Vous êtes sur la page 1sur 86

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.

PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
Description
CONCRETE GRADE 15

Material Cost
Ready mixed concrete Grade 15
Add wastage 5%

Labour Cost
Operator Crane
1 x RM75 / 8 hours x 0.75 hours/m3
Skilled Labour
1 x RM85 / 8 hours x 0.15 hours/m3
Unskilled labour
2 x RM70 / 8 hours x 0.15 hours/m3

Machinery
Mobile Crane - OWN
Diesel
RM1.93 x 100 litre / 8 hours
Profit & overhead
Material + labour + machinery
Profit
RM213.88 x 15%
Rate of Grade 15

Element
WBLFF
Rate
RM245.96
Output
170.00
8.50

7.30
1.59
2.63

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
Description
CONCRETE GRADE 25

Material Cost
Ready mixed concrete Grade 25
Add wastage 5%

Labour Cost
Operator Crane
1 x RM75 / 8 hours x 0.75 hours/m3
Skilled Labour
1 x RM85 / 8 hours x 0.15 hours/m3
Unskilled labour
2 x RM70 / 8 hours x 0.15 hours/m3

Machinery
Mobile Crane - OWN
Diesel
RM1.93 x 100 litre / 8 hours
Profit & overhead
Material + labour + machinery
Profit
RM231.39 x 15%
Rate of Grade 25

Element
WBLFF
Rate
RM292.66
Output
192.00
9.60

7.30
1.59
2.63

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
Element
WBLFF
Rate
RM245.96

Description
CONCRETE GRADE 30

Material Cost
Ready mixed concrete Grade 30
Add wastage 5%
178.50
Labour Cost
Operator Crane
1 x RM75 / 8 hours x 0.75 hours/m3
Skilled Labour
1 x RM85 / 8 hours x 0.15 hours/m3
Unskilled labour
2 x RM70 / 8 hours x 0.15 hours/m3
11.25
Machinery

24.13

213.88
32.08
RM245.96

Mobile Crane - OWN


Diesel
RM1.93 x 100 litre / 8 hours
Profit & overhead
Material + labour + machinery
Profit
RM242.28 x 15%
Rate of Grade 30

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
Element
WBLFF
Rate
RM292.66
Output

201.60

11.25

24.13

254.44
38.17
RM292.66

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
Element
WBLFF
Rate
RM279.77
Output
198.00
9.90
207.90

7.03
1.59
2.63
11.25

24.13

243.28
39.49
RM279.77

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
Description
300mm Diameter Micropile (in 595 nos)

Material Cost
Piling 300mm diameter micropile
pile shoe / per no
cut off / per no
total cost
wastage
total cost
labour cost
labour and planning cost driving piling
handle and transport
total cost
unit rate and profit
material cost + labour cost
profit and overhead
total cost

Element
PILING
Rate

5%

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
Description
REINFORCEMENT - Y10

Material Cost
Y10 / Tonne
Tying wire
12kg x RM3.50/kg
Total material price for 1 tonne
Wastage
5% x RM2432.00
Total material price for 1 tonne
Labour cost
Cuting and bending
Skilled labour
1 x RM85.00 / 8 hours x 20 hours
Unskilled labour
1 x RM70.00 / 8 hours x 20 hours
Fixing and Install
Skilled labour
1 x RM85.00 / 8 hours x 25 hours
Unskilled labour
1 x RM70.00 / 8 hours x 25 hours

Unit rate & profit


Material + Labour cost
Profit and overhead
15% x 3425.48
Price for 1 tonne
Price for 1 kg
RM3939.30 / 1000

Element
REINFORCEMENT
Rate
RM3.94

2390.00
42.00

212.50
175.00

265.63
218.75

3425.48
513.82

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Description
REINFORCEMENT - Y25

Material Cost
Y25 / Tonne
Tying wire
6kg x RM3.50/kg
Total material price for 1 tonne
Wastage
5% x RM2425.00
Total material price for 1 tonne
Labour cost
Cuting and bending
Skilled labour
1 x RM85.00 / 8 hours x 20 hours
Unskilled labour
1 x RM70.00 / 8 hours x 20 hours
Fixing and Install
Skilled labour
1 x RM85.00 / 8 hours x 25 hours
Unskilled labour
1 x RM70.00 / 8 hours x 25 hours

