PBLT Jalan Cheras Date: 6th March 2013

Supply Rate Only (24/03/10) Labour Machinery Profit & Total Say In m2
Item Concrete Unit Materials Wastage Total per per overhead per per 50 75 100 115 125 130 140 150 155 175 185 190 200 225 250 275
Price 5% material 45% m3 0% m3 m3
A Grade 10 m3 188.00 9.40 197.40 88.83 - - 286.23 286.20 14.30 21.50 28.60 32.90 35.80 37.20 40.10 42.90 44.40 50.10 52.90 54.40 57.20 64.40 71.60 78.70
B Grade 15 m3 193.00 9.65 202.65 91.19 - - 293.84 293.80 14.70 22.00 29.40 33.80 36.70 38.20 41.10 44.10 45.50 51.40 54.40 55.80 58.80 66.10 73.50 80.80
C Grade 20 m3 198.00 9.90 207.90 93.56 - - 301.46 301.50 15.10 22.60 30.20 34.70 37.70 39.20 42.20 45.20 46.70 52.80 55.80 57.30 60.30 67.80 75.40 82.90
D Grade 25 m3 207.00 10.35 217.35 97.81 - - 315.16 315.20 15.80 23.60 31.50 36.20 39.40 41.00 44.10 47.30 48.90 55.20 58.30 59.90 63.00 70.90 78.80 86.70
E Grade 30 m3 217.00 10.85 227.85 102.53 - - 330.38 330.40 16.50 24.80 33.00 38.00 41.30 43.00 46.30 49.60 51.20 57.80 61.10 62.80 66.10 74.30 82.60 90.90
F Grade 35 m3 228.00 11.40 239.40 107.73 - - 347.13 347.10 17.40 26.00 34.70 39.90 43.40 45.10 48.60 52.10 53.80 60.70 64.20 65.90 69.40 78.10 86.80 95.50
G Grade 40 m3 240.00 12.00 252.00 113.40 - - 365.40 365.40 18.30 27.40 36.50 42.00 45.70 47.50 51.20 54.80 56.60 63.90 67.60 69.40 73.10 82.20 91.40 100.50
H Grade 45 m3 253.00 12.65 265.65 119.54 - - 385.19 385.20 - - - - - - - - - - - - - - - -
J Grade 50 m3 267.00 13.35 280.35 126.16 - - 406.51 406.50 5.20 7.90 10.50 12.00 13.10 13.60 14.70 15.70 16.20 18.30 19.30 19.90 20.90 23.50 26.20 28.80
K Grade 55 m3 282.00 14.10 296.10 133.25 - - 429.35 429.40 5.20 7.90 10.50 12.00 13.10 13.60 14.70 15.70 16.20 18.30 19.30 19.90 20.90 23.50 26.20 28.80
L Grade 60 m3 298.00 14.90 312.90 140.81 - - 453.71 453.70 5.40 8.00 10.70 12.40 13.40 14.00 15.00 16.10 16.60 18.80 19.90 20.40 21.50 24.20 26.90 29.50
50t G15 m2 9.65 0.48 10.13 4.00 - - 14.13 14.10

HARDCORE
Thickness (mm) 24/3/10
Item Description
100 125 150 200 250 Supplier - Lafarge Concrete Cemex - more expensice then Lafarge
1 Materials Contact Person -
Crusher run (m3) RM23.5/mt x 2 47.00 23.5/tonne Contact -
Add Waste &
compact 15% 7.05
per m3 54.05
per m2 of : 5.41 6.76 8.11
2 Labour and machinery per m2 of : 1.50 2.00 2.50
54.05
4 Profit and overhead 0 % -
Total per m3 6.91 8.76 10.61 - -
PBLT Jalan Cheras Date : 24th March 2010

Rebar Labour per mt = 450.00

Supplier - Ipmuda
Contact Person - Darren
Contact - 012-388 2638

22/03/2010 Labour Mach Profit & Total Tender

Item Size Unit Material Prices List Wastage Total per per overhead per per
(RM) 5% material 45% mt 0% kg kg
a R6 mt 2,400.00 120.00 2,520.00 1,134.00 - - 3.65
b R8 mt 2,400.00 120.00 2,520.00 1,134.00 - - 3.65
c R10 mt 2,400.00 120.00 2,520.00 1,134.00 - - 3.65
d R12 mt 2,400.00 120.00 2,520.00 1,134.00 - - 3.65
e Y10 mt 2,400.00 120.00 2,520.00 1,134.00 - - 3.65
f Y12 mt 2,400.00 120.00 2,520.00 1,134.00 - - 3.65 3.70
g Y16 mt 2,300.00 115.00 2,415.00 1,134.00 - - 3.55
h Y20 mt 2,300.00 115.00 2,415.00 1,134.00 - - 3.55
i Y25 mt 2,300.00 115.00 2,415.00 1,134.00 - - 3.55
j Y32 mt 2,300.00 115.00 2,415.00 1,134.00 - - 3.55
PBLT Jalan Cheras

