Cost Control Spreadsheet - External Works
This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA
Overview
Download & View Cost Control Spreadsheet - External Works as PDF for free.
More details
- Words: 2,764
- Pages: 19
ITEM 1.0 2.0 3.0 4.0 5.0 6.0 7.0 8.0 9.0 10.0 11.0
DESCRIPTION SITE CLEARANCE AND EARTHWORKS ROAD AND CARPARK SURFACE WATER DRAINAGE SEWERAGE RETICULATION AND STP WATER RETICULATION FENCING AND GATE CONCRETE PAVEMENT AND PLAG POSTS COVERED BUS SHELTER WALKWAY/LINKWAY TURFING AND LANDSCAPING OTHER FACILITIES Bicycle shed Guard house Refuse chamber TNB sub-station Football field including sub-soil drainage Badminton courts Sepak takraw courts Setor sukan Surau Terrace steps at field
TENDER
BUDGET
214,046.77
164,988.00
ACTUAL 68,712.50
12.0 WORK OUTSIDE BOUNDRY Premix road and connection to existing main road
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
BILLS OF QUANTITIES SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT
LABOUR
MATERIAL
TOTAL LABOUR
TOTAL MATERIAL
AMOUNT (RM)
MARGIN
SITE CLEARANCE AND EARTHWORKS A B C D E
Allow for silt trap Allow for temporary drain Provide tyre wash Site clearance including cut down and clear away trees, etc. Earthwork cut and fill within site
No M No M2 M3
1 750 1 43952 49268
10,730.17 12.90 15,000.00 1.15 2.60
TOTAL SITE CLEARANCE AND EARTHWORKS
10,730.17 9,675.00 15,000.00 50,544.80 128,096.80
8,000.00 6.00 10,000.00 1.00 2.00
214,046.77
4,500.00 4,500.00
8,000.00 10,000.00 43,952.00 98,536.00 160,488.00
8,000.00 4,500.00 10,000.00 43,952.00 98,536.00 164,988.00
2,730.17 5,175.00 5,000.00 6,592.80 29,560.80 49,058.77
ROAD AND CARPARK A B C D E F
Road and carpark Road kerb Scupper drain 500mm long Road painting Road painting to carpark line Road furnitures
M2 M No M M No
4623 942 290 424 474 5
39.90 15.00 25.192 12.00 12.00 249.80
TOTAL ROAD AND CARPARK
184,457.70 14,130.00 7,305.68 5,088.00 5,688.00 1,249.00
10.00 7.00 3.00 -
27.00 11.00 15.00 1.90 1.90 220.00
217,918.38
46,230.00 6,594.00 870.00 53,694.00
124,821.00 10,362.00 4,350.00 805.60 900.60 1,100.00 142,339.20
171,051.00 16,956.00 5,220.00 805.60 900.60 1,100.00 196,033.20
13,406.70 (2,826.00) 2,085.68 4,282.40 4,787.40 149.00 21,885.18
SURFACE WATER DRAINAGE A B C D E F G H
457mm diameter block drain 305mm diameter block drain 381mm ditto 225mm halfround precast drain 900mm Diameter culvert 450mm x 450mm drain sump 900mm x 900mm ditto 1200mm x 1200mm culvert sump
M M M M M No No No
506 506 415 23 48 10 7 8
300.00 175.00 200.00 400.00 360.00 320.00 400.00 1,062.50
TOTAL SURFACE WATER DRAINAGE
151,800.00 88,550.00 83,000.00 9,200.00 17,280.00 3,200.00 2,800.00 8,500.00
25.00 25.00 25.00 150.00 40.00 -
250.00 120.00 170.00 150.00 200.00 300.00 600.00 1,066.67
364,330.00
12,650.00 12,650.00 10,375.00 3,450.00 1,920.00 41,045.00
126,500.00 60,720.00 70,550.00 3,450.00 9,600.00 3,000.00 4,200.00 8,533.36 286,553.36
139,150.00 73,370.00 80,925.00 6,900.00 11,520.00 3,000.00 4,200.00 8,533.36 327,598.36
12,650.00 15,180.00 2,075.00 2,300.00 5,760.00 200.00 (1,400.00) (33.36) 36,731.64
SEWERAGE RETICULATION AND STP A B C D E F G H
225mm Diameter VCP sewer pipe Manhole IL not exceeding 1.50m Manhole IL exceeding 1.50m but not exceeding 2.00m Manhole IL exceeding 2.00m but not exceeding 2.50m Manhole IL exceeding 2.50m but not exceeding 3.00m Manhole IL exceeding 3.00m but not exceeding 3.50m Connection to existing main sewer line Testing and commissioning TOTAL SEWERAGE RETICULATION AND STP
M No No No No No LS
580 2 2 8 6 1 1
85.00 1,100.00 1,500.00 1,700.00 1,800.00 2,000.00
49,300.00 2,200.00 3,000.00 13,600.00 10,800.00 2,000.00 2,300.00 1,930.00 85,130.00
-
80.00 1,000.00 1,300.00 1,500.00 1,600.00 1,800.00 2,000.00 1,700.00
-
46,400.00 2,000.00 2,600.00 12,000.00 9,600.00 1,800.00 2,000.00 76,400.00
46,400.00 2,000.00 2,600.00 12,000.00 9,600.00 1,800.00 2,000.00 76,400.00
2,900.00 200.00 400.00 1,600.00 1,200.00 200.00 300.00 1,930.00 8,730.00
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
BILLS OF QUANTITIES SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT
LABOUR
MATERIAL
TOTAL LABOUR
TOTAL MATERIAL
AMOUNT (RM)
MARGIN
WATER RETICULATION A B C D E F G H I J K L M
150mm diameter MS pipe Extra for bend 100mm Diameter HDPE pipe Extra for bend 50mm Diameter HDPE pipe Extra for bend Hydrant and chamber Sluice valve, air valve and chamber 25mm Diameter water meter and connection Bulk meter and connection charges Suction tank and 2 nos. of pumps Testing and commissioning SAJ's fees
M No M No M No No No No No Set No
509 8 340 14 184 4 3 15 1 2 1 1 1
150.00 200.00 100.00 120.00 80.00 100.00 2,500.00 500.00 500.00 500.00 6,560.00 2,000.00 3,000.00
TOTAL WATER RETICULATION
