GROUP PROJECT

CONTRACT & ESTIMATION (BFC 31602)

SEMESTER 1, SESSION 2020/2021

FACULTY OF CIVIL & BUILD ENVIROMENT ENGINEERING

NAME MATRIC NUMBER

MUHAMMAD THAQIF BIN MOHD ZAILAN AF180094

MUHAMMAD NORZIKRY BIN SUMARDI AF180090

MUHAMMAD FAIZAL ZAINNUDIN AF180023

MUHAMMAD RADZLAN BIN ABDULLAH AF180101

NUR SYAHIRA AFINI BINTI RAMLI AF180019

 TABLE OF CONTENT

NO CONTENT PAGE

1 BIODATA OF GROUP MEMBERS 1

2 COMPANY BACKGROUND 2-4

3 CALCULATION OF PROJECT(PRELIMINARY
ESTIMATING)

4 QUANTITY OF MEASUREMENT
(TAKING OFF)

5 BUILD UP RAT E CALCULATON

(MANUAL)

6 BUILD UP RATE CALCULATION

(CONCRETE MIX DESIGN)

7 CALCUATION

8 REFERENCE

9 APPENDICES
 GROUP BIODATA

NO NAME MATRIC NO PHOTO

1 MUHAMMAD THAQIF AF180094

BIN MOHD ZAILAN

2 MUHAMMAD NORZIKRY AF180090

BIN SUMARDI

3 MUHAMMAD FAIZAL AF180023

ZAINNUDIN

4 MUHAMMAD RADZLAN AF180101

BIN ABDULLAH

5 NUR SYAHIRA AFINI AF180019

BINTI RAMLI

COMPANY PROFILE
 NAME : KME CONSTRUCTION & JDT RENOVATION

SPECIALIZATION : Construction,Building,Design,Rennovation,Remdeling

Background of the company

They have considerable experience constructing a house and even renovating a house. The
price offered is very fair and in compliance with the market price. If anyone can find a better price than
our price, beware, for the material we use cannot be the same as the material we use, because it is more
quality and durable. They also have 6 months warranty for buildings and 1-year warranty for roof leaks.
If there is harm during that period, they will fix it without extra charge, as it is already included in the
letter of agreement to be signed by all parties.

Mission

“WE BUILD YOUR NEXT WORLD”

We offer the most complete industrial solutions in the century for the
research, design & development of materials.

Date Achieved Project

9/3/2019 House Construction Project at Sungai Tiram Johor
 19/12 /2019 House Construction Project at Kg Maju Jaya Johor

25/2/2020 House Construction Project at Felda Air Tawar 1 Kota Tinggi

Johor

8/12/2020 House Construction Project at Pekan Nenas Johor

Company Staff Force

Contact Info

No telefon : 011-10045647
Address : 46A Jalan Enau 11, Taman Teratai, 81300, Skudai, Johor,

Operation hours : 9:00 – 18:00 (Mon – Fri)

Email address :saidi@jdtkmeconstruction.com

COST ESTIMATION
 Figure 1 : Dimension of Single Storey House

3000

300

Figure 2: Right Side Elevation of Building

TAKING OFF
EXCAVATION-TOP SOIL

TIMES DIM RESULT DESCRIPTION UNIT QTY

EXCAVATION
W.B.L.F.F.
Excvt. top soiil

Length/Breadth
19.606

Add fdn.spr._
1.250
Less st. 0.300 0.950

20.556

width
6.706

Add fdn.spr._
1.250
Less st. 0.300
0.950
20.56
6.71 137.96 Excvt. top soil for preservn.avg. 100 m2 137.96
mm deep

20.56 Dep. Preserved top soil im temp.spoil heaps avg.

6.71 10.000 m dist.
0.10 13.80 m2 13.80
EXCAVATION-REDUCED LEVEL

TIMES DIM RESULT DESCRIPTION UNIT QTY

Surc. excvn.
Depth
conc.bed 0.125
hardcore 0.150
0.275

Less top soil excv. 0.100

0.175

20.56 Exvct. To red lev. Max. depth n.e 250mm

6.71 & Rem.excvt.mat.from site.
0.18 24.83 m3 24.83

EXCAVATION-PAD FOOTING

TIMES DIM RESULT DESCRIPTION UNIT QTY

Pit excvn. depth
blinding 0.025
ftg. 0.300
stump 0.750
1.075

Less excvn.
top soil 0.100
red.lev. 0.175 0.275
0.800

4/ 1.25 Excvt.pit to rec.col.bases startg. From red.lev.

