Professional Documents
Culture Documents
ITEM
DESCRIPTION
QUANT
ITY
UNIT
CONTRACT SUM
REMEASURED WORKS
BILL NO. 3 - Pile Caps
Allow for the replacement of corroded rebar
where required with 16mm diameter bars x
1m, bent and welded to existing rebar as per
drawing sheet 2a and as instructed by the
Engineer and coated with epoxy zinc
chromate primer to exposed surfaces
RATE
TOTAL
ADDITIONAL
RATE
TOTAL
$20,854,880.00
120
M2
$3,600.00
$432,000.00
3.6
M2
$13,000.00
$46,800.00
1.92
M3
$58,000.00
$111,360.00
OMISSION
ITEM
DESCRIPTION
QUANT
ITY
UNIT
RATE
TOTAL
56.929
$11,000.00
$626,219.00
$112,000.00
$224,000.00
PS
$600,000.00
ADDITIONAL
RATE
TOTAL
OMISSION
ITEM
DESCRIPTION
BILL NO. 5 Coatings
QUANT
ITY
UNIT
RATE
192
M2
$1,000.00
TOTAL
ADDITIONAL
RATE
TOTAL
PS
$300,000.00
PS
$650,000.00
Include
the
PROVISIONAL SUM of
$650,000.00 for Contingencies to be used as
directed by the Engineer and to be deducted
in whole or in part if not required:BILL NO. 7
VARIATION No. 1
Dowel 25mm rebars into existing slab
24
No.
$3,271.25
0.5
M3
$140,000.00
$78,510.00
$70,000.00
OMISSION
ITEM
DESCRIPTION
QUANT
ITY
UNIT
RATE
no.
$20,000.00
70
ADDITIONAL
TOTAL
RATE
TOTAL
VARIATION No. 2
replace barrier on T-Pier
Chase crack to a minimum depth of 30mm x 60mm
wide and repair with approved masonry repair concrete
( Rendoroc)
Apply Nitobond to deck support beam
item
Sum
$100,000.00
$490,000.00
$19,375.00
$20,000.00
VARIATION No. 3
item
$37,500.00
$300,000.00
M2
$9,250.00
$64,750.00
10
$8,000.00
$80,000.00
OMISSION
ITEM
C
DESCRIPTION
QUANT
ITY
RATE
TOTAL
M3
$39,600.00
$2,732.40
$4,000.00
$20,000.00
240
No.
$300.00
$72,000.00
10
No.
$1,562.50
$15,625.00
M2
$15,625.00
$15,625.00
M2
$1,375.00
$2,750.00
UNIT
RATE
TOTAL
ADDITIONAL
OMISSION
QUANT
ITY
UNIT
0.02
ITEM
D
DESCRIPTION
Place design masonary repair concrete such
Renderoc HB ( similar product approved by the
Engineer) to a thickiness no less than 12mm
RATE
TOTAL
ADDITIONAL
RATE
TOTAL
M3
$820,000.00
$16,400.00
$28,200.00
$84,600.00
M2
$6,750.00
$54,000.00
item
$4,229.00
$25,374.00
0.2
M2
$41,000.00
$8,200.00
0.5
$70,250.00
$35,125.00
TOTAL
OMISSION
$2,400,219.00
NET VARIATION
-$234,992.60
CONTRACT SUM
$20,854,880.00
TOTAL ADDITION
$2,165,226.40
OMISSION
ITEM
DESCRIPTION
QUANT
ITY
UNIT
$20,619,887.40
RATE
TOTAL
ADDITIONAL
RATE
TOTAL
DESCRIPTION
ITEM
QUANTI
UNIT
TY
CONTRACT SUM
OMISSION
RATE
TOTAL
ADDITIONAL
RATE
TOTAL
$20,854,880.00
VARIATION No. 4
Complete repairs as outlined to Pile Caps and concrete pile muff
protection over water depth between 1m
m2
Allow for cleaning of rebars with wet sand blasting, high pressure
potable water jet and mechanical cleaning to White Metal (SSPC-SP5)
(NACE1).
(Corroded portion of rebar exposed to damaged face
of pile caps)
m2
$8,500.00
$34,000.00
Allow for the replacement of corroded rebar where required with 16mm
diameter bars x 1m, bent and welded to existing rebar as per drawing
sheet 2a and as instructed by the Engineer and coated with epoxy zinc
chromate primer to exposed surfaces
Kg
$3,600.00
$18,000.00
Supply and install wrought formwork to soffit and sides of pile cap. (for
minimum concrete thickness of 150mm) inclusive of supports and
bracing and striking on completion
7.6
m2
$76,000.00
1.5
m3
$87,000.00
m2
$1,375.00
$5,500.00
1.5
m2
$7,000.00
$10,500.00
m2
$7,100.00
$56,800.00
SUB-TOTAL
OMISSION
PS
$120,773.60
PS
$387,026.40
SUB-TOTAL
Summary
CONTRACT SUM
$20,854,880.00
VARIATIONS No. 4
$507,800.00
OMISSION
GRAND TOTAL
($507,800.00)
$20,854,880.00
$507,800.00
$220,000.00
$507,800.00
QUANTI
UNIT
TY
CONTRACT SUM
DESCRIPTION
OMISSION
RATE
TOTAL
ADDITIONAL
RATE
TOTAL
$20,854,880.00
120
M2
$3,600.00
$432,000.00
Supply and install wrought formwork to soffit and sides of pile cap. (for
minimum concrete thickness of 150mm) inclusive of supports and
bracing and striking on completion
3.6
M2
$13,000.00
$46,800.00
1.92
M3
$58,000.00
$111,360.00
SUB-TOTAL
$590,160.00
VARIATIONS
VARIATION No. 1
24
No.
