CADANGAN PEMBINAAN 64 UNIT KEDAI PEJABAT 24’ X 70’ YANG MENGANDUNGI:

I) 4 UNIT KEDAI PEJABAT 4 TINGKAT DI ATAS PTD 15673, PTD 15686, PTD 15704 & PTD 15736;
II) 60 UNIT KEDAI PEJABAT 3 TINGKAT DI ATAS PTD 15674 – PTD 15685, PTD 15687 – PTD 15703 & PTD 15705 – PTD 15735;
III) 1 UNIT PENCAWANG ELEKTRIK 2 RUANG DI ATAS PTD 15752;
IV) 2 UNIT PENCAWANG PADAT DI ATAS PTD 15753 & PTD 15754,
MUKIM JERAM BATU, DAERAH PONTIAN, JOHOR DARUL TAKZIM FOR MESSRS TROPICANA GP VIEWS SDN BHD

RECOMMENDATION FOR BACKFILLING AT TNB SUBSTATION & BOUNDARY NEAR RETAINING WALL AND REAR RETAINING WALL

JDI Builtech's Quotation (R2) JQS Recommendation

dated 14/4/2023 dated 14/7/2023
Item Amount
Description Unit Qty Rate (RM) Amount (RM) Qty Rate (RM) Remarks
No. (RM)

OMISSION:

REINFORCED CONCRETE RETAINING WALL

A To provide a P.C Sum of RM382,000.00 (Ringgit Malaysia : LS (382,000.00) (382,000.00)

Three Hundred Eighty Two Thousand Only) for Reinforced
Concrete Retaining Wall

B Add for Profit % (3,820.00) (3,820.00)

C Allow for attendance on Sub-Contractor for Reinforced % (3,820.00) (3,820.00)

Retaining Wall

TOTAL OMISSION WORKS RM (389,640.00) RM (389,640.00)

1
CADANGAN PEMBINAAN 64 UNIT KEDAI PEJABAT 24’ X 70’ YANG MENGANDUNGI:
I) 4 UNIT KEDAI PEJABAT 4 TINGKAT DI ATAS PTD 15673, PTD 15686, PTD 15704 & PTD 15736;
II) 60 UNIT KEDAI PEJABAT 3 TINGKAT DI ATAS PTD 15674 – PTD 15685, PTD 15687 – PTD 15703 & PTD 15705 – PTD 15735;
III) 1 UNIT PENCAWANG ELEKTRIK 2 RUANG DI ATAS PTD 15752;
IV) 2 UNIT PENCAWANG PADAT DI ATAS PTD 15753 & PTD 15754,
MUKIM JERAM BATU, DAERAH PONTIAN, JOHOR DARUL TAKZIM FOR MESSRS TROPICANA GP VIEWS SDN BHD

RECOMMENDATION FOR BACKFILLING AT TNB SUBSTATION & BOUNDARY NEAR RETAINING WALL AND REAR RETAINING WALL

JDI Builtech's Quotation (R2) JQS Recommendation

dated 14/4/2023 dated 14/7/2023
Item Amount
Description Unit Qty Rate (RM) Amount (RM) Qty Rate (RM) Remarks
No. (RM)

ADDITION:

BACKFILLING

A Relocation of site hoarding m 272 80.00 21,760.00 272 80.00 21,760.00 Quotation
Comparison

B Imported fill from the developer's development boundary to m3 2,317 15.00 34,755.00 2,317 15.00 34,755.00 Agreed Rate
formation levels with an approved excavated materials including
all necessary levelling and compacting to required falls,
gradients and chambers, within 5km radius from site

C To cut and fill existing earth m3 1,074 15.00 16,110.00 1,074 10.00 10,740.00 Quotation
Comparison

D Mobilisation & demobilisation LS 15,000.00 8,000.00 Quotation

Comparison

Roller - 1 unit

Excavator - 2 units

Backhoe - 1 unit

Dump truck - 2 units

E Setting out & licensed surveyor endorsement LS 10,000.00 10,000.00 Quotation

Comparison

ADDITION FOR BACKFILLING WORKS (a) 97,625.00 85,255.00

RETAINING WALL (ALL QUANTITIES ARE PROVISIONAL)

General Conditions & Preliminaries

A Access and Egress LS 8,000.00 -

B Setting Out Works LS 5,000.00 5,000.00 Quotation

Comparison

C Plant and Equipment LS 20,000.00 10,000.00 Quotation

Comparison
(1 Roller Compactor, 1 Backhoe, 1 Crane, 1 Excavator)