76,350.00 1,600.00 34,000.00 1,680.00 14,720.00 400.00 7,500.00 7,500.00 500.00 1,000.00 6,560.00 2,000.00 3,000.00
-
120.00 150.00 150.00 150.00 100.00 100.00 2,300.00 450.00 450.00 450.00 6,000.00
156,810.00
-
61,080.00 1,200.00 51,000.00 2,100.00 18,400.00 400.00 6,900.00 6,750.00 450.00 900.00 6,000.00 1,700.00 2,550.00 159,430.00
61,080.00 1,200.00 51,000.00 2,100.00 18,400.00 400.00 6,900.00 6,750.00 450.00 900.00 6,000.00 1,700.00 2,550.00 159,430.00
15,270.00 400.00 (17,000.00) (420.00) (3,680.00) 600.00 750.00 50.00 100.00 560.00 300.00 450.00 (2,620.00)
FENCING AND GATE A B C D
1.80m high PVC coated fence with barbed wires 7.00m wide main entrance sliding gate 1.00m wide side gate Gate wall
M No No No
935 1 3 2
50.00 2,025.00 500.00 2,000.00
TOTAL FENCING AND GATES
46,750.00 2,025.00 1,500.00 4,000.00
-
49.00 2,800.00 380.00 1,900.00
54,275.00
-
45,815.00 2,800.00 1,140.00 3,800.00 53,555.00
45,815.00 2,800.00 1,140.00 3,800.00 53,555.00
935.00 (775.00) 360.00 200.00 720.00
CONCRETE PAVEMENT AND PLAG POSTS A B C D
Interlocking concrete pavement at assembly areas Terrace steps/seating at assembly areas RC staircase/steps Stainless steel flag post
M2 M2 M2 No
810 1000 42 6
62.00 62.00 62.00 751.00
TOTAL CONCRETE PAVEMENT AND FLAG POST
50,220.00 62,000.00 2,604.00 4,506.00
-
50.00 50.00 50.00 700.00
119,330.00
-
40,500.00 50,000.00 2,100.00 4,200.00 96,800.00
40,500.00 50,000.00 2,100.00 4,200.00 96,800.00
9,720.00 12,000.00 504.00 306.00 22,530.00
COVERED BUS SHELTER A B
Covered bus shelter Premix at bus parking and bus lay-by
M2 M2
120 1006
234.07 39.90
TOTAL COVERED BUS SHELTER
28,088.40 40,139.40
10.00
220.00 27.00
68,227.80
10,060.00 10,060.00
26,400.00 27,162.00 53,562.00
26,400.00 37,222.00 63,622.00
1,688.40 2,917.40 4,605.80
WALKWAY/LINKWAY A B
Interlocking pavement walkway Covered linkway/walkway
M2 M2 WALKWAY/LINKWAY
72 360
62.00 248.60
4,464.00 89,496.00 93,960.00
-
50.00 220.00
-
3,600.00 79,200.00 82,800.00
3,600.00 79,200.00 82,800.00
864.00 10,296.00 11,160.00
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
BILLS OF QUANTITIES SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT
LABOUR
MATERIAL
TOTAL LABOUR
TOTAL MATERIAL
AMOUNT (RM)
MARGIN
TURFING AND LANDSCAPING A B C
Spot turfing Close turfing at slope areas Landscaping
M2 M2 LS
17655 3000
2.20 2.50
TOTAL TURFING AND LANDSCAPING
38,841.00 7,500.00 18,624.00
-
2.00 2.30 18,000.00
64,965.00
-
35,310.00 6,900.00 -
35,310.00 6,900.00 -
3,531.00 600.00 18,624.00
64,965.00
64,965.00
64,965.00
51,000.00 127,500.00 13,600.00 13,600.00 8,262.00
51,000.00 127,500.00 13,600.00 13,600.00 8,262.00
9,000.00 12,000.00 15,000.00 45,000.00 22,500.00 2,400.00 2,400.00 150,000.00 185,000.00 1,458.00
OTHER FACILITIES A B C D E F G H I J
Bicycle shed Guard house Refuse chamber TNB sub-station Football field including sub-soil drainage Badminton courts Sepak takraw courts Setor sukan Surau Terrace steps at field
No No No No No No No No No M2
1 1 1 1 1 2 2 1 1 108
60,000.00 12,000.00 15,000.00 45,000.00 150,000.00 16,000.00 16,000.00 150,000.00 185,000.00 9,720.00
TOTAL OTHER FACALITIES
-
-
51,000.00 127,500.00 6,800.00 6,800.00 76.50
658,720.00
-
213,962.00
213,962.00
444,758.00
WORK OUTSIDE BOUNDRY A
Premix road and connection to existing main road TOTAL WORK OUTSIDE BOUNDRY
M2
2800
40.00
112,000.00 112,000.00
10
27
28,000.00 28,000.00
75,600.00 75,600.00
103,600.00 103,600.00
8,400.00 8,400.00
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
THE DESIGN, CONSTRUCTION AND COMPLETION OF EDUCATION COMPLEX. COST CONTROL MASTERPLAN IN TENDER VS. BUDGET COMPARISON. SITE CLEARANCE AND EARTHWORKS TENDER ITEM
DESCRIPTION
UNIT
QTY
RATE
BUDGET AMOUNT
LABOUR
MATERIAL
TOT AL LA BOUR
(RM)
(RM)
(RM)
(RM)
TOT AL MAT ERIAL (RM)
TOTAL AMOUNT (RM)
ESTIM AT ED & BASEL IN E MARGI N (RM)
SITE CLEARANCE AND EARTHWORKS A B C D E F G H
Allow for silt trap Allow for temporary drain Provide tyre wash Site clearance incl. cut down & clear away trees, etc. Earthwork cut and fill within site To execute suitable fill material w/o transport out including stock pile works for backfilling works Backfilling suitable fill material (in conjuction with item 2) including transport, lay and compact Setting Out TOTAL SITE CLEARANCE AND EARTHWORKS
No M No M2 M3 M3
1 750 1 43952 49268
10,730.17 12.90 15,000.00 1.15 2.60
10,730.17 9,675.00 15,000.00 50,544.80 128,096.80
8,000.00 6.00 10,000.00 1.00 2.00
4,500.00 -
8,000.00 10,000.00 43,952.00 98,536.00
8,000.00 4,500.00 10,000.00 43,952.00 98,536.00
2,730.17 5,175.00 5,000.00 6,592.80 29,560.80
M3 LS 214,046.77
4,500.00
160,488.00
164,988.00
49,058.77
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
