You are on page 1of 2

Quantity Take Off and Cost Estimation For The Civil and Structural Refurbishment Works of Sungai Kota

Mini Hydro
Gate
Item
HDPE Pipe
Clamp Including rod and washers
203x202x60 UB
200x90x8 C
457x152x60
1.2x2.4x280 plate
1.5x6x1458 plate
125x125x27.63
expanded polystyrene

Piling Works
Mobilization Micro pile rig
Staging over water
Drill Under River 250mm complete
with SPT
168.3x12.7mm API Pipe install
infill cement grout
114x8.56 API Pipe
Total Cost for Piling Works

Unit

Amount

Quantity

unit

Rate (RM) Location Factor

9.00
1.00
60.00
30.30
60.00
280.00
1,458.00
27.63
1.42

2.00
2.00
2.00
24.00
9.00
2.00
1.00
2.00
1.00

18.00
2.00
120.00
727.20
540.00
560.00
1,458.00
55.26
1.42

m
nos
kg
kg
kg
kg
kg
kg
m3

1,117.65
350.00
13.70
13.70
13.70
13.70
13.70
13.70
500

Unit

Amount

Quantity

unit

Rate (RM) Location Factor

1.38
1.38
1.38
1.38
1.38
1.38
1.38
1.38
1.38

Factored Rate
1,542.36
483.00
18.91
18.91
18.91
18.91
18.91
18.91
690.00

Factored Rate

Total (RM)

5.00

6.00

30.00

m

500.00

1.38

690.00

20,700.00

16.00
2.00
3.00

6.00
1.00
32.00

96.00
2.00
96.00

m
m3
m

650.00
1,500.00
336.81

1.38
1.38
1.38

897.00
2,070.00
464.80

86,112.00
4,140.00
44,620.59
405,572.59
500,704.27

Unit

Amount

Quantity

unit

2.36
71.00
2.47
1,458.00
0.86
75.00
23.81

308.00
10.00
20.00
1.00
36.00
2.00
10.50

726.88
710.00
49.32
1,458.00
30.96
150.00
250.01

kg
kg
kg
kg
kg
kg
kg

Cage Structures

Unit

Amount

Quantity

unit

Flat Bar
125x75x6 rhs
Total Costs For Cage Structure

2.36
17.20

906.00
41.48

2,138.16
713.46

kg
kg

Unit

Amount

Quantity

unit

8.40
2.43
0.58
100.00
23.00
13.00
18.00
215.00
6.89

7.50
5.85
8.00
14.80
14.20
17.10
13.00
3.00
96.41

63.00
14.22
4.67
1,480.00
326.60
222.30
234.00
645.00
664.25

kg
kg
kg
kg
kg
kg
kg
kg
kg

Unit

Amount

Quantity

Unit

1
1
1
1

0.99
10.28
0.95
280.00

kg
m2
m3
kg

50x6x2.36kg/m
203x203x71
T20
1.5x6x1458 plate
M16 Steel Bolt and Nuts
3mm thick chequered plate
150x100x23.81kg/m UB
Total Cost for Lower Screen at Intake

27,762.43
966.00
2,268.72
13,748.44
10,209.24
10,587.36
27,564.95
1,044.75
979.80
95,131.68

100,000.00
150,000.00

Total Cost for Log Boom
Lower Screen at the Intake

Total (RM)

Rate (RM) Location Factor
13.70
13.70
3.20
13.70
18.90
13.70
13.70

1.38
1.38
1.38
1.38
1.38
1.38
1.38

Rate (RM) Location Factor
13.70
13.70

1.38
1.38

Factored Rate
18.91
18.91
4.42
18.91
26.08
18.91
18.91

Factored Rate
18.91
18.91

Total (RM)
13,742.39
13,423.26
217.80
27,564.95
807.50
2,835.90
4,726.59
63,318.39
Total (RM)
40,424.05
13,488.60
53,912.65

Steel Bridge over cage structure
Bridge Structure
75 x 4mm thick GI Pipe
26.9x3.2mm thk GI Pipe
M12 Bolts
203x203x100kg/m column
203x102x23kg/m bridge beam
127x76x13kg/m
150x150x18kg/m
9mm Thick Chequered Plate
75x3mm thk GI Pipe
Total Cost For Bridge Structure
Concrete Steps

0.99
Concrete
10.28
BMC A8
0.95
Lean Concrete Grade 15
280.00
1.2x2.4x280 plate
Total Cost for Concrete Steps
Total for Cage Structure and Lower Intake Screen

Rate (RM) Location Factor
13.70
13.70
18.90
13.70
13.70
13.70
13.70
13.70
13.70

1.38
1.38
1.38
1.38
1.38
1.38
1.38
1.38
1.38

Rate (RM) Location Factor
358.90
21.40
348.00
13.70

1.38
1.38
1.38
1.38

Factored Rate
18.91
18.91
26.08
18.91
18.91
18.91
18.91
18.91
18.91

Factored Rate
495.28
29.53
480.24
18.91

Total (RM)
1,191.08
268.76
121.77
27,980.88
6,174.70
4,202.80
4,424.00
12,194.37
12,558.33
69,116.70
Total (RM)
489.69
303.53
453.83
5,293.68
6,540.72
192,888.46

12 269.38 18.083.00 15.664.70 1.00 19.91 16.00 2.46 51.20 887.87 2.615.91 66.88 10.38 1.86 43.16 113.00 1.70 13.17 47.70 13.486.30 3.70 18.87 167.784.109.00 16.91 18.27 192.30 9.08 18.91 18.725.786.91 18.136.47 20.54 kg 13.00 1.00 25.54 457 x 152 x 68.000.143.99 493.38 1.333.00 1.92 1.21 103.64 3.516.08 Total (RM) 32.75 12.330.80 197.185.74 Factored Rate Total (RM) 120.38 1.333.00 Nos 2.033.38 1.80 681.40 452.00 0.34 172.86 731.221.532.90 1.38 18.32 kg kg kg kg kg Pulley and Support Structure Unit Amount Quantity unit Rate (RM) Location Factor Chain Hoist System 1.56 28.33 .874.00 22.90 13.760.12 Total Budget 1.87 500.60 3.91 26.13 46.888.94 8.12 1.36 7.7 RHS M16 Bolts Total Costs for Secondary Intake Screen 2.70 13.760.38 Factored Rate 18.560.38 1.00 20.516.3 Rhs 100x50x9.00 68.60 kg kg kg kg 13.221.46 167.33 Summary Of Costs Description Preliminaries and Generally Log Boom Lower Intake Screen and Cage Structure Secondary Intake Screen Contingency (10% of Costs) Total Budget for This Contract Costs (RM) 172.91 26.331.704.38 1.40 12.70 13.70 18.87 Total Cost of Construction Contigency 1.38 1.46kg/m Steel Beam 406x140x46kg/m Chequered plate M16 254x146x43kg/m Total Costs For Pulley System and Support Structure Rate (RM) Location Factor 13.741.00 227.70 1.136.Secoandary Intake Screen Unit Amount Quantity unit Flat Bars 50 x 50 x 6 200x100x28.61 Total Costs Secondary Intake Screen Total Costs for All Structures Max P&G 861.664.70 0.91 18.00 1.00 18.38 2.61 103.