$3,271.25
$78,510.00
0.5
M3
$70,000.00
no.
$20,000.00
$100,000.00
70
$7,000.00
$490,000.00
ITEM
$19,375.00
Sum
$20,000.00
OMISSION
ADDITIONAL
QUANTI
TY
UNIT
item
$300,000.00
M2
$9,250.00
$64,750.00
10
$80,000.00
0.069
M3
$2,732.40
240
No.
10
No.
M2
M2
DESCRIPTION
RATE
TOTAL
RATE
TOTAL
VARIATION No. 3
$4,000.00
$20,000.00
$300.00
$72,000.00
$1,562.50
$15,625.00
$15,625.00
$1,375.00
$2,750.00
Item
$16,400.00
OMISSION
ADDITIONAL
QUANTI
TY
UNIT
$84,600.00
M2
$6,750.00
$54,000.00
item
$4,229.00
$25,374.00
0.2
M2
$8,200.00
0.5
$35,125.00
m2
Eng. Estimate @ $47,000.00 $55,000.00
$220,000.00
Allow for cleaning of rebars with wet sand blasting, high pressure
potable water jet and mechanical cleaning to White Metal (SSPC-SP5)
(NACE1).
(Corroded portion of rebar exposed to damaged face
of pile caps)
Allow for the replacement of corroded rebar where required with 16mm
diameter bars x 1m, bent and welded to existing rebar as per drawing
sheet 2a and as instructed by the Engineer and coated with epoxy zinc
chromate primer to exposed surfaces
Supply and install wrought formwork to soffit and sides of pile cap. (for
minimum concrete thickness of 150mm) inclusive of supports and
bracing and striking on completion
7.6
m2
1.5
DESCRIPTION
RATE
TOTAL
RATE
TOTAL
VARIATION No. 4
Complete repairs as outlined to Pile Caps and concrete pile muff
protection over water depth between 1m
m2
Rate is as per BQ/6 Item B
$8,500.00
$34,000.00
$3,600.00
$18,000.00
$76,000.00
m3
$87,000.00
m2
$1,375.00
$5,500.00
1.5
m2
$7,000.00
$10,500.00
m2
$7,100.00
$56,800.00
Kg
SUB-TOTAL
$2,082,866.40
OMISSION
General & Preliminary Items
Allow Provisional Sum of $50,000.00 for the supply and installation of
signs as per Engineers instructions
PS
$50,000.00
PS
$150,000.00
70
$11,000.00
$770,000.00
DESCRIPTION
Clean during low tide exposed concrete and steel reinforcement to
2no. Pile Head supporting Pile Cap D appox 0.4 x 0.45m x 2no at
splash zone by water blasting with potable water and apply layers of
phoscrete concrete as per manufacturer instruction to ac
QUANTI
TY
OMISSION
UNIT
RATE
TOTAL
$112,000.00
$224,000.00
ADDITIONAL
RATE
TOTAL
BILL NO. 5 -
$600,000.00
Repaint exterior surfaces (sides and soffit) of 8no. pile caps with
approved exterior marine grade paint finish, colour to match existing
BILL NO. 6 -
PS
192
M2
$1,000.00
PS
$192,000.00
$300,000.00
PS
387,025.20
SUB-TOTAL
Summary
CONTRACT SUM
REMEASURED WORKS
VARIATIONS
OMISSION
GRAND TOTAL
$20,854,880.00
$590,160.00
$2,082,866.40
($2,165,226.40)
$21,362,680.00
$2,673,026.40
$2,673,026.40
OMISSION
ITEM
DESCRIPTION
QUANT
ITY
UNIT
RATE
TOTAL
CONTRACT SUM
K
RATE
$20,854,880.00
ADDITIONAL
PS
$50,000.00
120
M2
$3,600.00
3.6
M2
$13,000.00
1.92
M3
$58,000.00
Page 13 of 167
OMISSION
ITEM
DESCRIPTION
QUANT
ITY
UNIT
RATE
PS
70
TOTAL
$150,000.00
$11,000.00
$770,000.00
$112,000.00
$224,000.00
PS
Page 14 of 167
$600,000.00
ADDITIONAL
RATE
OMISSION
ITEM
DESCRIPTION
BILL NO. 5 Coatings
QUANT
ITY
UNIT
RATE
TOTAL
192
M2
$1,000.00
$192,000.00
PS
$300,000.00
PS
$650,000.00
Include
the
PROVISIONAL SUM of
$650,000.00 for Contingencies to be used as
directed by the Engineer and to be deducted
in whole or in part if not required:-
212
KG
$300.00
$63,600.00
364
KG
$350.00
$127,400.00
450.00
KG
$260.00
$117,000.00
BILL NO. 7
F
Page 15 of 167
ADDITIONAL
RATE
OMISSION
ITEM
DESCRIPTION
ADDITIONAL
QUANT
ITY
UNIT
70
$7,000.00
item
$37,500.00
M2
$9,250.00
10
$8,000.00
RATE
TOTAL
RATE
VARIATION No. 2
replace barrier on T-Pier
Chase crack to a minimum depth of 30mm x 60mm
wide and repair with approved masonry repair concrete
( Rendoroc)
Apply Nitobond to deck support beam
additional work to widen Gate as Directed
VARIATION No. 3
Page 16 of 167
OMISSION
ITEM
C
DESCRIPTION
QUANT
ITY
UNIT
RATE
TOTAL
ADDITIONAL
RATE
M3
$39,600.00
$4,000.00
240
No.