QUOTATION FOR EXTERNAL WORKS SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR ROAD AND CARPARK
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
LABOUR
MATERIAL
TOT AL LABOU R
TOT AL MA TER IAL
AMOU NT (R M)
MARGIN
ROAD AND CARPARK A B C D E F
Road and carpark Road kerb Scupper drain 500mm long Road painting Road painting to carpark line Road furnitures
M2 M No M M No TOTAL ROAD AND CARPARK
4623 942 290 424 474 5
39.90 15.00 25.192 12.00 12.00 249.80
184,457.70 14,130.00 7,305.68 5,088.00 5,688.00 1,249.00 217,918.38
10.00 7.00 3.00 -
27.00 11.00 15.00 1.90 1.90 220.00
46,230.00 6,594.00 870.00 53,694.00
124,821.00 10,362.00 4,350.00 805.60 900.60 1,100.00 142,339.20
171,051.00 16,956.00 5,220.00 805.60 900.60 1,100.00 196,033.20
13,406.70 (2,826.00) 2,085.68 4,282.40 4,787.40 149.00 21,885.18
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
QUOTATION FOR EXTERNAL WORKS SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR SURFACE WATER DRAINAGE
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
LABOUR
MATERIAL
TOT AL LABOU R
TOT AL MA TERIA L
AMOU NT (R M)
MARGIN
SURFACE WATER DRAINAGE A B C D E F G H
457mm diameter block drain 305mm diameter block drain 381mm ditto 225mm halfround precast drain 900mm Diameter culvert 450mm x 450mm drain sump 900mm x 900mm ditto 1200mm x 1200mm culvert sump TOTAL SURFACE WATER DRAINAGE
M M M M M No No No
506 506 415 23 48 10 7 8
300.00 175.00 200.00 400.00 360.00 320.00 400.00 1,062.50
151,800.00 88,550.00 83,000.00 9,200.00 17,280.00 3,200.00 2,800.00 8,500.00 364,330.00
25.00 25.00 25.00 150.00 40.00 -
250.00 120.00 170.00 150.00 200.00 300.00 600.00 1,066.67
12,650.00 12,650.00 10,375.00 3,450.00 1,920.00 -
126,500.00 60,720.00 70,550.00 3,450.00 9,600.00 3,000.00 4,200.00 8,533.36
### 286,553.36
139,150.00 73,370.00 80,925.00 6,900.00 11,520.00 3,000.00 4,200.00 8,533.36 ###
12,650.00 15,180.00 2,075.00 2,300.00 5,760.00 200.00 (1,400.00) (33.36) 36,731.64
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
BILLS OF QUANTITIES SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR SEWERAGE RETICULATION AND STP
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
LABOUR
MATERIAL
TOT AL LABOU R
TOT AL MA TERIAL
AMOU NT (R M)
MARGIN
SEWERAGE RETICULATION AND STP A B C D E F G H
225mm Diameter VCP sewer pipe Manhole IL not exceeding 1.50m Manhole IL exceeding 1.50m but not exceeding 2.00m Manhole IL exceeding 2.00m but not exceeding 2.50m Manhole IL exceeding 2.50m but not exceeding 3.00m Manhole IL exceeding 3.00m but not exceeding 3.50m Connection to existing main sewer line Testing and commissioning TOTAL SEWERAGE RETICULATION AND STP
M No No No No No LS LS
580 2 2 8 6 1 1 1
85.00 1,100.00 1,500.00 1,700.00 1,800.00 2,000.00
49,300.00 2,200.00 3,000.00 13,600.00 10,800.00 2,000.00 2,300.00 1,930.00 85,130.00
-
80.00 1,000.00 1,300.00 1,500.00 1,600.00 1,800.00 2,000.00 1,700.00
-
46,400.00 2,000.00 2,600.00 12,000.00 9,600.00 1,800.00 2,000.00 1,700.00 78,100.00
46,400.00 2,000.00 2,600.00 12,000.00 9,600.00 1,800.00 2,000.00 1,700.00 78,100.00
2,900.00 200.00 400.00 1,600.00 1,200.00 200.00 300.00 230.00 7,030.00
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
BILLS OF QUANTITIES SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR WATER RETICULATION
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
LABOUR
MATERIAL
TOT AL LABO UR
TOT AL MA TERIA L
AMOU NT (R M)
MARGIN
WATER RETICULATION A B C D E F G H I J K L M
150mm diameter MS pipe Extra for bend 100mm Diameter HDPE pipe Extra for bend 50mm Diameter HDPE pipe Extra for bend Hydrant and chamber Sluice valve, air valve and chamber 25mm Diameter water meter and connection Bulk meter and connection charges Suction tank and 2 nos. of pumps Testing and commissioning SAJ's fees TOTAL WATER RETICULATION
M No M No M No No No No No Set No LS
509 8 340 14 184 4 3 15 1 2 1 1 1
150.00 200.00 100.00 120.00 80.00 100.00 2,500.00 500.00 500.00 500.00 6,560.00 2,000.00 3,000.00
76,350.00 1,600.00 34,000.00 1,680.00 14,720.00 400.00 7,500.00 7,500.00 500.00 1,000.00 6,560.00 2,000.00 3,000.00 156,810.00
-
120.00 150.00 150.00 150.00 100.00 100.00 2,300.00 450.00 450.00 450.00 6,000.00
-
61,080.00 1,200.00 51,000.00 2,100.00 18,400.00 400.00 6,900.00 6,750.00 450.00 900.00 6,000.00 1,700.00 2,550.00 159,430.00
61,080.00 1,200.00 51,000.00 2,100.00 18,400.00 400.00 6,900.00 6,750.00 450.00 900.00 6,000.00 1,700.00 2,550.00 ###
15,270.00 400.00 (17,000.00) (420.00) (3,680.00) 600.00 750.00 50.00 100.00 560.00 300.00 450.00 (2,620.00)
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
BILLS OF QUANTITIES SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR FENCING AND GATE
