bp1 modified boq-08 april 12

TENTATIVE MODIFIED BOQ (FOR INFO ONLY)

Revised Contract Qty/Amount 1 of 26 22 December 2011

PROJECT : KUWAIT UNIVERSITY DATE: 15-Jan-12SUBJECT : MODIFIED BOQ AFTER VARIATION ORDERS & PVO's

Item no ACTIVITY

CONTRACT BOQ VARIATION ORDERS AND PVO'S MODIFED BOQ

Contract Qty UNIT E.I. 01 QTY PVO'S QTY REMARKS Unit Rate REVISED AMOUNT-KD

0.93401110495 0.93401110 0.934

BILL NO.1 - GENERAL REQUIREMENTS

1/10 & 1/11 k-s/a-r 1.00 item 40,320.290 40,320.290 37,659.599 37,659.599 0.00 0.00 1.00 37,659.599 37,659.599 -

1/11, 1/12 & 1/13 s-t/a-t & a-i 1.00 item 55,914.680 55,914.680 52,224.932 52,224.932 0.00 0.00 1.00 52,224.932 52,224.932 -

1/13. 1/14 & 1/15 j-u/ a-u /a-g 1.00 item 101,990.680 101,990.680 95,260.428 95,260.428 0.00 0.00 1.00 95,260.428 95,260.428 -

SUB TOTAL 198,225.650 185,144.958 185,144.958 -

BILL NO.2 - MEASURED WORKS

DIVISION 2 - EXISTING CONDITION -EXISTING STRUCTURES -

Demolish existing structures -

2/2 a Demolition of existing wire fence 1,443.00 M 2.630 3,795.090 2.456 3,544.656 0.00 0.00 1,443.00 2.456 3,544.656 - 2/2 b Demolition of existing Asphalt Road 14,586.00 M3 0.380 5,542.680 0.355 5,176.925 0.00 0.00 14,586.00 0.355 5,176.925 - 2/2 c Removal of old electrical pole 15.00 no, 7.520 112.800 7.024 105.356 0.00 0.00 15.00 7.024 105.356 - 2/2 d Removal of existing gate 1.00 no. 112.730 112.730 105.291 105.291 0.00 0.00 1.00 105.291 105.291 -

-

2/2 e 1.00 item 2,855.710 2,855.710 2,667.265 2,667.265 0.00 -1.00 MOM # 11 0.00 2,667.265 0.000 (2,667.265)

2/2 f 306.00 M 15.030 4,599.180 14.038 4,295.685 0.00 0.00 306.00 14.038 4,295.685 -

2/2 g 1.00 no 2,404.810 2,404.810 2,246.119 2,246.119 0.00 0.00 1.00 2,246.119 2,246.119 -

2/2 h Existing Steel Water Tank-approximately 3m x 4m 1.00 no 360.720 360.720 336.916 336.916 0.00 0.00 1.00 336.916 336.916 -

2/3 a 4.00 nr 1,442.880 5,771.520 1,347.666 5,390.664 0.00 -4.00 0.00 1,347.666 0.000 (5,390.664)

2/3 b 1.00 nr 12,024.030 12,024.030 11,230.578 11,230.578 0.00 -1.00 0.00 11,230.578 0.000 (11,230.578)

2/3 c 1.00 nr 480.960 480.960 449.222 449.222 0.00 -1.00 0.00 449.222 0.000 (449.222)

2/3 d 1.00 nr 1,503.000 1,503.000 1,403.819 1,403.819 0.00 -1.00 0.00 1,403.819 0.000 (1,403.819)

2/3 e 1.00 nr 526.050 526.050 491.337 491.337 0.00 -1.00 0.00 491.337 0.000 (491.337)

2/3 f Existing generator; drawing SSH/EWK/0470/C1057 1.00 nr 112.730 112.730 105.291 105.291 0.00 -1.00 0.00 105.291 0.000 (105.291)

2/3 g Existing water tank; drawing SSH/EWK/0470/C1057 1.00 nr 360.720 360.720 336.916 336.916 0.00 -1.00 0.00 336.916 0.000 (336.916)

2/3 h 238.00 m 22.550 5,366.900 21.062 5,012.744 0.00 -238.00 0.00 21.062 0.000 (5,012.744)

2/3 j Removal of Concrete Boundary Wall 1,216.00 lm 112.730 137,079.680 105.291 128,033.943 0.00 -327.00 889.00 105.291 93,603.763 (34,430.180)

2/3 j 1.00 nr 3,246.490 3,246.490 3,032.258 3,032.258 0.00 -1.00 0.00 3,032.258 0.000 (3,032.258)

2/3 k 1.00 nr 4,599.190 4,599.190 4,295.695 4,295.695 0.00 -1.00 0.00 4,295.695 0.000 (4,295.695)

2/3 l 1.00 nr 601.200 601.200 561.527 561.527 0.00 -1.00 0.00 561.527 0.000 (561.527)

2/3 m 1.00 item 15,030.030 15,030.030 14,038.215 14,038.215 0.00 0.00 1.00 14,038.215 14,038.215 -

BOQ Page No.

Original Unit rate

Gross Original Contract value

Discounted Unit Rate

NET CONTRACT VALUE AFTER DISCOUNT

REVISED QUANITIES

NET ADDITION/DEDUCTIONS

Engineers Offices,Furnitures,Fittings and Equipment; including cooling, heating,power,lighting,finishes etc

Project Manager / Construction Managers Offices,Furnitures,Fittings and Equipment; including cooling,heating,power,lighting finishes etc

Engineers Representative Office,Furnitures,Fittings and Equipment; including cooling,heating,power,lighting finishes etc

Carefully remove and relocate all existing structures and all associated accessories

Refer to cost breakdown-Annex-1 (PVO's)

Existing steel caravan approximately 95m2; drawing SSH/EWK/0230/C1045

Existing telephone line including all associated post, ducts, anchors etc

Existing cabin; Approximately 4m x 20m- drawing SSH/EWH/0460/C1056

Existing cabin; overall size on plan 12m x 4m approximately; drawing SSH/EWK/0470/C1057



Existing canopy; overall size on plan 66m x 5.5m approximately; drawing SSH/EWK/0470/C1057


Existing fence and all associated gates, posts etc complete as shown on drawing SSH/EWK/0470/C1057


Existing cabin; overall size on plan 32.25m x 9.5m approximately; drawing SSH/EWK/0470/C1057

Existing mosque; overall size on plan 10m x 4m approximately; drawing SSH/EWK/0470/C1057

Carefully remove existing nursery complex, transport and re assemble GRP tank, generator and pump room and all related MEP work for new plant nursery




Item no ACTIVITY



BOQ Page No.

