BUDGET OVERALL

ACCENTAGE SDN BHD
CADANGAN MENAIKTARAF JALAN KESANG TASEK, MUAR, JOHOR NO KONTRAK - JKR/NEG/J/10/2002
BILL NO. 9A - STURCTURES & BRIDGE NO. 1 RATIONALIZED RATE RATE Material Machinery BUDGET RATE Material Machinery

ITEM

DESCRIPTION

QTY

UNIT Labour

AMOUNT (RM) Total Labour

AMOUNT (RM) Total

PROFIT (RM)

ALL QUANTITIES ARE PROVISIONAL 9.0 9.1 EARTHWORKS EXCAVATION FOR THE CONSTRUCTION OF ABUTMENT AND PILECAP 9.1.1 The Contractor shall provide all the necessary materials,machineries,labour,equipment,transport etc. for the proper execution and completion of the following works: Excavation all materials to the base of abutment,pilecaps, etc. including provision of temporary support and temporary works in areas affected by river/ water other circumstances deemed necessary for the safe completion of the works as specified and disposed of all unsuitable excavated material off the site. (a) 0 to 3 depth (b) - Ditto - 3 to 5m depth 9.1.3 Backfilling with suitable materials from contractor's own sources below and above pilecaps and adjacent to structures including transportation as directed by the S.O Supply,lay and compact sand filling materials to the back of abutment wall to the levels as specified and/or as directed by the S.O Granular backfill between wingwalls. Supply and install 1 layer of geotextile fabric "POLYFELT" TS 22 or equivalent wrapped round on filer materials behind abutment walls. Supply 150mm diameter non-corrosive porous pipe behind abutments as shown in drawings R.C. PILES AND PILING WORKS Allow for the moving and handling of piling equipment about the site as often and wherever necessary for the whole operations including all idling time.etc. 320 Rate only Cu.m Cu.m 17.25 20.70 17.25 20.70 5,520.00 6.50 8.00 6.50 2,080.00 3,440.00 -

9.1.2

170

Cu.m

-

17.00

-

17.00

2,890.00

-

17.00

-

17.00

2,890.00

-

9.1.4

48 10

Cu.m Cu.m

3.10 -

26.90 45.00

-

30.00 45.00

1,440.00 450.00

-

22.00 43.00

-

22.00 43.00

1,056.00 430.00

384.00 20.00

9.1.5 9.1.6

140

Sq.m

-

4.03

-

4.03

564.20

-

0.30

-

0.30

42.00

522.20

9.1.7

8

Lin.m

-

30.00

-

30.00

240.00

-

28.00

-

28.00

224.00

16.00

9.2 9.2.1

1

L.S

-

5,000.00

-

5,000.00

5,000.00

-

8,000.00

-

8,000.00

8,000.00

-3,000.00

9.2.2. Allow for the submission of record of all pipes in five copies duly sign by the Contractor and the S.O. and delivered to the S.O as the work proceeds 9.2.3 Allow for temporary works in areas affected by river and/or tides and/or other circumstances deemed necessary for the safe completion of the works as specified,including all materials earth, equipment,labour,etc. as follow:

1

L.S

-

575.00

-

575.00

575.00

-

600.00

-

600.00

600.00

-25.00

TOTAL CARRIED FORWARD (RM)

16,679.20

15,322.00

1,357.20

BRIDGENO.1 - Budget Overall

1/6

BUDGET OVERALL

ACCENTAGE SDN BHD
CADANGAN MENAIKTARAF JALAN KESANG TASEK, MUAR, JOHOR NO KONTRAK - JKR/NEG/J/10/2002
BILL NO. 9A - STURCTURES & BRIDGE NO. 1 RATIONALIZED RATE RATE Material Machinery BUDGET RATE Material Machinery

ITEM

DESCRIPTION

QTY

UNIT Labour

AMOUNT (RM) Total Labour

AMOUNT (RM) Total

PROFIT (RM)

