CONTRACT NO.

PWD/HO/B102/2011

APPENDIX 1A

PEMBINAAN JALAN BAWANG UBOR/KPG. UKONG, ULU TUBAI, LIMBANG, SARAWAK

Items
2

Description

Quantity

Unit

Basic
Rate
(RM)

Factored
Rate
(RM)

Total
(RM)

5.00

ha

2,500.00

3,375.00

16,875.00

SITE CLEARING & EARTHWORKS (Deduction)

2.2

Site Clearing of trees, shrubs, undergrowth and demolishing of

existing obstructions and removal and disposal of same in
accordance with specifications.

2.3

Excavation in all materials other than rock along the roadway 148,634.99
including widening of cuts, trimming of cut slopes, shaping of
roadside channels and formation of subgrade and use the cut
materials to form the fill embankment as per specification.

m3

4.00

5.40

802,628.95

2.5

Filling of suitable material, spread, compact and trim to form fill 74,762.23
embankment form stockpile on site including transportation of
suitable materials.

m3

3.50

4.73

353,251.54

2.8

Spot turfing to cut and embankment slopes in accordance with

33,500.00
drawings and specifications
Total Cost For Site Clearing & Earthworks

m2

5.00

6.75

226,125.00
1,398,880.48

CONTRACT NO. PWD/HO/B102/2011

APPENDIX 1A

PEMBINAAN JALAN BAWANG UBOR/KPG. UKONG, ULU TUBAI, LIMBANG, SARAWAK

Summary of Cost Estimate for Works for Ch 14+000km to Ch 14+725km

Items
2

Description

Quantity

Unit

Basic
Rate
(RM)

Factored
Rate
(RM)

Total
(RM)

SITE CLEARING & EARTHWORKS

2.1

Survey and setting out of the works as specified

0.725

km

10,000.00 10,000.00

7,250.00

2.2

Site Clearing of trees, shrubs, undergrowth and demolishing of

existing obstructions and removal and disposal of same in
accordance with specifications.

5.00

ha

2,500.00

3,375.00

16,875.00

2.3

Excavation in all materials other than rock along the roadway

including widening of cuts, trimming of cut slopes, shaping of
roadside channels and formation of subgrade and use the cut
materials to form the fill embankment as per specification.

0.00

m3

4.00

5.40

0.00

2.4

Extra Over - Excavation in Rock (Provisional Quantity =

10,000m3 @ RM 8.00 per m3)

10,000.00

m3

8.00

(tendered
price)

80,000.00

2.5

Filling of suitable material, spread, compact and trim to form fill 74,762.83
embankment form stockpile on site including transportation of
suitable materials.

m3

3.50

4.73

353,254.37

2.7

Supply, compact and grade road shoulder using selected

material

200.00

m3

20.00

27.00

5,400.00

2.8

Spot turfing to cut and embankment slopes in accordance with

drawings and specification

0.00

m2

5.00

6.75

0.00

725.00

m3

75.00

101.25

73,406.25

4
4.1

Gravel Road
Supply, spread, grade and compact crushed aggregate road
base to the dimension as shown in the drawings

Total Cost For Site Clearing & Earthworks

462,779.37

CONTRACT NO. PWD/HO/B102/2011

APPENDIX 3

PEMBINAAN JALAN BAWANG UBOR/KPG. UKONG, ULU TUBAI, LIMBANG, SARAWAK

Items

Description

Total

Summary of Variation Order

1

Deduction of current Earthworks

Addition of current Earthworks

(1,398,880.48)
#REF!

#REF!

Total Variation to the Cost of Contract

S/3

2.164
2.526
1.404
1.08
3.848
2.656
1.733
1.747
2.303
2.887
2.612
2.929
3.301
4.143
5.53
7.34
6.291
9.775
7.993
0.495
7.292
9.143
6.667
4.462
4.704
6.235
5.263
3.451
3.463
3.98
2.899
2.888
1.628
1.079
3.997382

120

8.8

111.2
113
2
226
1356
2712

169.5

Road side drain

Steel
rc
lean concrete
formwork
excavation

Interceptor
Steel
rc
lean concrete
formwork
excavation

Interceptor
Steel
rc
lean concrete
formwork
excavation

8
1400
11200

2.88

705.6
93.1
122.5
1274
245

18
345
13.1
38
10

####
####
1605
####
2450
####
397

1.88

282
35.25
75
350
150

18
345
13.1
38
10

5076
####
983
####
1500
####
135

1.6

380.8
52
0
445.06
238

18
345
13.1
38
10

6854
####
0
####
2380
####
180

0.2
1781
356.2
2137.2

8.94
1400
12516

1781

#REF!
36000
#REF!
70000
14

2200

30800

#REF!

#REF!

592.65

f
c
pt
sav
as
hp
mkn
bb

1693
240
612
150
170
110
60
180
71
100
580

3.008
3.007
3.007
3.007
3.006
3.006
3.006
3.005
3.005
5.226
3.706
3.491

2.085
2.145
2.129
2.077
1.646
1.596
1.622
1.859
1.829
2.78
2.035
1.678

0.923
0.862
0.878
0.93
1.36
1.41
1.384
1.146
1.176
2.446
1.671
1.813
1.33325

2625

2887.5

Toe drain length

0.315
0.016

28800 2244.417 33666.25

5262 1.057988 15.86982
33682.12 0.002066
333366