1.25 Max.depth.n.e. 1.00 m
0.80 5.00 (In no.4) m3 5.00
&
Fillg. To excvn.w.mat. arising from excvn.

10 1.25 E.o pit excv. for excvtg. in rock

/ (Prov.)
100 1.25
10/ 0.80 0.50 m3 0.50

EXCAVATION-TRENCH FOR GROUND BEAM

TIMES DIM RESULT DESCRIPTION UNIT QTY

W.BL.F.F
Tr.excvn
Length
13.105

Less col. st.

2/0.300 0.600
12.505

depth
0.450

Add blindg . 0.025

0.475
Less excvn.
top soil 0.100
red. lev 0.175 0.275
0.200

2/ 12.51 Excvt.tr.to rec.grd.bm. starting from red.lev.

0.15 Depth n.e.v0.2m
0.20 0.75 &Rem,excvtd.mat.from site m3 0.75

W.BL.F.F
Tr.excvn
Length
6.706

Less col. st.

2/0.300 0.600

6.106

depth
0.450

Add blindg . 0.025

0.475
Less excvn.
top soil 0.100
red. lev 0.175 0.275
0.200

2/ 6.71 Excvt.tr.to rec.grd.bm. starting from red.lev.

0.15 Depth n.e.v0.2m
0.20 0.40 &Rem,excvtd.mat.from site m3 0.40

BLINDING AND CONCRETE

TIMES DIM RESULT DESCRIPTION UNIT QTY

Building and Concrete col.bases

4/ 1.25 Con.Gr. 7 blind. n.e.100mm thk.laid on warth.

1.25 &
0.03 0.19 Rem.exctvd.mat.from site m3 0.19
&
Ddt.Fill.to.ecvn.w.max.arising from excvn.

4/ 1.25 [Reinfd.insitu conc.Gr in isol.fdn bases

1.25 [(In No.40)
0.30 1.88 [& m3 1.88
[Rem.excvtd.mat from site
[&
[Ddt.Fillg.to.w.mat.arising from excvn.
4/ 1.25
1.25
0.30 1.88 [Reinfd.insitu conc.Gr 20 in isol.col.stump m3 1.88

TIMES DIM RESULT DESCRIPTION UNIT QTY

W.B.L.F.F.(cont’d)

Vol.of.stump in pit
ht.
0.750
Less excvn.
Top soil 0.100
red.lev. 0.175 0.275
0.475

0.30 [Rem.excvtd.mat.from site

4/ 0.30 [&
0.48 0.17 [Ddt.Filling.to.excv.w.mat.arising from excv. m3 0.17

Reinft.bars in isl.col.stump
Stump
Length
fdn. 0.300
Stump. 0.750
Lap in col. 0.500
1.550

Less
Conc.cov. 0.40
fdn.bars
2/0.0012 0.024 0.064
4/4/ 1.69 27.04 1.486 m3 27.04
[20mm Dia.h.t.steel reinft. In strt. & bent bars in
[isol.col.stump
 Links
gth.
Width 0.300
Less
Conc.cov. 2/0.040 0.080
4/0.220
=0.880
Add
Hooks 24/0.008 0.192
1.072
W.B.L.F.F. (cond’t)

4/ [
6/ 1.08 25.92 [8mm Dia.m.s reinft.in links in isol.col.stump m 25.92

Blinding.to.grd.bm
Length
7.200
Less 2 stump
2/0.300 0.600
6.600
4/ 6.60 [
0.15 [Conc.Gr.7 blinding.n.e.100mm thk.laid on earth
0.03 0.12 [ m3 0.12
25mm thick LC=0.03m