Original Unit rate




REVISED QUANITIES


N/A 0.00 LM 0.000 0.000 0.000 0.000 0.00 102.00 New Item/PVO's 102.00 10.000 1,020.000 1,020.000

2/4 Raising the Top of Manholes

STORM MANHOLES

2/4 a Approximately 1.00 m high raise 3.00 Nr 150.300 450.900 140.382 421.146 0.00 -2.00 1.00 140.382 140.382 (280.764)2/4 b Approximately 2.50 m high raise 1.00 Nr 375.750 375.750 350.955 350.955 0.00 0.00 1.00 350.955 350.955 - 2/4 c Approximately 3.50 m high raise 2.00 Nr 526.050 1,052.100 491.337 982.673 0.00 1.00 3.00 491.337 1,474.010 491.337 2/4 d Approximately 4.00 m high raise 1.00 Nr 601.200 601.200 561.527 561.527 0.00 -1.00 0.00 561.527 - (561.527)2/4 e Approximately 5.0 m high raise 2.00 Nr 751.500 1,503.000 701.909 1,403.819 0.00 0.00 2.00 701.909 1,403.819 - 2/4 f Approximately 5.50 m high raise 1.00 Nr 826.650 826.650 772.100 772.100 0.00 -1.00 0.00 772.100 - (772.100)

SEWER MANHOLES 10.00 -3.00

2/4 g Approximately 1.00 m high raise 4.00 Nr 150.300 601.200 140.382 561.527 0.00 -1.00 3.00 140.382 421.146 (140.382)2/4 h Approximately 2.0 m high raise 1.00 Nr 300.600 300.600 280.764 280.764 0.00 1.00 2.00 280.764 561.527 280.764 2/4 i Approximately 3.0 m high raise 1.00 Nr 450.900 450.900 421.146 421.146 0.00 1.00 2.00 421.146 842.291 421.146 2/4 j Approximately 4.00 m high raise 5.00 Nr 601.200 3,006.000 561.527 2,807.637 0.00 -3.00 2.00 561.527 1,123.055 (1,684.582)2/4 k Approximately 5.0 m high raise 2.00 Nr 751.500 1,503.000 701.909 1,403.819 0.00 -2.00 0.00 701.909 - (1,403.819)2/4 l Approximately 5.50 m high raise 1.00 Nr 826.650 826.650 772.100 772.100 0.00 -1.00 0.00 772.100 - (772.100)

DIVISION 10- SPECIALTIES 14.00 -5.00 9.00

2/6 a ADVERTISEMENT HOARDINGS -8000 MM HIGH 4,780.00 M 256.890 1,227,934.200 239.938 1,146,904.179 0.00 0.00 4,780.00 239.938 1,146,904.179 -

2/6 DIGITAL/PRINT BANNERS/STICKERS WITH LAMINATION 1.00 Item 344,849.060 344,849.060 322,092.852 322,092.852 0.00 0.00 1.00 322,092.852 322,092.852 -

DIVISION 22-PLUMBING -

2/7 a IRRIGATION SYSTEM FOR PALM NURSERY AREA-COMPLETE 1.00 Item 71,043.340 71,043.340 66,355.268 66,355.268 0.00 0.1980 Refer to breakdown-Annex-3 1.198 66,355.268 79,492.948 13,137.680

DIVISION 31- EARTHWORKS

2/8 a SITE CLEARING 1.00 Item 37,575.080 37,575.080 35,095.542 35,095.542 0.00 0.00 1.00 35,095.542 35,095.542 -

REMOVE ALL EXISTING TREES PVO's

2/8 b Approximately 1.00 m diameter 246.00 Nos. 1.500 369.000 1.401 344.650 0.00 -246.00 0.00 1.401 - (344.650)

2/8 c Approximately 2.00 m diameter 82.00 Nos. 3.010 246.820 2.811 230.533 0.00 -82.00 0.00 2.811 - (230.533)

2/8 d Approximately 2.75 m diameter 180.00 Nos. 4.130 743.400 3.857 694.344 0.00 -180.00 0.00 3.857 - (694.344)

2/8 e Approximately 3.00 m diameter 187.00 Nos. 4.510 843.370 4.212 787.717 0.00 -187.00 0.00 4.212 - (787.717)

2/8 f Approximately 4.00 m diameter 301.00 Nos. 6.010 1,809.010 5.613 1,689.635 0.00 -301.00 0.00 5.613 - (1,689.635)

2/8 g Approximately 4.50 m diameter 32.00 Nos. 6.760 216.320 6.314 202.045 0.00 -32.00 0.00 6.314 - (202.045)

2/8 h Approximately 5.00 m diameter 82.00 Nos. 7.520 616.640 7.024 575.949 0.00 -82.00 0.00 7.024 - (575.949)

2/8 i Approximately 6.00 m diameter 2.00 Nos. 9.020 18.040 8.425 16.850 0.00 -2.00 0.00 8.425 - (16.850)

2/8 j Approximately 7.00 m diameter 4.00 Nos. 10.520 42.080 9.826 39.303 0.00 -4.00 0.00 9.826 - (39.303)

2/8 k All other trees other than the Trees mentioned above 670.00 Nos. 6.010 4,026.700 5.613 3,760.983 0.00 0.00 670.00 5.613 3,760.983 - -

2/8 l 1.00 Item 15,030.030 15,030.030 14,038.215 14,038.215 0.00 0.00 1.00 14,038.215 14,038.215 -

Supply and Install Corrugated GI Sheet Fence (2-locations at #4 & # 5)

Refer to cost breakdown-Annex-2/PVO's

Refer to cost breakdown-Annex-2/PVO's

Breaking up and removal of underground services, tanks, piping, ducts and the like ; capping and sealing; filling as necessary to proposed formation level




Item no ACTIVITY



BOQ Page No.

Original Unit rate




REVISED QUANITIES


2/8 m 1.00 Item 30,060.060 30,060.060 28,076.430 28,076.430 0.00 0.00 1.00 28,076.430 28,076.430 -

STRIPPING WORKS -

2/9 a 1,191,491.00 M3 0.380 452,766.580 0.355 422,889.014 -492,966.31 0.00 Refer to E I # 01 698,524.69 0.355 247,923.331 (174,965.683)

2.4.8 EXCAVATION WORKS

2/9 b Main Campus area bounded by URR 1,105,526.00 M3 0.345 381,406.470 0.322 356,237.878 -167,738.00 -2,095.00 Refer to E I # 01 935,693.01 0.322 301,511.942 (54,725.937)

2/9 c Ring Road medical Campus 19,594.00 M3 0.345 6,759.930 0.322 6,313.850 -19,594.00 0.00 Refer to E I # 01 0.00 0.322 - (6,313.850)

2/9 d 8M Bldg Basements including Oasis 1,891,835.00 M3 0.345 652,683.075 0.322 609,613.240 -269,992.98 0.00 Refer to E I # 01 1,621,842.03 0.322 522,612.369 (87,000.871)

2/9 e Excavation for Plant Pits 14,328.00 M3 0.500 7,164.000 0.467 6,691.256 0.00 2,878.00 Refer to breakdown-Annex-3 17,206.00 0.467 8,035.285 1,344.030

