Escolar Documentos
Profissional Documentos
Cultura Documentos
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
ESTIMATED COST
V.O NO DETAILS BY CONSULTANT % REASON FOR V.O
(RM)
1 Design changes of retaining wall (144,283.50) -1.83% Design changes of retaining wall as per
Consultant's proposal
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
STATUS OF CONTRACT
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
INFRASTRUCTURE WORKS
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
OMISSION
c. Excavate trench for toe beam not exceeding 1.50m deep ditto m3 11.30 73 824.90
367,050.10
ARH/2652 1
ITEM OMISSION ADDITION
NO DESCRIPTION UNIT RATE QTY RM/SEN QTY RM/SEN
OMISSION (Cont'd)
b. 300mm Thick approved compacted gravel as filter material m2 27.50 883 24,282.50
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
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
i) CT 1320 SH LS 21,000.00
ii) CT 1620 SH LS 1,375,000.00
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
b. Provision for surveying & setting out and as-built drawing Included in prelim
e. Backfill and compact with suitable earth fill to reinforced zone m3 11.00 1,500 16,500.00
for 3 walls
g. Provision for 600mm thick compacted crusher run base m3 58.00 115 6,670.00
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 :-
TO COLLECTION : - 277,480.10
ARH/2652 4
ITEM OMISSION ADDITION
NO DESCRIPTION UNIT RATE QTY RM/SEN QTY RM/SEN
ADDITION (Cont'd)
b. Provision for 600mm thick compacted crusher run base m3 58.00 86 4,988.00
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 :-
TO COLLECTION : - 250,222.70
ARH/2652 5
ITEM OMISSION ADDITION
NO DESCRIPTION UNIT RATE QTY RM/SEN QTY RM/SEN
ADDITION (Cont'd)
b. Provision for 600mm thick compacted crusher run base m3 58.00 83 4,814.00
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 :-
TO COLLECTION : - 405,480.50
ARH/2652 6
ITEM OMISSION ADDITION
NO DESCRIPTION UNIT RATE QTY RM/SEN QTY RM/SEN
ADDITION (Cont'd)
Piling Works
a. Allow for mobilisation and demobilisation L.S
(Refer to Bill E/1(R3)/a)
Mass Concrete
n. 50mm thick lean concrete under concrete base m2 12.10 727 8,796.70
TO COLLECTION : - 701,464.60
ARH/2652 7
ITEM OMISSION ADDITION
NO DESCRIPTION UNIT RATE QTY RM/SEN QTY RM/SEN
ADDITION (Cont'd)
Mass Concrete
d. 50mm thick lean concrete under concrete base m2 12.10 450 5,445.00
TO COLLECTION : - 202,456.40
ARH/2652 8
ITEM OMISSION ADDITION
NO DESCRIPTION UNIT RATE QTY RM/SEN QTY RM/SEN
ADDITION (Cont'd)
Ch 350 to Ch 650
a. Excavate trench n.e 1.50m depth m3 11.30 713 8,056.90
Mass Concrete
c. 50mm thick lean concrete under concrete base m2 12.10 476 5,759.60
Ch 1150 to Ch 1350
s. Excavate trench n.e 1.50m depth m3 11.30 700 7,910.00
Mass Concrete
u. 50mm thick lean concrete under concrete base m2 12.10 467 5,650.70
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
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
- Percentage = 400
X 100%
728
= 55%
= RM10,560.00
Say = RM11,000.00
= RM10,000.00
= RM767,800.00
= RM194,040.00
Say = RM194,000.00
ATTACHMENTS
ENGINEER INSTRUCTION
LETTER AGREED
FROM JNH BINA
SDN BHD
FACING JP PERDANA RETAINING WALL
- Percentage = 400
X 100%
728
= 55%
= RM10,560.00
Say = RM11,000.00
= RM10,000.00
= RM767,800.00
= RM194,040.00
Say = RM194,000.00
ANTICIPATED REVISED
CONSTRUCTION COST
NO.2 (DESIGN CHANGE
OF RETAINING WALL)
9th Draft
for
for
Quantity Surveyor :-
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
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
ITEM DESCRIPTION UNIT QTY RATE AMOUNT (RM) UNIT QTY RATE AMOUNT (RM) QTY RATE AMOUNT (RM) BQ REFERENCE
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
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
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
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 :-
OPTION 3 - REVISED DESIGN OF RETAINING WALL AND RUBBLE WALL FACING PLENITUDE'S LAND
ITEM DESCRIPTION UNIT QTY RATE AMOUNT (RM) UNIT QTY RATE AMOUNT (RM) QTY RATE AMOUNT (RM) BQ REFERENCE
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
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 :-
OPTION 3 - REVISED DESIGN OF RETAINING WALL AND RUBBLE WALL FACING PLENITUDE'S LAND
ITEM DESCRIPTION UNIT QTY RATE AMOUNT (RM) UNIT QTY RATE AMOUNT (RM) QTY RATE AMOUNT (RM) BQ REFERENCE
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
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 :-
OPTION 3 - REVISED DESIGN OF RETAINING WALL AND RUBBLE WALL FACING PLENITUDE'S LAND
ITEM DESCRIPTION UNIT QTY RATE AMOUNT (RM) UNIT QTY RATE AMOUNT (RM) QTY RATE AMOUNT (RM) BQ REFERENCE
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
-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
ITEM DESCRIPTION UNIT QTY RATE AMOUNT (RM) UNIT QTY RATE AMOUNT (RM) QTY RATE AMOUNT (RM) BQ REFERENCE
Total Cost for Retaining Wall (3m High) 670,029.60 670,029.60 670,029.60
-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
ITEM DESCRIPTION UNIT QTY RATE AMOUNT (RM) UNIT QTY RATE AMOUNT (RM) QTY RATE AMOUNT (RM) BQ REFERENCE
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
-3-
DRAWING AND
TAKING OFF