4/ 6.60 [
0.15 [Reinfd.in-situ conc.Gr.20 in grd.bm
0.50 1.98 [ m3 1.98
Fwk.to.fdns & beds
Fdn.
4/1.250 5.000

4/ 5.00 20.00 [Fwk.to edges & faces of fdn.exceedg.250mm &

[n.e.500mm high m 20.00

4/2 6.60 52.80 [Fwk.to edges & faces of fdn.exceedg.250mm & m 52.80
n.e 500mm
[high
Pad ftg.
Length
1.250
Less
Conc.cover b/s
2/0.040 0.080
1.170
Add
2 bends 0.300
 Less
2 conc.cov.0080
2/0.220 0.440
1.610
4/
10/ 1.61 64.40 [mm Dia h.t steel reinft.in strt & bent bars in
[fdn. (pad ftg.) m 64.40

W.B.L.F.F.(cont’d)

Grd.beam
Length

7.200
Less conc.cov.
2/0.040 0.080
7.120
Add 2 bends
2/0.300 0.600
7.720
4/
4/ 7.72 123.52 [12mm Dia h.t.steel reinft.in strt & bent bars in
[fdn. m 123.52
Strumps
Grd.bm.
Gth.
Width 0.150
Less
cov. 2/0.040 0.0080
0.070
H/c & d.p.m

Length/width
7.200
Less
2 stump 2/0.300 0.600
6.600

W.B.L.F.F. (cont’d)

[Fill to make up lev.avg 150mm thk.w.h/c. of

6.60 [clean hard broken stones obtained off site
6.60 43.56 [& m2 43.56
 [Poythelene not less than 1000 gauge horiz.d.p.m
[lapped. 100mm at jts.laid.on h/c

BUILD UP RATE

Item Rate
Worker salary (8 hours working/ day) RM60/ day
 Soil excavation not exceeding 1.50 m depth 1.50 hour/ m3
Soil excavation exceeding 1.50 m but not exceeding 3.00 m depth 1.60 hour/ m3
Spreading up soil in making up level (surface to receive pad footing) 0.12 hour/ m2
Filling in and ramming soil 0.60 hour/ m3
Carting away remainder load 1.20 hour/ m3
Typical soil expansion 25%
Profit 25%

Cost of excavating out

Total depth of excavation = 0.025 + 0.3 + 0.75

=1.075m

Volume of excavation (n.e. 1.50 m)

V = LxWxD

= 1.25 x 1.25 x 1.075

=1.68m3

Cost = 1.68m3 x (1.5 hours/m3)

= 2.52 hours x (RM 60/8hours)

= RM 18.9

Cost of spread up in making up level

Cost = 1.25 x 1.25 x (0.12 hours/m3)

= 0.1875 x (RM 3/hours)

= RM 0.56
Cost of filling in and ramming

Cost = [1.68m3 – (1.25 x 1.25 x 0.025) – (1.25 x 1.25 x 0.3) – (0.3 x 0.3 x 0.75) – (0.2 x 0.15 x

(0.75-0.1225))] x (0.6 hours/m3) x (RM 3/hours)

= 1.0857 x (0.6 hours/m3) x (RM 3/hours)

= 0.651 x (RM 3/hours)

= RM 1.95

Cost of carting away remainder load

Cost = [1.68 – (1.0857 x 1.25)] x (1.2 hours/m3) x (RM 3/hours)

= RM 1.16

Profit

Total = 25% x [ (RM18.9 + RM0.56 + RM1.95 + RM1.16)/ 1.68m3]

= 25% x (RM13.43/m3)

= RM 3.36/m3

Cost of 1m3 excavation

Cost = (RM 13.43/m3) + (RM 3.36/m3)

= RM 16.79/m3

Build up rate concrete mix design

4.1.2 Build Up Rate Calculation for 1 meter cubic of the Selected Concrete Grade using
Concrete Mixer

Item Labour constant @ Rate @

 %
3
Cement (1300 kg/m ) RM350/ tonne
Fine aggregate (1600 kg/m3) RM40/ tonne
Course aggregate (1700 kg/m3) RM45/ tonne
Rental rate of concrete mixer machine RM295/ day
Productivity of concrete mixer machine 5 m3/ hour
No. of labours needed to operate concrete mixer machine 2 labours/ machine
Labour constant (productivity) for concrete mixing 3 hours/ m3
Concrete wastage 50%
Worker salary (8 hours working/ day) RM85.00/day
Profit and management cost 20%