N/A Tunnel/Shelter Area 0.00 M3 0.345 0.000 0.322 0.000 1,119,115.10 -10,277.14 New Scope of work 1,108,837.96 0.322 357,305.104 357,305.104

2/9 f & g STOCKPILING 611,514.00 M3 0.300 183,454.200 0.280 171,348.260 1,657,729.00 0.00 2,269,243.00 0.280 635,849.449 464,501.188

2/9 h & i 2,279,493.00 M3 0.380 866,207.340 0.355 809,047.275 -850,396.16 -118,520.12 Saaf areas included 1,310,576.72 0.355 465,155.420 (343,891.855)

2/10 a,b,c & d COLLAPSE POTENTIAL 756,764.00 M3 0.355 268,651.220 0.332 250,923.223 -341,194.36 -19,316.43 Saaf areas included 396,253.21 0.332 131,387.239 (119,535.984)

DIVISION 32 EXTERIOR IMPROVEMENTS - -

2/12 a 1,216.00 m 133.710 162,591.360 124.887 151,862.136 0.00 -1,216.00 0.00 124.887 - (151,862.136)

2/12 b 2,974.00 m 22.550 67,063.700 21.062 62,638.241 0.00 -2,075.00 899.00 21.062 18,934.693 (43,703.547)

2/12 d Extra over for gates; Overall size 4 m wide x 6 m long. 6.00 nr 676.350 4,058.100 631.718 3,790.310 0.00 -6.00 0.00 631.718 - (3,790.310)

2/12 e 1.00 item 48,847.600 48,847.600 45,624.201 45,624.201 0.00 0.1792 1.1792 45,624.201 53,800.970 8,176.769

2/12 f 14,328.00 m3 6.010 86,111.280 5.613 80,428.892 0.00 2,878.00 17,206.00 5.613 96,583.101 16,154.210

2/13

2/13 a Palms from research area 1,800.00 nr 30.060 54,108.000 28.076 50,537.473 0.00 0.00 1,800.00 28.076 50,537.473 -

2/13 b KU palms 1,484.00 nr 30.060 44,609.040 28.076 41,665.339 0.00 425.00 1,909.00 28.076 53,597.639 11,932.300

2/13 c 11,044.00 nr 9.020 99,616.880 8.425 93,043.272 0.00 2,453.00 13,497.00 8.425 113,709.798 20,666.526

Re-route/ divert the any existing underground utilities including obtaining all statutory permits and approval; removal of debris off site and make good all work disturbed

STRIPPING INCLUDING CARTING AWAY OF UNSUITABLE MATLS

Backfilling with selected excavated materials from site ( Specification 31 00 00) including levelling , compacting

Supply, erection and maintenance of security fence including all excavation, backfilling, foundations, column bases, grd. beams fittings,fixing iron mongery etc….

Supply, erection and maintenance of chain link fence around plant nursery including all fittings,fixing iron mongery etc….

Landscape irrigation system including design procure-ment,delivery, re-used and new equipment like pumps controllers RCV's, reservoirs etc.. For fully automative system sufficient to irrigate all palms and hedges. Estimated daily demand 543 m3

Refer to Cost Breakdown -Annex 3

Planting soil mix including mixing, transport, placing, levelling and compacting.


Carefully remove and transplant palms from existing site to the proposed plant nursery site …..


Plants including transport, preparing planting, planting maintenance, providing protection and all accessories as specified.





Item no ACTIVITY



BOQ Page No.

Original Unit rate




REVISED QUANITIES


2/13 d 11,980.00 m 2.630 31,507.400 2.456 29,428.261 0.00 2,098.00 14,078.00 2.456 34,580.949 5,152.687

2/13 f 1.00 item 27,054.060 27,054.060 25,268.792 25,268.792 0.00 0.2151 1.2151 25,268.792 30,704.044 5,435.252

SUB TOTAL 5,398,067.555 5,041,855.042 4,882,480.065 (159,374.976)

OTHER VARIOUS WORKS

Acceleration of Works -

N/A For additional excavation works 0.00 m3 0.000 0.000 0.000 1,053,347.00 New Item-EI # 01 1,053,347.00 0.371 390,791.737 390,791.737

N/A For additional stockpiling works 0.00 m3 0.000 0.000 0.000 1,822,993.00 New Item-EI # 01 1,822,993.00 0.115 209,644.195 209,644.195

SUB TOTAL 0.000 0.000 600,435.932 600,435.932

N/A SOLID ROCK MATERIALS 0.00 M3 0.00 0.00 0.00 0.966 - -

N/A NORMAL MATERIAL AS PER CONTRACT 0.00 M3 0.00 0.00 0.00 0.322 - -

SUB TOTAL

GROSS AMOUNT 5,596,293.205 5,227,000.000 5,668,060.956 441,060.956

Supply, install and maintain shade netting to protect concarpus shelter belt and palms from winds complete in accordance with the drawings and specifications.


Maintenance of existing palms and new Conocarpus trees for 365 calendar days from date of substantial completion including but not limited to irrigation system, fertilising, pruning, mulching, cleaning, cutting etc… Maintenance for one year.


RE-CLASSIFICATION OF EXCAVATED MATRIALS AT TUNNEL AND SHELTERS

PROJECT : KUWAIT UNIVERSITY

SUBJECT : LIST/UPDATE OF PROPOSED POTENTIAL VARIATION ORDERS FROM THE ORIGINAL BP-1 CONTRACT & E.I. # 01

ITEM DESCRIPTION

1 CHANGES FROM THE ORIGINAL CONTRACT

1.1

a Omission of Various Types of Cabins, Canopies, Mosque and others 1

b Omission of work: Supply and erection of Security fence (BW) 1216

c Omission on the Removal of Boundary Wall (ON HOLD) 1216

d 0

e N/A

SUB TOTAL1.2 EARTHWORKS MODIFICATION AT SAAF and OTHER AREAS

a Omission: Backfilling Works to SAAF Areas 222,607.32

b Omission : Treatment of Collapse Potentialto SAAF areas 34,190.18

c Omission: Treatment of Collapse Potential to Parcels 118, 119, 121, & 124 7,319.66

d 2,095.00

e ADDITION : Collapse Treatment for Parcels 813 & 814 0

SUB TOTAL1.3 EXISTING TREES REMOVAL

a Omission : Removal of Existing Trees of various sizes 1786

SUB TOTAL1.4 MANHOLES

a Omission: Storm Manhole (MH -04A) to be done by BP # 4B Contractor 1

b 7

c

c.1 Storm Manholes chnages due to actual site condition 10

SUB TOTAL

Contract BOQ Qty.