TOTAL BROUGHT FORWARD (RM)
i) By method of backfill, etc. to reclaim area for the formation of temporary earth embankment for staging and paltform removal on completion of the work.* Or As An Alternative ii) By method of cofferdams etc. and removal on completion of the works.* * Delete whichever is not applicable. The Contractor shall quote one price only. RATES TO INCLUDE I) All labour ,equipment and materials for the complete pile ii) Normal wet weather delays iii). Replacement of damage piles and piles which failed under tests iv) Standing time for all equipment and labour due to all foregoing circumtances v) All stagging and platform to the installation of piles on embankment,slopes and in the river. vi) 9.3 9.3.1 Transport, handling, pitch and drive

16,679.20

15,322.00

1,357.20

1

L.S

-

-

-

-

-

-

-

-

-

-

-

1

L.S

-

32,765.00

-

32,765.00

32,765.00

-

15,000.00

-

15,000.00

15,000.00

17,765.00

REINFORCED CONCRETE PILE Supply only 400mm dia vertical spun pile 12.0m in Grade 60 concrete inclusive of reinforcement, equipment,labour,transport,etc. and disposal of all excavated materials. Ditto 1st. extension in length exceeding 12.0m Ditto 2nd. extension in length exceeding 12.0m Ditto 3rd. extension in length exceeding 6.0m Handle, transport, pitch and drive vertical pile Fillet weld to vertical pile. Supply only 400mm dia raked spun pile 12.0m in Grade 60 concrete inclusive of reinforcement, equipment,labour,transport,etc. and disposal of all excavated materials. Ditto 1st. extension in length exceeding 12.0m Ditto 2nd. extension in length exc. 12.0m

864 864 864 432 3,024 216

Lin.m Lin.m Lin.m Lin.m Lin.m Nos

-

76.00 74.00 74.00 80.00 34.50 50.00

-

76.00 74.00 74.00 80.00 34.50 50.00

65,664.00 63,936.00 63,936.00 34,560.00 104,328.00 10,800.00

-

75.00 71.00 71.00 78.00 30.00 40.00

-

75.00 71.00 71.00 78.00 30.00 40.00

64,800.00 61,344.00 61,344.00 33,696.00 90,720.00 8,640.00

864.00 2,592.00 2,592.00 864.00 13,608.00 2,160.00

9.3.2 9.3.3 9.3.4 9.3.5 9.3.6 9.3.7

864 864 864

Lin.m Lin.m Lin.m

-

76.00 74.00 74.00

-

76.00 74.00 74.00

65,664.00 63,936.00 63,936.00

-

75.00 71.00 71.00

-

75.00 71.00 71.00

64,800.00 61,344.00 61,344.00

864.00 2,592.00 2,592.00

9.3.8 9.3.9

TOTAL CARRIED FORWARD (RM)

586,204.20

538,354.00

47,850.20

BRIDGENO.1 - Budget Overall

2/6

BUDGET OVERALL

ACCENTAGE SDN BHD
CADANGAN MENAIKTARAF JALAN KESANG TASEK, MUAR, JOHOR NO KONTRAK - JKR/NEG/J/10/2002
BILL NO. 9A - STURCTURES & BRIDGE NO. 1 RATIONALIZED RATE RATE Material Machinery BUDGET RATE Material Machinery

ITEM

DESCRIPTION

QTY

UNIT Labour

AMOUNT (RM) Total Labour

AMOUNT (RM) Total

PROFIT (RM)

TOTAL BROUGHT FORWARD (RM)
9.3.10 Ditto 3rd. extension in length exc. 6.0m 9.3.11 Handle, transport, pitch and drive raked pile 9.3.12 Fillet weld to raked pile. 9.4 9.4.1 CUTTING OFF AND PREPARATIONS OF PILE HEADS Cut off 400mm dia. pile heads at required reduced levels and at least 600mm below the top level of the pile,and preparing the heads as per specification and/or directed by the S.O including stripping,dressing for key and straightening and bending rods in position for pilecap connection and remove all debris. To supply and place infill concrete Grade 30/20 to the internal core of spun for 3000 length c/w HT bars tack welded to 6mm thk m.s plate,T20 vertical bars and links all other as shown on the drawings. PILE TESTING Allow for test piles as per clause and/or as directed by the S.O. directed by the S.O. inclusive of supply,handle, transport,pitch,drive,load test,remove all debris, etc. Test loading to 2 times of working capacity is 1800kN : Test load on 400mm diameter vertical R.C. Spun Pile as per specification and/or as directed by the S.O including all materials,equipments and labour Provide Pile Driving Analysis (PDA) to 2 times of working capacity i.e. 2000kN and providing all necessary materials,equipments,labour,records and submission of records. PRESTRESSED CONCRETE I-BEAM Transport,supply and launch 12.5m prestressed Ibeam Grade 45 concrete inclusive supply materials equipment labour,transport,placing and handling as specified in the drawing and specification and as directed by the S.O INSITU CONCRETE Concrete Grade 30/20 for superstructure i.e. deck slabs,diaphgrams,parapets,wingwalls,approach slabs etc. Concrete Grade 40/20 for piers Concrete Grade 40/20 for abutments 432 3,024 216 Lin.m Lin.m Nos. 80.00 34.50 50.00 80.00 34.50 50.00

