Você está na página 1de 46

Authorisation To Proceed with Variation Order

To : BENUA KURNIA SDN BHD Date : 2/25/2015

From : ARH JURUKUR BAHAN SDN BHD VO No. : 1

Contract No : -

Project Title : CADANGAN PEMBANGUNAN DI ATAS LOT PTD 68905 FASA 1, Description of VO :
MUKIM TEBRAU, DAERAH JOHOR BAHRU, JOHOR DARUL Design changes of retaining wall
TA'ZIM
- INFRASTRUCTURE WORKS

Contractor : JNH BINA SDN BHD

Original Contract Sum (RM) : 7,869,336.10

ESTIMATED COST
V.O NO DETAILS BY CONSULTANT % REASON FOR V.O
(RM)

Less: Contingencies - 0.00%

1 Design changes of retaining wall (144,283.50) -1.83% Design changes of retaining wall as per
Consultant's proposal

CURRENT CONTRACT SUM 7,725,052.60 98.17%

RECOMMENDATION

We recommend the above Authorisation to Proceed with Variation Order be approved in the sum of (RM 103,388.50) (Ringgit
Malaysia: ONE HUNDRED THREE THOUSAND THREE HUNDRED EIGHTY EIGHT AND SEN FIFTY ONLY)

…………...………………..………….
ARH JURUKUR BAHAN SDN BHD

Designation : DIRECTOR

Company : Date : 2/25/2015


Stamp
CADANGAN PEMBANGUNAN DI ATAS LOT PTD 68905 FASA 1, MUKIM TEBRAU, DAERAH JOHOR BAHRU, JOHOR DARUL TA'ZIM
- INFRASTRUCTURE WORKS

STATUS OF CONTRACT

SUMMARY OF TOTAL COST


CUMULATIVE % OF REASON BY ICM NO ./
TOTAL (RM) O.C.S DATE
APPROVED

1 Original Contract Sum ( O.C.S ) 7,869,336.10

Less: Contingency - 0.00%

2 Adjustment to Contract Sum

OMISSION ADDITION NETT OMIT / ADD


(RM) (RM) (RM)

VO. 1 Design changes of retaining


wall (144,283.50) - (144,283.50) -1.83%

Total (144,283.50) - (144,283.50)


Nett Omission / Addition (144,283.50) (144,283.50) -1.83%

TOTAL
Current Contract Sum 7,725,052.60 98.17%
CADANGAN PEMBANGUNAN DI ATAS LOT PTD 68905 FASA 1, MUKIM TEBRAU, DAERAH JOHOR BAHRU, JOHOR DARUL TA'ZIM
- INFRASTRUCTURE WORKS

VARIATION ORDER NO. 01

VO Reason & Description :


Design changes of retaining wall as per Consultant's proposal

VO Justification : Design changes of retaining wall as per Consultant's proposal

ITEM DESCRIPTION BQ UNIT RATE OMISSION ADDITION


REF. QTY AMOUNT QTY AMOUNT
(RM) (RM)

VO. 1 Design changes of retaining wall

INFRASTRUCTURE WORKS

1 RETAINING WALL 2,363,578.40 2,219,294.90

TOTAL OMISSION/ADDITION : 2,363,578.40 2,219,294.90


LESS OMISSION : 2,219,294.90

NETT OMISSION : 144,283.50

ARH/2482 VO/1/1
CADANGAN PEMBANGUNAN DI ATAS LOT PTD 68905 FASA 1, MUKIM TEBRAU, DAERAH JOHOR BAHRU, JOHOR DARUL TA'ZIM
- INFRASTRUCTURE WORKS

RETAINING WALL (ALL PROVISIONAL)

ITEM OMISSION ADDITION


NO DESCRIPTION UNIT RATE QTY RM/SEN QTY RM/SEN

OMISSION

RUBBLE RETAINING WALL

a. Excavate trench for retaining wall base not exceeding 1.50m


deep and get out, part return, fill in and ram, deposit and
spread in making up levels where directed and remainder load
and cart away
m3 11.30 1,197 13,526.10

b. Ditto exceeding 1.50m deep but not exceeding 3.00m deep


ditto m3 13.60 703 9,560.80

c. Excavate trench for toe beam not exceeding 1.50m deep ditto m3 11.30 73 824.90

d. 50mm Thick mass concrete Grade 20 spread and levelled


under strip footing m2 12.50 798 9,975.00

e. Ditto for toe beam m2 12.50 163 2,037.50

f. 75mm Thick ditto to received filter material m2 18.20 212 3,858.40

VIBRATED REINFORCED CONCRETE (GRADE 25)


as described

g. In strip footing m3 257.60 317 81,659.20

h. In beam m3 257.60 73 18,804.80

SAWN FORMWORK as described

j. To sides of strip footing m2 31.60 327 10,333.20

k. To sides of toe beam m2 31.60 636 20,097.60

HIGH TENSILE ROD REINFORCEMENT as described

m. 12mm Diameter rod in strip footing kg 3.80 22,322 84,823.60

n. 10mm Diamater ditto kg 3.80 4,349 16,526.20

p. 12mm Diameter rod in toe beam kg 3.80 12,856 48,852.80

q. 10mm Diameter ditto kg 3.80 1,740 6,612.00

r. 16mm Diameter rod as dowel bar kg 3.80 10,410 39,558.00

367,050.10

ARH/2652 1
ITEM OMISSION ADDITION
NO DESCRIPTION UNIT RATE QTY RM/SEN QTY RM/SEN

OMISSION (Cont'd)

SPECIAL NOTE TO P.C SUPPLY ITEMS, REFER TO


PRELIMINARIES ITEM PAGE A/47(R2) AND A/48(R2)

SELECTED STOBE AS RUBBLE WALL JOINTED AND


POINTED IN CEMENT MORTAR (1:3) ALL AS PER
ENGINEER APPROVAL

BREAKDOWN PRICE (RM/m3)


a) P.C Supply Rate of RM22.30/tonne 35.70
(including transportation to site)
b) Wastage (of item a) 1.10
c) Laying cost of the material 65.00
d) Sub-total (item a to c) 101.80
e) Profit & Overhead (of item d) 10.20
Total Unit Rate Per m3 112.00

a. Selected stone as rubble wall m3 112.00 1,675 187,600.00

b. 300mm Thick approved compacted gravel as filter material m2 27.50 883 24,282.50

c. 100mm Diameter PVC pipe as weephole pipes embedded in


rubble wall stone m 11.30 378 4,271.40

d. 30mm Thick cement and sand paving to top of rubble wall


stone m2 11.20 212 2,374.40

TO COLLECTION : 218,528.30 -

ARH/2652 2
ITEM OMISSION ADDITION
NO DESCRIPTION UNIT RATE QTY RM/SEN QTY RM/SEN

OMISSION (Cont'd)