Unit rate & profit


Material + Labour cost
Profit and overhead
15% x RM3245.93
Price for 1 tonne
Price for 1 kg
RM3732.82 / 1000

Element
REINFORCEMENT
Rate
RM3.73

2240.00
21.00

212.50
175.00

265.63
218.75

3245.93
486.89

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Description
REINFORCEMENT - Y20

Material Cost
Y20 / Tonne
Tying wire
8kg x RM3.50/kg
Total material price for 1 tonne
Wastage
5% x RM2268.00
Total material price for 1 tonne
Labour cost
Cuting and bending
Skilled labour
1 x RM85.00 / 8 hours x 20 hours
Unskilled labour
1 x RM70.00 / 8 hours x 20 hours
Fixing and Install
Skilled labour
1 x RM85.00 / 8 hours x 25 hours
Unskilled labour
1 x RM70.00 / 8 hours x 25 hours

Unit rate & profit


Material + Labour cost
Profit and overhead
15% x RM3253.28
Price for 1 tonne
Price for 1 kg
RM3741.28 / 1000

Element
REINFORCEMENT
Rate
RM3.74

2240.00
28.00

212.50
175.00

265.63
218.75

3253.28
488.00

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Description
REINFORCEMENT - R8

Material Cost
R8 / Tonne
Tying wire
6kg x RM3.50/kg
Total material price for 1 tonne
Wastage
5% x RM3371.00
Total material price for 1 tonne
Labour cost
Cuting and bending
Skilled labour
1 x RM85.00 / 8 hours x 20 hours
Unskilled labour
1 x RM70.00 / 8 hours x 20 hours
Fixing and Install
Skilled labour
1 x RM85.00 / 8 hours x 25 hours
Unskilled labour
1 x RM70.00 / 8 hours x 25 hours

Element
REINFORCEMENT
Rate
RM3.74

3350.00
21.00
3371.00
168.55
3539.55

212.50
175.00

265.63
218.75
871.88

Unit rate & profit


Material + Labour cost
Profit and overhead
15% x RM4418.78
Price for 1 tonne
Price for 1 kg
RM5073.14 / 1000

4411.43
661.71
5073.14
5.07

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
Element
REINFORCEMENT
Rate
RM3.94

2432.00
121.60
2553.60

Description
REINFORCEMENT - Y12

Material Cost
Y12 / Tonne
Tying wire
10kg x RM3.50/kg
Total material price for 1 tonne
Wastage
5% x RM2425.00
Total material price for 1 tonne
Labour cost
Cuting and bending
Skilled labour
1 x RM85.00 / 8 hours x 20 hours
Unskilled labour
1 x RM70.00 / 8 hours x 20 hours
Fixing and Install
Skilled labour
1 x RM85.00 / 8 hours x 25 hours
Unskilled labour
1 x RM70.00 / 8 hours x 25 hours

871.88

3939.30
3.94

Unit rate & profit


Material + Labour cost
Profit and overhead
15% x 3418.13
Price for 1 tonne
Price for 1 kg
RM3930.85 / 1000

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Element
REINFORCEMENT
Rate
RM3.73

2261.00
113.05
2374.05

Description
REINFORCEMENT - Y16

Material Cost
Y16/ Tonne
Tying wire
9kg x RM3.50/kg
Total material price for 1 tonne
Wastage
5% x RM2271.50
Total material price for 1 tonne
Labour cost
Cuting and bending
Skilled labour
1 x RM85.00 / 8 hours x 20 hours
Unskilled labour
1 x RM70.00 / 8 hours x 20 hours
Fixing and Install
Skilled labour
1 x RM85.00 / 8 hours x 25 hours
Unskilled labour
1 x RM70.00 / 8 hours x 25 hours

871.88

3732.82
3.73

Unit rate & profit


Material + Labour cost
Profit and overhead
15% x RM3256.96
Price for 1 tonne
Price for 1 kg
RM3745.50 / 1000

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Element
REINFORCEMENT
Rate
RM3.74

