CONTRACT NO.

PWD/HO/B102/2011 APPENDIX 1A
2 SITE CLEARING & EARTHWORKS (Deduction)
2.3 Roadway in all materials other than rock including stockpile
aside for embankment construction
145692.093 m
3
4.00 Item A5 5.40 786,737.30
2.5 Take from stockpile on site, lay, grade and compact in layers
suitable excavated fill material to formation level.
118,156.49 m
3
3.50 Item A9 4.725 558,289.42
1,345,026.72
Total
(RM)
Total Cost For Site Clearing & Earthworks
PEMBINAAN JALAN BAWANG UBOR/KPG. UKONG, ULU TUBAI, LIMBANG, SARAWAK
Items Description Quantity Unit
Basic
Rate
(RM)
SOR
2008
Factored
Rate
(+35%)
(RM)
CONTRACT NO. PWD/HO/B102/2011 APPENDIX 1B
2 SITE CLEARING & EARTHWORKS (Addition)
2.3 Roadway in all materials other than rock including stockpile aside for
embankment construction
131831.677 m
3
4.00 Item A5 5.40 711,891.06
2.5 Take from stockpile on site, lay, grade and compact in layers suitable
excavated fill material to formation level.
131,831.68 m
3
3.50 Item A9 4.73 623,563.85
2.6 Supply, lay, grade and compact in layers imported suitable fill material
to formation level.
11,442.00 m
3
15.00 Item A8 20.25 231,700.50
1,567,155.41 Total Cost For Site Clearing & Earthworks
PEMBINAAN JALAN BAWANG UBOR/KPG. UKONG, ULU TUBAI, LIMBANG, SARAWAK
Items Description Quantity Unit
Basic
Rate
(RM)
Total
(RM)
Factored
Rate
(+35%)
(RM)
SOR
2008
APPENDIX 2B
3 BRIDGE WORKS (Deduction) -STEEL DECK
3.1 Supply Deliver and Construct 1 nos. of 24m x 3.6m steel bridge
comprises steel deck, railing, pier 1, pier 2 and pier 3, r.c.
abutment, and apron complete with all necessary excavation
and part backfill.
a Rolled 400mm x 200mm X 56.1kg/m I - Beam including cutting,
drilling, assembling, welding, rivetting, bolting etc.
6,732.00 kg 7.00 Item I-2 9.45 63,617.40
b Rolled 305mm x 305mm x 110kg/m H - Beam including cutting,
drilling, assembling, welding, rivetting, bolting etc.
27,192.00 kg 7.00 Item I-2 9.45 256,964.40
c 9mm thick x 72.32kg/m chequered plate bridge deck including
cutting, drilling, assembling, welding, rivetting, bolting etc.
6,248.45 kg 7.00 Item I-2 9.45 59,047.85
d Rolled 100mm x 100mm x 9.2kg/m Angle Kerb including
cutting, drilling, assembling, welding, rivetting, bolting etc.
441.60 kg 7.00 Item I-2 9.45 4,173.12
e 75mm x 5.71kg/m diameter M.S. Pipe Railing including cutting,
drilling, assembling, welding, rivetting, bolting etc.
1,046.07 kg 7.00 Item I-3 9.45 9,885.36
f 100mm x 50mm x 9.36kg/m plain channel welded to I-Beam
including cutting, drilling, assembling, welding, rivetting, bolting
etc.
432.94 kg 7.00 Item I-2 9.45 4,091.28
g Rolled 9mm thk x 70.66kg/m steel plate welded to I-Beam all
round for connection between beams including cutting, drilling,
assembling, welding, rivetting, bolting etc
249.90 kg 6.50 Item I-1 8.78 2,194.12
h Rolled 10mm thk x 78.44kg/m M.S stiffener plate including
cutting, drilling, assembling, welding, rivetting, bolting etc
42.00 kg 6.50 Item I-1 8.78 368.76
i Supply and fix M.S bolts complete with nuts and washers
(12mm dia)
2.98 kg 12.00 Item I-5(b) 16.20 48.28
j Supply and fix M.S bolts complete with nuts and washers
(25mm dia)
44.21 kg 12.00 Item I-5(a) 16.20 716.20
401,106.77 Total Cost For Bridge Works
PEMBINAAN JALAN BAWANG UBOR/KPG. UKONG, ULU TUBAI, LIMBANG, SARAWAK
Items Description Quantity Unit
Basic
Rate
(RM)
SOR
2008
Factored
Rate
(+35%)
(RM)
Total
(RM)
APPENDIX 2B
3 BRIDGE WORKS (Addition) -STEEL DECK
3.1 Supply Deliver and Construct 2 nos. of bridge pier to support
bailey to be constructed by others in the future.
a Rolled 305mm x 305mm x 110kg/m H-Beam including cutting,
drilling, assembling, welding, rivetting, bolting etc.