RETAINING WALL

CRIB RETAINING WALL SYSTEM

Note : The Rate and Quantity for Crib Wall System is based on
The Height of RC Retaining Wall During The Tender Exercise.
If The Height is more than tender drawing , will consider as a
V.O

Excavation Works

a. Excavate trench for concrete retaining wall commencing from LS 19,200.00


formation level not exceeding 1.50m deep and get out, part
return, fill in and ram and deposit and spread in making up
levels where directed and remainder load and cart away; for
base

b. Exceeding 1.50m deep but not exceeding 3.00m deep LS

c. Exceeding 3.00m deep but not exceeding 4.50m deep LS

Retaining Wall Using CT Crib Wall System

Design & PE Endorsement LS 10,000.00

d. Supply and construct of CT Cribwall components comprising of


headers and stretchers as per Manufacturer's design and
proposal related with engineer's Drawing including necessary
filled with granular material. (Wall area measured based on
inclined height including the embedded portion)

i) CT 1320 SH LS 21,000.00
ii) CT 1620 SH LS 1,375,000.00

e. Prepare and cast reinforced concrete footing comprise of


250mm thick concrete Grade 30 and fabric reinforcement A9
including formwork

i) CT 1320 SH LS 5,800.00
i) CT 1320 SH LS 347,000.00

TO COLLECTION : 1,778,000.00 -

ARH/2652 3
ITEM OMISSION ADDITION
NO DESCRIPTION UNIT RATE QTY RM/SEN QTY RM/SEN

ADDITION

SUPPLY AND INSTALL OF OMEGA WALL

Preliminary & Temporary Works

a. Mobilization & demobilization of equipments, hand tools, Included in prelim


supervisors & labours.

b. Provision for surveying & setting out and as-built drawing Included in prelim

c. PE endorsement fee 10,000.00

Earthwork At Omega Wall Area

d. Excavation to the original ground, including earthwork beyond


reinforced zone, to form platform level prior installation of
Omega Wall

e. Backfill and compact with suitable earth fill to reinforced zone m3 11.00 1,500 16,500.00
for 3 walls

Up to 2.4m High Wall (160 metre run)

f. Excavation m3 11.30 230 2,599.00

g. Provision for 600mm thick compacted crusher run base m3 58.00 115 6,670.00

h. Provision for concrete levelling pad G30/20 to receive


Omega Wall, c/w BRC A8 (BS std) & formwork

j. Concrete levelling pad Grade 30 m3 270.10 19 5,131.90

k. Formwork footing m2 31.60 64 2,022.40

m. BRC A9 m2 15.30 96 1,468.80

n. Supply all labours, plants, material, handling, installation m2 607.00 384 233,088.00
etc for the proposed works in accordance with the
specification and drawings, as per following items :-

a. Precast Omega Stone compact unit (natural grey colour &


smooth surface)

b. Omega Stone cap unit (grey colour & smooth surface)

c. Supply and install high strength geotextile 200kN around


crusher run

d. Supply and install FG40 Fibrogrid

e. Supply and install sand drainage blanket inclusive 300mm


thick granular material and geotextile filter membrane
MTS130

f. Supply and install sand drainage blanket behind omega


block inclusive 200mm thk granular material and geotextile
filter membrane MTS 130

TO COLLECTION : - 277,480.10

ARH/2652 4
ITEM OMISSION ADDITION
NO DESCRIPTION UNIT RATE QTY RM/SEN QTY RM/SEN

ADDITION (Cont'd)

SUPPLY AND INSTALL OF OMEGA WALL (Cont'd….)

3.0m High Wall (120 metre run)

a. Excavation m3 11.30 173 1,954.90

b. Provision for 600mm thick compacted crusher run base m3 58.00 86 4,988.00

c. Provision for concrete levelling pad G30/20 to receive


Omega Wall, c/w BRC A8 (BS std) & formwork

d. Concrete levelling pad Grade 30 m3 270.10 14 3,781.40

e. Formwork footing m2 31.60 48 1,516.80

f. BRC A9 m2 15.30 72 1,101.60

g. Supply all labours, plants, material, handling, installation m2 658.00 360 236,880.00
etc for the proposed works in accordance with the
specification and drawings, as per following items :-

a. Precast Omega Stone compact unit (natural grey colour &


smooth surface)

b. Omega Stone cap unit (grey colour & smooth surface)

c. Supply and install high strength geotextile 200kN around


crusher run

d. Supply and install FG40 Fibrogrid

e. Supply and install sand drainage blanket inclusive 300mm


thick granular material and geotextile filter membrane
MTS130

f. Supply and install sand drainage blanket behind omega


block inclusive 200mm thk granular material and geotextile
filter membrane MTS 130

TO COLLECTION : - 250,222.70

ARH/2652 5
ITEM OMISSION ADDITION
NO DESCRIPTION UNIT RATE QTY RM/SEN QTY RM/SEN

ADDITION (Cont'd)

SUPPLY AND INSTALL OF OMEGA WALL (Cont'd….)

Up to 5.4m High Wall (115 metre run)

a. Excavation m3 11.30 166 1,875.80

b. Provision for 600mm thick compacted crusher run base m3 58.00 83 4,814.00

c. Provision for concrete levelling pad G30/20 to receive


Omega Wall, c/w BRC A8 (BS std) & formwork

d. Concrete levelling pad Grade 30 m3 270.10 14 3,781.40

e. Formwork footing m2 31.60 46 1,453.60

f. BRC A9 m2 15.30 69 1,055.70

g. Supply all labours, plants, material, handling, installation m2 785.00 500 392,500.00
etc for the proposed works in accordance with the
specification and drawings, as per following items :-

a. Precast Omega Stone compact unit (natural grey colour &


smooth surface)

b. Omega Stone cap unit (grey colour & smooth surface)

c. Supply and install high strength geotextile 200kN around


crusher run

d. Supply and install FG40 Fibrogrid

e. Supply and install sand drainage blanket inclusive 300mm


thick granular material and geotextile filter membrane
MTS130

f. Supply and install sand drainage blanket behind omega


block inclusive 200mm thk granular material and geotextile
filter membrane MTS 130