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
LABOUR
MATERIAL
TOT AL LAB OU R
TOT AL MA TERIA L
AMOU NT (R M)
MARGIN
FENCING AND GATE A B C D
1.80m high PVC coated fence with barbed wires 7.00m wide main entrance sliding gate 1.00m wide side gate Gate wall TOTAL FENCING AND GATES
M No No No
935 50.00 1 2,025.00 3 500.00 2 2,000.00
46,750.00 2,025.00 1,500.00 4,000.00 54,275.00
-
49.00 2,800.00 380.00 1,900.00
-
45,815.00 2,800.00 1,140.00 3,800.00 53,555.00
45,815.00 2,800.00 1,140.00 3,800.00 53,555.00
935.00 (775.00) 360.00 200.00 720.00
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
BILLS OF QUANTITIES SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR CONCRETE PAVEMENT AND PLAG POSTS
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
LABOUR
MATERIAL
TOT AL LAB OU R
TOT AL MA TER IAL
AMOU NT (R M)
MARGIN
CONCRETE PAVEMENT AND PLAG POSTS A B C D
Interlocking concrete pavement at assembly areas Terrace steps/seating at assembly areas RC staircase/steps Stainless steel flag post TOTAL CONCRETE PAVEMENT AND FLAG POST
M2 M2 M2 No
810 1000 42 6
62.00 62.00 62.00 751.00
50,220.00 62,000.00 2,604.00 4,506.00 119,330.00
-
50.00 50.00 50.00 700.00
-
40,500.00 50,000.00 2,100.00 4,200.00 96,800.00
40,500.00 50,000.00 2,100.00 4,200.00 96,800.00
9,720.00 12,000.00 504.00 306.00 22,530.00
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
BILLS OF QUANTITIES SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR COVERED BUS SHELTER
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
LABOUR
MATERIAL
TOT AL LAB OU R
TOT AL MA TERIA L
AMOU NT (R M)
MARGIN
COVERED BUS SHELTER A B
Covered bus shelter Premix at bus parking and bus lay-by TOTAL COVERED BUS SHELTER
M2 M2
120 234.07 1006 39.90
28,088.40 40,139.40 68,227.80
10.00
220.00 27.00
10,060.00 10,060.00
26,400.00 27,162.00 53,562.00
26,400.00 37,222.00 63,622.00
1,688.40 2,917.40 4,605.80
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
BILLS OF QUANTITIES SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR WALKWAY/LINKWAY
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
LABOUR
MATERIAL
TOT AL LAB OU R
TOT AL MA TER IAL
AMOUNT (RM)
MARGIN
WALKWAY/LINKWAY A B
Interlocking pavement walkway Covered linkway/walkway
M2 M2 WALKWAY/LINKWAY
72 360
62.00 248.60
4,464.00 89,496.00 93,960.00
-
50.00 220.00
-
3,600.00 79,200.00 82,800.00
3,600.00 79,200.00 82,800.00
864.00 10,296.00 11,160.00
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
BILLS OF QUANTITIES SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR TURFING AND LANDSCAPING
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
LABOUR
MATERIAL
TOT AL LABOU R
TOT AL MAT ERIA L
AMOUNT (R M)
MARGIN
TURFING AND LANDSCAPING A B C
Spot turfing Close turfing at slope areas Landscaping TOTAL TURFING AND LANDSCAPING
M2 M2 LS
17655 3000
2.20 2.50
38,841.00 7,500.00 18,624.00 64,965.00
-
2.00 2.30 18,000.00
-
35,310.00 6,900.00 64,965.00
35,310.00 6,900.00 64,965.00
3,531.00 600.00 18,624.00 64,965.00
64,965.00
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
BILLS OF QUANTITIES SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR OTHER FACILITIES
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
LABOUR
MATERIAL
TOT AL LABOU R
TOT AL MA TERIAL
AMOU NT (R M)
MARGIN
51,000.00 127,500.00 13,600.00 13,600.00 8,262.00
9,000.00 12,000.00 15,000.00 45,000.00 22,500.00 2,400.00 2,400.00 150,000.00 185,000.00 1,458.00
OTHER FACILITIES A B C D E F G H I J
Bicycle shed Guard house Refuse chamber TNB sub-station Football field including sub-soil drainage Badminton courts Sepak takraw courts Setor sukan Surau Terrace steps at field TOTAL OTHER FACALITIES
No No No No No No No No No M2
1 1 1 1 1 2 2 1 1 108
60,000.00 12,000.00 15,000.00 45,000.00 150,000.00 8,000.00 8,000.00 150,000.00 185,000.00 90.00
60,000.00 12,000.00 15,000.00 45,000.00 150,000.00 16,000.00 16,000.00 150,000.00 185,000.00 9,720.00 658,720.00
-
-
51,000.00 127,500.00 6,800.00 6,800.00 76.50
-
51,000.00 127,500.00 13,600.00 13,600.00 8,262.00 213,962.00
213,962.00
444,758.00
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
BILLS OF QUANTITIES SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR WORK OUTSIDE BOUNDRY
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT
LABOUR
TOT AL LABOU R
MATERIAL
TOT AL MA TER IAL
AMOU NT (R M)
MARGIN
WORK OUTSIDE BOUNDRY A
Premix road and connection to existing main road TOTAL WORK OUTSIDE BOUNDRY
M2
2800
40.00
112,000.00 112,000.00
10
27
28,000.00 28,000.00
75,600.00 75,600.00
103,600.00 ###
8,400.00 8,400.00
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
