BUDGET OVERALL

ACCENTAGE SDN BHD
CADANGAN MENAIKTARAF JALAN KESANG TASEK, MUAR, JOHOR
NO KONTRAK - JKR/NEG/J/10/2002
APPROVED VARIATION ORDER No.1 - KERJA-KERJA TAMBAHAN PAGAR & STOR JKR

ITEM

DESCRIPTION

QTY

UNIT
Labour

RATIONALIZED RATE
RATE
Material
Machinery

AMOUNT (RM)
Total

Labour

BUDGET
RATE
Material
Machinery

AMOUNT (RM)

PROFIT (RM)

Total

ALL QUANTITIES ARE PROVISIONAL
1.0

SAJ CHAINLINK FENCING

1.1

DEMOLITION WORK

1.11

Demolised existing fencing PVC coated 2.50m height overall
length 135m including grubbing out footings and clearing of
all materials to the Contractor's dumping areas

1.2

PVC COATED CHAINLINK FENCING

1.21

PVC coated chainlink fencing 1500mm high comprising of 85mm

1

L/S

-

-

1,900.00

135

m

-

85.00

1
1
1
1
1
1
1
1
1
1
1
1

L/S
L/S
L/S
L/S
L/S
L/S
L/S
L/S
L/S
L/S
L/S
L/S

1,900.00

1,900.00

-

-

500.00

500.00

500.00

1,400.00

85.00

11,475.00

-

-

-

-

5,000.00

6,475.00

2,500.00
1,114.12
12,426.92
3,218.40
3,794.40
2,934.60
682.00
1,480.00
360.00
1,315.00
4,023.00
5,051.56

2,500.00
1,114.10
12,426.90
3,218.40
3,794.40
2,934.60
682.00
1,480.00
360.00
1,315.00
4,023.00
5,051.60

25,000.00
-

-22,500.00
1,114.10
12,426.90
3,218.40
3,794.40
2,934.60
682.00
1,480.00
360.00
1,315.00
4,023.00
5,051.60

52,275.00

30,500.00

21,775.00

x 85mm diamond mesh No.10 SWG with three strands of no. 8
gauge galvanised straining wires and 50mm x 60mm x 8mm thk
mild steel angle post at every 3000mm centres and angle
bracing at turns, corners and at every tenth posts including
all necesssary excavation work
2.0

TO CONSTRUCT JKR STORE AT CH 50

2.1
2.2
2.3
2.4
2.5
2.6
2.7
2.8
2.9
2.10
2.11
2.12

Preliminaries
Foundation
Frame
External & Internal Walls
External & Internal Finishes
Floor
Ceiling Finishes
Window
Door
Sanitary wares
Perimeter drain
Profit

TOTAL CARRIED TO FINAL SUMMARY

-

V.O.NO.1ANCILLARY - Budget Overall

1/1

Related Interests