TO COLLECTION : - 405,480.50

ARH/2652 6
ITEM OMISSION ADDITION
NO DESCRIPTION UNIT RATE QTY RM/SEN QTY RM/SEN

ADDITION (Cont'd)

REINFORCED CONCRETE RETAINING WALL

Piling Works
a. Allow for mobilisation and demobilisation L.S
(Refer to Bill E/1(R3)/a)

b. Allow for moving within site L.S 4,520.00

c. Piling record L.S 1,695.00

d. Setting out piles L.S 1,695.00

e. As Built drawings L.S 1,695.00

f. Supply 150mm x 150mm 6m initial/extension RC piles m 19.20 600 11,520.00


(50 Nos)

g. Handle,transport, pitch and drive m 5.70 600 3,420.00

h. Filled weld no 11.30 50 565.00

j. Cut off piles no 27.50 50 1,375.00

k. PDA test no 1,650.00 3 4,950.00

RC Retaining Wall (3m High)


m. Excavate trench n.e 1.50m depth m3 11.30 811 9,164.30

Mass Concrete
n. 50mm thick lean concrete under concrete base m2 12.10 727 8,796.70

p. 50mm thick ditto under toe beam m2 12.10 54 653.40

Vibrated Reinforced Concrete Grade 30


q. In concrete base m3 270.10 312 84,271.20

r. In toe beam m3 270.10 33 8,913.30

s. In wall m3 270.10 249 67,254.90

Sawn Formworks as described


t. To sides of concrete base m2 31.60 191 6,035.60

u. To sides of toe beam m2 31.60 283 8,942.80

v. To sides of wall m2 31.60 1,607 50,781.20

Mild Steel / High Tensile


w. In concrete base kg 3.80 57,112 217,025.60

x. In toe beam kg 3.80 4,920 18,696.00

y. In wall kg 3.80 32,940 125,172.00

z. 75mm diameter PVC weephole No 9.00 472 4,248.00

aa. 300mm x 300mm gravel No 17.00 472 8,024.00

ab. Approved granular backfilled m3 72.90 714 52,050.60

TO COLLECTION : - 701,464.60
ARH/2652 7
ITEM OMISSION ADDITION
NO DESCRIPTION UNIT RATE QTY RM/SEN QTY RM/SEN

ADDITION (Cont'd)

REINFORCED CONCRETE RETAINING WALL

RC Retaining Wall (1.5m High)


a. Excavate trench n.e 1.50m depth m3 11.30 459 5,186.70

b. Ditto exc. 1.50m but n.e. 3.00m depth m3 13.60

c. Ditto exc. 3.00m but n.e. 4.50m depth m3 15.80

Mass Concrete
d. 50mm thick lean concrete under concrete base m2 12.10 450 5,445.00

Vibrated Reinforced Concrete Grade 30


e. In concrete base m3 270.10 112 30,251.20

f. In wall m3 270.10 135 36,463.50

Sawn Formworks as described


g. To sides of concrete base m2 31.60 129 4,076.40

h. To sides of wall m2 31.60 1,029 32,516.40

Mild Steel / High Tensile


j. In concrete base kg 3.80 7,429 28,230.20

k. In wall kg 3.80 14,695 55,841.00

m. 75mm diameter PVC weephole No 9.00 171 1,539.00

n. 300mm x 300mm gravel No 17.00 171 2,907.00

TO COLLECTION : - 202,456.40

ARH/2652 8
ITEM OMISSION ADDITION
NO DESCRIPTION UNIT RATE QTY RM/SEN QTY RM/SEN
ADDITION (Cont'd)

RUBBLE RETAINING WALL

Ch 350 to Ch 650
a. Excavate trench n.e 1.50m depth m3 11.30 713 8,056.90

b. Ditto exc. 1.50m but n.e. 3.00m depth m3 13.60 0 -

Mass Concrete
c. 50mm thick lean concrete under concrete base m2 12.10 476 5,759.60

d. 50mm thick ditto under toe beam m2 12.10 63 762.30

e. 75mm thick lean concrete to received filter material m2 18.20 83 1,510.60

Vibrated Reinforced Concrete Grade 25


f. In concrete base m3 257.60 123 31,684.80

g. In toe beam m3 257.60 28 7,212.80

Sawn Formworks as described


h. To sides of concrete base m2 31.60 127 4,013.20

j. To sides of toe beam m2 31.60 248 7,836.80

Mild Steel / High Tensile


k. In concrete base kg 3.80 6,901 26,223.80

m. In toe beam kg 3.80 7,353 27,941.40

n. Dowel bar kg 3.80 4,054 15,405.20

p. Selected rubble stone m3 112.00 433 48,496.00

q. 300mm thick compacted material m2 27.50 175 4,812.50

r. 30mm thick cement render on top of rubble stone m2 11.20 83 929.60

Ch 1150 to Ch 1350
s. Excavate trench n.e 1.50m depth m3 11.30 700 7,910.00

t. Ditto exc. 1.50m but n.e. 3.00m depth m3 13.60 0 -

Mass Concrete
u. 50mm thick lean concrete under concrete base m2 12.10 467 5,650.70