MODIFUCATION OF EXISTING CONDITION AND FOR EXTERIOR IMPROVEMENTS

Additional Work: Supply and erection of Chain Link fence to replace the omitted Security Fence at UST opposite to UA

Additional work: Retain Temporary Corrugated sheet fence (at 2 locations # 4 & 5)

Omission : Excavation Works at the slope od parcel 109 & 110 in order to protect the existing manholes

Omission : Sanitary Manholes (MH- A10 and MH-A13 to MH-A18) to be done by BP # 5 Contractor

Changes of Manhole Raise work as per actual site condition and approved shop drawings

1.5 NURSERY AREA

a Additional Pit excavation for additional Palm and Conocarpus Trees 14,328.00 b Additional Soil Mix for additional Palm & Conocarpus Trees 14,328.00 c Replantation of additional Palm Trees 3,284.00 d Additional Conocarpus Trees 11,044.00

e 11,980.00

f New Irrigation System for Palm Trees 100%g New Irrigation System for Hedges and Landscape areas 100%h Maintenance of additional Palm and Conocarpus trees 100%

SUB TOTAL

1.6 Omission of Chain Link Fence at the Plant Nursery Area

a Omission on the General Scope of Work for the Chain Link Fence 2,974.00 b Omission of the gates-4000mm wide x 6000mm long 6.00

SUB TOTAL

2

2.1 Resultant of Modified Scope of Shelter excavation

a Omission of Excavation Works (for omitted in betweeen areas of shelters) 161,000.00

b Deductive Stockpiling Works of omitted excavated materials 161,000.00 SUB TOTAL

2.2 Re-classified excavated material from Tunnel and Shelters

a Additional : Solid Rock Excavation N/A

b Omission: Normal excavation as per contract N/A

SUB TOTAL

2.3 10277.14

SUB TOTAL 3 ADVERTISEMENT and HOARDING

3.1 4780

3.2 Removal of Advertisement and Hoarding 4780

3.3 4780

3.4 4780

SUB TOTAL

Additional Tilden wind break netting and omission of same from the old location

CHANGES FROM THE ENGINEER'S INSTRUCTION NO. 01 (E.I. 01)

Omission : Excavation Works at Tunnel and Shelter (4B-2) in order to protect the existing manholes

Modified design concept of Digital Print Media including changes in structural framing and civil works

Omitted length of Advertisement and Hoarding as per approved shop drawing

Omitted length of Digital Print Media as per approved length of hoarding

4 TEMPORARY POWER CONNECTION/IRRIGATION PUMPS N/A

SUB TOTAL APPROXIMATE AMOUNTS

SUBJECT : LIST/UPDATE OF PROPOSED POTENTIAL VARIATION ORDERS FROM THE ORIGINAL BP-1 CONTRACT & E.I. # 01

Executed Qty V.O. Qty UNIT BOQ Reference UNIT PRICE

- (1.00) Item 34,977.330

- (1,216.00) Lm BOQ Item No. 2/12, "a" 124.887

1,022.00 (102.00) M BOQ Item No. 2/3, "i" 105.291

889.00 889.00 Lm BOQ Item No. 2/12, "b" 21.062

102.00 102.00 M New Item 10.00

104,087.20 (118,520.12) M3 BOQ Item No. 2/9, "h" 0.355

18,936.41 (15,253.77) M3 BOQ Item No. 2/10, "a-d" 0.332

0 (7,319.66) M3 BOQ Item No. 2/10, "a-d" 0.332

0 (2,095.00) M3 BOQ Item No. 2/9, "d" 0.322

3257.2 3,257.20 M3 BOQ Item No. 2/10, "a-d" 0.332

670 (1,116.00) Nos. 4.105

0 (1.00) Nos. BOQ Item No. 2/4, "c" 491.33

0 (7.00) Nos. BOQ Item No. 2/4, "g-l" 581.58

8 (2.00) Nos. 315.86

BOQ Item No. 2/3 " a to h,j,k & l" & 2/2 "e"

BOQ Item No. 2/8, "b-j" (Prorata)

BOQ Item No. 2/4, "a & c" (Prorata)

17,206.00 2,878.00 M3 0.467 17,206.00 2,878.00 M3 5.613 3,709.00 425.00 Nr 28.079 13,497.00 2,453.00 Nr 8.425

14,078.00 2,098.00 M 2.456

119.799% 19.799% item 66,355.27 117.922% 17.922% item 45,624.20 121.510% 21.5% item 25,268.49

0 (2,974.00) M BOQ Item No. 2/12, "b" 21.06 0 (6.00) Nr BOQ Item No. 2/12, "c" 631.38

0 (161,000.00) M3 BOQ Item No. 2/9, "h" 0.330

0 (161,000.00) M3 BOQ Item No. 2/9, "f" 0.280

M3

M3

0 (10,277.14) M3 BOQ Item No. 2/9, "d" 0.322

0 0 Lm

0 0 Lm

4738.3 (41.70) Lm BOQ Item No. 2/6, "a" 239.938

4738.3 (41.70) Lm BOQ Item No. 2/6 67.124

GDC V.O. Variation claim (Ref Letter #

PM/10/L/040/11 dated 06 Sept 2011)

(12.00) Months 46.80

APPROXIMATE RESULTANT AMOUNT (DEDUCTIVE)

DATE : 18-Dec-11

ESTIMATED AMOUNT-KDREFERENCE/REMARKS/ACTIONS

Negative Positive

(34,977.330) - Special Meeting # 11 (Refer to Cost Breakdown)

(151,862.590) - Special Meeting # 08 (refer to cost breakdown)

(10,739.69) - As per Special Meeting #08

- 18,724.118 Special Meeting # 08

- 1,020.00 As per Special Meeting #08

(197,579.608) 19,744.118 Special Meeting # 10 dated 20 April 2010

(42,074.64) -

(5,064.25) -

(2,430.13) - TP Instruction (refer Special Meeting # 12)

(674.59) -

- 1,081.39 E Mails

(50,243.611) 1,081.390

(4,581.18) -

(4,581.180) - Reference: Special Meeting # 11 & 12

(491.33) - Reference: Special Meeting # 11

(4,071.03) - Reference: Special Meeting # 11 & 12

(631.72)

(5,194.073) -

CCA/SSH submitted Scope of Work and Cost Calculations to TP as per CCA/SSH letter-

TP/LTR/04048-42/042/10, Dated 18 August 2010

balance of work after KU Instruction (refer Special Meeting # 12)

balance of work after KU Instruction (refer Special Meeting # 12)

To protect the existing Manholes along the slopes of Parcel 109 & 110

TP letter ref # TP/KUCP/LTR/C0220/1803 dated 23 August 2010 (to be finalized)

reference :Approved shop drawings/cost breakdown

- 1,344.030 - 16,154.210 - 11,932.300 - 20,666.526

- 5,152.688

- 13,137.680 - 8,176.769 - 5,435.252 - 81,999.455

(62,637.496) - As per Special Meeting #08 (3,788.304) - As per Special Meeting #08 (66,425.800) -

(53,130.00) - refer to revised EI # 01 shop drwg.