586,204.20
34,560.00 104,328.00 10,800.00 78.00 30.00 40.00 78.00 30.00 40.00

538,354.00
33,696.00 90,720.00 8,640.00

47,850.20
864.00 13,608.00 2,160.00

72

No

-

65.00

-

65.00

4,680.00

-

66.00

-

66.00

4,752.00

-72.00

9.4.2

72

No

-

212.75

-

212.75

15,318.00

-

215.00

-

215.00

15,480.00

-162.00

9.5 9.5.1

9.5.2

1

No

-

11,500.00

-

11,500.00

11,500.00

-

12,000.00

-

12,000.00

12,000.00

-500.00

9.5.3

4

No

-

1,725.00

-

1,725.00

6,900.00

-

1,500.00

-

1,500.00

6,000.00

900.00

9.6 9.6.1

10

No

-

7,500.00

-

7,500.00

75,000.00

-

7,650.00

-

7,650.00

76,500.00

-1,500.00

9.7 9.7.1

164 74 96

cu.m cu.m cu.m

-

200.00 230.00 230.00

-

200.00 230.00 230.00

32,800.00 17,020.00 22,080.00

-

190.00 220.00 220.00

-

190.00 220.00 220.00

31,160.00 16,280.00 21,120.00

1,640.00 740.00 960.00

9.7.2 9.7.3

TOTAL CARRIED FORWARD (RM)

921,190.20

854,702.00

66,488.20

BRIDGENO.1 - Budget Overall

3/6

BUDGET OVERALL

ACCENTAGE SDN BHD
CADANGAN MENAIKTARAF JALAN KESANG TASEK, MUAR, JOHOR NO KONTRAK - JKR/NEG/J/10/2002
BILL NO. 9A - STURCTURES & BRIDGE NO. 1 RATIONALIZED RATE RATE Material Machinery BUDGET RATE Material Machinery

ITEM

DESCRIPTION

QTY

UNIT Labour

AMOUNT (RM) Total Labour

AMOUNT (RM) Total

PROFIT (RM)

TOTAL BROUGHT FORWARD (RM)
9.7.4 9.7.5 Concrete Grade 40/20 for pile caps. 75mm thick (Grade 15) blinding under pilecaps, abutments,etc. 50mm thick (Grade 15) blinding under approach slabs STEEL REINFORCEMENT The rate for the reinforcement shall include supply,transport,all cuttings,bending,storage, wastage and placing in position. 25mm diameter high tensile steel reinforcement bars 20mm diameter high tensile steel reinforcement 16mm diameter high tensile steel reinforcement bars 12mm diameter high tensile steel reinforcement bars 12mm diameter mild steel reinforcement bars 10mm diameter mild steel reinforcement bars FORMWORK Inclusive all material, labour, equipment temporary supports,etc. 9.9.1 9.9.2 9.9.3 9.9.4 9.9.5 9.10 To vertical of abutment and wingwalls To vertical sides of diaphragms To soffit of deck slab To vertical sides of parapet To vertical sides of pilecaps SUNDRIES 430 223 252 112 359 sq.m sq.m sq.m sq.m sq.m 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 27,460 16,478 16,826 20,316 5,825 875 kg kg kg kg kg kg 0.40 0.40 0.40 0.40 0.40 0.40 1.50 1.50 1.50 1.50 1.50 1.50 1.90 1.90 1.90 1.90 1.90 1.90 160 cu.m 235.75 235.75