v. 50mm thick ditto under toe beam m2 12.10 62 750.20

w. 75mm thick lean concrete to received filter material m2 18.20 81 1,474.20

Vibrated Reinforced Concrete Grade 25


x. In concrete base m3 257.60 121 31,169.60

y. In toe beam m3 257.60 28 7,212.80

Sawn Formworks as described


z. To sides of concrete base m2 31.60 125 3,950.00

aa. To sides of toe beam m2 31.60 243 7,678.80

Mild Steel / High Tensile


ab. In concrete base kg 3.80 6,779 25,760.20

ac. In toe beam kg 3.80 7,222 27,443.60

ad. Dowel bar kg 3.80 3,981 15,127.80

ae. Selected rubble stone m3 112.00 425 47,600.00

af. 300mm thick compacted material m2 27.50 324 8,910.00

ag. 30mm thick cement render on top of rubble stone m2 11.20 81 907.20

TO COLLECTION : - 382,190.60
ARH/2652 9
ITEM OMISSION ADDITION
NO DESCRIPTION UNIT RATE QTY RM/SEN QTY RM/SEN

COLLECTION

Page No. 1 367,050.10 -

Page No. 2 218,528.30 -

Page No. 3 1,778,000.00 -

Page No. 4 - 277,480.10

Page No. 5 - 250,222.70

Page No. 6 - 405,480.50

Page No. 7 - 701,464.60

Page No. 8 - 202,456.40

Page No. 9 - 382,190.60

CARRIED TO GENERAL SUMMARY 2,363,578.40 2,219,294.90

ARH/2652 10
MUKIM TEBRAU, DAERAH JOHOR BAHRU, JOHOR DARUL TA'ZIM

BQ
REFERENCE

C/1/4(R3)/j

C/1/4(R3)/k

C/1/4(R3)/m

C/1/4(R3)/n

C/1/4(R3)/p

C/1/4(R3)/q

C/1/5(R3)/a

C/1/5(R3)/b

C/1/5(R3)/c

C/1/5(R3)/d

C/1/5(R3)/e

C/1/5(R3)/f

C/1/5(R3)/g

C/1/5(R3)/h

C/1/5(R3)/j
BQ
REFERENCE

C/1/5(R3)/k

C/1/5(R3)/m

C/1/5(R3)/n

C/1/5(R3)/p
BQ
REFERENCE

C/1/5a(R3)/a

C/1/5(R3)/b

C/1/5(R3)/c

C/1/5(R3)/d

C/1/5(R3)/d
C/1/5(R3)/d

C/1/5(R3)/e
C/1/5(R3)/e
BQ
REFERENCE

Included in prelim

Included in prelim

C/1/5(R3)/d

New Rate

SR/1/a

Pro-rate
SR/1/d

SR/1/g

SR/1/j

SR/1/k

New Rate
BQ
REFERENCE

SR/1/a

Pro-rate
SR/1/d

SR/1/g

SR/1/j

SR/1/k

New Rate
BQ
REFERENCE

SR/1/a

Pro-rate
SR/1/d

SR/1/g

SR/1/j

SR/1/k

New Rate
BQ
REFERENCE

D/1(R3)/a

D/1(R3)/c

D/1(R3)/d

D/1(R3)/e

New Rate

New Rate

E/2/(R3)/a

E/2/(R3)/b

D/2/(R3)/b

C/1/4(R3)/j

C/2/1(R3)/e

C/2/1(R3)/e

C/2/1(R3)/f

C/2/1(R3)/f

C/2/1(R3)/f

C/1/5(R3)/c

C/1/5(R3)/d

C/1/5(R3)/d

C/1/5(R3)/e

C/1/5(R3)/g

C/1/5(R3)/g

C/2/2(R3)/g

C/2/2(R3)/h

D/3/(R3)/g
BQ
REFERENCE

C/2/1(R3)/a

C/2/1(R3)/b

C/2/1(R3)/c

C/2/1(R3)/e

C/2/1(R3)/f

C/2/1(R3)/g

C/2/1(R3)/j

C/2/1(R3)/k

C/2/2(R3)/b

C/2/2(R3)/d

C/2/2(R3)/g

C/2/2(R3)/h
BQ
REFERENCE

C/1/4(R3)/j

C/1/4(R3)/k

C/2/1(R3)/e

C/2/1(R3)/e

C/1/4(R3)/q

C/1/5(R3)/a

C/1/5(R3)/b

C/1/5(R3)/c

C/1/5(R3)/d

C/1/5(R3)/e

C/1/5(R3)/g

C/1/5(R3)/j

C/1/5(R3)/k

C/1/5(R3)/m

C/1/5(R3)/p

C/1/4(R3)/j

C/1/4(R3)/k

C/2/1(R3)/e

C/2/1(R3)/e

C/1/4(R3)/q

C/1/5(R3)/a

C/1/5(R3)/b

C/1/5(R3)/c

C/1/5(R3)/d

C/1/5(R3)/e

C/1/5(R3)/g

C/1/5(R3)/j

C/1/5(R3)/k

C/1/5(R3)/m

C/1/5(R3)/p
BQ
REFERENCE
FACING JP PERDANA RETAINING WALL

- Facing JP Perdana = 400m

- Overall Length = 728m

- Percentage = 400
X 100%
728

= 55%

- Item 'a' = RM19,200.00 x 55%

= RM10,560.00

Say = RM11,000.00

- Item 'b' = RM10,000.00 x 100%

= RM10,000.00

- Item 'c' = RM1,396,000.00 x 55%

= RM767,800.00

- Item 'd' = RM352,800.00 x 55%

= RM194,040.00

Say = RM194,000.00
ATTACHMENTS
ENGINEER INSTRUCTION
LETTER AGREED
FROM JNH BINA
SDN BHD
FACING JP PERDANA RETAINING WALL

- Facing JP Perdana = 400m

- Overall Length = 728m

- Percentage = 400
X 100%
728

= 55%

- Item 'a' = RM19,200.00 x 55%

= RM10,560.00

Say = RM11,000.00

- Item 'b' = RM10,000.00 x 100%

= RM10,000.00

- Item 'c' = RM1,396,000.00 x 55%

= RM767,800.00

- Item 'd' = RM352,800.00 x 55%

= RM194,040.00

Say = RM194,000.00
ANTICIPATED REVISED
CONSTRUCTION COST
NO.2 (DESIGN CHANGE
OF RETAINING WALL)
9th Draft

ANTICIPATED REVISED CONSTRUCTION COST NO.2


(DESIGN CHANGE OF RETAINING WALL)

for

CADANGAN PEMBANGUNAN DI ATAS LOT PTD 68905,


FASA 1, MUKIM TEBRAU, DAERAH JOHOR BAHRU
JOHOR DARUL TA'ZIM
PACKAGE 1 - SITE PREPARATION AND EARTHWORKS
PACKAGE 2 - INFRASTRUCTURE WORKS

for

GLENMARIE PROPERTIES SDN BHD

Quantity Surveyor :-

ARH JURUKUR BAHAN SDN BHD


31 Persiaran Tanjung Susur 1, Off Jalan Tampoi, 81200 Johor Bahru, Johor Darul Ta'zim
Tel: 07-2352592/3/4/5; Fax: 07-2352596; E-mail: arhjb@arhjb.com.my; Http: www.arh.com.my

9-February-2015

ARH/2482
Rev : 0 Effective Date : 11/03/03 Doc. Ref : ARH/PRE/FSF
CADANGAN PEMBANGUNAN DI ATAS LOT PTD 68905 FASA 1, MUKIM TEBRAU, DAERAH JOHOR BAHRU, JOHOR DARUL TA'ZIM
- PACKAGE 1 - SITE PREPARATION AND EARTHWORKS
- PACKAGE 2 - INFRASTRUCTURE WORKS

