MAPOLY BoQ Final

BILL OF QUANTITIES
SN
A
1
2
3
4
5
6

ITEM DESCRIPTION
INTRANET FIBER NETWORK BACKBONE
24-core Single-mode Optic Fiber Cable
Soft Ducting: Trenching, Excavation & Refill/Scaping
Trough Boring Across Roads
JVs/Manholes & Handholes
CFC-22CS 10/100Mbps Single-mode Fiber to Ethernet Converter
Labour & Accessories

UNIT
Metres
Metres
Metres
Units
Units
Lot

PRICE

MAIN TRUNK
QTY
AMOUNT

B
1
2
3
4
5
6
7
8
9

INTRANET MICROWAVE WIRELESS BACKHAUL LINKS

Microwave Transmission System/Wireless Backhaul Links 5GHz
Power Injector for (1) above
20ft- Self Supporting Mast + Lightning Protector & Earthing
10ft-Self Supporting Monopole + Lightning Protector & Earthing
5GHz, 18dBi, 90 Beamwidth Panel Sectoral Antenna
Mikrotik Routerboard 1100
Mikrotik 24 Port Switches
APC Surge Protector
22 U Rack

1
2
3
4
5
6

INTERNET DISTRIBUTION WIRELESS LANS (Wi-Fi ZONES)

Dual Band Integrated Wi-Fi BTS Package 802.11n 300Mbps GDR
Unified Wireless LAN Controller with 4-port PoE Switch
Dual Band, 6dBi, 360 degress Beamwidth Omni Antenna
Air Lancer Range Extender I-d180agn
Cat 5e Cabling & Accessories
4U Cabinet and Indoor Wall mount Kit

AMOUNT

QTY

AMOUNT

QTY

66.00
66.00
1.00
1.00

36,036.00
42,900.00
29,250.00
39,000.00
147,186.00

8.00
10.00
30.00
2.00
1.00
1.00

4,368.00
6,500.00
195,000.00
20,800.00
29,250.00
39,000.00
294,918.00

78.00
80.00
1.00
1.00

42,588.00
52,000.00
29,250.00
39,000.00
162,838.00

26.00
30.00
1.00
1.00

14,196.00
19,500.00
29,250.00
39,000.00
101,946.00

17.00
20.00
1.00
1.00

9,282.00
13,000.00
29,250.00
39,000.00
90,532.00

26.00
30.00
1.00
1.00

14,196.00
19,500.00
29,250.00
39,000.00
101,946.00

16.00
20.00
1.00
1.00
1.00

35,425.00
7,800.00
30,550.00
55,380.00
11,050.00
140,205.00

1.00
1.00
-

30,550.00
11,050.00
41,600.00

1.00
1.00
1.00
1.00
1.00
1.00
-

35,425.00
7,800.00
30,550.00
78,000.00
55,380.00
11,050.00
218,205.00

1.00
1.00
1.00
1.00
1.00
1.00
-

35,425.00
7,800.00
30,550.00
78,000.00
55,380.00
11,050.00
218,205.00

1.00
1.00
1.00
1.00
1.00
1.00

35,425.00
7,800.00
30,550.00
78,000.00
55,380.00
11,050.00
218,205.00

1.00
1.00
1.00
1.00
1.00

154,050.00
20,800.00
17,160.00
19,500.00
41,431.00
252,941.00

1.00
1.00
1.00
1.00
1.00

154,050.00
20,800.00
17,160.00
19,500.00
41,431.00
252,941.00

1.00
1.00
1.00
1.00
1.00

154,050.00
20,800.00
17,160.00
19,500.00
41,431.00
252,941.00

1.00
1.00
1.00
1.00
1.00

154,050.00
20,800.00
17,160.00
19,500.00
41,431.00
252,941.00

Units
Units
Units
Units
Units
Units
Units
Units
Units

35,425.00
7,800.00
113,100.00
30,550.00
34,450.00
78,000.00
55,380.00
11,050.00
208,000.00