921,190.20
37,720.00 220.00 220.00

854,702.00
35,200.00

66,488.20
2,520.00

40

cu.m

35.00

138.65

-

173.65

6,946.00

-

150.00

-

150.00

6,000.00

946.00

9.7.6

6

cu.m

35.00

138.65

-

173.65

1,041.90

-

150.00

-

150.00

900.00

141.90

9.8 9.8.1

9.8.2 9.8.3 9.8.4 9.8.5 9.8.6 9.8.7 9.90

52,174.00 31,308.20 31,969.40 38,600.40 11,067.50 1,662.50

0.40 0.40 0.40 0.40 0.40 0.40

1.40 1.40 1.40 1.40 1.40 1.40

-

1.80 1.80 1.80 1.80 1.80 1.80

49,428.00 29,660.40 30,286.80 36,568.80 10,485.00 1,575.00

2,746.00 1,647.80 1,682.60 2,031.60 582.50 87.50

15,050.00 7,805.00 8,820.00 3,920.00 12,565.00

-

34.00 34.00 34.00 34.00 34.00

-

34.00 34.00 34.00 34.00 34.00

14,620.00 7,582.00 8,568.00 3,808.00 12,206.00

430.00 223.00 252.00 112.00 359.00

9.10.1 Supply, fix, paint, testing as specified Galvanised iron post and railing including holding down bolts embedded in concrete parapet all as shown in drawings. (Measurement is based on per meter length on each side of the bridge) railing including holding down bolts embedded in concrete parapet all as shown in drawings.(Measurement is based on per meter length on each side of the bridge )

100

Lin.m

-

227.70

-

227.70

22,770.00

-

198.00

-

198.00

19,800.00

2,970.00

TOTAL CARRIED FORWARD (RM)

1,204,610.10

1,121,390.00

83,220.10

BRIDGENO.1 - Budget Overall

4/6

BUDGET OVERALL

ACCENTAGE SDN BHD
CADANGAN MENAIKTARAF JALAN KESANG TASEK, MUAR, JOHOR NO KONTRAK - JKR/NEG/J/10/2002
BILL NO. 9A - STURCTURES & BRIDGE NO. 1 RATIONALIZED RATE RATE Material Machinery BUDGET RATE Material Machinery

ITEM

DESCRIPTION

QTY

UNIT Labour

AMOUNT (RM) Total Labour

AMOUNT (RM) Total

PROFIT (RM)

TOTAL BROUGHT FORWARD (RM)
9.10.2 Supply and fix roadway expansion joint complete with Expoform epoxy mortar forming the joint nosings for S497 compression seal, and a 140 wide centre bulb rubber waterstopper. The remaining gap to be filled with 'Flexcell' joint filler as shown in drawing.All the materials and installation shall conform to the Specification. 9.10.3 Supply and fix diameter 30mm x 645mm long galvanised dowels conform to ms 146 and MS 443 in abutment and casting rubber dowel caps as specified in the drawings. galvanised dowels conform to ms 146 and ms 443 in abutment and casting rubber dowel caps as specified in the drawings. 9.10.4 Supply and fix 440mm x 160mm x 29mm thk x 50IRD Hardness laminated rubber bearing pad on 30mm thk epoxy mortar pas as specified in the drawings. All the materials and installation shall conform to Section 13 of the speccifacation. 9.10.5 Supply and paint to coat of bituminous paint behind abutments as shown in drawing. 9.10.6 Supply and install 100mm diameter UPVC bridge deck drainage pipe as specified. 9.10.7 Supply and install brass plagues for bridge. 9.11 DEMOLISHING EXISTING BRIDGE 40 No 43.70 43.70

1,204,610.10

1,121,390.00

83,220.10

71

Lin.m

-

977.50

-

977.50

69,402.50

-

850.00

-

850.00

60,350.00

9,052.50

1,748.00

-

32.00

-

32.00

1,280.00

468.00

40

No

-

345.00

-

345.00

13,800.00

-

285.00

-

285.00

11,400.00

2,400.00

48

Sq.m

-

6.00

-

6.00

288.00

-

6.00

-

6.00

288.00

-

8 1

lin.m No.