SUMMARY
JNH PROPOSED ARH PROPOSED AGREED

REVISED DESIGN REVISED DESIGN REVISED DESIGN


OF RETAINING DIFFERENCE OF RETAINING DIFFERENCE OF RETAINING DIFFERENCE
WALL AND COST BETWEEN WALL AND COST BETWEEN WALL AND COST BETWEEN
CONTRACT RUBBLE WALL CONTRACT RUBBLE WALL CONTRACT RUBBLE WALL CONTRACT
AWARDED FACING AWARDED AND FACING AWARDED AND FACING AWARDED AND
PLENITUDE'S REVISED DESIGN PLENITUDE'S REVISED DESIGN PLENITUDE'S REVISED DESIGN
LAND LAND LAND

(OPTION 3) (OPTION 3) (OPTION 3) (OPTION 3) (OPTION 3) (OPTION 3)


BIL DESCRIPTION AMOUNT (RM) AMOUNT (RM) AMOUNT (RM) AMOUNT (RM) AMOUNT (RM) AMOUNT (RM) AMOUNT (RM)

A PACKAGE 1 - SITE PREPARATION AND EARTHWORKS


1.0 PRELIMINARIES 1,222,670.00 1,222,670.00 - 1,222,670.00 - 1,222,670.00 -
2.0 SITE PREPARATION AND EARTHWORKS 5,283,794.40 5,283,794.40 - 5,283,794.40 - 5,283,794.40 -
3.0 PROVISIONAL SUM 610,000.00 610,000.00 - 610,000.00 - 610,000.00 -
ADDITIONAL COST
ADDITIONAL COST FOR PRELIMINARIES - - - - - -
(ASSUME 5% FROM ADDITIONAL COST)

TOTAL COST 7,116,464.40 7,116,464.40 - 7,116,464.40 - 7,116,464.40 -

B PACKAGE 2 - INFRASTRUCTURE WORKS


1.0 PRELIMINARIES 548,463.09 548,463.09 - 548,463.09 - 548,463.09 -
2.0 RETAINING WALL 2,363,578.40 2,547,771.60 184,193.20 2,305,617.10 - 57,961.30 2,308,597.10 - 54,981.30
3.0 MAIN DRAIN 2,482,371.28 2,482,371.28 - 2,482,371.28 - 2,482,371.28 -
4.0 PRECAST ARCH BRIDGE 964,749.30 964,749.30 - 964,749.30 - 964,749.30 -
5.0 PUB AND SAJ CROSSING 760,174.03 760,174.03 - 760,174.03 - 760,174.03 -
6.0 PROVISIONAL SUM 750,000.00 750,000.00 - 750,000.00 - 750,000.00 -
ADDITIONAL COST - - -
ADDITIONAL COST FOR PRELIMINARIES - - -
(ASSUME 5% FROM ADDITIONAL COST)

TOTAL COST 7,869,336.10 8,053,529.30 184,193.20 7,811,374.80 (57,961.30) 7,814,354.80 (54,981.30)

TOTAL CONTRACT AWARDED (A + B) 14,985,800.50 15,169,993.70 184,193.20 14,927,839.20 (57,961.30) 14,930,819.20 (54,981.30)

SUMM/1
CADANGAN PEMBANGUNAN DI ATAS LOT PTD 68905 FASA 1, MUKIM TEBRAU, DAERAH JOHOR BAHRU, JOHOR DARUL TA'ZIM
- PACKAGE 1 - SITE PREPARATION AND EARTHWORKS
- PACKAGE 2 - INFRASTRUCTURE WORKS

OPTION 3 - REVISED DESIGN OF RETAINING WALL AND RUBBLE WALL FACING PLENITUDE'S LAND

JNH PROPOSED ARH PROPOSED AGREED

ITEM DESCRIPTION UNIT QTY RATE AMOUNT (RM) UNIT QTY RATE AMOUNT (RM) QTY RATE AMOUNT (RM) BQ REFERENCE

A RETAINING WALL BASED ON OMEGA WALL SYSTEM

SUPPLY AND INSTALL OF OMEGA WALL

Preliminary & Temporary Works

a. Mobilization & demobilization of equipments, hand tools, L.S 50,000.00 L.S 50,000.00 L.S 50,000.00
supervisors & labours.

b. Provision for surveying & setting out and as-built drawing L.S 15,000.00 L.S 15,000.00 L.S 15,000.00

c. PE endorsement fee L.S 20,000.00 L.S 10,000.00 L.S 10,000.00

Earthwork At Omega Wall Area

d. m3 1,500 20.00 30,000.00 m3 1,500 20.00 30,000.00 1,500 20.00 30,000.00


Excavation to the original ground, including earthwork beyond
reinforced zone, to form platform level prior installation of Omega
Wall

e. Backfill and compact with suitable earth fill to reinforced zone for m3 1,500 35.00 52,500.00 m3 1,500 35.00 52,500.00 1,500 35.00 52,500.00
3 walls

Up to 2.4m High Wall (160 metre run)

f. Provision for 600mm thick compacted crusher run base m 160 300.00 48,000.00 m3 115 180.00 20,700.00 115 180.00 20,700.00

g. Provision for concrete levelling pad G30/20 to receive m 160 390.00 62,400.00
Omega Wall, c/w BRC A8 (BS std) & formwork

h. Concrete levelling pad Grade 30 m3 19 270.10 5,131.90 19 270.10 5,131.90 Contract Rate

j. Formwork footing m2 64 31.60 2,022.40 64 31.60 2,022.40 Contract Rate

k. BRC A8 m2 96 14.00 1,344.00 96 14.00 1,344.00

m. Supply all labours, plants, material, handling, installation m2 384 570.00 218,880.00 m2 384 570.00 218,880.00 384 570.00 218,880.00
etc for the proposed works in accordance with the
specification and drawings, as per following items :-

a. Precast Omega Stone compact unit (natural grey colour &


smooth surface)

b. Omega Stone cap unit (grey colour & smooth surface)

c. Supply and install high strength geotextile 200kN around


crusher run

d. Supply and install FG40 Fibrogrid

e. Supply and install sand drainage blanket inclusive 300mm


thick granular material and geotextile filter membrane
MTS130

f. Supply and install sand drainage blanket behind omega


block inclusive 200mm thk granular material and geotextile
filter membrane MTS 130

c/f: 496,780.00 405,578.30 405,578.30


CADANGAN PEMBANGUNAN DI ATAS LOT PTD 68905 FASA 1, MUKIM TEBRAU, DAERAH JOHOR BAHRU, JOHOR DARUL TA'ZIM
- PACKAGE 1 - SITE PREPARATION AND EARTHWORKS
- PACKAGE 2 - INFRASTRUCTURE WORKS

OPTION 3 - REVISED DESIGN OF RETAINING WALL AND RUBBLE WALL FACING PLENITUDE'S LAND

JNH PROPOSED ARH PROPOSED AGREED

ITEM DESCRIPTION UNIT QTY RATE AMOUNT (RM) UNIT QTY RATE AMOUNT (RM) QTY RATE AMOUNT (RM) BQ REFERENCE

b/f: 496,780.00 405,578.30 405,578.30

A SUPPLY AND INSTALL OF OMEGA WALL (Cont'd….)