DESCRIPTION SITE CLEARANCE AND EARTHWORKS ROAD AND CARPARK SURFACE WATER DRAINAGE SEWERAGE RETICULATION AND STP WATER RETICULATION FENCING AND GATE CONCRETE PAVEMENT AND PLAG POSTS COVERED BUS SHELTER WALKWAY/LINKWAY TURFING AND LANDSCAPING OTHER FACILITIES Bicycle shed Guard house Refuse chamber TNB sub-station Football field including sub-soil drainage Badminton courts Sepak takraw courts Setor sukan Surau Terrace steps at field
TENDER
BUDGET
214,046.77
164,988.00
ACTUAL 68,712.50
12.0 WORK OUTSIDE BOUNDRY Premix road and connection to existing main road
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
BILLS OF QUANTITIES SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT
LABOUR
MATERIAL
TOTAL LABOUR
TOTAL MATERIAL
AMOUNT (RM)
MARGIN
SITE CLEARANCE AND EARTHWORKS A B C D E
Allow for silt trap Allow for temporary drain Provide tyre wash Site clearance including cut down and clear away trees, etc. Earthwork cut and fill within site
No M No M2 M3
1 750 1 43952 49268
10,730.17 12.90 15,000.00 1.15 2.60
TOTAL SITE CLEARANCE AND EARTHWORKS
10,730.17 9,675.00 15,000.00 50,544.80 128,096.80
8,000.00 6.00 10,000.00 1.00 2.00
214,046.77
4,500.00 4,500.00
8,000.00 10,000.00 43,952.00 98,536.00 160,488.00
8,000.00 4,500.00 10,000.00 43,952.00 98,536.00 164,988.00
2,730.17 5,175.00 5,000.00 6,592.80 29,560.80 49,058.77
ROAD AND CARPARK A B C D E F
Road and carpark Road kerb Scupper drain 500mm long Road painting Road painting to carpark line Road furnitures
M2 M No M M No
4623 942 290 424 474 5
39.90 15.00 25.192 12.00 12.00 249.80
TOTAL ROAD AND CARPARK
184,457.70 14,130.00 7,305.68 5,088.00 5,688.00 1,249.00
10.00 7.00 3.00 -
27.00 11.00 15.00 1.90 1.90 220.00
217,918.38
46,230.00 6,594.00 870.00 53,694.00
124,821.00 10,362.00 4,350.00 805.60 900.60 1,100.00 142,339.20
171,051.00 16,956.00 5,220.00 805.60 900.60 1,100.00 196,033.20
13,406.70 (2,826.00) 2,085.68 4,282.40 4,787.40 149.00 21,885.18
SURFACE WATER DRAINAGE A B C D E F G H
457mm diameter block drain 305mm diameter block drain 381mm ditto 225mm halfround precast drain 900mm Diameter culvert 450mm x 450mm drain sump 900mm x 900mm ditto 1200mm x 1200mm culvert sump
M M M M M No No No
506 506 415 23 48 10 7 8
300.00 175.00 200.00 400.00 360.00 320.00 400.00 1,062.50
TOTAL SURFACE WATER DRAINAGE
151,800.00 88,550.00 83,000.00 9,200.00 17,280.00 3,200.00 2,800.00 8,500.00
25.00 25.00 25.00 150.00 40.00 -
250.00 120.00 170.00 150.00 200.00 300.00 600.00 1,066.67
364,330.00
12,650.00 12,650.00 10,375.00 3,450.00 1,920.00 41,045.00
126,500.00 60,720.00 70,550.00 3,450.00 9,600.00 3,000.00 4,200.00 8,533.36 286,553.36
139,150.00 73,370.00 80,925.00 6,900.00 11,520.00 3,000.00 4,200.00 8,533.36 327,598.36
12,650.00 15,180.00 2,075.00 2,300.00 5,760.00 200.00 (1,400.00) (33.36) 36,731.64
SEWERAGE RETICULATION AND STP A B C D E F G H
225mm Diameter VCP sewer pipe Manhole IL not exceeding 1.50m Manhole IL exceeding 1.50m but not exceeding 2.00m Manhole IL exceeding 2.00m but not exceeding 2.50m Manhole IL exceeding 2.50m but not exceeding 3.00m Manhole IL exceeding 3.00m but not exceeding 3.50m Connection to existing main sewer line Testing and commissioning TOTAL SEWERAGE RETICULATION AND STP
M No No No No No LS
580 2 2 8 6 1 1
85.00 1,100.00 1,500.00 1,700.00 1,800.00 2,000.00
49,300.00 2,200.00 3,000.00 13,600.00 10,800.00 2,000.00 2,300.00 1,930.00 85,130.00
-
80.00 1,000.00 1,300.00 1,500.00 1,600.00 1,800.00 2,000.00 1,700.00
-
46,400.00 2,000.00 2,600.00 12,000.00 9,600.00 1,800.00 2,000.00 76,400.00
46,400.00 2,000.00 2,600.00 12,000.00 9,600.00 1,800.00 2,000.00 76,400.00
2,900.00 200.00 400.00 1,600.00 1,200.00 200.00 300.00 1,930.00 8,730.00
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
BILLS OF QUANTITIES SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT
LABOUR
MATERIAL
TOTAL LABOUR
TOTAL MATERIAL
AMOUNT (RM)
MARGIN
WATER RETICULATION A B C D E F G H I J K L M
150mm diameter MS pipe Extra for bend 100mm Diameter HDPE pipe Extra for bend 50mm Diameter HDPE pipe Extra for bend Hydrant and chamber Sluice valve, air valve and chamber 25mm Diameter water meter and connection Bulk meter and connection charges Suction tank and 2 nos. of pumps Testing and commissioning SAJ's fees
M No M No M No No No No No Set No
509 8 340 14 184 4 3 15 1 2 1 1 1
150.00 200.00 100.00 120.00 80.00 100.00 2,500.00 500.00 500.00 500.00 6,560.00 2,000.00 3,000.00
TOTAL WATER RETICULATION
76,350.00 1,600.00 34,000.00 1,680.00 14,720.00 400.00 7,500.00 7,500.00 500.00 1,000.00 6,560.00 2,000.00 3,000.00
-
120.00 150.00 150.00 150.00 100.00 100.00 2,300.00 450.00 450.00 450.00 6,000.00
156,810.00
-
61,080.00 1,200.00 51,000.00 2,100.00 18,400.00 400.00 6,900.00 6,750.00 450.00 900.00 6,000.00 1,700.00 2,550.00 159,430.00