-

30.00 1,035.00

-

30.00 1,035.00

240.00 1,035.00

-

24.00 650.00

-

24.00 650.00

192.00 650.00

48.00 385.00

9.11.1 Demolish existing concrete bridge including deck, abutment,pier,pilecaps,etc. and everything else necessary and removal of all salvaged materials from site. Provide all necessary machinery labour material to construct temporary road diversion including temporary culvert as specified and directed by the S.O The temporary road shall well signage and maintain at time 9.12 R.C. PILE FOR GABION BASE

1

Lump Sum

-

10,000.00

-

10,000.00

10,000.00

-

18,000.00

-

18,000.00

18,000.00

-8,000.00

1

Lump Sum

-

20,000.00

-

20,000.00

20,000.00

-

6,000.00

-

6,000.00

6,000.00

14,000.00

9.12.1 Supply and lay 1000 x 1000 x 2000mm rock filled gabion as shown in the drawings inclusive of cages, ties, wires, rock, etc. 9.12.2 Supply and lay 125mm thickness r.c. gabion base on r.c. piles as per drawings and specification inclusive of all materials,labour,equipment,etc. 9.12.3 Supply only initial pile size 150mm x 150mm R.C. square pile of minimum length of 6.0m 9.12.4 Supply only 1st. extension pile size 150mm x 150mm R.C square pile of minimum length of 6.0m

156

sq.m

-

180.00

-

180.00

28,080.00

-

120.00

-

120.00

18,720.00

9,360.00

18

cu.m

-

180.00

-

180.00

3,240.00

-

175.00

-

175.00

3,150.00

90.00

364

no.

-

118.11

-

118.11

42,992.04

-

98.00

-

98.00

35,672.00

7,320.04

364

no.

-

118.11

-

118.11

42,992.04

-

98.00

-

98.00

35,672.00

7,320.04

TOTAL CARRIED FORWARD (RM)

1,438,427.70

1,312,764.00

125,663.70

BRIDGENO.1 - Budget Overall

5/6

BUDGET OVERALL

ACCENTAGE SDN BHD
CADANGAN MENAIKTARAF JALAN KESANG TASEK, MUAR, JOHOR NO KONTRAK - JKR/NEG/J/10/2002
BILL NO. 9A - STURCTURES & BRIDGE NO. 1 RATIONALIZED RATE RATE Material Machinery BUDGET RATE Material Machinery

ITEM

DESCRIPTION

QTY

UNIT Labour

AMOUNT (RM) Total Labour

AMOUNT (RM) Total

PROFIT (RM)

TOTAL BROUGHT FORWARD (RM)
9.12.5 Supply only 2nd. extension pile size 150mm x 150mm R.C square pile of minimum length of 6.0m 9.12.6 Drive single vertical r.c. pile to set, including all handling,positioning extension,etc. 9.12.6 Cut pile to the required level for gabion base. 9.13 BITUMINOUS WEARING COURSE 15 cu.m 4.30 44.00 48.30

1,438,427.70

1,312,764.00

125,663.70

364 6,552

no. lin.m

-

118.11 10.00

-

118.11 10.00

42,992.04 65,520.00

-

98.00 6.00

-

98.00 6.00

35,672.00 39,312.00

7,320.04 26,208.00

364

no.

-

18.40

-

18.40

6,697.60

-

8.00

-

8.00

2,912.00

3,785.60

9.13.1 Supply and lay 200mm well compacted hardcore under approach 9.13.2 Supply and apply prime coat uniformly over full width of bridge deck. 9.13.2 Supply and lay 50mm thickness premix bituminous wearing course of 10mm nominal size aggregate to bridge deck. 9.14 RUBBLE PITCHING

724.50

-

48.00

-

48.00

720.00

4.50

320

sq.m

-

1.15

-

1.15

368.00

-

1.00

-

1.00

320.00

48.00

320

sq.m

2.00

9.16

-

11.16

3,571.20

-

11.50

-

11.50

3,680.00

-108.80

9.14.1 Construct 150mm thk rubble pitching for abutment slope embankment,including fixing cement mortar weepholes,etc.

480

sq.m

-

58.00

-

58.00

27,840.00

-

48.00

-

48.00

23,040.00

4,800.00

TOTAL CARRIED OF BILL NO.9A TO FINAL SUMMARY

1,586,141.00

1,418,420.00

167,721.00

BRIDGENO.1 - Budget Overall

6/6

Sign up to vote on this title
UsefulNot useful