15,400.00 kg 7.00 Item I-2 9.45 145,530.00
b Rolled 10mm thk x 78.44kg/m2 M.S stiffener plate including
cutting, drilling, assembling, welding, rivetting, bolting etc 72.97 kg 6.50 Item I-1 8.78 640.68
146,170.68
Factored
Rate
(+35%)
(RM)
Total
(RM)
Total Cost For Bridge Works
PEMBINAAN JALAN BAWANG UBOR/KPG. UKONG, ULU TUBAI, LIMBANG, SARAWAK
Items Description Quantity Unit
Basic
Rate
(RM)
SOR
2008
APPENDIX 3B
3 BRIDGE WORKS (Deduction) -ABUTMENTS
3.2 Abutment
a Concrete, G30
15.53 m
3
310.00 Item D4(b) 418.50 6,499.31
b Rebar
1.27 T 3,600.00 Item D10 4,860.00 6,172.20
c Formwork
76.00 m
2
45.00 Item D6(b) 60.75 4,617.00
17,288.51 Total Cost For Bridge Works
PEMBINAAN JALAN BAWANG UBOR/KPG. UKONG, ULU TUBAI, LIMBANG, SARAWAK
Items Description Quantity Unit
Basic
Rate
(RM)
SOR
2008
Factored
Rate
(+35%)
(RM)
Total
(RM)
APPENDIX 3B
3 BRIDGE WORKS (Addition) -ABUTMENTS
3.2 Abutment
a Concrete, G30
31.00 m
3
310.00 Item D4(b) 418.50 12,973.50
b Rebar
2.89 T 3,600.00 Item D10 4,860.00 14,045.40
c Formwork
90.00 m
2
45.00 Item D6(b) 60.75 5,467.50
32,486.40 Total Cost For Bridge Works
PEMBINAAN JALAN BAWANG UBOR/KPG. UKONG, ULU TUBAI, LIMBANG, SARAWAK
Items Description Quantity Unit
Basic
Rate
(RM)
Total
(RM)
Factored
Rate
(+35%)
(RM)
SOR
2008
APPENDIX 4B
5.0 PILING WORKS (Deduction)
5.1 200x200 RC Piles
a) Supply, handle & pitch 200mm x 200mm initial/head pile 6.00m
long.
180.00 m 59.40 Item E19 80.19 14,434.20
b) Supply, handle & pitch 200mm x 200mm extension pile 6.00m
long.
540.00 m 55.60 Item E20 75.06 40,532.40
c) Drive to set 200mm x 200mm pile.
720.00 m 7.00 Item E45 9.45 6,804.00
d) Butt weld connection 0.60m girth between edges of and
including mild steel extension head, base cap plates, bars etc
and including coated heavily with bituminous compound for
jointing 200mm x 200mm R.C piles.
90.00 no. 90.00 Item E55 121.50 10,935.00
e) Cut off and dump away surplus length of 200mm x 200mm
precast concrete pile and strip off pile head, bend back
reinforcement for connection as specified.
30.00 no. 20.00 Item E61 27.00 810.00
73,515.60 Total Cost For Bridge Works
PEMBINAAN JALAN BAWANG UBOR/KPG. UKONG, ULU TUBAI, LIMBANG, SARAWAK
Items Description Quantity Unit
Basic
Rate
(RM)
SOR
2008
Factored
Rate
(+35%)
(RM)
Total
(RM)
APPENDIX 4B
5.0 PILING WORKS (Addition)
5.1
200x200 RC Vertical and Rake Piles
a) Supply, handle & pitch 200mm x 200mm initial/head pile 6.00m
long.
420.00 m 59.40 Item E19 80.19 33,679.80
b) Supply, handle & pitch 200mm x 200mm extension pile 6.00m
long.
1,260.00 m 55.60 Item E20 75.06 94,575.60
c) Drive to set 200mm x 200mm as raker piles. 1,680.00 m 15.00 Item E50 20.25 34,020.00
d) Butt weld connection 0.60m girth between edges of and
including mild steel extension head, base cap plates, bars etc
and including coated heavily with bituminous compound for
jointing 200mm x 200mm R.C piles.
210.00 no. 90.00 Item E55 121.50 25,515.00
e) Cut off and dump away surplus length of 200mm x 200mm
precast concrete pile and strip off pile head, bend back
reinforcement for connection as specified.
70.00 no. 20.00 Item E61 27.00 1,890.00
FSP IIIA Sheet Piles
l) Preliminaries - Lump
Sump
24,000.00 New rate 24,000.00 24,000.00
m) Mobilisation including all other ancilliary works, (Using hydraulic
excavator (type 400) mounted with 3.5mt vibro hammer) such
as transport of the machine, manpower, platforming works and
other works required.
1.00 NO 150,000.00 New rate 150,000.00 150,000.00
m) Supply, handle, pitch and drive FSP IIIA Sheet piles including
ties
280.00 m 385.00 New rate 519.75 145,530.00
509,210.40 Total Cost For Bridge Works
PEMBINAAN JALAN BAWANG UBOR/KPG. UKONG, ULU TUBAI, LIMBANG, SARAWAK
Items Description Quantity Unit
Basic
Rate
(RM)
Factored
Rate
(+35%)
(RM)
Total
(RM)
SOR
2008
CONTRACT NO. PWD/HO/B102/2011 APPENDIX 5
Summary of Cost
1 Deduction of Original Earthworks (Appendix 1A)
2 Addition of Revised Earthworks (Appendix 1B)
3
Deduction of Original Bridge Works - Steel Deck (Appendix 2A)
4 Addition Bridge Works - Steel Deck (Appendix 2B)
5
Deduction of Original Bridge Works - Abutments (Appendix 3A)
6 Addition Bridge Works - Abutments (Appendix 3B)
7 Deduction of Piling Works Piling Works (Appendix 4A)
8 Addition Piling Works (Appendix 4B)
Total Variation to the Cost of Contract 418,085.29
1,567,155.41
(1,345,026.72)
32,486.40
PEMBINAAN JALAN BAWANG UBOR/KPG. UKONG, ULU TUBAI, LIMBANG, SARAWAK
146,170.68
509,210.40
Items Description Total
(401,106.77)
(17,288.51)
(73,515.60)