D Underground Services LS 5,000.00 -

E Preservation of Earth Slopes LS 5,000.00 -

F Temporary Site Drainage and Eroision Prevention LS 5,000.00 4,500.00 Quotation

Comparison

G Mobilization & Demobilization Mobile Crane LS 10,000.00 -

H Unloading and provision storage of RC pile LS 3,000.00 -

J Co-ordination LS 5,000.00 -

K Relocate Site Hoarding m 54 80.00 4,320.00 54 80.00 4,320.00 Quotation

Comparison

Total Carried Forward 70,320.00 23,820.00

2
CADANGAN PEMBINAAN 64 UNIT KEDAI PEJABAT 24’ X 70’ YANG MENGANDUNGI:
I) 4 UNIT KEDAI PEJABAT 4 TINGKAT DI ATAS PTD 15673, PTD 15686, PTD 15704 & PTD 15736;
II) 60 UNIT KEDAI PEJABAT 3 TINGKAT DI ATAS PTD 15674 – PTD 15685, PTD 15687 – PTD 15703 & PTD 15705 – PTD 15735;
III) 1 UNIT PENCAWANG ELEKTRIK 2 RUANG DI ATAS PTD 15752;
IV) 2 UNIT PENCAWANG PADAT DI ATAS PTD 15753 & PTD 15754,
MUKIM JERAM BATU, DAERAH PONTIAN, JOHOR DARUL TAKZIM FOR MESSRS TROPICANA GP VIEWS SDN BHD

RECOMMENDATION FOR BACKFILLING AT TNB SUBSTATION & BOUNDARY NEAR RETAINING WALL AND REAR RETAINING WALL

JDI Builtech's Quotation (R2) JQS Recommendation

dated 14/4/2023 dated 14/7/2023
Item Amount
Description Unit Qty Rate (RM) Amount (RM) Qty Rate (RM) Remarks
No. (RM)
Total Brought Forward 70,320.00 23,820.00

RETAINING WALL (ALL QUANTITIES ARE PROVISIONAL) (CONT'D)

Retaining Wall

Height exceeding 2.0m but not exceeding 3.0m height (8m length)

Supply, fabricate and laying all size of high tension steel rod
reinforcement to B.S. 4449 as described in :-

A 12mm Diameter kg 1,490 4.60 6,854.00 1,428 4.60 6,568.80 Contract Rate
Bill No.3/1/E

B 16mm Diameter kg 597 4.60 2,746.20 749 4.60 3,445.40 Contract Rate
Bill No.3/1/E

C 20mm Diameter kg 1,659 4.60 7,631.40 1,429 4.60 6,573.40 Contract Rate
Bill No.3/1/E

D Sawn formwork m2 58 43.00 2,494.00 63 43.00 2,709.00 Contract Rate

Bill No.3/1/D

E Granular backfill m3 26 100.00 2,600.00 19 70.00 1,330.00 Quotation

Comparison
F Supply and drive 150mm x 150mm RC pile in 6.00m length (6pt) m 54 55.00 2,970.00

G Supply and drive 150mm x 150mm RC pile in 9.00m length m 54 37.50 2,025.00 Quotation
(6 points) Comparison

H Weep hole with 300mm cube gravel pitching Nr 12 20.00 240.00 12 20.00 240.00 Quotation
Comparison

J V-Shape berm drain 8 120.00 960.00 Quotation

Comparison

K Surface preparation and compaction to receive lean m2 32 5.00 160.00 32 2.00 64.00 Quotation
concrete Comparison

L 50mm Grade 15 lean concrete; under base slab m2 32 14.50 464.00 32 14.50 464.00 Contract Rate
Bill No.3/1/B

M To excavate existing soil to retaining wall base level (working m3 117 13.00 1,521.00 117 13.00 1,521.00 Contract Rate
space) Bill No.4.1/1/A

N Ready mix concrete grade 30 m3 22 275.00 6,050.00 22 275.00 6,050.00 Contract Rate
Bill No.4.1/2/A

Height exceeding 1.0m high but not exceeding 2.0m high

height (Length in 45m)

Supply, fabricate and laying all size of high tension steel rod
reinforcement to B.S. 4449 as described in :-

P 12mm Diameter kg 6,681 4.60 30,732.60 6,733 4.60 30,971.80 Contract Rate
Bill No.3/1/E