Description
REINFORCEMENT - R6

Material Cost
R6 / Tonne
Tying wire
2268.00
113.40
2381.40

8kg x RM3.50/kg
Total material price for 1 tonne
Wastage
5% x RM3378.00
Total material price for 1 tonne
Labour cost
Cuting and bending
Skilled labour
1 x RM85.00 / 8 hours x 20 hours
Unskilled labour
1 x RM70.00 / 8 hours x 20 hours
Fixing and Install
Skilled labour
1 x RM85.00 / 8 hours x 25 hours
Unskilled labour
1 x RM70.00 / 8 hours x 25 hours

871.88

3741.28
3.74

Unit rate & profit


Material + Labour cost
Profit and overhead
15% x RM4418.78
Price for 1 tonne
Price for 1 kg
RM5081.6 / 1000

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
Element
REINFORCEMENT
Rate
RM3.93

2390.00
35.00
2425.00
121.25
2546.25

212.50
175.00

265.63
218.75
871.88

3418.13
512.72
3930.85
3.93

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Element
REINFORCEMENT
Rate
RM3.75

2240.00
31.50
2271.50
113.58
2385.08

212.50
175.00

265.63
218.75
871.88

3256.96
488.54
3745.50
3.75

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Element
REINFORCEMENT
Rate
RM3.74

3350.00
28.00
3378.00
168.90
3546.90

212.50
175.00

265.63
218.75
871.88

4418.78
662.82
5081.60
5.08

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
DESCRIPTION:
EXCAVATION WORK

Element
Rate

Machineries cost
Rental excavator for 1 days
Price per hour
RM960.00 / 8 hours
Labour cost
1 x operator
1 x skilled labour

1 x RM75.00 / 8 hours
1 x RM85.00 / 8 hours

Unit rate and profit


Material cost + labour cost
Profit and overhead 15% x RM140.01
Total
Price per m3
price per m2

RM161.01 / 12 per m3
RM13.41 x 0.25m

960.00

9.38
10.63

140.01
21.00

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
Element
Rate

120.00

20.01

161.01
13.42
3.35

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
Description
FORMWORK

Material Cost
Plywood
0.06m3 of strutting
Price for 4 time usage
Price for 1 time usage
Nail
wastage
Total material cost

Element
4 TIME USAGE
Rate
RM50.77
2.4m x 1.2m = 2.88m2
1m = RM35/2.55m2
0.66m3 x RM900/1.4m3

35.50
12.15
38.57

RM50.72/4 times
0.35kg x RM4.50/kg
10% x RM14.53

Labor cost
Install and fixing formwork
Skilled labor
Unskilled labor

1.5 hours x RM85/8 hours


0.75 hours xRM70/8

Removing formwork
Unskilled labor

0.75 hours x RM70/8

Unit rate and profit


Material cost + labor cost
Profit and overhead

RM15.72 + RM28.43
15% x RM44.15

15.31
6.56

44.15
6.62

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
Description
FORMWORK

Material Cost
Plywood
0.06m3 of strutting
Price 6 time usage
Price for 1 time usage
Nail
wastage
Total material cost

Element
6 TIMES USAGE
Rate
RM45.38
2.4m x 1.2m = 2.88m2
1m = RM35/2.55m2
0.66m3 x RM900/1.4m3

35.50
12.15
38.57

RM50.72/4 6 times
0.35kg x RM4.50/kg
10% x RM10.03

Labor cost
Install and fixing formwork
Skilled labor
Unskilled labor

1.5 hours x RM85/8 hours


0.75 hours xRM70/8

Removing formwork
Unskilled labor

0.75 hours x RM70/8

Unit rate and profit


Material cost + labor cost
Profit and overhead

RM11.03 + RM28.43
15% x RM39.46

15.31
6.56

39.46
5.92

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
Element
4 TIME USAGE
Rate
RM50.77

50.72
12.68
1.58
14.53
1.45
15.72

21.87

6.56

RM50.77

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
Element
6 TIMES USAGE
Rate
RM45.38

50.72
8.45
1.58
10.03
1.00
11.03

21.87

6.56

RM45.38

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
Description
Hardcore

Element
HARDCORE
Rate
RM90.84

Material cost
Crusher run 1 tonne
2.45 tonne = 1m2
1m2 / 2.45 tonne = 0.408 per m2
Price per m2 RM20.50 x 0.408 per m2

labour cost
1 x skilled labour

1 x RM85.00 / 8 hours

Machineries
Backhoe
Compactor

RM50.00 per hour


RM80.00 / 8 hours

Unit rate and profit


Material cost + labour cost + machineries cost
Profit and overhead 15% x RM78.99
Total price per m2

