BUDGET OVERALL

ACCENTAGE SDN BHD

CADANGAN MENAIKTARAF JALAN KESANG TASEK, MUAR, JOHOR
NO KONTRAK - JKR/NEG/J/10/2002
BILL NO. 6 - RETAINING WALL

RATIONALIZED RATE BUDGET

ITEM DESCRIPTION QTY UNIT RATE AMOUNT (RM) RATE AMOUNT (RM) PROFIT (RM)
Labour Material Machinery Total Labour Material Machinery Total

ALL QUANTITIES ARE PROVISIONAL

6.1 EXCAVATION AND BACKFILLING

6.1.1 Excavation in all types of materials except rock up to the base

of retaining wall including carting away the surplus excavated

materials to the to the Contractor's own disposal ground 1,600 Cu.m 6.90 - - 6.90 11,040.00 23.00 - - 23.00 36,800.00 -25,760.00

6.1.2 Backfilling with the selected excavated materials or import

approved fill materials from Contractor's own source to all
exacavated materials the side of gabion and rubble wall including
compaction, trimming, shaping all the finished surface to suit the
as-built profile and site conditions 880 Cu.m - 12.65 - 12.65 11,132.00 - 38.00 - 38.00 33,440.00 -22,308.00

6.2.1 Supply and lay 1000 x 3000mm rock-filled gabion mattress as

specified inclusive of cages, 600 x 900mm rock, ties, wires, etc 1,200 Sq.m - 100.00 - 100.00 120,000.00 - 160.00 - 160.00 192,000.00 -72,000.00

6.2.3 Supply and construct grouted stone wall for slope protection

including excavation, cement mortar, jointing, weep holes,

everything complete as accordance to the drawing.
i) 787 mm thick 500 Sq.m - 90.00 - 90.00 45,000.00 12.00 131.38 - 143.38 71,690.00 -26,690.00

6.2.4 Supply only 150mm x 150mm initial square R.C Pile of minimum
length 6.0m 600 No. - 180.00 - 180.00 108,000.00 - 93.00 - 93.00 55,800.00 52,200.00

6.2.5 Supply only extension 150mm x 150mm square R.C pile of 1,200 No. - 180.00 - 180.00 216,000.00 - 93.00 - 93.00 111,600.00 104,400.00
length 6.0m

6.2.6 Drive single vertical R.C. pile to set, including all handling,
positioning, extension and etc 10,800 Lin.m 13.80 - - 13.80 149,040.00 - 5.50 - 5.50 59,400.00 89,640.00

6.2.7 Fillet weld to 150mm x150mm R.C pile 1,200 No 35.00 - - 35.00 42,000.00 30.00 - - 30.00 36,000.00 6,000.00

6.2.8 Cut pile to the required level for gabion and stonewall as directed
the S.O. 600 No. 40.00 - - 40.00 24,000.00 20.00 - - 20.00 12,000.00 12,000.00

TOTAL CARRIED OF BILL NO.6 TO FINAL SUMMARY 726,212.00 608,730.00 117,482.00

RETAININGWALL - Budget Overall 1/1