$300.00
10
No.
$1,562.50
M2
$15,625.00
M2
$1,375.00
Page 17 of 167
OMISSION
ADDITIONAL
QUANT
ITY
UNIT
0.02
M3
$820,000.00
$28,200.00
M2
$6,750.00
item
$4,229.00
0.2
M2
$41,000.00
0.5
$70,250.00
ITEM
D
DESCRIPTION
Place design masonary repair concrete such
Renderoc HB ( similar product approved by the
Engineer) to a thickiness no less than 12mm
RATE
TOTAL
RATE
TOTAL
OMISSION
$3,244,000.00
NET VARIATION
-$1,078,773.60
CONTRACT SUM
$20,854,880.00
Page 18 of 167
TOTAL ADDITION
OMISSION
ITEM
DESCRIPTION
REVISED CONTRACT SUM
QUANT
ITY
UNIT
RATE
$19,776,106.40
Page 19 of 167
TOTAL
ADDITIONAL
RATE
ADDITIONAL
TOTAL
20,854,880.00
$432,000.00
$46,800.00
$111,360.00
Page 20 of 167
ADDITIONAL
TOTAL
Page 21 of 167
ADDITIONAL
TOTAL
$78,510.00
$70,000.00
Page 22 of 167
ADDITIONAL
TOTAL
$100,000.00
$490,000.00
$19,375.00
$20,000.00
$300,000.00
$64,750.00
$80,000.00
Page 23 of 167
ADDITIONAL
TOTAL
$2,732.40
$20,000.00
$72,000.00
$15,625.00
$15,625.00
$2,750.00
Page 24 of 167
ADDITIONAL
TOTAL
$16,400.00
$84,600.00
$54,000.00
$25,374.00
$8,200.00
$35,125.00
$2,165,226.40
Page 25 of 167
ADDITIONAL
TOTAL
Page 26 of 167
ITEM
DESCRIPTION
CO
QUANTITY
General & Preliminary Items
Listed under this bill are items for which, in opinion of the
Engineer, a separate charge is appropriate and becomes due at
the times stated. The sums are entered against these items
shall be fixed lumps sums not subject to works. All extra costs
requir
Allow for the provision of the following insurances for the works
in accordance with the Condition of Contracts
A
B
C
b) Public Liability
c) Employers Liability
Programme
Setting Out
Add#3 -
Allow for the working, curing and testing of concrete test cubes.
Add#3 -
10
10
10
Amt/Week
30
0.6
100
36
84
42
BILL NO. 5
Painting and Protective Coatings
A
192
192
Repaint exterior surfaces (sides and soffit) of 8no. pile caps with
approved exterior marine grade paint finish, colour to match
existing
192
.
E
25.00
13.50
3.00
Steel Reinforcement
E
415.00
322.00
660.00
Side of beam
23.00
6.00
0.30
21.00
97.00
2.00
8.00
514.00
600
40
VARIATION
1
2
VARIATION No. 1
Dowel 25mm rebars into existing slab
3
4
5
6
7
8
VARIATION No. 2
replace barrier on T-Pier
Chase crack to a minimum depth of 30mm x 60mm wide and
repair with approved masonry repair concrete ( Rendoroc)
80
VARIATION No. 4
Complete repairs as outlined to Pile Caps and concrete pile muff
protection over water depth between 1m
Remove delaminated and spalling concrete to sides and base of
pile cap to depth of 100mm below reinforcement and clean with
potable water using high pressure water jet equipment during
low tide level
Allow for cleaning of rebars with wet sand blasting, high
pressure potable water jet and mechanical cleaning to White
Metal (SSPC-SP5) (NACE1).
(Corroded portion of rebar
exposed to damaged face of pile caps)
Allow for the replacement of corroded rebar where required with
16mm diameter bars x 1m, bent and welded to existing rebar as
per drawing sheet 2a and as instructed by the Engineer and
coated with epoxy zinc chromate primer to exposed surfaces
CONTRACT
UNIT
RATE
ADDITION
TOTAL
Sum
QUNTITY
Sum
Sum
$600,000.00
Sum
$100,000.00
Sum
$550,000.00
Sum
$400,000.00
Sum
$40,000.00
Sum
$10,000.00
RATE
Sum
$250,000.00
PS
$50,000.00
Sum
$250,000.00
Sum
$200,000.00
Sum
$80,000.00
Sum
$50,000.00
Sum
$200,000.00
Sum
$80,000.00
Week
6,000.00
$60,000.00
Week
6,000.00
$60,000.00
Week
50,000.00
$500,000.00
m2
140,000.00
$560,000.00
m2
8,500.00
$34,000.00
Kg
3,600.00
$108,000.00
120.00
3600.00
m2
13,000.00
$52,000.00
3.60
13000.00
m3
58,000.00
$34,800.00
1.92
58000.00
PS
$150,000.00
m2
2,000.00
$8,000.00
11,000.00
$1,100,000.00
no.