(45,080.00) - refer to revised EI # 01 shop drwg. (98,210.000) -

- -

(3,309.24) - Contractor's Letter GDC/SUB/OT/AE/665

(3,309.239) -

-

- To be finalized

(10,005.418) Approved Shop Drawing/Actual at site

(2,799.059) Approved Shop Drawing/Actual at site

(12,804.477) -

GDC/SUB/OT/PM/072, Rev 1, dated 25 Oct 11/SSH COMMENTED, ACTIONED CODE "B"

Scope of Work and Cost estimate, reviewed by SSH- found in order -Code B

Subject to final qualification of Material (to be confirmed)/PM/10/L/011/11 dated 21 -03-11

Subject to final qualification of Material (to be confirmed)/PM/10/L/011/11 dated 21 -03-11

No Cost impact ( refer to GDC letter ref. # PM/10/L/066/11- Dated 01 December 2011

(561.60) -

(561.600) - (438,909.588) 102,824.963

(336,084.63) APPROXIMATE COST ONLY (TO BE FINALIZED)

Assumed 12mos.-(Actual No. of Months and Amount to be determined later)/Ref. #

KUCP/GDC/MCIL-BP1/04/11, DATED April 04, 2011/TP/KUCP/LTRCO220/2731, dated 15 March

2011

REVISED CONTRACT BOQ

Revised Contract Qty/Amount 14 of 26 08 April 2012

PROJECT : KUWAIT UNIVERSITY DATE: 8-Apr-12SUBJECT : MODIFIED BOQ AFTER VARIATION ORDERS & PVO's

Item no ACTIVITY

CONTRACT BOQ MODIFED BOQ

Contract Qty UNIT Original Unit rate Unit Rate REVISED AMOUNT-KD

0.93401110495 0.93401110 0.934

BILL NO.1 - GENERAL REQUIREMENTS

1/10 & 1/11 k-s/a-r 1.00 item 40,320.290 40,320.290 37,659.599 37,659.599 1.00 37,659.599 37,659.599

1/11, 1/12 & 1/13 s-t/a-t & a-i 1.00 item 55,914.680 55,914.680 52,224.932 52,224.932 1.00 52,224.932 52,224.932

1/13. 1/14 & 1/15 j-u/ a-u /a-g 1.00 item 101,990.680 101,990.680 95,260.428 95,260.428 1.00 95,260.428 95,260.428

SUB TOTAL 198,225.650 185,144.958 185,144.958

BILL NO.2 - MEASURED WORKS

DIVISION 2 - EXISTING CONDITION -EXISTING STRUCTURES

Demolish existing structures

2/2 a Demolition of existing wire fence 1,443.00 M 2.630 3,795.090 2.456 3,544.656 0.00 2.456 - 2/2 b Demolition of existing Asphalt Road 14,586.00 M3 0.380 5,542.680 0.355 5,176.925 8,983.44 0.355 3,188.440 2/2 c Removal of old electrical pole 15.00 no, 7.520 112.800 7.024 105.356 15.00 7.024 105.356 2/2 d Removal of existing gate 1.00 no. 112.730 112.730 105.291 105.291 -1.00 105.291 (105.291)

-

2/2 e 1.00 item 2,855.710 2,855.710 2,667.265 2,667.265 0.00 2,667.265 0.000

2/2 f 306.00 M 15.030 4,599.180 14.038 4,295.685 306.00 14.038 4,295.685

2/2 g 1.00 no 2,404.810 2,404.810 2,246.119 2,246.119 1.00 2,246.119 2,246.119

2/2 h Existing Steel Water Tank-approximately 3m x 4m 1.00 no 360.720 360.720 336.916 336.916 1.00 336.916 336.916

2/3 a 4.00 nr 1,442.880 5,771.520 1,347.666 5,390.664 0.00 1,347.666 0.000

2/3 b 1.00 nr 12,024.030 12,024.030 11,230.578 11,230.578 0.00 11,230.578 0.000

BOQ Page No.




REVISED QUANITIES

Engineers Offices,Furnitures,Fittings and Equipment; including cooling, heating,power,lighting,finishes etc

Project Manager / Construction Managers Offices,Furnitures,Fittings and Equipment; including cooling,heating,power,lighting finishes etc


Carefully remove and relocate all existing structures and all associated accessories

Existing steel caravan approximately 95m2; drawing SSH/EWK/0230/C1045

Existing telephone line including all associated post, ducts, anchors etc

Existing cabin; Approximately 4m x 20m- drawing SSH/EWH/0460/C1056






Item no ACTIVITY



BOQ Page No.




REVISED QUANITIES

2/3 c 1.00 nr 480.960 480.960 449.222 449.222 0.00 449.222 0.000

2/3 d 1.00 nr 1,503.000 1,503.000 1,403.819 1,403.819 0.00 1,403.819 0.000

2/3 e 1.00 nr 526.050 526.050 491.337 491.337 0.00 491.337 0.000

2/3 f Existing generator; drawing SSH/EWK/0470/C1057 1.00 nr 112.730 112.730 105.291 105.291 0.00 105.291 0.000

2/3 g Existing water tank; drawing SSH/EWK/0470/C1057 1.00 nr 360.720 360.720 336.916 336.916 0.00 336.916 0.000

2/3 h 238.00 m 22.550 5,366.900 21.062 5,012.744 0.00 21.062 0.000

2/3 j Removal of Concrete Boundary Wall 1,216.00 lm 112.730 137,079.680 105.291 128,033.943 1,022.00 105.291 107,607.475

2/3 j 1.00 nr 3,246.490 3,246.490 3,032.258 3,032.258 0.00 3,032.258 0.000

2/3 k 1.00 nr 4,599.190 4,599.190 4,295.695 4,295.695 0.00 4,295.695 0.000

2/3 l 1.00 nr 601.200 601.200 561.527 561.527 0.00 561.527 0.000

2/3 m 1.00 item 15,030.030 15,030.030 14,038.215 14,038.215 1.00 14,038.215 14,038.215

N/A 0.00 LM 0.000 0.000 0.000 0.000 102.00 10.000 1,020.000

2/4 Raising the Top of Manholes

STORM MANHOLES

2/4 a Approximately 1.00 m high raise 3.00 Nr 150.300 450.900 140.382 421.146 1.00 140.382 140.382 2/4 b Approximately 2.50 m high raise 1.00 Nr 375.750 375.750 350.955 350.955 1.00 350.955 350.955 2/4 c Approximately 3.50 m high raise 2.00 Nr 526.050 1,052.100 491.337 982.673 3.00 491.337 1,474.010 2/4 d Approximately 4.00 m high raise 1.00 Nr 601.200 601.200 561.527 561.527 0.00 561.527 - 2/4 e Approximately 5.0 m high raise 2.00 Nr 751.500 1,503.000 701.909 1,403.819 2.00 701.909 1,403.819 2/4 f Approximately 5.50 m high raise 1.00 Nr 826.650 826.650 772.100 772.100 0.00 772.100 -

SEWER MANHOLES

2/4 g Approximately 1.00 m high raise 4.00 Nr 150.300 601.200 140.382 561.527 3.00 140.382 421.146 2/4 h Approximately 2.0 m high raise 1.00 Nr 300.600 300.600 280.764 280.764 1.00 280.764 280.764 2/4 i Approximately 3.0 m high raise 1.00 Nr 450.900 450.900 421.146 421.146 1.00 421.146 421.146




Existing fence and all associated gates, posts etc complete as shown on drawing SSH/EWK/0470/C1057


Existing cabin; overall size on plan 32.25m x 9.5m approximately; drawing SSH/EWK/0470/C1057

Existing mosque; overall size on plan 10m x 4m approximately; drawing SSH/EWK/0470/C1057

Carefully remove existing nursery complex, transport and re assemble GRP tank, generator and pump room and all related MEP work for new plant nursery

Supply and Install Corrugated GI Sheet Fence (2-locations at #4 & # 5)




Item no ACTIVITY



BOQ Page No.