Steel Fabric Reinforcement (BRC) Waste & lapping = 20%

Labour per m² = 1.30

Supply Rate Only (new price w.e.f. 01/07/2008) Labour Mach Profit & Total
Item Size Unit List Discount Materials Wastage & Total per per overhead per Tender
price Purchase lapping material m² m² m² m²
-55% Price 5% cost 35% 0%
A A6 m2 15.00 (8.25) 6.75 0.34 7.09 2.36 - - 9.45 9.50
B A7 m 2
20.40 (11.22) 9.18 0.46 9.64 2.36 - - 12.00 12.00
C A8 m 2
26.70 (14.69) 12.01 0.60 12.61 2.36 - - 14.97 15.00
D A9 m 2
33.70 (18.54) 15.16 0.76 15.92 2.36 - - 18.28 18.30
E A10 m² 41.60 (22.88) 18.72 0.94 19.66 2.36 - - 22.02 22.00
F A12 m² 66.60 (36.63) 29.97 1.50 31.47 2.36 - - 33.83 33.80
G B6 m2 25.20 (13.86) 11.34 0.57 11.91 2.36 - - 14.27 14.30
H B7 m 2
30.60 (16.83) 13.77 0.69 14.46 2.36 - - 16.82 16.80
J B8 m 2
40.10 (22.06) 18.04 0.90 18.94 2.36 - - 21.30 21.30
K B9 m 2
47.10 (25.91) 21.19 1.06 22.25 2.36 - - 24.61 24.60
L B10 m 2
54.90 (30.20) 24.70 1.24 25.94 2.36 - - 28.30 28.30
M B12 m 2
81.40 (44.77) 36.63 1.83 38.46 2.36 - - 40.82 40.80

Size : 6m x 2.2m

Supplier - Ipmuda
Contact Person - Darren
Contact - 012-388 2638
PBLT Jalan Cheras

Cost Breakdown For Sawn Formwork

Usage = 4.0
Foundation/Beam/Column/Slab/Roof

Item Qty Rate Cost Remarks

(RM)
a. Materials : 12,000.00
Plywood 42.00 / 2.97m2 per pcs 3.53 /m2 MZEC Coorporation Sdn. Bhd. 368.40
Timber 0.0307 /ton 760.00 / tonne per m2 5.83 /m2 Teguh Utama 1'x2' - 760, 2x3-590, 2'x4' -580
Nail & oil (Assume 5%) 5% 0.47 /m2
9.83
10% wastage 0.98
10.82
-
Total material per m² 10.82
RM1.39 /ft² Total labour per m² 15.00

25.82
b. Profit & overhead 0 % -
TOTAL PER M² 25.82
SAY 25.80

Drop Thickness Labour Mat Per M

50 Drop, riser 13.00 + 0.54 = 13.50
75 Drop, riser 13.00 + 0.81 = 13.80
100 Drop, riser 13.00 + 1.08 = 14.10
125 Drop, riser 13.00 + 1.35 = 14.40
150 Drop, riser 13.00 + 1.62 = 14.60
175 Drop, riser 13.00 + 1.89 = 14.90
200 Drop, riser 13.00 + 2.16 = 15.20
225 Drop, riser 13.00 + 2.43 = 15.40
250 Drop, riser 13.00 + 2.70 = 15.70
275 Drop, riser 13.00 + 2.98 = 16.00
300 Drop, riser 13.00 + 3.25 = 16.20
360 Drop, riser 13.00 + 3.89 = 16.90
PBLT Jalan Cheras