112,000.00
$224,000.00
no.
235000
$1,880,000.00
no.
31,500.00
$252,000.00
m2
8,500.00
$306,000.00
m2
13,000.00
$1,092,000.00
m3
58,000.00
$174,000.00
m2
2,000.00
$84,000.00
no.
50,000.00
$400,000.00
PS
m3
$600,000.00
item
$100,000.00
m2
8,500.00
$1,632,000.00
m2
7,100.00
$1,363,200.00
m2
1,000.00
$192,000.00
PS
$300,000.00
m2
4000
$100,000.00
46000
$621,000.00
SUM
Cub. M
$100,000.00
240,000.00
$720,000.00
Kg.
260.00
$107,900.00
Kg.
300.00
$96,600.00
Kg.
350.00
$231,000.00
Sq. M
4,000.00
$92,000.00
Sq. M
3,000.00
$18,000.00
PS
$650,000.00
Cub. M
38,000.00
$11,400.00
Kg.
300.00
$6,300.00
Kg.
320.00
$31,040.00
Sq. M
13,000.00
$26,000.00
Cub. M
33,000.00
$264,000.00
260.00
$133,640.00
Cub. M
5,000.00
$3,000,000.00
Cub. M
5,000.00
$200,000.00
Kg.
Cub. M
4,000.00
$320,000.00
No.
24
$3,271.25
M3
0.5
$140,000.00
no.
$20,000.00
70
$7,000.00
item
$37,500.00
M2
$9,250.00
ITEM
Sum
10
$8,000.00
M3
0.069
$39,600.00
$4,000.00
No.
240
$300.00
No.
10
$1,562.50
M2
$15,625.00
M2
$1,375.00
Item
$28,200.00
M2
$6,750.00
item
$4,229.00
M2
0.2
$41,000.00
0.5
$70,250.00
m2
$55,000.00
m2
$8,500.00
Kg
$3,600.00
m2
7.6
$10,000.00
m3
1.5
$58,000.00
m2
$1,375.00
m2
1.5
$7,000.00
m2
$7,100.00
$20,854,880.00
DITION
OMISSION
TOTAL
QUNTITY
RATE
TOTAL
$50,000.00
432000.00
46800.00
111360.00
$150,000.00
70.00
11000
$770,000.00
$600,000.00
192.00
1000.00
$192,000.00
$300,000.00
$650,000.00
78510.00
70000.00
100000.00
490000.00
$19,375.00
$20,000.00
300,000.00
64,750.00
80,000.00
2,732.40
20,000.00
72,000.00
15,625.00
15,625.00
2,750.00
84,600.00
54,000.00
25,374.00
8,200.00
35,125.00
220,000.00
34,000.00
18,000.00
76,000.00
87,000.00
5,500.00
10,500.00
56,800.00
$2,656,626.40
$2,712,000.00
B
C
D
E
F
G
H
B
C
D
E
m2
Allow for cleaning of rebars with wet sand blasting, high pressure potable water
jet and mechanical cleaning to White Metal (SSPC-SP5) (NACE1).
(Corroded portion of rebar exposed to damaged face of pile caps)
m2
Allow for the replacement of corroded rebar where required with 16mm diameter
bars x 1m, bent and welded to existing rebar as per drawing sheet 2a and as
instructed by the Engineer and coated with epoxy zinc chromate primer to
exposed surfaces
Kg
Supply and install wrought formwork to soffit and sides of pile cap. (for minimum
concrete thickness of 150mm) inclusive of supports and bracing and striking on
completion
m2
Place design concrete mix containing chloride inhibitors and super plastisizers
having a 28 day cube strength of 30 Mpa
m3
PS
Allow for the application of repair mortor to surface of repaired concrete beam to
seal and close any cracks which may appear.
m2
Clean during low tide exposed concrete and steel reinforcement to 2no. Pile
Head supporting Pile Cap D appox 0.4 x 0.45m x 2no at splash zone by water
blasting with potable water and apply layers of phoscrete concrete as per
manufacturer instruction to ac
TOTAL BILL NO. 3 - REPAIRS TO PILE CAP
summary
no.
carried to
no.
no.
m2
m2
Place design concrete mix containing chloride inhibitors etc having a 28 day
cube strength of 30 Mpa
m3
Allow for the application of repair mortor to surface of repaired concrete beam to
complete repairs and seal any cracks which may appear on surface of ccncrete.
m2
Allow for the temporary work access platform to complete repairs to cracks in
Double Tee beams in water depths 1m to 6m
no.
PS
m3
item
m2
Apply approved corrosion inhibiting coating to the previously prepared and new
concrete surfaces of 8no. Pile caps as per manufacturers instruction
m2
Repaint exterior surfaces (sides and soffit) of 8no. pile caps with approved
exterior marine grade paint finish, colour to match existing
m2
PS
carried to
The demolition of existing in-situ slab between centre lines 3-4 and A-B . The
removal and replacement of two "L" -shaped beams and repair one pile cap at
3B.