20.50

50.00
10.00

78.99
11.85

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
Element
HARDCORE
Rate
RM90.84

8.36

10.63

60.00

90.84

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
Description
Plastering work

Element
Rate
RM 14.47

Material cost
Plaster (1:3)
Cement 1 : 1 x 28.7 x RM18.50
Sand 3
: 3 x RM23.00
Wastage
Total cost
Total cost
Total cost

530.95
69.00

5% x RM599.95
33.33% wastage
for 4m3
for 1m3
RM629.95/4m3
for 1m2
RM157.49 x 0.02m2

Labour cost
Paving work
1 x plasterer = RM85/8 hours x 0.3 hours
2 x unskilled labour = RM70/8 hours x 0.3 hours
Mixing mortar
2 x unskilled labour =RM70.00/8hours x 2 hours x 0.02

Unit rate and profit


material cost + labour cost
profit and overhead 15%
Total

3.18
5.25

0.70

12.58
1.89

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
Element
Rate
RM 14.47

599.95
30.00
629.95
157.49
3.45

9.13

14.47

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR
BERTINGKAT DI IPOH, PERAK
Description
LINTOLS

Element
DOOR
Rate
RM4.39
RM

DESCRIPTION
Material Cost
Concrete Grade 30

1m3 x RM279.77

Y12 Reinforcement
Tying Wire

4 x RM3.93
0.5 x 3.50/kg

279.77
15.72
1.75
17.47

R6 Reinforcement
Tying Wire

2 x RM3.74
0.5 x 3.50/kg

7.48
1.75
9.23

Plywood

2.4m x 1.2m = 2.88m2


1m = RM35.50 / 2.88m2
0.06m3 of strutting 0.06m3 x RM900 / 1.4m3
Price for 6 times usage
Price for 1 time usageRM50.90 / 6 times
Nail

0.35kg x RM4.50/kg

Total
Wastage
Total Material Cost

5% x RM316.53

Labour Cost
Formwork
Skilled labour
Rebar
Skilled labour
Unskilled labour
Concrete
Skilled labour
Unskilled labour
Total

35.50
12.33
38.57
50.90
8.48
1.58
316.53
15.83
332.36

1 x RM85.00/8 hours

10.63

1 x RM85.00/8 hours
1 x RM70.00 / 8 hours

10.63
8.75

1 x RM85.00/8 hours
1 x RM70.00 / 8 hours

10.63
8.75
49.39

Profit & overhead


Material + labour
RM332.36 + RM49.39
Profit
15% x RM381.75

381.75
57.26
439.01

RM 439.01 x 1 nos
1 nos
0.01m

4.39

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR
BERTINGKAT DI IPOH, PERAK

Description
TEMPERED GLASS PANEL DOOR - 1800mm x 2400mm

DESCRIPTION
Material Cost
TEMPERED GLASS PANEL DOOR - 1800mm x 2400mm
Labour Cost
Fixing Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
DOOR
Rate
RM142.32
RM
110.00

10.63
8.75
19.38

Profit & overhead


Material + Labour
Profit

RM110.00 + RM 19.38
10% x RM129.38

129.38
12.94
142.32

Description
HARDWOOD GRADE A - 900mm x 2400mm

DESCRIPTION
Material Cost
HARDWOOD GRADE A - 900mm x 2400mm
Labour Cost
Fixing Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
DOOR
Rate
RM483.32
RM
420.00

10.63
8.75
19.38

Profit & overhead


Material + Labour
Profit

RM420.00 + RM 19.38
10% x RM439.38

439.38
43.94
483.32

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR
BERTINGKAT DI IPOH, PERAK

Description
LOUVRED DOOR - 1800mm x 2100mm

DESCRIPTION
Material Cost
LOUVRED DOOR - 1800mm x 2100mm
Labour Cost
Fixing Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
DOOR
Rate
140.15
RM
108.03