61,080.00 1,200.00 51,000.00 2,100.00 18,400.00 400.00 6,900.00 6,750.00 450.00 900.00 6,000.00 1,700.00 2,550.00 159,430.00
15,270.00 400.00 (17,000.00) (420.00) (3,680.00) 600.00 750.00 50.00 100.00 560.00 300.00 450.00 (2,620.00)
FENCING AND GATE A B C D
1.80m high PVC coated fence with barbed wires 7.00m wide main entrance sliding gate 1.00m wide side gate Gate wall
M No No No
935 1 3 2
50.00 2,025.00 500.00 2,000.00
TOTAL FENCING AND GATES
46,750.00 2,025.00 1,500.00 4,000.00
-
49.00 2,800.00 380.00 1,900.00
54,275.00
-
45,815.00 2,800.00 1,140.00 3,800.00 53,555.00
45,815.00 2,800.00 1,140.00 3,800.00 53,555.00
935.00 (775.00) 360.00 200.00 720.00
CONCRETE PAVEMENT AND PLAG POSTS A B C D
Interlocking concrete pavement at assembly areas Terrace steps/seating at assembly areas RC staircase/steps Stainless steel flag post
M2 M2 M2 No
810 1000 42 6
62.00 62.00 62.00 751.00
TOTAL CONCRETE PAVEMENT AND FLAG POST
50,220.00 62,000.00 2,604.00 4,506.00
-
50.00 50.00 50.00 700.00
119,330.00
-
40,500.00 50,000.00 2,100.00 4,200.00 96,800.00
40,500.00 50,000.00 2,100.00 4,200.00 96,800.00
9,720.00 12,000.00 504.00 306.00 22,530.00
COVERED BUS SHELTER A B
Covered bus shelter Premix at bus parking and bus lay-by
M2 M2
120 1006
234.07 39.90
TOTAL COVERED BUS SHELTER
28,088.40 40,139.40
10.00
220.00 27.00
68,227.80
10,060.00 10,060.00
26,400.00 27,162.00 53,562.00
26,400.00 37,222.00 63,622.00
1,688.40 2,917.40 4,605.80
WALKWAY/LINKWAY A B
Interlocking pavement walkway Covered linkway/walkway
M2 M2 WALKWAY/LINKWAY
72 360
62.00 248.60
4,464.00 89,496.00 93,960.00
-
50.00 220.00
-
3,600.00 79,200.00 82,800.00
3,600.00 79,200.00 82,800.00
864.00 10,296.00 11,160.00
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
BILLS OF QUANTITIES SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT
LABOUR
MATERIAL
TOTAL LABOUR
TOTAL MATERIAL
AMOUNT (RM)
MARGIN
TURFING AND LANDSCAPING A B C
Spot turfing Close turfing at slope areas Landscaping
M2 M2 LS
17655 3000
2.20 2.50
TOTAL TURFING AND LANDSCAPING
38,841.00 7,500.00 18,624.00
-
2.00 2.30 18,000.00
64,965.00
-
35,310.00 6,900.00 -
35,310.00 6,900.00 -
3,531.00 600.00 18,624.00
64,965.00
64,965.00
64,965.00
51,000.00 127,500.00 13,600.00 13,600.00 8,262.00
51,000.00 127,500.00 13,600.00 13,600.00 8,262.00
9,000.00 12,000.00 15,000.00 45,000.00 22,500.00 2,400.00 2,400.00 150,000.00 185,000.00 1,458.00
OTHER FACILITIES A B C D E F G H I J
Bicycle shed Guard house Refuse chamber TNB sub-station Football field including sub-soil drainage Badminton courts Sepak takraw courts Setor sukan Surau Terrace steps at field
No No No No No No No No No M2
1 1 1 1 1 2 2 1 1 108
60,000.00 12,000.00 15,000.00 45,000.00 150,000.00 16,000.00 16,000.00 150,000.00 185,000.00 9,720.00
TOTAL OTHER FACALITIES
-
-
51,000.00 127,500.00 6,800.00 6,800.00 76.50
658,720.00
-
213,962.00
213,962.00
444,758.00
WORK OUTSIDE BOUNDRY A
Premix road and connection to existing main road TOTAL WORK OUTSIDE BOUNDRY
M2
2800
40.00
112,000.00 112,000.00
10
27
28,000.00 28,000.00
75,600.00 75,600.00
103,600.00 103,600.00
8,400.00 8,400.00
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
THE DESIGN, CONSTRUCTION AND COMPLETION OF EDUCATION COMPLEX. COST CONTROL MASTERPLAN IN TENDER VS. BUDGET COMPARISON. SITE CLEARANCE AND EARTHWORKS TENDER ITEM
DESCRIPTION
UNIT
QTY
RATE
BUDGET AMOUNT
LABOUR
MATERIAL
TOT AL LA BOUR
(RM)
(RM)
(RM)
(RM)
TOT AL MAT ERIAL (RM)
TOTAL AMOUNT (RM)
ESTIM AT ED & BASEL IN E MARGI N (RM)
SITE CLEARANCE AND EARTHWORKS A B C D E F G H
Allow for silt trap Allow for temporary drain Provide tyre wash Site clearance incl. cut down & clear away trees, etc. Earthwork cut and fill within site To execute suitable fill material w/o transport out including stock pile works for backfilling works Backfilling suitable fill material (in conjuction with item 2) including transport, lay and compact Setting Out TOTAL SITE CLEARANCE AND EARTHWORKS
No M No M2 M3 M3
1 750 1 43952 49268
10,730.17 12.90 15,000.00 1.15 2.60
10,730.17 9,675.00 15,000.00 50,544.80 128,096.80
8,000.00 6.00 10,000.00 1.00 2.00
4,500.00 -
8,000.00 10,000.00 43,952.00 98,536.00
8,000.00 4,500.00 10,000.00 43,952.00 98,536.00
2,730.17 5,175.00 5,000.00 6,592.80 29,560.80
M3 LS 214,046.77
4,500.00
160,488.00
164,988.00
49,058.77
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
QUOTATION FOR EXTERNAL WORKS SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR ROAD AND CARPARK
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
LABOUR
MATERIAL
TOT AL LABOU R
TOT AL MA TER IAL
AMOU NT (R M)
MARGIN
ROAD AND CARPARK A B C D E F
Road and carpark Road kerb Scupper drain 500mm long Road painting Road painting to carpark line Road furnitures
M2 M No M M No TOTAL ROAD AND CARPARK