1.00
1.00
1.00
3.00
1.00
1.00
1.00
1.00

35,425.00
7,800.00
113,100.00
103,350.00
78,000.00
55,380.00
11,050.00
208,000.00
612,105.00

1.00
1.00
1.00
1.00
1.00
-

Units
Units
Units
Units
Lot
Units

154,050.00
79,040.00
20,800.00
17,160.00
19,500.00
41,431.00

1.00
1.00
1.00
1.00
1.00
1.00

154,050.00
79,040.00
20,800.00
17,160.00
19,500.00
41,431.00
331,981.00

Sub-Total (C)
GRAND TOTAL (A + B + C)

BROADBAND INTERNET SERVICE

1 20/20Mbps Capacity Broadband Internet Access Service Monthly Recurring
Months
2 45/45Mbps DS3 Capacity Broadband Internet Access Service Monthly Recurring
Months
3 Non Recurring Installation, Logistics, Deployment, Riggering and Tooling
Lot
Sub-Total (D)

Confidential

QTY

860.00
870.00
30.00
5.00
1.00

Sub-Total (B)
C

ADMIN OFFICE
QTY
AMOUNT

546.00
650.00
6,500.00
10,400.00
29,250.00
39,000.00

Sub-Total (A)

469,560.00
565,500.00
195,000.00
52,000.00
39,000.00
1,321,060.00

ICT RESOURCE C
QTY
AMOUNT

1,321,060.00

2,340,000.00
4,134,000.00
500,500.00

12.00
1.00

20 Mbps
28,080,000.00
500,500.00
28,580,500.00

1,091,272.00

12.00
1.00

45 Mbps (DS-3)
49,608,000.00
500,500.00
50,108,500.00

OGD AUDITORIUM ENGINEERING

435,123.00

457,379.00

7/20/2013

573,092.00

SMB
AMOUNT

QTY

561,678.00

LIBRARY
AMOUNT

QTY

573,092.00

CITM
AMOUNT
8,736.00
13,000.00
10,400.00
29,250.00
39,000.00
100,386.00

MARKETING
QTY
AMOUNT

ETF/TETFUND 2
QTY
AMOUNT

28.00
30.00
1.00
1.00

15,288.00
19,500.00
29,250.00
39,000.00
103,038.00

46.00
50.00
1.00
1.00

25,116.00
32,500.00
29,250.00
39,000.00
125,866.00

32,760.00
42,250.00
29,250.00
39,000.00
143,260.00

1.00
1.00
1.00
1.00
1.00
1.00
-

35,425.00
7,800.00
30,550.00
78,000.00
55,380.00
11,050.00
218,205.00

1.00
1.00
1.00
1.00
1.00
1.00
-

35,425.00
7,800.00
113,100.00
78,000.00
55,380.00
11,050.00
300,755.00

1.00
1.00
1.00
1.00
1.00
1.00
-

35,425.00
7,800.00
30,550.00
78,000.00
55,380.00
11,050.00
218,205.00

1.00
1.00
1.00
1.00
1.00
1.00
-

35,425.00
7,800.00
30,550.00
78,000.00
55,380.00
11,050.00
218,205.00

1.00
1.00
1.00
1.00
1.00

154,050.00
20,800.00
17,160.00
19,500.00
41,431.00
252,941.00

1.00
1.00
1.00
1.00
1.00

154,050.00
20,800.00
17,160.00
19,500.00
41,431.00
252,941.00

1.00
1.00
1.00
1.00
1.00

154,050.00
20,800.00
17,160.00
19,500.00
41,431.00
252,941.00

1.00
1.00
1.00
1.00
1.00

154,050.00
20,800.00
17,160.00
19,500.00
41,431.00
252,941.00

614,406.00

ETF/TETFUND 1
QTY
AMOUNT

60.00
65.00
1.00
1.00

100,386.00

SUG CHAMBERS
QTY
AMOUNT

553,696.00

574,184.00

597,012.00

Page 1