1. Material Cost

1 meter cubic of cement:

1300
1× × RM 350.00=RM 455.00
1000
2 meter cubic of fine aggregates:
1600
2× × RM 40.00=RM 128.00
1000
4 meter cubic of coarse aggregates:
1700
4× × RM 45.00=RM 306.00
1000
Total material cost for 7 meter cubic of concrete:
RM 455.00+ RM 128.00+ RM 306.00=RM 889.00
Add 50% for wastage
= 50% x RM889.00
= RM444.50
Total cost for concrete 7 meter cubic concrete: RM 889.00+ RM 444.50=RM 1333.50
Thus, for 1 meter cubic concrete is = RM190.50

2. Labour cost

Given man-hour to produce 1 meter cubic concrete is 3 hours.

Labour is paid RM85.00 daily.
Thus, labour cost for 1 meter cubic concrete
= 3 hours x RM85.00/ 8 hours
= RM31.88

3. Machine cost

Rental rate for concrete mixer including maintenance for 1 day costs RM295.00. Therefore, rate
for 1 hour is RM36.88
Payment for 2 labours in handling the concrete mixer
= 2 X RM85.00/ 8 hours
= RM21.25
Thus, total mix concrete rental cost and labour cost for handling the machine are
= RM36.88 + RM21.25
= RM58.13

5 m3 concrete mix are produced in an hour. Therefore, machine cost for 1 meter cubic concrete
= RM58.13/ 5m3
= RM11.63

4. Cost rate for concrete mix in 1 meter cubic (m3)

= RM190.50 + RM31.88 + RM11.63

= RM234.01
5. Add profit (20%)

= RM234.01 x 20%
= RM46.80
TOTAL OVERALL COST FOR 1 METER CUBIC (M3) = RM234.01+ RM46.80

= RM280.81
 PROJECT COST BREAKDOWN

CONSTRUCTION AND COMPLETION OF SIGNLE SOTREY HOUSE - TAMAN

UNIVERSITI, SKUDAI, DAERAH JOHOR BAHRU, JOHOR DARUL TAKZIM

SINGLE STOREY HOUSE

 ITEM DESCRIPTION AMOUNT DURATION
FOR SINGLE
STOREY
HOUSE

1 Architect RM 8121.00 2 Weeks

2 Surveyor/Engineer RM 6293.77 2 Weeks

3 Building Control RM 6496.80 5 Days
4 Electrician RM 8121.00 1 week
5 Plasterer RM 4060.50 2 weeks
Plumbing RM 8121.00 2 weeks
6 Builder RM 64967.97 5 weeks
7 Plasterboard RM 12181.49 2 weeks
8 Windows/dormers RM 6090.75 1 week
9 Decoration RM 6090.75 2 weeks
10 Insulation RM 6293.77 1 week

11 Roof RM 12181.49 2 weeks

TOTAL RM 149020.28 23 weeks

AMOUNT OF PERFORMANCE BOND AND LIQUIDATED ASCERTAINED DAMAGES

(LAD) PER DAY

CALCULATION FOR AMOUNT OF PERFOMANCCE BOND

Contract sum = RM 149,020.28

Provisional Sum = RM 16,500.00

Performance bond amount for the project

= 5% x Contract Sum

= 5% x RM 149,020.28

= RM 7451.10

CALCULATION FOR AMOUNT LIQUIDATED ASCERTAINED DAMAGES (LAD)

PER DAY IF THE PROJECT DELAY

Contract sum = RM 149,020.28

Provisional Sum = RM 16,500

Base Lending Rate of Malayan Bank Berhad = 6.15%

LAD = BLR × Contract

∑¿ ¿
365 days

6.15 % × RM 149020.28
=
365 days

LAD =RM 25.10

APPENDICES