 6
7. Cambridge Cluster 7
8. Cambridge Cluster 37
9. Cambridge Cluster 1-37
10. Cambridge Cluster 26
11. Cambridge Cluster 27
12. Cambridge Cluster 28
13. Cambridge Cluster 29
14. Cambridge Cluster 30
15. Cambridge Cluster 31
16. Cambridge Cluster 32
17. Accolade Place
18. Accolade Place OSP See Figure 1
19. Altura Tower 1
20. Altura Tower 2
21. Cambridge Radius Assistance
22. Cambridge OSP
23. Accolade CT

Figure 1

ACCOLADE PLACE

ITEM # DESCRIPTION UNIT

1 CABLE LAYING AND FIXING meter

2 SPLICING AND CLOSURE per splice
3 Messenger Wire meter
4 Installation of Ground Rod and Tepcs
5 POLE CLAMP 2A 8X10 pcs
6 POLE CLAMP CA 8 X 10 pcs
7 GUY GRIP 5/16 pcs
8 LASHING WIRE pcs
9 LASHING CLAMP pcs
10 Cable Spacer pcs
11 Mobilization pcs
TOTAL

CAMBRIDGE 144 FOC

ITEM # DESCRIPTION UNIT

 1 CABLE LAYING AND FIXING meter
2 Manway Opening manway
3 Mobilization 1
TOTAL

The RISE MAKATI

ITEM # DESCRIPTION UNIT

1 CABLE LAYING AND FIXING meter

2 SPLICING only (1:4) per splice
SPLICING only (1:16) per splice
3 Prepare only per Box
4 Installation of FDP pcs
5 Installation of NAP pcs
6 Installation of Flexible Metal Condmeter
7 Installation of EMT meter
8 ODF Installation pcs
9 Installation of Splitter only pcs
11 Mobilization pcs
TOTAL
 No. of Lines Status For Billing
96 Completed PHP 31,680.00 Down payment and Progress Billing
96 Completed PHP 31,680.00 Down payment and Progress Billing
96 Completed PHP 31,680.00 Down payment and Progress Billing
96 Completed PHP 31,680.00 Down payment and Progress Billing
96 Completed PHP 31,680.00 Down payment and Progress Billing
96 Completed PHP 31,680.00 Down payment and Progress Billing
96 Completed PHP 31,680.00 Down payment and Progress Billing
120 Completed PHP 39,600.00 Down payment and Progress Billing
ODF 144 Splicing Completed PHP 86,400.00 Down payment and Progress Billing
120 Waiting for the design of splicing PHP 19,800.00 Progress Billing
120 Waiting for the design of splicing PHP 19,800.00 Progress Billing
112 Waiting for the design of splicing PHP 18,480.00 Progress Billing
112 Waiting for the design of splicing PHP 18,480.00 Progress Billing
120 Waiting for the design of splicing PHP 19,800.00 Progress Billing
80 Waiting for the design of splicing PHP 13,200.00 Progress Billing
96 Waiting for the design of splicing PHP 15,840.00 Progress Billing
96 Completed PHP 31,680.00 Pre-Pat and Final Acceptance
150m Completed PHP 40,908.00 Downpayment- Final Acceptance
296 Completed PHP 48,840.00 Pre-Pat
596 Completed PHP 98,340.00 Pre-Pat
16 days / 4 Splicer 4570 per day PHP 73,120.00 Mobilizattion
44m Completed PHP 11,401.00
130 Completed PHP 36,400.00 Prepat and FAT
TOTAL PHP 813,849.00

CCOLADE PLACE
Unit Cost VAT EX

BOQ QTY Material Labor Total

Local Local Local
PhP PhP PhP
250.00 PHP - PHP 31.00 PHP 31.00
2 - PHP 800.00 PHP 800.00
150 PHP 35.00 PHP 15.00 PHP 50.00
3 PHP 375.00 PHP 500.00 PHP 875.00
2 PHP 320.00 PHP 100.00 PHP 420.00
3 PHP 320.00 PHP 100.00 PHP 420.00
12 PHP 65.00 PHP 40.00 PHP 105.00
2 PHP 500.00 PHP 5.00 PHP 505.00
8 PHP 155.00 PHP 130.00 PHP 285.00
8 PHP 30.00 PHP 20.00 PHP 50.00
1 PHP 10,000.00 PHP 10,000.00