REVISED QUANITIES

2/4 j Approximately 4.00 m high raise 5.00 Nr 601.200 3,006.000 561.527 2,807.637 2.00 561.527 1,123.055 2/4 k Approximately 5.0 m high raise 2.00 Nr 751.500 1,503.000 701.909 1,403.819 1.00 701.909 701.909 2/4 l Approximately 5.50 m high raise 1.00 Nr 826.650 826.650 772.100 772.100 -1.00 772.100 (772.100)

DIVISION 10- SPECIALTIES

2/6 a ADVERTISEMENT HOARDINGS -8000 MM HIGH 4,780.00 M 256.890 1,227,934.200 239.938 1,146,904.179 4,738.30 239.938 1,136,898.760

2/6 DIGITAL/PRINT BANNERS/STICKERS WITH LAMINATION 1.00 Item 344,849.060 344,849.060 322,092.852 322,092.852 0.99 322,092.852 319,282.914

DIVISION 22-PLUMBING -

2/7 a IRRIGATION SYSTEM FOR PALM NURSERY AREA-COMPLETE 1.00 Item 71,043.340 71,043.340 66,355.268 66,355.268 1.198 66,355.268 79,492.948

DIVISION 31- EARTHWORKS

2/8 a SITE CLEARING 1.00 Item 37,575.080 37,575.080 35,095.542 35,095.542 1.00 35,095.542 35,095.542

REMOVE ALL EXISTING TREES

2/8 b Approximately 1.00 m diameter 246.00 Nos. 1.500 369.000 1.401 344.650 0.00 1.401 -

2/8 c Approximately 2.00 m diameter 82.00 Nos. 3.010 246.820 2.811 230.533 35.00 2.811 98.398

2/8 d Approximately 2.75 m diameter 180.00 Nos. 4.130 743.400 3.857 694.344 0.00 3.857 -

2/8 e Approximately 3.00 m diameter 187.00 Nos. 4.510 843.370 4.212 787.717 20.00 4.212 84.248

2/8 f Approximately 4.00 m diameter 301.00 Nos. 6.010 1,809.010 5.613 1,689.635 0.00 5.613 -

2/8 g Approximately 4.50 m diameter 32.00 Nos. 6.760 216.320 6.314 202.045 0.00 6.314 -

2/8 h Approximately 5.00 m diameter 82.00 Nos. 7.520 616.640 7.024 575.949 0.00 7.024 -

2/8 i Approximately 6.00 m diameter 2.00 Nos. 9.020 18.040 8.425 16.850 0.00 8.425 -

2/8 j Approximately 7.00 m diameter 4.00 Nos. 10.520 42.080 9.826 39.303 0.00 9.826 -

2/8 k All other trees other than the Trees mentioned above 670.00 Nos. 6.010 4,026.700 5.613 3,760.983 670.00 5.613 3,760.983

-




Item no ACTIVITY



BOQ Page No.




REVISED QUANITIES

2/8 l 1.00 Item 15,030.030 15,030.030 14,038.215 14,038.215 1.00 14,038.215 14,038.215

2/8 m 1.00 Item 30,060.060 30,060.060 28,076.430 28,076.430 1.00 28,076.430 28,076.430

STRIPPING WORKS -

2/9 a 1,191,491.00 M3 0.380 452,766.580 0.355 422,889.014 545,824.60 0.355 193,726.370

2.4.8 EXCAVATION WORKS

2/9 b Main Campus area bounded by URR 1,105,526.00 M3 0.345 381,406.470 0.322 356,237.878 849,129.00 0.322 273,618.089

2/9 c Ring Road medical Campus 19,594.00 M3 0.345 6,759.930 0.322 6,313.850 0.00 0.322 -

2/9 d 8M Bldg Basements including Oasis 1,891,835.00 M3 0.345 652,683.075 0.322 609,613.240 1,546,170.98 0.322 498,228.597

2/9 e Excavation for Plant Pits 14,328.00 M3 0.500 7,164.000 0.467 6,691.256 17,206.00 0.467 8,035.285

N/A Tunnel/Shelter Area 0.00 M3 0.345 0.000 0.322 0.000 1,187,994.10 0.322 382,811.890

2/9 f & g STOCKPILING 611,514.00 M3 0.300 183,454.200 0.280 171,348.260 2,269,243.00 0.280 635,849.449

2/9 h & i 2,279,493.00 M3 0.380 866,207.340 0.355 809,047.275 1,177,000.00 0.355 417,745.807

2/10 a,b,c & d COLLAPSE POTENTIAL 756,764.00 M3 0.355 268,651.220 0.332 250,923.223 316,050.62 0.332 104,794.150

DIVISION 32 EXTERIOR IMPROVEMENTS








Item no ACTIVITY



BOQ Page No.




REVISED QUANITIES

2/12 a 1,216.00 m 133.710 162,591.360 124.887 151,862.136 0.00 124.887 -

2/12 b 2,974.00 m 22.550 67,063.700 21.062 62,638.241 899.00 21.062 18,934.693

2/12 d Extra over for gates; Overall size 4 m wide x 6 m long. 6.00 nr 676.350 4,058.100 631.718 3,790.310 0.00 631.718 -

2/12 e 1.00 item 48,847.600 48,847.600 45,624.201 45,624.201 1.1792 45,624.201 53,800.970

2/12 f 14,328.00 m3 6.010 86,111.280 5.613 80,428.892 17,206.00 5.613 96,583.101

2/13

2/13 a Palms from research area 1,800.00 nr 30.060 54,108.000 28.076 50,537.473 1,800.00 28.076 50,537.473

2/13 b KU palms 1,484.00 nr 30.060 44,609.040 28.076 41,665.339 1,909.00 28.076 53,597.639

2/13 c 11,044.00 nr 9.020 99,616.880 8.425 93,043.272 13,497.00 8.425 113,709.798

2/13 d 11,980.00 m 2.630 31,507.400 2.456 29,428.261 14,078.00 2.456 34,580.949

2/13 f 1.00 item 27,054.060 27,054.060 25,268.792 25,268.792 1.2151 25,268.792 30,704.044