10.63
8.75
19.38

Profit & overhead


Material + Labour
Profit

RM108.03 + RM19.38
10% x RM127.41

127.41
12.74
140.15

Description
HARDWOOD GRADE A - 900mm x 2100mm

DESCRIPTION
Material Cost
HARDWOOD GRADE A - 900mm x 2100mm
Labour Cost
Fixing Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
DOOR
Rate
RM461.32
RM
400.00

10.63
8.75
19.38

Profit & overhead


Material + Labour
Profit

RM400.00 + RM 19.38
10% x RM419.38

419.38
41.94
461.32

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR
BERTINGKAT DI IPOH, PERAK

Description
MELAMINE RESIN IMPREGNATED DOOR - 750mm x 2100mm

DESCRIPTION
Material Cost
MELAMINE RESIN IMPREGNATED DOOR - 750mm x 2100mm
Labour Cost
Fixing Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
DOOR
Rate
RM60.92
RM
36.00

10.63
8.75
19.38

Profit & overhead


Material + Labour
Profit

RM36.00 + RM19.38
10% x RM55.38

55.38
5.54
60.92

Description
HARDWOOD GRADE A - 900mm x 2700mm

DESCRIPTION
Material Cost
HARDWOOD GRADE A - 900mm x 2700mm
Labour Cost
Fixing Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
DOOR
Rate
RM593.32
RM
520.00

10.63
8.75
19.38

Profit & overhead


Material + Labour
Profit

RM520.00 + RM 19.38
10% x RM539.38

539.38
53.94
593.32

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR
BERTINGKAT DI IPOH, PERAK

Description
HARDWOOD GRADE A - 1500mm x 2100mm

DESCRIPTION
Material Cost
HARDWOOD GRADE A - 1500mm x 2100mm
Labour Cost
Fixing Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
DOOR
Rate
RM516.32
RM
450.00

10.63
8.75
19.38

Profit & overhead


Material + Labour
Profit

RM450.00 + RM 19.38
10% x RM469.38

469.38
46.94
516.32

Description
ALUMINIUM FRAME DOOR - 726mm x 2100mm

DESCRIPTION
Material Cost
ALUMINIUM FRAME DOOR - 726mm x 2100mm
Labour Cost
Fixing Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
DOOR
Rate
RM97.22
RM
69.00

10.63
8.75
19.38

Profit & overhead


Material + Labour
Profit

RM69.00 + RM 19.38
10% x RM88.38

88.38
8.84

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR
BERTINGKAT DI IPOH, PERAK
97.22

Description
HARDWOOD GRADE A - 900mm x 800mm

DESCRIPTION
Material Cost
HARDWOOD GRADE A - 900mm x 800mm
Labour Cost
Fixing Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
DOOR
Rate
RM373.32
RM
320.00

10.63
8.75
19.38

Profit & overhead


Material + Labour
Profit

RM320.00 + RM 19.38
10% x RM339.38

339.38
33.94
373.32

Description
ALUMINIUM FLAT BAR DOOR - 1800mm x 2100mm

DESCRIPTION
Material Cost
ALUMINIUM FLAT BAR DOOR - 1800mm x 2100mm
Labour Cost
Fixing Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
DOOR
Rate
RM142.32
RM
110.00

10.63
8.75
19.38

Profit & overhead

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR
BERTINGKAT DI IPOH, PERAK
Material + Labour
RM110.00 + RM 19.38
129.38
Profit
10% x RM129.38
12.94
142.32

Description
TEMPERED GLASS PANEL DOOR - 1200mm x 2400mm

DESCRIPTION
Material Cost
TEMPERED GLASS PANEL DOOR - 1200mm x 2400mm
Labour Cost
Fixing Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
DOOR
Rate
RM76.32
RM
50.00

10.63
8.75
19.38

Profit & overhead


Material + Labour
Profit

RM50.00 + RM 19.38
10% x RM69.38

69.38
6.94
76.32

Description
HARDWOOD GRADE A - 1500mm x 2100mm

DESCRIPTION
Material Cost
HARDWOOD GRADE A - 1500mm x 2100mm
Labour Cost
Fixing Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
DOOR
Rate
RM516.32
RM
450.00

10.63
8.75
19.38

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR
BERTINGKAT DI IPOH, PERAK
Profit & overhead
Material + Labour
Profit