Carefully remove following damaged concrete section of pier inclusive of all
false work and safety measures
22'-0" x 12'-0" x 8" section of reinforced concrete slab supported on 8" thick
precast concrete slabs (to be reused) mounted on damaged reinforced concrete
beams (measured seperately)
m2
SUM
This section covers the replacement of 2 No. Pre-cast reinforced concrete beam
and in-situ 200mm concrete slab. Prices should include for all costs involved in
order to fulfill every requirement of the design specification and any particular
site conditio
Reinforced Concrete 4500 PSI in:
Precast Reinforced Concrete Beam fixed to top of piles as per drawing
Cub. M
Steel Reinforcement
Kg.
Kg.
Kg.
Side of beam
Sq. M
Sq. M
carried to
PS
BILL NO. 7
Cub. M
Kg.
Kg.
Sq. M
200 mm thick slab laid on Pre-Cast slab (measured seperately) finished with
broom finish.
BILL NO. 8
Cub. M
Kg.
carried to
To supply material , labour to place boulders 0.9m and 1.2m in diameter as rock
armouring to shoreline in accordance with specifications (Provisional)
Cub. M
Cub. M
Cub. M
carried to
SUMMARY
PRELIMINARIES
GRAND TOTAL
PRELIMINARIES
D&S
20,500.00
82,000.00
130,600.00
560,000.00
48600.00
15,900.00
63,600.00
18,500.00
34,000.00
(45100.00)
16,000.00
480,000.00
18,750.00
108,000.00
(461250.00)
15,000.00
60,000.00
58,000.00
52,000.00
(2000.00)
48,000.00
28,800.00
25,500.00
34,800.00
(3300.00)
150,000.00
150,000.00
150,000.00
0.00
15,500.00
62,000.00
136,840.00
8,000.00
3,500.00
350,000.00
155,000.00
1,100,000.00
74840.00
(195000.00)
120,000.00
240,000.00
125,040.00
224,000.00
(114960.00)
1,516,400.00
818,230.00
2,270,800.00
(698170.00)
100000
800,000.00
494,560.00
1,880,000.00
(305440.00)
15,500.00
124,000.00
386,600.00
252,000.00
262600.00
10,900.00
392,400.00
189,540.00
306,000.00
(202860.00)
15,000.00
1,260,000.00
1,218,000.00
1,092,000.00
(42000.00)
48,000.00
144,000.00
127,500.00
174,000.00
(16500.00)
15,500.00
651,000.00
1,436,820.00
84,000.00
785820.00
60,000.00
480,000.00
494,560.00
400,000.00
14560.00
600,000.00
600,000.00
600,000.00
750,000.00
750000.00
4,451,400.00
5,697,580.00
4,788,000.00
1246180.00
350,000.00
550,000.00
100,000.00
200000.00
8,900.00
1,708,800.00
630,720.00
1,632,000.00 (1078080.00)
3,500.00
672,000.00
680,064.00
1,363,200.00
2,500.00
480,000.00
893,760.00
192,000.00
300,000.00
300,000.00
300,000.00
3,510,800.00
3,054,544.00
3,587,200.00
(456256.00)
80,000.00
1,850,000.00
100,000.00
1770000.00
53,000.00
587,250.00
621,000.00
534250.00
10,000.00
245,000.00
100,000.00
235000.00
8064.00
413760.00
31,250.00
93,750.00
165,000.00
720,000.00
71250.00
82.00
34,030.00
134,875.00
107,900.00
100845.00
82.00
26,404.00
123,970.00
96,600.00
97566.00
82.00
54,120.00
254,100.00
231,000.00
199980.00
300.00
6,900.00
241,500.00
92,000.00
234600.00
300.00
1,800.00
87,000.00
18,000.00
85200.00
650,000.00
650,000.00
650,000.00
1,010,004.00
4,338,695.00
2,736,500.00
3328691.00
26,500.00
7,950.00
16,500.00
11,400.00
8550.00
82.00
1,722.00
6,825.00
6,300.00
5103.00
82.00
7,954.00
37,345.00
31,040.00
29391.00
3,300.00
6,600.00
21,000.00
26,000.00
14400.00
26,500.00
212,000.00
440,000.00
264,000.00
228000.00
82.00
42,148.00
167,050.00
133,640.00
124902.00
278,374.00
688,720.00
472,380.00
410346.00
4,000.00
2,400,000.00
6,900,000.00
3,000,000.00
4500000.00
3,800.00
152,000.00
460,000.00
200,000.00
308000.00
1,500.00
120,000.00
600,000.00
320,000.00
480000.00
2,672,000.00
7,960,000.00
3,520,000.00
5288000.00
3,900,000.00 15,056,100.00
2,810,000.00
11156100.00
1,942,500.00
6,306,300.00
620,000.00
4363800.00
1,516,400.00
818,230.00
2,270,800.00
(698170.00)
4,451,400.00
5,697,580.00
4,788,000.00
1246180.00
3,510,800.00
3,054,544.00
3,587,200.00
(456256.00)
1,010,004.00
4,338,695.00
2,736,500.00
3328691.00
278,374.00
688,720.00
472,380.00
410346.00
2,672,000.00
7,960,000.00
3,520,000.00
5288000.00
19,281,478.00 43,920,169.00
20,804,880.00
24638691.00
5,842,500.00 21,362,400.00
3,430,000.00
15519900.00
9,570,354.00
10,646,000.00
91754.00
3,960,378.00 12,987,415.00
6,728,880.00
9027037.00
19,281,478.00 43,920,169.00
20,804,880.00
24638691.00
9,478,600.00
P&S
478000.00
(29600.00)
(372000.00)
(8000.00)
6000.00
0.00
(54000.00)
750000.00
(16000.00)
754400.00
1080000.00
128000.00
(86400.00)
(168000.00)
30000.00
(567000.00)
(80000.00)
336600.00
(250000.00)
(76800.00)
691200.00
(288000.00)
76400.00
20000.00
568000.00
90000.00
626250.00
73870.00
70196.00
176880.00
85100.00
16200.00
1726496.00
3450.00
4578.00
23086.00
19400.00
52000.00
91492.00
194006.00
600000.00
48000.00
200000.00
848000.00
(1090000.00)
(1322500.00)
754400.00
336600.00
76400.00
1726496.00
194006.00
848000.00
1523402.00
(2412500.00)
1167400.00
2768502.00
1523402.00
Engineer's Est
Pavement &
Structures
22'-0" x 12'-0" x 8" section of reinforced concrete slab supported on 8" thick precast concrete slabs (to be
reused) mounted on damaged reinforced concrete beams (measured seperately)
3200
74,000.0
4,000.0
Damaged 18"x16"x22' reinforced concrete beams mounted on pile caps as supports to precast slab and
insitu slab. Insitu slab to be removed and measured seprately.