PROJECT : KUWAIT UNIVERSITYSUBJECT : MODIFIED BOQ AFTER VARIATION ORDERS

ACTIVITY

CONTRACT BOQ VARIATION ORDERS AND PVO'S MODIFED CONTRACT BOQ

UNIT E.I. 01 QTY PVO'S QTY Unit Rate REVISED AMOUNT-KD

0.93401110 0.934 A ORIGINAL CONTRACT

1.00 GENERAL REQUIREMENTS

1.10 1.00 item 40,320.29 40,320.290 item 0.00 0.00

1.20 1.00 item 55,914.68 55,914.680 item 0.00 0.00

1.30 1.00 item 101,990.68 101,990.680 item 0.00 0.00

SUB TOTAL 198,225.650 0.00 0.00

0.00 0.00

2.00 MEASURED WORKS 0.00 0.00

2.10 DEMOLITION OF EXISTING STRUCTURES 0.00 0.00 2.1.1 Demolition of existing wire fence 1,443.00 M 2.63 3,795.090 M 0.00 0.00 2.1.2 Demolition of existing Asphalt Road 14,586.00 M3 0.38 5,542.680 M3 0.00 0.00 2.1.3 Removal of old electrical pole 15.00 no, 7.52 112.800 no, 0.00 0.00 2.1.4 Removal of existing gate 1.00 no. 112.73 112.730 no. 0.00 0.00 2.1.5 Remove and Relocate structures 1.00 item 59,843.24 59,843.240 item 0.00 0.00 2.1.6 REMOVAL OF CONCRETE BOUNDARY WALL 1,216.00 M3 112.73 137,079.680 M3 0.00 0.00 2.1.7 Raising the Top of Manholes 24.00 nos. 479.08 11,497.950 nos. 0.00 0.00

2.20 DIVISION 10- SPECIALTIES 0.00 0.00

2.2.1 ADVERTISEMENT HOARDINGS -8000 MM HIGH 4,780.00 M 256.89 1,227,934.200 M 0.00 0.00

2.2.2 DIGITAL/PRINT BANNERS/STICKERS WITH LAMINATION 1.00 Item 344,849.06 344,849.060 Item 0.00 0.00

2.30 DIVISION 22-PLUMBING 0.00 0.00

2.3.1 IRRIGATION SYSTEM 1.00 Item 71,043.34 71,043.340 Item 0.00 0.00

2.40 DIVISION 31- EARTHWORKS 0.00 0.00 2.4.1 SITE CLEARING 1.00 Item 37,575.08 37,575.080 Item 0.00 0.00 2.4.2 REMOVE ALL EXISTING TREES 1,786.00 Nos. 5.00 8,931.380 Nos. 0.00 0.00

2.4.3 1.00 Item 15,030.03 15,030.030 Item 0.00 0.00

2.4.4 1.00 Item 30,060.06 30,060.060 Item 0.00 0.00

2.4.5 STRIPPING WORKS

Item no.

CONTRACT BOQ Qty.

Original Unit rate


NET CONTRACT VALUE AFTER

DISCOUNTREFERENCE/

REMARKSUnit

Meas.REVISED

QUANITIES

Engineers Offices,Furnitures,Fittings and Equipment; including cooling, heating,power,lighting,finishes etc Project Manager / Construction Managers Offices,Furnitures,Fittings and Equipment; including cooling,heating,power,lighting finishes etc







ACTIVITY



Item no.

CONTRACT BOQ Qty.

Original Unit rate



DISCOUNTREFERENCE/

REMARKSUnit

Meas.REVISED

QUANITIES

2.4.6 1,191,491.00 M3 0.38 452,766.580 (492,966.31) M3 0.355 (175,003.040)

2.4.8 EXCAVATION WORKS 2.4.9 Main Campus area bounded by URR 1,105,526.00 M3 0.345 381,406.470 (167,738.00) M3 0.322 (54,011.634)

2.4.10 Ring Road medical Campus 19,594.00 M3 0.345 6,759.930 (19,594.00) M3 0.322 (6,309.268) 2.4.11 8M Bldg Basements including Oasis 1,891,835.00 M3 0.345 652,683.075 (269,992.98) M3 0.322 (86,937.738) 2.4.12 Tunnel/Shelter Area - M3 0.345 - 1,119,115.10 M3 0.322 360,355.062

2.4.13 EXCAVATION TO PLANT PITS 14,328.00 M3 0.500 7,164.000 - M3 - -

2.4.14 STOCKPILING 611,514.00 M3 0.300 183,454.200 1,657,729.00 M3 0.280 464,164.120

2.4.15 2,279,493.00 M3 0.380 866,207.340 (850,396.16) M3 0.354 (301,040.241)

2.4.16 COLLAPSE POTENTIAL 756,764.00 M3 0.355 268,651.220 (341,194.36) M3 0.332 (113,276.528)

2.5 DIVISION 32 EXTERIOR IMPROVEMENTS

2.5.1 1,216.00 m 133.71 162,591.360 m 0.00 0.00

2.5.2 2,974.00 m 22.55 67,063.700 m 0.00 0.00

2.5.3 Extra over for gates; Overall size 4 m wide x 6 m long. 6.00 nr 676.35 4,058.100 nr 0.00 0.00

2.5.4 1.00 item 48,847.60 48,847.600 item 0.00 0.00

2.5.5 14,328.00 m3 6.01 86,111.280 m3 0.00 0.00

2.5.6 0.00 0.00

2.5.7 Palms from research area 1,800.00 nr 30.06 54,108.000 nr 0.00 0.00 2.5.8 KU palms 1,484.00 nr 30.06 44,609.040 nr 0.00 0.00

2.5.9 11,044.00 nr 9.02 99,616.880 nr 0.00 0.00

2.5.10 11,980.00 m 2.63 31,507.400 m 0.00 0.00













ACTIVITY



Item no.

CONTRACT BOQ Qty.

Original Unit rate



DISCOUNTREFERENCE/

REMARKSUnit

Meas.REVISED

QUANITIES

2.5.11 1.00 item 27,054.06 27,054.060 item 0.00 0.00

SUB TOTAL 5,398,067.555 0.00 0.00

3 Acceleration of Works

3.1 For additional excavation works

- m3 1,053,347.00 m3 0.371 390,791.737

3.2 For additional stockpiling works

- m3 1,822,993.00 m3 0.115 209,644.195

SUB TOTAL - 600,435.932

GROSS AMOUNT 5,596,293.205 5,227,000.000 688,376.666

TOTAL ESTIMATED NET AMOUNT AFTER E.I & PVO'S 5,915,376.666


2.4.8 EXCAVATION WORKS 2.4.9 Main Campus area bounded by URR 1,105,526.00 M3 0.345 (148,144.00)

2.4.10 Ring Road medical Campus 19,594.00 M3 0.345 (19,594.00)

2.4.11 8M Bldg Basements including Oasis 1,891,835.00 M3 0.345 (269,992.98) 2.4.12 Tunnel/Shelter Area - M3 0.345 1,119,115.10