RM450.00 + RM 19.38
10% x RM469.38

469.38
46.94
516.32

Description
TWO HOUR FIRE RATED DOOR - 1500mm x 2100mm

DESCRIPTION
Material Cost
TWO HOUR FIRE RATED DOOR - 1500mm x 2100mm
Labour Cost
Fixing Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
DOOR
Rate
RM1671.32
RM
1500.00

10.63
8.75
19.38

Profit & overhead


Material + Labour
Profit

RM1500.00 + RM 19.38
10% x RM1519.38

1519.38
151.94
1671.32

Description
ONE HOUR FIRE RATED DOOR - 900mm x 2100mm

DESCRIPTION
Material Cost
ONE HOUR FIRE RATED DOOR - 900mm x 2100mm
Labour Cost
Fixing Work
Skilled Labour

1 x RM85.00 / 8 hours

Element
DOOR
Rate
RM681.32
RM
600.00

10.63

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR
BERTINGKAT DI IPOH, PERAK
Unskilled Labour
1 x RM70.00 / 8 hours
8.75
19.38
Profit & overhead
Material + Labour
Profit

RM600.00 + RM 19.38
10% x RM619.38

619.38
61.94
681.32

Description
DOUBLE LEAF ONE HOUR FIRE RATED DOOR - 900mm x 2100mm

DESCRIPTION
Material Cost
DOUBLE LEAF ONE HOUR FIRE RATED DOOR - 900mm x 2100mm
Labour Cost
Fixing Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
DOOR
Rate
RM1220.32
RM
1090.00

10.63
8.75
19.38

Profit & overhead


Material + Labour
Profit

RM1090.00 + RM 19.38
10% x RM1109.38

1109.38
110.94
1220.32

Description
ONE HOUR FIRE RATED LIFT DOOR - 1200mm x 2100mm

DESCRIPTION
Material Cost
ONE HOUR FIRE RATED LIFT DOOR - 1200mm x 2100mm
Labour Cost

Element
DOOR
Rate
RM1221.32
RM
1000.00

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR
BERTINGKAT DI IPOH, PERAK
Fixing Work
Skilled Labour
1 x RM85.00 / 8 hours
10.63
Unskilled Labour
1 x RM70.00 / 8 hours
8.75
19.38
Profit & overhead
Material + Labour
Profit

RM1000.00 + RM 19.38
10% x RM1019.38

1019.38
101.94
1121.32

Description
INSULATED ROLLER SHUTTER DOOR - 2400mm x 3000mm

DESCRIPTION
Material Cost
INSULATED ROLLER SHUTTER DOOR - 2400mm x 3000mm
Labour Cost
Fixing Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
2 x RM70.00 / 8 hours

Element
DOOR
Rate
RM3110.94
RM
2800.00

10.63
17.50
28.13

Profit & overhead


Material + Labour
Profit

RM2800.00 + RM 28.13
10% x RM2828.13

2828.13
282.81
3110.94

Description
INSULATED ROLLER SHUTTER DOOR - 1800mm x 3000mm

DESCRIPTION
Material Cost
INSULATED ROLLER SHUTTER DOOR - 1800mm x 3000mm

Element
DOOR
Rate
RM2780.94
RM
2500.00

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR
BERTINGKAT DI IPOH, PERAK
Labour Cost
Fixing Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
2 x RM70.00 / 8 hours

10.63
17.50
28.13

Profit & overhead


Material + Labour
Profit

RM2500.00 + RM 28.13
10% x RM2528.13

2528.13
252.81
2780.94

Description
INSULATED ROLLER SHUTTER DOOR - 5000mm x 3000mm

DESCRIPTION
Material Cost
INSULATED ROLLER SHUTTER DOOR - 5000mm x 3000mm
Labour Cost
Fixing Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
2 x RM70.00 / 8 hours

Element
DOOR
Rate
RM4518.94
RM
4080.00

10.63
17.50
28.13

Profit & overhead


Material + Labour
Profit

RM4080.00 + RM 28.13
10% x RM4108.13

4108.13
410.81
4518.94

Description
ALUMINIUM FRAME DOOR - 1400mm x 2100mm

DESCRIPTION

Element
DOOR
Rate
RM114.82
RM

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR
BERTINGKAT DI IPOH, PERAK
Material Cost
ALUMINIUM FRAME DOOR - 1400mm x 2100mm
85.00
Labour Cost
Fixing Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