3926
43,500.0
46,000.0
kg
220
325.0
260.0
kg
220
385.0
300.0
kg
220
385.0
350.0
Side of beam
Sq. M
3000
10,500.0
4,000.0
Bottom of beam
Sq. M
3000
14,500.0
3,000.0
26500
55,000.0
33,000.0
unit
Engineer's Est
Pavement &
Structures
22'-0" x 12'-0" x 8" section of reinforced concrete slab supported on 8" thick precast concrete slabs (to be
reused) mounted on damaged reinforced concrete beams (measured seperately)
3200
2212.5%
25.0%
Damaged 18"x16"x22' reinforced concrete beams mounted on pile caps as supports to precast slab and
insitu slab. Insitu slab to be removed and measured seprately.
3926
1008.0%
1071.7%
kg
220
47.7%
18.2%
kg
220
75.0%
36.4%
kg
220
75.0%
59.1%
Side of beam
Sq. M
3000
250.0%
33.3%
Bottom of beam
Sq. M
3000
383.3%
0.0%
26500
107.5%
24.5%
unit
Engineer's Est
Pavement &
Structures
22'-0" x 12'-0" x 8" section of reinforced concrete slab supported on 8" thick precast concrete slabs (to be
reused) mounted on damaged reinforced concrete beams (measured seperately)
80,000.00
$1,850,000.0
$100,000.0
Damaged 18"x16"x22' reinforced concrete beams mounted on pile caps as supports to precast slab and
insitu slab. Insitu slab to be removed and measured seprately.
53,000.00
$5,872.5
$621,000.00
kg
91,300.00
$134,875.0
$107,900.0
kg
70,840.00
$123,970.0
$96,000.0
kg
145,200.00
$254,100.0
$231,000.0
Side of beam
Sq. M
69,000.00
$241,500.0
$92,000.0
Bottom of beam
Sq. M
18,000.00
$87,000.0
$18,000.0
256,000.00
$440,000.0
$264,000.0
Description
200 mm thick slab laid on Pre-Cast slab (measured seperately) finished with broom finish.
PERCENTAGE DIFFERENCE BETWEEN THE TENDERED RATES AND THE ENG.'S ESTIMATE
Description
200 mm thick slab laid on Pre-Cast slab (measured seperately) finished with broom finish.
TENDERED AMOUNT COMPARED WITH THE ENG.'S ESTIMATE FOR SELECTED ITEMS.
Description
200 mm thick slab laid on Pre-Cast slab (measured seperately) finished with broom finish.
Engineer's
Est
Diving &
Salvage
Pavement &
Structures
20,500.00
32,650.00
140,000.00
15,900.00
4,625.00
8,500.00
kg
16,000.00
625.00
3,600.00
15,000.00
14,500.00
13,000.00
Place design concrete mix containing chloride inhibitors and super plastisizers having a 28
day cube strength of 30 Mpa
48,000.00
42,500.00
58,000.00
Allow for the application of repair mortor to surface of repaired concrete beam to seal and
close any cracks which may appear.
15,500.00
34,210.00
2,000.00
Chase cracks to minimum depth fo 30mm by 60mm wide and repair with approved masonary
repair concrete such Phoscrete supplied by PowerGen Limited (or similar product approved
by the Engineer)
3,500.00
1,550.00
11,000.00
no
120,000.00
62,520.00
112,000.00
Allow for temporary support and work access to each Double Tee sections (approx. 14m
length) in water depth varing between 1m and 6m deep, during beam repairs
no
100,000.00
61,820.00
235,000.00
Remove 0.5 m2 delaminated and spalling concrete to expose at least 150mm of tendon on
either side of damaged double Tee beam
no
15,500.00
48,325.00
31,500.00
Sandblast reinforcement tendons to remove corrosion and apply zinc chromate primer to
exposed tendons
10,900.00
5,265.00
8,500.00
15,000.00
14,500.00
13,000.00
Place design concrete mix containing chloride inhibitors etc having a 28 day cube strength of
30 Mpa
48,000.00
42,500.00
58,000.00
Allow for the application of repair mortor to surface of repaired concrete beam to complete
repairs and seal any cracks which may appear on surface of ccncrete.