3.0m High Wall (120 metre run)

a. Provision for 600mm thick compacted crusher run base m 120 300.00 36,000.00 m3 86 180.00 15,480.00 86 180.00 15,480.00

b. Provision for concrete levelling pad G30/20 to receive m 120 390.00 46,800.00
Omega Wall, c/w BRC A8 (BS std) & formwork

c. Concrete levelling pad Grade 30 m3 14 270.10 3,781.40 14 270.10 3,781.40 Contract Rate

d. Formwork footing m2 48 31.60 1,516.80 48 31.60 1,516.80 Contract Rate

e. BRC A8 m2 72 14.00 1,008.00 72 14.00 1,008.00

f. Supply all labours, plants, material, handling, installation m2 360 600.00 216,000.00 360 600.00 216,000.00 360 600.00 216,000.00
etc for the proposed works in accordance with the
specification and drawings, as per following items :-

a. Precast Omega Stone compact unit (natural grey colour &


smooth surface)

b. Omega Stone cap unit (grey colour & smooth surface)

c. Supply and install high strength geotextile 200kN around


crusher run

d. Supply and install FG40 Fibrogrid

e. Supply and install sand drainage blanket inclusive 300mm


thick granular material and geotextile filter membrane
MTS130

f. Supply and install sand drainage blanket behind omega


block inclusive 200mm thk granular material and geotextile
filter membrane MTS 130

c/f: 795,580.00 643,364.50 643,364.50


CADANGAN PEMBANGUNAN DI ATAS LOT PTD 68905 FASA 1, MUKIM TEBRAU, DAERAH JOHOR BAHRU, JOHOR DARUL TA'ZIM
- PACKAGE 1 - SITE PREPARATION AND EARTHWORKS
- PACKAGE 2 - INFRASTRUCTURE WORKS

OPTION 3 - REVISED DESIGN OF RETAINING WALL AND RUBBLE WALL FACING PLENITUDE'S LAND

JNH PROPOSED ARH PROPOSED AGREED

ITEM DESCRIPTION UNIT QTY RATE AMOUNT (RM) UNIT QTY RATE AMOUNT (RM) QTY RATE AMOUNT (RM) BQ REFERENCE

b/f: 795,580.00 643,364.50 643,364.50

A SUPPLY AND INSTALL OF OMEGA WALL (Cont'd….)

Up to 5.4m High Wall (115 metre run)

a. Provision for 600mm thick compacted crusher run base m 115 550.00 63,250.00 m3 83 180.00 14,940.00 83 180.00 14,940.00

b. Provision for concrete levelling pad G30/20 to receive m 115 390.00 44,850.00
Omega Wall, c/w BRC A8 (BS std) & formwork

c. Concrete levelling pad Grade 30 m3 14 270.10 3,781.40 14 270.10 3,781.40 Contract Rate

d. Formwork footing m2 46 31.60 1,453.60 46 31.60 1,453.60 Contract Rate

e. BRC A8 m2 69 14.00 966.00 69 14.00 966.00

f. Supply all labours, plants, material, handling, installation m2 500 710.00 355,000.00 m2 500 710.00 355,000.00 500 710.00 355,000.00
etc for the proposed works in accordance with the
specification and drawings, as per following items :-

a. Precast Omega Stone compact unit (natural grey colour &


smooth surface)

b. Omega Stone cap unit (grey colour & smooth surface)

c. Supply and install high strength geotextile 200kN around


crusher run

d. Supply and install FG40 Fibrogrid

e. Supply and install sand drainage blanket inclusive 300mm


thick granular material and geotextile filter membrane
MTS130

f. Supply and install sand drainage blanket behind omega


block inclusive 200mm thk granular material and geotextile
filter membrane MTS 130

Total Cost for Omega Wall System 1,258,680.00 1,019,505.50 1,019,505.50


CADANGAN PEMBANGUNAN DI ATAS LOT PTD 68905 FASA 1, MUKIM TEBRAU, DAERAH JOHOR BAHRU, JOHOR DARUL TA'ZIM
- PACKAGE 1 - SITE PREPARATION AND EARTHWORKS
- PACKAGE 2 - INFRASTRUCTURE WORKS

OPTION 3 - REVISED DESIGN OF RETAINING WALL AND RUBBLE WALL FACING PLENITUDE'S LAND

JNH PROPOSED ARH PROPOSED AGREED

ITEM DESCRIPTION UNIT QTY RATE AMOUNT (RM) UNIT QTY RATE AMOUNT (RM) QTY RATE AMOUNT (RM) BQ REFERENCE

B REINFORCED CONCRETE RETAINING WALL

B1 Piling Works
a. Allow for mobilisation and demobilisation L.S - L.S - -
(Refer to Bill E/1(R3)/a)
b. Allow for moving within site L.S 7,500.00 L.S 4,520.00 7,500.00 New Rate
c. Piling record L.S 1,695.00 L.S 1,695.00 1,695.00 D/1(R3)/c
d. Setting out piles L.S 1,695.00 L.S 1,695.00 1,695.00 D/1(R3)/d
e. As Built drawings L.S 1,695.00 L.S 1,695.00 1,695.00 D/1(R3)/e
f. Supply 150mm x 150mm 6m initial/extension RC piles m 600 19.20 11,520.00 m 600 19.20 11,520.00 600 19.20 11,520.00 New Rate
(50 Nos)
g. Handle,transport, pitch and drive m 600 5.70 3,420.00 m 600 5.70 3,420.00 600 5.70 3,420.00 New Rate
h. Filled weld No 50 11.30 565.00 No 50 11.30 565.00 50 11.30 565.00 New Rate
j. Cut off piles No 50 27.50 1,375.00 No 50 27.50 1,375.00 50 27.50 1,375.00 New Rate
k. PDA test No 3 1,650.00 4,950.00 No 3 1,650.00 4,950.00 3 1,650.00 4,950.00 D/2/(R3)/b
Total Cost for Piling Works 34,415.00 31,435.00 34,415.00