10.63
8.75
19.38

Profit & overhead


Material + Labour
Profit

RM85.00 + RM 19.38
10% x RM104.38

104.38
10.44
114.82

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR
BERTINGKAT DI IPOH, PERAK
Description
LINTOLS

Element
WINDOW
Rate
RM17.56
RM

DESCRIPTION
Material Cost
Concrete Grade 30

1m3 x RM279.77

Y10 Reinforcement
Tying Wire

4 x RM3.94
0.5 x 3.50/kg

279.77
15.76
1.75
17.52

R6 Reinforcement
Tying Wire

2 x RM3.74
0.5 x 3.50/kg

7.48
1.75
9.23

Plywood

2.4m x 1.2m = 2.88m2


1m = RM35.50 / 2.88m2
0.06m3 of strutting 0.06m3 x RM900 / 1.4m3
Price for 6 times usage
Price for 1 time usageRM50.90 / 6 times
Nail
Total
Wastage
Total Material Cost
Labour Cost
Formwork
Skilled labour
Rebar
Skilled labour
Unskilled labour
Concrete
Skilled labour
Unskilled labour
Total

35.50
12.33
38.57
50.90
8.48

0.35kg x RM4.50/kg

1.58
316.58
15.83
332.41

5% x RM316.58

1 x RM85.00/8 hours

10.63

1 x RM85.00/8 hours
1 x RM70.00 / 8 hours

10.63
8.75

1 x RM85.00/8 hours
1 x RM70.00 / 8 hours

10.63
8.75
49.39

Profit & overhead


Material + labour
RM332.41 + RM49.39
Profit
15% x RM381.80

381.80
57.27
439.07

RM 439.07 x 1 nos
1 nos
0.04m

17.56

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR
BERTINGKAT DI IPOH, PERAK

Description
TOP HUNG WINDOW - 1800mm x 900mm

DESCRIPTION
Material Cost
TOP HUNG WINDOW - 1800mm x 900mm
Labour Cost
Fixing Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
WINDOW
Rate
RM241.32
RM
200.00

10.63
8.75
19.38

Profit & overhead


Material + Labour
Profit

RM200.00 + RM 19.38
10% x RM219.38

219.38
21.94
241.32

Description
CASEMENT WINDOW - 3000mm x 1500mm

DESCRIPTION
Material Cost
CASEMENT WINDOW - 3000mm x 1500mm
Labour Cost
Fixing Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
WINDOW
Rate
RM267.72
RM
224.00

10.63
8.75
19.38

Profit & overhead


Material + Labour
Profit

RM224.00 + RM 19.38
10% x RM243.38

243.38
24.34
267.72

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR
BERTINGKAT DI IPOH, PERAK

Description
TOP HUNG WINDOW - 1800mm x 600mm

DESCRIPTION
Material Cost
TOP HUNG WINDOW - 1800mm x 600mm
Labour Cost
Fixing Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
WINDOW
Rate
RM219.32
RM
180.00

10.63
8.75
19.38

Profit & overhead


Material + Labour
Profit

RM180.00 + RM 19.38
10% x RM199.38

199.38
19.94
219.32

Description
CASEMENT WINDOW - 1200mm x 1500mm

DESCRIPTION
Material Cost
CASEMENT WINDOW - 1200mm x 1500mm
Labour Cost
Fixing Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
WINDOW
Rate
RM144.52
RM
112.00

10.63
8.75
19.38

Profit & overhead


Material + Labour
Profit

RM112.00 + RM 19.38
10% x RM131.38

131.38
13.14
144.52

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR
BERTINGKAT DI IPOH, PERAK

Description
TOP HUNG WINDOW - 3000mm x 900mm

DESCRIPTION
Material Cost
TOP HUNG WINDOW - 3000mm x 900mm
Labour Cost
Fixing Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
WINDOW
Rate
RM296.32
RM
250.00

10.63
8.75
19.38

Profit & overhead


Material + Labour
Profit

RM250.00 + RM 19.38
10% x RM269.38

269.38
26.94
296.32

Description
TOP HUNG WINDOW - 3000mm x 600mm

DESCRIPTION
Material Cost
TOP HUNG WINDOW - 3000mm x 600mm
Labour Cost
Fixing Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
WINDOW
Rate
RM285.32
RM
240.00