15,500.00
34,210.00
2,000.00
Allow for the temporary work access platform to complete repairs to cracks in Double Tee
beams in water depths 1m to 6m
no
60,000.00
61,820.00
50,000.00
Item
350,000.00
550,000.00
100,000.00
8,900.00
3,285.00
8,500.00
Apply approved corrosion inhibiting coating to the previously prepared and new concrete
surfaces of 8no. Pile caps as per manufacturers instruction
3,500.00
3,542.00
7,100.00
Repaint exterior surfaces (sides and soffit) of 8no. pile caps with approved exterior marine
grade paint finish, colour to match existing
2,500.00
4,655.00
1,000.00
Description
Remove delaminated and spalling concrete to sides of pile cap to depth of 100mm below
reinforcement and clean with potable water using high pressure water jet equipment during
low tide level
Allow for cleaning of rebars with wet sand blasting, high pressure potable water jet and
mechanical cleaning to White Metal (SSPC-SP5) (NACE1).
(Corroded portion of rebar
exposed to damaged face of pile caps)
Allow for the replacement of corroded rebar where required with 16mm diameter bars x 1m,
bent and welded to existing rebar as per drawing sheet 2a and as instructed by the Engineer
and coated with epoxy zinc chromate primer to exposed surfaces
Supply and install wrought formwork to soffit and sides of pile cap. (for minimum concrete
thickness of 150mm) inclusive of supports and bracing and striking on completion
Clean during low tide exposed concrete and steel reinforcement to 2no. Pile Head supporting
Pile Cap D appox 0.4 x 0.45m x 2no at splash zone by water blasting with potable water and
apply layers of phoscrete concrete as per manufacturer instruction to ac
Allow for the installation of protective drop cloth or equivalent method to facilitate the collection
of sand and debris at each location resulting from the sandblasting of the concrete surface
Remove existing paint finish to to sides and soffit of
or water blasting as required
Description
unit
m
Engineer's
Est
Diving &
Salvage
Remove
and
spalling
concrete
to sides
of pile high
cap topressure
depth of potable
100mm
Allow
fordelaminated
cleaning of
rebars
with
wet sand
blasting,
below jet
reinforcement
and clean
with to
potable
high pressure
water jet
water
and mechanical
cleaning
White water
Metal using
(SSPC-SP5)
(NACE1).
equipment during
low
level
(Corroded
portion
of tide
rebar
exposed to damaged face of pile caps)
63,600.00
-70.91%
Allow for the replacement of corroded rebar where required with 16mm
diameter bars x 1m, bent and welded to existing rebar as per drawing sheet 2a
and as instructed by the Engineer and coated with epoxy zinc chromate primer
to exposed surfaces
kg
480,000.00
-96.09%
Place
design concrete mix containing chloride inhibitors and super
plastisizers having a 28 day cube strength of 30 Mpa
28,800.00
-11.46%
Allow for the application of repair mortor to surface of repaired concrete beam
to seal and close any cracks which may appear.
62,000.00
120.71%
Chase cracks to minimum depth fo 30mm by 60mm wide and repair with
approved masonary repair concrete such Phoscrete supplied by PowerGen
Limited (or similar product approved by the Engineer)
350,000.00
-55.71%
Clean during low tide exposed concrete and steel reinforcement to 2no. Pile
Head supporting Pile Cap D appox 0.4 x 0.45m x 2no at splash zone by water
blasting with potable water and apply layers of phoscrete concrete as per
manufacturer instruction to ac
no
240,000.00
-47.90%
Allow for temporary support and work access to each Double Tee sections
(approx. 14m length) in water depth varing between 1m and 6m deep, during
beam repairs
no
800,000.00
-38.18%
no
124,000.00
211.77%
392,400.00
-51.70%
Item
350,000.00
57.14%
1,708,800.00
-63.09%
480,000.00
86.20%
zinc
Repaint exterior surfaces (sides and soffit) of 8no. pile caps with approved
exterior marine grade paint finish, colour to match existing
CONTRACT
DESCRIPTION
ITEM
QUANTITY
UNIT
CONTRACT SUM
REMEASURED WORKS - All rates are as per contract
BILL NO. 3 - Pile Caps
C
Allow for the replacement of corroded rebar where required with 16mm
diameter bars x 1m, bent and welded to existing rebar as per drawing
sheet 2a and as instructed by the Engineer and coated with epoxy zinc
chromate primer to exposed surfaces
30
KG
Supply and install wrought formwork to soffit and sides of pile cap. (for
minimum concrete thickness of 150mm) inclusive of supports and
bracing and striking on completion
M2
0.8
M3
24
No.
0.5
M3
no.
70
VARIATIONS
VARIATION No. 1
ITEM
Sum
VARIATION No. 3
item
M2
10
0.069
M3
240
No.
10
No.