B2 RC Retaining Wall (3m High)


a. Excavate trench n.e 1.50m depth m3 811 11.30 9,164.30 m3 811 11.30 9,164.30 811 11.30 9,164.30 C/1/4(R3)/j
Mass Concrete
b. 50mm thick lean concrete under concrete base m2 727 12.10 8,796.70 m2 727 12.10 8,796.70 727 12.10 8,796.70 C/2/1(R3)/e
c. 50mm thick ditto under toe beam m2 54 12.10 653.40 m2 54 12.10 653.40 54 12.10 653.40 C/2/1(R3)/e
Vibrated Reinforced Concrete Grade 30
d. In concrete base m3 312 270.10 84,271.20 m3 312 270.10 84,271.20 312 270.10 84,271.20 C/2/1(R3)/f
e. In toe beam m3 33 270.10 8,913.30 m3 33 270.10 8,913.30 33 270.10 8,913.30 C/2/1(R3)/f
f. In wall m3 249 270.10 67,254.90 m3 249 270.10 67,254.90 249 270.10 67,254.90 C/2/1(R3)/f
Sawn Formworks as described
g. To sides of concrete base m2 191 31.60 6,035.60 m2 191 31.60 6,035.60 191 31.60 6,035.60 C/1/5(R3)/c
h. To sides of toe beam m2 283 31.60 8,942.80 m2 283 31.60 8,942.80 283 31.60 8,942.80 C/1/5(R3)/d
j. To sides of wall m2 1,607 31.60 50,781.20 m2 1,607 31.60 50,781.20 1,607 31.60 50,781.20 C/1/5(R3)/d
Mild Steel / High Tensile
k. In concrete base kg 57,112 3.80 217,025.60 kg 57,112 3.80 217,025.60 57,112 3.80 217,025.60 C/1/5(R3)/e
m. In toe beam kg 4,920 3.80 18,696.00 kg 4,920 3.80 18,696.00 4,920 3.80 18,696.00 C/1/5(R3)/g
n. In wall kg 32,940 3.80 125,172.00 kg 32,940 3.80 125,172.00 32,940 3.80 125,172.00 C/1/5(R3)/g

c/f: 605,707.00 605,707.00 605,707.00

-1-
CADANGAN PEMBANGUNAN DI ATAS LOT PTD 68905 FASA 1, MUKIM TEBRAU, DAERAH JOHOR BAHRU, JOHOR DARUL TA'ZIM
- PACKAGE 1 - SITE PREPARATION AND EARTHWORKS
- PACKAGE 2 - INFRASTRUCTURE WORKS

OPTION 3 - REVISED DESIGN OF RETAINING WALL AND RUBBLE WALL FACING PLENITUDE'S LAND

JNH PROPOSED ARH PROPOSED AGREED

ITEM DESCRIPTION UNIT QTY RATE AMOUNT (RM) UNIT QTY RATE AMOUNT (RM) QTY RATE AMOUNT (RM) BQ REFERENCE

b/f: 605,707.00 605,707.00 605,707.00


B REINFORCED CONCRETE RETAINING WALL (cont'd)

B2 RC Retaining Wall (3m High)(cont'd)


p. 75mm diameter PVC weephole No 472 9.00 4,248.00 No 472 9.00 4,248.00 472 9.00 4,248.00 C/2/2(R3)/g
q. 300mm x 300mm gravel No 472 17.00 8,024.00 No 472 17.00 8,024.00 472 17.00 8,024.00 C/2/2(R3)/h
r. Approved granular backfilled m3 714 72.90 52,050.60 m3 714 72.90 52,050.60 714 72.90 52,050.60 D/3/(R3)/g

Total Cost for Retaining Wall (3m High) 670,029.60 670,029.60 670,029.60

B3 RC Retaining Wall (1.5m High)


a. Excavate trench n.e 1.50m depth m3 459 11.30 5,186.70 m3 459 11.30 5,186.70 459 11.30 5,186.70 C/2/1(R3)/a
b. Ditto exc. 1.50m but n.e. 3.00m depth m3 - 13.60 - m3 - 13.60 - - 13.60 - C/2/1(R3)/b
c. Ditto exc. 3.00m but n.e. 4.50m depth m3 - 15.80 - m3 - 15.80 - - 15.80 - C/2/1(R3)/c
Mass Concrete
d. 50mm thick lean concrete under concrete base m2 450 12.10 5,445.00 m2 450 12.10 5,445.00 450 12.10 5,445.00 C/2/1(R3)/e
Vibrated Reinforced Concrete Grade 30
e. In concrete base m3 112 270.10 30,251.20 m3 112 270.10 30,251.20 112 270.10 30,251.20 C/2/1(R3)/f
f. In wall m3 135 270.10 36,463.50 m3 135 270.10 36,463.50 135 270.10 36,463.50 C/2/1(R3)/g
Sawn Formworks as described
g. To sides of concrete base m2 129 31.60 4,076.40 m2 129 31.60 4,076.40 129 31.60 4,076.40 C/2/1(R3)/j
h. To sides of wall m2 1,029 31.60 32,516.40 m2 1,029 31.60 32,516.40 1,029 31.60 32,516.40 C/2/1(R3)/k
Mild Steel / High Tensile
j. In concrete base kg 7,429 3.80 28,230.20 kg 7,429 3.80 28,230.20 7,429 3.80 28,230.20 C/2/2(R3)/b
k. In wall kg 14,695 3.80 55,841.00 kg 14,695 3.80 55,841.00 14,695 3.80 55,841.00 C/2/2(R3)/d
m. 75mm diameter PVC weephole No 171 9.00 1,539.00 No 171 9.00 1,539.00 171 9.00 1,539.00 C/2/2(R3)/g
n. 300mm x 300mm gravel No 171 17.00 2,907.00 No 171 17.00 2,907.00 171 17.00 2,907.00 C/2/2(R3)/h
Total Cost for Retaining Wall (1.5m High) 202,456.40 202,456.40 202,456.40