3,016,955.00 681,384.13 3,698,339.13 3,678,745.13 (3,016,955.00) 681,384.13

0.322 SUB TOTAL 219,405.69

STOCKPILING 611514 1,657,729.00 2,269,243.00 (611,514.00) 1,657,729.00

0.28 SUB TOTAL 464,164.12

Omitted itemsexcavation for the Ring Road at medical campus 19594 (19,594.00) (6,309.27)backfill 105,151.15

107,488.01 238,320.00 271,315.00 128,122.00 850,396.16 (301,040.24)

COLLAPSE 224,251.70 55,348.66 42,998.00 18,596.00 341,194.36 (113,276.53)

STRIPPING 373365295664

669,029.00 (237,505.29) 373,375.00 34,881.09 0.093421 295,664.26 27,621.267

62,502.35

ACCELERATION 600,435.93 NET AMOUNT 688,376.76




ACTIVITY



0.93401110 0.934 A ORIGINAL CONTRACT

1.00 GENERAL REQUIREMENTS

1.10 1.00 item 40,320.29 40,320.290 item 0.00 0.00

1.20 1.00 item 55,914.68 55,914.680 item 0.00 0.00

1.30 1.00 item 101,990.68 101,990.680 item 0.00 0.00

SUB TOTAL 198,225.650 0.00 0.00

0.00 0.00

2.00 MEASURED WORKS 0.00 0.00

2.10 DEMOLITION OF EXISTING STRUCTURES 0.00 0.00 2.1.1 Demolition of existing wire fence 1,443.00 M 2.63 3,795.090 M 0.00 0.00 2.1.2 Demolition of existing Asphalt Road 14,586.00 M3 0.38 5,542.680 M3 0.00 0.00 2.1.3 Removal of old electrical pole 15.00 no, 7.52 112.800 no, 0.00 0.00 2.1.4 Removal of existing gate 1.00 no. 112.73 112.730 no. 0.00 0.00 2.1.5 Remove and Relocate structures 1.00 item 59,843.24 59,843.240 item 0.00 0.00 2.1.6 REMOVAL OF CONCRETE BOUNDARY WALL 1,216.00 M3 112.73 137,079.680 M3 0.00 0.00 2.1.7 Raising the Top of Manholes 24.00 nos. 479.08 11,497.950 nos. 0.00 0.00

2.20 DIVISION 10- SPECIALTIES 0.00 0.00

2.2.1 ADVERTISEMENT HOARDINGS -8000 MM HIGH 4,780.00 M 256.89 1,227,934.200 M 0.00 0.00

2.2.2 DIGITAL/PRINT BANNERS/STICKERS WITH LAMINATION 1.00 Item 344,849.06 344,849.060 Item 0.00 0.00

2.30 DIVISION 22-PLUMBING 0.00 0.00

2.3.1 IRRIGATION SYSTEM 1.00 Item 71,043.34 71,043.340 Item 0.00 0.00

2.40 DIVISION 31- EARTHWORKS 0.00 0.00 2.4.1 SITE CLEARING 1.00 Item 37,575.08 37,575.080 Item 0.00 0.00 2.4.2 REMOVE ALL EXISTING TREES 1,786.00 Nos. 5.00 8,931.380 Nos. 0.00 0.00

2.4.3 1.00 Item 15,030.03 15,030.030 Item 0.00 0.00

2.4.4 1.00 Item 30,060.06 30,060.060 Item 0.00 0.00

2.4.5 STRIPPING WORKS 2.4.6 STRIPPING only 1,191,491.00 M3 0.38 452,766.580 (492,966.31) M3 0.355 (175,003.040)

Item no.

CONTRACT BOQ Qty.

Original Unit rate



DISCOUNTREFERENCE/

REMARKSUnit

Meas.REVISED

QUANITIES

Engineers Offices,Furnitures,Fittings and Equipment; including cooling, heating,power,lighting,finishes etc Project Manager / Construction Managers Offices,Furnitures,Fittings and Equipment; including cooling,heating,power,lighting finishes etc







ACTIVITY



Item no.

CONTRACT BOQ Qty.

Original Unit rate



DISCOUNTREFERENCE/

REMARKSUnit

Meas.REVISED

QUANITIES

2.4.8 EXCAVATION WORKS 2.4.9 Main Campus area bounded by URR 1,105,526.00 M3 0.345 381,406.470 (167,738.00) M3 0.322 (54,011.634)

2.4.10 Ring Road medical Campus 19,594.00 M3 0.345 6,759.930 (19,594.00) M3 0.322 (6,309.268) 2.4.11 8M Bldg Basements including Oasis 1,891,835.00 M3 0.345 652,683.075 (269,992.98) M3 0.322 (86,937.738) 2.4.12 Tunnel/Shelter Area - M3 0.345 - 1,119,115.10 M3 0.322 360,355.062

2.4.13 EXCAVATION TO PLANT PITS 14,328.00 M3 0.500 7,164.000 - M3 - -

2.4.14 STOCKPILING 611,514.00 M3 0.300 183,454.200 1,657,729.00 M3 0.280 464,164.120

2.4.15 2,279,493.00 M3 0.380 866,207.340 (850,396.16) M3 0.354 (301,040.241)

2.4.16 COLLAPSE POTENTIAL 756,764.00 M3 0.355 268,651.220 (341,194.36) M3 0.332 (113,276.528)

2.5 DIVISION 32 EXTERIOR IMPROVEMENTS

2.5.1 1,216.00 m 133.71 162,591.360 m 0.00 0.00

2.5.2 2,974.00 m 22.55 67,063.700 m 0.00 0.00

2.5.3 Extra over for gates; Overall size 4 m wide x 6 m long. 6.00 nr 676.35 4,058.100 nr 0.00 0.00

2.5.4 1.00 item 48,847.60 48,847.600 item 0.00 0.00

2.5.5 14,328.00 m3 6.01 86,111.280 m3 0.00 0.00

2.5.6 0.00 0.00

2.5.7 Palms from research area 1,800.00 nr 30.06 54,108.000 nr 0.00 0.00 2.5.8 KU palms 1,484.00 nr 30.06 44,609.040 nr 0.00 0.00

2.5.9 11,044.00 nr 9.02 99,616.880 nr 0.00 0.00

2.5.10 11,980.00 m 2.63 31,507.400 m 0.00 0.00












ACTIVITY



Item no.

CONTRACT BOQ Qty.

Original Unit rate



DISCOUNTREFERENCE/

REMARKSUnit

Meas.REVISED

QUANITIES

2.5.11 1.00 item 27,054.06 27,054.060 item 0.00 0.00

SUB TOTAL 5,398,067.555 0.00 0.00

3 Acceleration of Works

3.1 For additional excavation works

- m3 1,053,347.00 m3 0.371 390,791.737

3.2 For additional stockpiling works

- m3 1,822,993.00 m3 0.115 209,644.195

SUB TOTAL - 600,435.932

GROSS AMOUNT 5,596,293.205 5,227,000.000 688,376.666

TOTAL ESTIMATED NET AMOUNT AFTER E.I & PVO'S 5,915,376.666


bp1 modified boq-08 april 12

Documents