M2
M2
M2
item
0.2
M2
0.5
VARIATION No. 4
Complete repairs as outlined to Pile Caps and concrete pile muff
protection over water depth between 1m
m2
Allow for cleaning of rebars with wet sand blasting, high pressure
potable water jet and mechanical cleaning to White Metal (SSPC-SP5)
(NACE1).
(Corroded portion of rebar exposed to damaged face
of pile caps)
m2
Allow for the replacement of corroded rebar where required with 16mm
diameter bars x 1m, bent and welded to existing rebar as per drawing
sheet 2a and as instructed by the Engineer and coated with epoxy zinc
chromate primer to exposed surfaces
Kg
Supply and install wrought formwork to soffit and sides of pile cap. (for
minimum concrete thickness of 150mm) inclusive of supports and
bracing and striking on completion
7.6
m2
1.5
m3
m2
1.5
m2
m2
OMISSION
PS
2no. Pile Head supporting Pile Cap D appox 0.4 x 0.45m x 2no at
splash zone by water blasting with potable water and apply layers of
phoscrete concrete as per manufacturer instruction to ac
PS
100
BILL NO. 5 -
Repaint exterior surfaces (sides and soffit) of 8no. pile caps with
approved exterior marine grade paint finish, colour to match existing
BILL NO. 6 -
PS
192
M2
PS
PS
Summary
CONTRACT SUM
REMEASURED WORKS
VARIATIONS
OMISSION
GRAND TOTAL
$20,854,880.00
$590,160.00
$2,082,866.40
($2,886,001.20)
$20,641,905.20
OMISSION
RATE
QUANTITY
ADDITIONAL
TOTAL
RATE
QUANTITY
TOTAL
$20,854,880.00
$3,600.00
$120.00
$432,000.00
$13,000.00
$3.60
$46,800.00
$58,000.00
$1.92
$111,360.00
SUB-TOTAL
$590,160.00
$3,271.25
$78,510.00
$70,000.00
$20,000.00
$100,000.00
$7,000.00
$490,000.00
$19,375.00
$20,000.00
$37,500.00
$300,000.00
$9,250.00
$64,750.00
$8,000.00
$80,000.00
$39,600.00
$2,732.40
$4,000.00
$20,000.00
$300.00
$72,000.00
$1,562.50
$15,625.00
$15,625.00
$15,625.00
$1,375.00
$2,750.00
Item
$16,400.00
$28,200.00
$84,600.00
$6,750.00
$54,000.00
$4,229.00
$25,374.00
$41,000.00
$8,200.00
$70,250.00
$35,125.00
$55,000.00
$220,000.00
$8,500.00
$34,000.00
$3,600.00
$18,000.00
$10,000.00
$76,000.00
$58,000.00
$87,000.00
$1,375.00
$5,500.00
$7,000.00
$10,500.00
$7,100.00
$56,800.00
SUB-TOTAL
$2,082,866.40
$50,000.00
$150,000.00
$11,000.00
70.00
$770,000.00
$112,000.00
2.00
$224,000.00
$600,000.00
$1,000.00
192.00
$192,000.00
$300,000.00
600,000.00
SUB-TOTAL
$2,886,001.20
$2,673,026.40
COMMENT
$2,165,226.40
$5,772,001.20
-$3,606,774.80
-$212,974.80
-$2,956,774.80
-$212,974.80
VARIATION 1
DOWELLING INTO EXISTING IN-SITU SLAB USING 1" HT REBARS 2'-0 IN LENGTH AND AFFIXED
WITH E22 EPOXY
TASK
STEEL
DRILL BIT
EPOXY
HAMMER DRILL
GENERATOR
CHOP SAW
MASON
LABOURER
DISPENSING KIT
TRANSPORTATION
PAJ
PSL
$9,500.00
$28,000.00
$10,668.28
$3,088.09
$4,019.81
$1,828.05
$4,500.00
$3,125.00
$5,054.14
$2,000.00
$11,185.00
$28,000.00
$12,000.00
$4,000.00
$5,000.00
$2,000.00
$5,000.00
$3,125.00
$6,000.00
$2,200.00
$71,783.38
$2,990.97
$78,510.00
$3,271.25
TO REMOVE DAMAGED WEDGES OF FOUR PILE CAPS OF THE T-PIER AND MAKE GOOD
TASK
BOAT
HILTI HAMMER
GENERATOR
FALSEWORK
LABOURER
PAJ
PSL
$50,000.00
$10,000.00
$10,000.00
$10,000.00
$10,000.00
The BQ rate
was used as a
basis.
$90,000.00
VARIATION 2
TO APPLY BONDING AGENT (NITOBOND SBR) TO MAIN PIER DECK
TASK
LABOURERS
BRUSHES
CEMENT
TRANSPORT
PAJ
PSL
$12,500.00
$1,875.00
$3,000.00
$2,000.00
$25,000.00
$1,875.00
$3,000.00
$2,000.00
$19,375.00
$31,875.00
PAJ
PSL
$4,600.00
$4,600.00
$1,725.00
$3,450.00
$23,032.50
$3,277.50
$10,120.00
$4,370.00
$19,550.00
$4,025.00
$6,250.00
$5,000.00
$5,000.00
$2,000.00
$5,250.00
$22,023.40
$3,343.20
$17,913.00
$6,596.80
$19,123.60
$7,500.00
$6,250.00
$85,000.00
$100,000.00