-2-
CADANGAN PEMBANGUNAN DI ATAS LOT PTD 68905 FASA 1, MUKIM TEBRAU, DAERAH JOHOR BAHRU, JOHOR DARUL TA'ZIM
- PACKAGE 1 - SITE PREPARATION AND EARTHWORKS
- PACKAGE 2 - INFRASTRUCTURE WORKS

OPTION 3 - REVISED DESIGN OF RETAINING WALL AND RUBBLE WALL FACING PLENITUDE'S LAND

JNH PROPOSED ARH PROPOSED AGREED

ITEM DESCRIPTION UNIT QTY RATE AMOUNT (RM) UNIT QTY RATE AMOUNT (RM) QTY RATE AMOUNT (RM) BQ REFERENCE

C RUBBLE RETAINING WALL

C1 Ch 350 to Ch 650
a. Excavate trench n.e 1.50m depth m3 713 11.30 8,056.90 m3 713 11.30 8,056.90 713 11.30 8,056.90 C/1/4(R3)/j
b. Ditto exc. 1.50m but n.e. 3.00m depth m3 - 13.60 - m3 - 13.60 - - 13.60 - C/1/4(R3)/k
Mass Concrete
c. 50mm thick lean concrete under concrete base m2 476 12.10 5,759.60 m2 476 12.10 5,759.60 476 12.10 5,759.60 C/2/1(R3)/e
d. 50mm thick ditto under toe beam m2 63 12.10 762.30 m2 63 12.10 762.30 63 12.10 762.30 C/2/1(R3)/e
e. 75mm thick lean concrete to received filter material m2 83 18.20 1,510.60 m2 83 18.20 1,510.60 83 18.20 1,510.60 C/1/4(R3)/q
Vibrated Reinforced Concrete Grade 25
f. In concrete base m3 123 257.60 31,684.80 m3 123 257.60 31,684.80 123 257.60 31,684.80 C/1/5(R3)/a
g. In toe beam m3 28 257.60 7,212.80 m3 28 257.60 7,212.80 28 257.60 7,212.80 C/1/5(R3)/b
Sawn Formworks as described
h. To sides of concrete base m2 127 31.60 4,013.20 m2 127 31.60 4,013.20 127 31.60 4,013.20 C/1/5(R3)/c
j. To sides of toe beam m2 248 31.60 7,836.80 m2 248 31.60 7,836.80 248 31.60 7,836.80 C/1/5(R3)/d
Mild Steel / High Tensile
k. In concrete base kg 6,901 3.80 26,223.80 kg 6,901 3.80 26,223.80 6,901 3.80 26,223.80 C/1/5(R3)/e
m. In toe beam kg 7,353 3.80 27,941.40 kg 7,353 3.80 27,941.40 7,353 3.80 27,941.40 C/1/5(R3)/g
n. Dowel bar kg 4,054 3.80 15,405.20 kg 4,054 3.80 15,405.20 4,054 3.80 15,405.20 C/1/5(R3)/j

p. Selected rubble stone m3 433 112.00 48,496.00 m3 433 112.00 48,496.00 433 112.00 48,496.00 C/1/5(R3)/k
q. 300mm thick compacted material m2 175 27.50 4,812.50 m2 175 27.50 4,812.50 175 27.50 4,812.50 C/1/5(R3)/m
r. 30mm thick cement render on top of rubble stone m2 83 11.20 929.60 m2 83 11.20 929.60 83 11.20 929.60 C/1/5(R3)/p
Total Cost for Retaining Wall (Ch 350 to Ch 650) 190,645.50 190,645.50 190,645.50

C2 Ch 1150 to Ch 1350
a. Excavate trench n.e 1.50m depth m3 700 11.30 7,910.00 m3 700 11.30 7,910.00 700 11.30 7,910.00 C/1/4(R3)/j
b. Ditto exc. 1.50m but n.e. 3.00m depth m3 - 13.60 - m3 - 13.60 - - 13.60 - C/1/4(R3)/k
Mass Concrete
c. 50mm thick lean concrete under concrete base m2 467 12.10 5,650.70 m2 467 12.10 5,650.70 467 12.10 5,650.70 C/2/1(R3)/e
d. 50mm thick ditto under toe beam m2 62 12.10 750.20 m2 62 12.10 750.20 62 12.10 750.20 C/2/1(R3)/e
e. 75mm thick lean concrete to received filter material m2 81 18.20 1,474.20 m2 81 18.20 1,474.20 81 18.20 1,474.20 C/1/4(R3)/q
Vibrated Reinforced Concrete Grade 25
f. In concrete base m3 121 257.60 31,169.60 m3 121 257.60 31,169.60 121 257.60 31,169.60 C/1/5(R3)/a
g. In toe beam m3 28 257.60 7,212.80 m3 28 257.60 7,212.80 28 257.60 7,212.80 C/1/5(R3)/b
Sawn Formworks as described
h. To sides of concrete base m2 125 31.60 3,950.00 m2 125 31.60 3,950.00 125 31.60 3,950.00 C/1/5(R3)/c
j. To sides of toe beam m2 243 31.60 7,678.80 m2 243 31.60 7,678.80 243 31.60 7,678.80 C/1/5(R3)/d
Mild Steel / High Tensile
k. In concrete base kg 6,779 3.80 25,760.20 kg 6,779 3.80 25,760.20 6,779 3.80 25,760.20 C/1/5(R3)/e
m. In toe beam kg 7,222 3.80 27,443.60 kg 7,222 3.80 27,443.60 7,222 3.80 27,443.60 C/1/5(R3)/g
n. Dowel bar kg 3,981 3.80 15,127.80 kg 3,981 3.80 15,127.80 3,981 3.80 15,127.80 C/1/5(R3)/j

p. Selected rubble stone m3 425 112.00 47,600.00 m3 425 112.00 47,600.00 425 112.00 47,600.00 C/1/5(R3)/k
q. 300mm thick compacted material m2 324 27.50 8,910.00 m2 324 27.50 8,910.00 324 27.50 8,910.00 C/1/5(R3)/m
r. 30mm thick cement render on top of rubble stone m2 81 11.20 907.20 m2 81 11.20 907.20 81 11.20 907.20 C/1/5(R3)/p
Total Cost for Retaining Wall (Ch 1150 to Ch 1350) 191,545.10 191,545.10 191,545.10

TOTAL COST FOR RETAINING WALL 2,547,771.60 2,305,617.10 2,308,597.10

-3-
DRAWING AND
TAKING OFF

Você também pode gostar