Q 16mm Diameter kg 3,401 4.60 15,644.60 2,894 4.60 13,312.40 Contract Rate
Bill No.3/1/E

R Sawn formwork m2 240 43.00 10,320.00 238 43.00 10,234.00 Contract Rate
Bill No.3/1/D

S Granular backfill m3 148 100.00 14,800.00 68 70.00 4,760.00 Quotation

Comparison

Total Carried Forward 175,547.80 115,048.80

3
CADANGAN PEMBINAAN 64 UNIT KEDAI PEJABAT 24’ X 70’ YANG MENGANDUNGI:
I) 4 UNIT KEDAI PEJABAT 4 TINGKAT DI ATAS PTD 15673, PTD 15686, PTD 15704 & PTD 15736;
II) 60 UNIT KEDAI PEJABAT 3 TINGKAT DI ATAS PTD 15674 – PTD 15685, PTD 15687 – PTD 15703 & PTD 15705 – PTD 15735;
III) 1 UNIT PENCAWANG ELEKTRIK 2 RUANG DI ATAS PTD 15752;
IV) 2 UNIT PENCAWANG PADAT DI ATAS PTD 15753 & PTD 15754,
MUKIM JERAM BATU, DAERAH PONTIAN, JOHOR DARUL TAKZIM FOR MESSRS TROPICANA GP VIEWS SDN BHD

RECOMMENDATION FOR BACKFILLING AT TNB SUBSTATION & BOUNDARY NEAR RETAINING WALL AND REAR RETAINING WALL

JDI Builtech's Quotation (R2) JQS Recommendation

dated 14/4/2023 dated 14/7/2023
Item Amount
Description Unit Qty Rate (RM) Amount (RM) Qty Rate (RM) Remarks
No. (RM)
Total Brought Forward 175,547.80 115,048.80

RETAINING WALL (ALL QUANTITIES ARE PROVISIONAL) (CONT'D)

Retaining Wall (cont'd)

Height exceeding 1.0m high but not exceeding 2.0m high

height (Length in 45m) (cont'd)

A V-Shape berm drain m 46 130.00 5,980.00 45 120.00 5,400.00 Quotation

Comparison

B Supply and drive 150mm x 150mm RC pile in 6.00m length m 144 55.00 7,920.00 144 25.00 3,600.00 Agreed Rate
(24 points)

C Weep hole with 300mm cube gravel pitching Nr 64 20.00 1,280.00 62 20.00 1,240.00 Quotation
Comparison

D Surface preparation and compaction to receive lean m2 32 5.00 160.00 142 2.00 284.00 Quotation
concrete Comparison

E 50mm Grade 15 lean concrete; under base slab m2 145 14.50 2,102.50 142 14.50 2,059.00 Contract Rate
Bill No.3/1/B

F To excavate exisiting soil to retaining wall base level (working m3 327 13.00 4,251.00 440 13.00 5,720.00 Contract Rate
space) Bill No.4.1/1/A

G Ready mix concrete grade 30 m3 80 275.00 22,000.00 78 275.00 21,450.00 Contract Rate
Bill No.4.1/2/A

Drainage Works

H 450mm Diameter reinforced concrete pipe culvert m 16 240.00 3,840.00 13 240.00 3,120.00 Quotation
Comparison

J 600mm x 600mm brick sump not exceeding 1.50m depth Nr 3 1,500.00 4,500.00 3 1,500.00 4,500.00 Quotation
complete with mild steel grating Comparison

K Connection to nearest manhole Item 1,000.00 1,000.00 Quotation

Comparison

ADDITION FOR RETAINING WALL (b) 228,581.30 163,421.80

TOTAL ADDITION ALL WORKS (a+b) RM 326,206.30 RM 248,676.80
TOTAL COST ESTIMATE FOR BACKFILLING AT BOUNDARY RM (63,433.70) RM (140,963.20)
NEAR RETAINING WALL

Disclaimer:
1. The above quantities for Retaining Walls are subject to remeasurement works.
2. Section drawing to refer Drawing No. EW/T/SHOP/SEC-01 - Section of 1m to 2m Max Height RC Retaining Wall for 2m high retaining wall.
3. Section drawing to refer Drawing No. EW/T/SHOP/SEC-01 - Section of 2m to 3m Max Height RC Retaining Wall for 3m high retaining wall.
4. JRK has no objection on the additional works of Drainage Works for Retaining Wall 3m high.