4623 942 290 424 474 5
39.90 15.00 25.192 12.00 12.00 249.80
184,457.70 14,130.00 7,305.68 5,088.00 5,688.00 1,249.00 217,918.38
10.00 7.00 3.00 -
27.00 11.00 15.00 1.90 1.90 220.00
46,230.00 6,594.00 870.00 53,694.00
124,821.00 10,362.00 4,350.00 805.60 900.60 1,100.00 142,339.20
171,051.00 16,956.00 5,220.00 805.60 900.60 1,100.00 196,033.20
13,406.70 (2,826.00) 2,085.68 4,282.40 4,787.40 149.00 21,885.18
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
QUOTATION FOR EXTERNAL WORKS SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR SURFACE WATER DRAINAGE
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
LABOUR
MATERIAL
TOT AL LABOU R
TOT AL MA TERIA L
AMOU NT (R M)
MARGIN
SURFACE WATER DRAINAGE A B C D E F G H
457mm diameter block drain 305mm diameter block drain 381mm ditto 225mm halfround precast drain 900mm Diameter culvert 450mm x 450mm drain sump 900mm x 900mm ditto 1200mm x 1200mm culvert sump TOTAL SURFACE WATER DRAINAGE
M M M M M No No No
506 506 415 23 48 10 7 8
300.00 175.00 200.00 400.00 360.00 320.00 400.00 1,062.50
151,800.00 88,550.00 83,000.00 9,200.00 17,280.00 3,200.00 2,800.00 8,500.00 364,330.00
25.00 25.00 25.00 150.00 40.00 -
250.00 120.00 170.00 150.00 200.00 300.00 600.00 1,066.67
12,650.00 12,650.00 10,375.00 3,450.00 1,920.00 -
126,500.00 60,720.00 70,550.00 3,450.00 9,600.00 3,000.00 4,200.00 8,533.36
### 286,553.36
139,150.00 73,370.00 80,925.00 6,900.00 11,520.00 3,000.00 4,200.00 8,533.36 ###
12,650.00 15,180.00 2,075.00 2,300.00 5,760.00 200.00 (1,400.00) (33.36) 36,731.64
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
BILLS OF QUANTITIES SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR SEWERAGE RETICULATION AND STP
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
LABOUR
MATERIAL
TOT AL LABOU R
TOT AL MA TERIAL
AMOU NT (R M)
MARGIN
SEWERAGE RETICULATION AND STP A B C D E F G H
225mm Diameter VCP sewer pipe Manhole IL not exceeding 1.50m Manhole IL exceeding 1.50m but not exceeding 2.00m Manhole IL exceeding 2.00m but not exceeding 2.50m Manhole IL exceeding 2.50m but not exceeding 3.00m Manhole IL exceeding 3.00m but not exceeding 3.50m Connection to existing main sewer line Testing and commissioning TOTAL SEWERAGE RETICULATION AND STP
M No No No No No LS LS
580 2 2 8 6 1 1 1
85.00 1,100.00 1,500.00 1,700.00 1,800.00 2,000.00
49,300.00 2,200.00 3,000.00 13,600.00 10,800.00 2,000.00 2,300.00 1,930.00 85,130.00
-
80.00 1,000.00 1,300.00 1,500.00 1,600.00 1,800.00 2,000.00 1,700.00
-
46,400.00 2,000.00 2,600.00 12,000.00 9,600.00 1,800.00 2,000.00 1,700.00 78,100.00
46,400.00 2,000.00 2,600.00 12,000.00 9,600.00 1,800.00 2,000.00 1,700.00 78,100.00
2,900.00 200.00 400.00 1,600.00 1,200.00 200.00 300.00 230.00 7,030.00
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
BILLS OF QUANTITIES SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR WATER RETICULATION
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
LABOUR
MATERIAL
TOT AL LABO UR
TOT AL MA TERIA L
AMOU NT (R M)
MARGIN
WATER RETICULATION A B C D E F G H I J K L M
150mm diameter MS pipe Extra for bend 100mm Diameter HDPE pipe Extra for bend 50mm Diameter HDPE pipe Extra for bend Hydrant and chamber Sluice valve, air valve and chamber 25mm Diameter water meter and connection Bulk meter and connection charges Suction tank and 2 nos. of pumps Testing and commissioning SAJ's fees TOTAL WATER RETICULATION
M No M No M No No No No No Set No LS
509 8 340 14 184 4 3 15 1 2 1 1 1
150.00 200.00 100.00 120.00 80.00 100.00 2,500.00 500.00 500.00 500.00 6,560.00 2,000.00 3,000.00
76,350.00 1,600.00 34,000.00 1,680.00 14,720.00 400.00 7,500.00 7,500.00 500.00 1,000.00 6,560.00 2,000.00 3,000.00 156,810.00
-
120.00 150.00 150.00 150.00 100.00 100.00 2,300.00 450.00 450.00 450.00 6,000.00
-
61,080.00 1,200.00 51,000.00 2,100.00 18,400.00 400.00 6,900.00 6,750.00 450.00 900.00 6,000.00 1,700.00 2,550.00 159,430.00
61,080.00 1,200.00 51,000.00 2,100.00 18,400.00 400.00 6,900.00 6,750.00 450.00 900.00 6,000.00 1,700.00 2,550.00 ###
15,270.00 400.00 (17,000.00) (420.00) (3,680.00) 600.00 750.00 50.00 100.00 560.00 300.00 450.00 (2,620.00)
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
BILLS OF QUANTITIES SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR FENCING AND GATE
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
LABOUR
MATERIAL
TOT AL LAB OU R
TOT AL MA TERIA L
AMOU NT (R M)
MARGIN
FENCING AND GATE A B C D
1.80m high PVC coated fence with barbed wires 7.00m wide main entrance sliding gate 1.00m wide side gate Gate wall TOTAL FENCING AND GATES
M No No No
935 50.00 1 2,025.00 3 500.00 2 2,000.00
46,750.00 2,025.00 1,500.00 4,000.00 54,275.00
-