MBRIDGE 144 FOC

Unit Cost VAT EX

BOQ QTY Material Labor Total

Local Local Local
PhP PhP PhP
 44.00 PHP - PHP 45.00 PHP 45.00
4 - PHP 800.00 PHP 800.00
1 PHP 5,000.00 PHP 5,000.00

he RISE MAKATI
Unit Cost VAT EX

BOQ QTY Material Labor Total

Local Local Local
PhP PhP PhP
1,210.00 PHP - PHP 41.00 PHP 41.00
12 - PHP 600.00 PHP 600.00
36 - PHP 500.00 PHP 500.00
19 PHP - PHP 400.00 PHP 400.00
56 PHP - PHP 1,900.00 PHP 1,900.00
56 PHP - PHP 2,100.00 PHP 2,100.00
122 PHP - PHP 145.00 PHP 145.00
112 PHP - PHP 250.00 PHP 250.00
2 PHP - PHP 3,000.00 PHP 3,000.00
136 PHP - PHP 150.00 PHP 150.00
1 PHP 20,000.00 PHP 20,000.00
payment and Progress Billing
payment and Progress Billing
payment and Progress Billing
payment and Progress Billing
payment and Progress Billing
payment and Progress Billing
payment and Progress Billing
payment and Progress Billing
payment and Progress Billing

at and Final Acceptance

payment- Final Acceptance

Sep. 14, Sep. 28-30, Oct. 3-4, Oct. 6-7, Oct. 17-18, Oct. 21-23, Nov. 24-25, Nov. 28

Total Cost VAT EX

Material Labor Total
Local Local Local
PhP PhP PhP
PHP - PHP 7,750.00 PHP 7,750.00
PHP - PHP 1,600.00 PHP 1,600.00
PHP 5,250.00 PHP 2,250.00 PHP 7,500.00
PHP 1,125.00 PHP 1,500.00 PHP 2,625.00
PHP 640.00 PHP 200.00 PHP 840.00
PHP 960.00 PHP 300.00 PHP 1,260.00
PHP 780.00 PHP 480.00 PHP 1,260.00
PHP 1,000.00 PHP 10.00 PHP 1,010.00
PHP 1,240.00 PHP 1,040.00 PHP 2,280.00
PHP 240.00 PHP 160.00 PHP 400.00
PHP - PHP 10,000.00 PHP 10,000.00
36,525.00
Vat 12% PHP 40,908.00

Total Cost VAT EX

Material Labor Total
Local Local Local
PhP PhP PhP
PHP - PHP 1,980.00 PHP 1,980.00
PHP - PHP 3,200.00 PHP 3,200.00
PHP - PHP 5,000.00 PHP 5,000.00
10,180.00
Vat 12% PHP 11,401.60

Total Cost VAT EX

Material Labor Total
Local Local Local
PhP PhP PhP
PHP - PHP 49,610.00 PHP 49,610.00
PHP - PHP 7,200.00 PHP 7,200.00
PHP 1.00 PHP 18,000.00 PHP 18,001.00
PHP - PHP 7,600.00 PHP 7,600.00
PHP - PHP 106,400.00 PHP 106,400.00
PHP - PHP 117,600.00 PHP 117,600.00
PHP - PHP 17,690.00 PHP 17,690.00
PHP - PHP 28,000.00 PHP 28,000.00
PHP - PHP 6,000.00 PHP 6,000.00
PHP - PHP 20,400.00 PHP 20,400.00
PHP - PHP 20,000.00 PHP 20,000.00
398,501.00
Vat 12% PHP 446,321.12