A) COMMON CLAYBRICKS
115mm 230mm
Item Description Qty Rate Amount Amount
24/03/10
a. Material : bricks 55.00 pcs 0.260 /pc 14.30 28.60
mortar 0.025 m3 212.13 /m3 5.30 10.61
exmet 2.67 m 0.14 /m 0.37 0.75
tie rod 5 no 1.00 /no - -
19.98 39.95
wastage : 5% 1.00 2.00
20.98 41.95
b. Labour : 55.00 pcs 0.150 /pc 8.25 16.50
29.23 58.45
c. Profit & overhead 0% - -
Total per m2 29.23 58.45
SAY 29.20 58.50

Supplier - LDV Batu Batu (Factory) Ipmuda - RM 0.285/pcs

Contact Person - Mr. Ng
Contact - 019-229 3621

C) DPM 115MM WIDE

Item Description Qty Rate Amount

1 Materials
Roofing felt 2.13
Add Wastage 15% 0.32
2.45
2 Hot bitumen
Total for materials 2.45
3 Labour FOC
2.45
4 Profit & overhead 0% -
Total per m 2.45
SAY 2.50 /m

C) DPM 230MM WIDE Total per m 5.00 /m

6mm Bonding Tie - 450mm length 0.50 per nr.

PBLT Jalan Cheras

PLASTERER/ PAVER

Supply Rate Only Labour Any Profit & Total Say

Item Unit Mortar Wastage Total per per Others overhead per per
Price 15% material ft2 m2 m2 0% m2 m2

Mortar 1:1:6 RM 212.13 per m3 Labour

Plastering m² ft²
1.00 20 mm thk internal plastering m2 4.24 0.64 4.88 0.88 9.50 - - 14.38 14.40 9.50 0.88
2.00 25 mm thk internal plastering m2 5.30 0.80 6.10 0.88 9.50 - - 15.60 15.60 9.50 0.88
3.00 19 mm thk external plastering m2 4.03 0.60 4.63 0.98 10.50 - - 15.13 15.10 10.50 0.98
4.00 20 mm thk external plastering m2 4.24 0.64 4.88 0.98 10.50 - - 15.38 15.40 10.50 0.98
5.00 25 mm thk external plastering m2 5.30 0.80 6.10 0.98 10.50 - - 16.60 16.60 10.50 0.98
6.00 20 mm thk ceiling finishes m2 4.24 0.64 4.88 0.88 9.50 - - 14.38 14.40 9.50 0.88

Mortar 1:3 RM 222.88 per m3

Rendering/ paving
7.00 50 mm thk floor rendering m2 11.14 1.67 12.81 0.80 8.61 - - 21.42 21.40
8.00 25 mm thk floor rendering m2 5.57 0.84 6.41 0.80 8.61 - - 15.02 15.00
9.00 20 mm thk floor rendering m2 4.46 0.67 5.13 0.80 8.61 - - 13.74 13.70
Back screeding
10.00 20 mm thk back screeding m2 4.46 0.67 5.13 0.80 8.61 - - 13.74 13.70
11.00 25 mm thk back screeding m2 5.57 0.84 6.41 0.80 8.61 - - 15.02 15.00
12.00 30 mm thk back screeding m2 6.69 1.00 7.69 0.80 8.61 - - 16.29 16.30
PBLT Jalan Cheras

Ipmuda
1) Mortar (1 : 3) Materials Convertion For Plastering

Item Description Qty Rate Amount Cement 12.193 Bag/m3

White Lime -
a. Materials : cement - 28.25 bags 14.25 402.56 Sand 1.295 m3/m3
sand - 3 m³ 81.00 243.00
645.56
Bulkage & wastage 35% 225.95
total m3 4 871.51
1 m3 217.88
b. Machineries : 5.00
Total per m3 222.88

2) Mortar (1 : 1 : 6) Materials Convertion For Plastering

Item Description Qty Rate Amount Cement 6.096 Bag/m3

White Lime 156 kg/m3
a. Materials : cement 28.25 bags 14.25 402.56 Sand 1.295 m3/m3
white lime 0.721 ton 470.00 338.87
sand 6 m³ 81.00 486.00
1,227.43
bulkage & wastage 35% 429.60
total m3 8 1,657.03
1 m3 207.13
b. Machineries : 5.00
Total per m3 212.13
Polythene sheet 0.25mm Material Price refer to CHE Hardware

Item Description Qty Rate Amount

1 Materials
Ploythene sheet RM 155.00/178.39m2 0.87
Add Wastage 30% 0.26
1.13
3 Labour 2.56
3.69
4 Profit & overhead 0% -
Rate per m 3.69
SAY 3.70 /m2