49.00 2,800.00 380.00 1,900.00
-
45,815.00 2,800.00 1,140.00 3,800.00 53,555.00
45,815.00 2,800.00 1,140.00 3,800.00 53,555.00
935.00 (775.00) 360.00 200.00 720.00
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
BILLS OF QUANTITIES SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR CONCRETE PAVEMENT AND PLAG POSTS
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
LABOUR
MATERIAL
TOT AL LAB OU R
TOT AL MA TER IAL
AMOU NT (R M)
MARGIN
CONCRETE PAVEMENT AND PLAG POSTS A B C D
Interlocking concrete pavement at assembly areas Terrace steps/seating at assembly areas RC staircase/steps Stainless steel flag post TOTAL CONCRETE PAVEMENT AND FLAG POST
M2 M2 M2 No
810 1000 42 6
62.00 62.00 62.00 751.00
50,220.00 62,000.00 2,604.00 4,506.00 119,330.00
-
50.00 50.00 50.00 700.00
-
40,500.00 50,000.00 2,100.00 4,200.00 96,800.00
40,500.00 50,000.00 2,100.00 4,200.00 96,800.00
9,720.00 12,000.00 504.00 306.00 22,530.00
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
BILLS OF QUANTITIES SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR COVERED BUS SHELTER
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
LABOUR
MATERIAL
TOT AL LAB OU R
TOT AL MA TERIA L
AMOU NT (R M)
MARGIN
COVERED BUS SHELTER A B
Covered bus shelter Premix at bus parking and bus lay-by TOTAL COVERED BUS SHELTER
M2 M2
120 234.07 1006 39.90
28,088.40 40,139.40 68,227.80
10.00
220.00 27.00
10,060.00 10,060.00
26,400.00 27,162.00 53,562.00
26,400.00 37,222.00 63,622.00
1,688.40 2,917.40 4,605.80
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
BILLS OF QUANTITIES SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR WALKWAY/LINKWAY
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
LABOUR
MATERIAL
TOT AL LAB OU R
TOT AL MA TER IAL
AMOUNT (RM)
MARGIN
WALKWAY/LINKWAY A B
Interlocking pavement walkway Covered linkway/walkway
M2 M2 WALKWAY/LINKWAY
72 360
62.00 248.60
4,464.00 89,496.00 93,960.00
-
50.00 220.00
-
3,600.00 79,200.00 82,800.00
3,600.00 79,200.00 82,800.00
864.00 10,296.00 11,160.00
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
BILLS OF QUANTITIES SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR TURFING AND LANDSCAPING
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
LABOUR
MATERIAL
TOT AL LABOU R
TOT AL MAT ERIA L
AMOUNT (R M)
MARGIN
TURFING AND LANDSCAPING A B C
Spot turfing Close turfing at slope areas Landscaping TOTAL TURFING AND LANDSCAPING
M2 M2 LS
17655 3000
2.20 2.50
38,841.00 7,500.00 18,624.00 64,965.00
-
2.00 2.30 18,000.00
-
35,310.00 6,900.00 64,965.00
35,310.00 6,900.00 64,965.00
3,531.00 600.00 18,624.00 64,965.00
64,965.00
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
BILLS OF QUANTITIES SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR OTHER FACILITIES
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
LABOUR
MATERIAL
TOT AL LABOU R
TOT AL MA TERIAL
AMOU NT (R M)
MARGIN
51,000.00 127,500.00 13,600.00 13,600.00 8,262.00
9,000.00 12,000.00 15,000.00 45,000.00 22,500.00 2,400.00 2,400.00 150,000.00 185,000.00 1,458.00
OTHER FACILITIES A B C D E F G H I J
Bicycle shed Guard house Refuse chamber TNB sub-station Football field including sub-soil drainage Badminton courts Sepak takraw courts Setor sukan Surau Terrace steps at field TOTAL OTHER FACALITIES
No No No No No No No No No M2
1 1 1 1 1 2 2 1 1 108
60,000.00 12,000.00 15,000.00 45,000.00 150,000.00 8,000.00 8,000.00 150,000.00 185,000.00 90.00
60,000.00 12,000.00 15,000.00 45,000.00 150,000.00 16,000.00 16,000.00 150,000.00 185,000.00 9,720.00 658,720.00
-
-
51,000.00 127,500.00 6,800.00 6,800.00 76.50
-
51,000.00 127,500.00 13,600.00 13,600.00 8,262.00 213,962.00
213,962.00
444,758.00
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
BILLS OF QUANTITIES SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR WORK OUTSIDE BOUNDRY
ITEM
DESCRIPTION
UNIT
QTY
RATE
AMOUNT
LABOUR
TOT AL LABOU R
MATERIAL
TOT AL MA TER IAL
AMOU NT (R M)
MARGIN
WORK OUTSIDE BOUNDRY A
Premix road and connection to existing main road TOTAL WORK OUTSIDE BOUNDRY
M2
2800
40.00
112,000.00 112,000.00
10
27
28,000.00 28,000.00
75,600.00 75,600.00
103,600.00 ###
8,400.00 8,400.00
c:\my doc~nor\smk kota puteri2\BQ-Majubina\22558046.xls
Related Documents
Cost Control Spreadsheet - External Works
June 2020 3
Cost Control Spreadsheet - Piling Works
June 2020 5
Cost Control Spreadsheet - Blk A
June 2020 2
Cost Control Spreadsheet - Blk A
June 2020 2
Production-cost-spreadsheet 1
May 2020 7
Cost Control
October 2019 38More Documents from "Gautam Chaini"
Const. Mgmt. Chp. 05 - Cost Estimation
June 2020 10
Build Up Rate Format - Concretor
June 2020 9
Const. Mgmt. Chp. 09 - Construction Planning
June 2020 11
Build Up Rate - Guard Rail
June 2020 12
