You are on page 1of 3

Assumption made

Slope degree = 32ᵒ


Residual of soil = 0m - 5m
Volume of excavation = 480m³

Rate per unit


No. Description Model Number Unit Quantity
(RM)
Equipments
1 Site clearing - m² 96 5.61
2 Shovel 950 (Excavation within depth - m³ 480 81.00
of 3m to 4.5m)
3 Compaction - Day 1 800.00
Total
Materias
1.1 Temporary shoring and soil nails 12m long (180 nos.)
Sum - -
1.2 18m long (22 nos.)
2 Concrete retaining wall Grade 25 m³ 23.82 211.70
3 Excavation and backfilling Type C m³ 480 19.00
4 Embankment Type A (Gravel) m³ 158.4 73.60
5 Pipe 100mm dia. uPVC m 24 11.38
6 Concrete flume Grade 20 m³ 1.92 203.10
Total
Professionals
1 Geotechnical engineer (5-10 years - Person 2 6230.00
experience)
2 Civil engineer (5-10 years experience) - Person 2 6580.00
Total
Labour
3 Semi-skilled labour (A contract of 25 - Person 5 1968.75
days including insurance at rate of 5%
of total contract price)
Total
Transportation
1 Lorry (Dumping failed material at site - m³ 480 26.1
within 1km to 5km)
Total
Overall cost
Amount
(RM)
Materials 47.2219
538.56 Equipment 24.06362
38880.00 Professionals
15.32899
800.00 Transportation 7.495768
40218.56 Labours 5.889724

52,440.00

5042.69
Percentage of cost
9120.00
11658.24 Labours 6%
Transportation
273.12 7%
389.95
78924.01
Professionals
15% Materials
12460.00 47%

13160.00
25620.00

9843.75
Equipment
24%
9843.75
Materials Equipment Professionals Transportation Labours
12528.00

12528.00
167134.32
Materials
47%

sportation Labours

You might also like