10.63
8.75
19.38

Profit & overhead


Material + Labour
Profit

RM240.00 + RM 19.38
10% x RM269.38

259.38
25.94

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR
BERTINGKAT DI IPOH, PERAK
285.32

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
Description
MORTAR ( 1:3 )

DESCRIPTION
Material Cost
Cement
Sand
Wastage
Total for 4m3
Total for 1m3
Price for 1m2
Labour cost
1 x skilled labour

Element
MORTAR
Rate
RM16.71
RM
1m3 x 28.7 x RM18.50
3m3 x RM23.00

530.95
69.00

33.33 % x RM599.95
RM799.91 / 4m3
0.02m x RM194.98
0.05m x

20 mm
untuk cement render 50 mm

1 x RM85.00 / 8 hours

Unit rate and profit


Material cost + labour cost
Profit and overhead 15 % x RM14.53

599.95
199.96
799.91
199.98
3.90

10.63

14.53
2.18
16.71

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR
BERTINGKAT DI IPOH, PERAK
Description
CONCRETE GRADE 25

Material Cost
Ready mixed concrete Grade 25
Add wastage 5%

Element
STAIRCASE
Rate
RM292.66
Output
192.00
9.60
201.60

Labour Cost
Operator Crane
1 x RM75 / 8 hours x 0.75 hours/m3
Skilled Labour
1 x RM85 / 8 hours x 0.15 hours/m3
Unskilled labour
2 x RM70 / 8 hours x 0.15 hours/m3

7.30
1.59
2.63
11.25

Machinery
Mobile Crane - OWN
Diesel
RM1.93 x 100 litre / 8 hours
Profit & overhead
Material + labour + machinery
Profit
RM231.39 x 15%
Rate of Grade 25

24.13

254.44
38.17
RM292.66

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR
BERTINGKAT DI IPOH, PERAK

Description
FORMWORK 4 TIME USAGE

Material Cost
Plywood
0.06m3 of strutting
Price for 4 time usage
Price for 1 time usage
Nail
wastage
Total material cost

Labor cost
Install and fixing formwork
Skilled labor
Unskilled labor

Element
STAIRCASE
Rate
RM50.77
2.4m x 1.2m = 2.88m2
1m = RM35/2.55m2
0.66m3 x RM900/1.4m3

35.50
12.15
38.57
50.72
12.68
1.58
14.53
1.45
15.72

RM50.72/4 times
0.35kg x RM4.50/kg
10% x RM14.53

1.5 hours x RM85/8 hours


0.75 hours xRM70/8

15.31
6.56
21.87

Removing formwork
Unskilled labor

0.75 hours x RM70/8

Unit rate and profit


Material cost + labor cost
Profit and overhead

RM15.72 + RM28.43
15% x RM44.15

6.56

44.15
6.62
RM50.77

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR
BERTINGKAT DI IPOH, PERAK

Description
MORTAR ( 1:3 )

DESCRIPTION
Material Cost
Cement
Sand
Wastage
Total for 4m3
Total for 1m3
Price for 1m2
Labour cost
1 x skilled labour

Element
STAIRCASE
Rate
RM16.71
RM
1m3 x 28.7 x RM18.50
3m3 x RM23.00

530.95
69.00
599.95
179.95
779.90
194.98
3.90

30 % x RM599.95
RM779.90 / 4m3
0.02m x RM194.98

1 x RM85.00 / 8 hours

Unit rate and profit


Material cost + labour cost
Profit and overhead 15 % x RM14.53

10.63

14.53
2.18
16.71

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR
BERTINGKAT DI IPOH, PERAK

Description
REINFORCEMENT - Y12

Material Cost
Y12 / Tonne
Tying wire
10kg x RM3.50/kg
Total material price for 1 tonne
Wastage
5% x RM2425.00
Total material price for 1 tonne
Labour cost
Cuting and bending
Skilled labour
1 x RM85.00 / 8 hours x 20 hours
Unskilled labour
1 x RM70.00 / 8 hours x 20 hours
Fixing and Install
Skilled labour
1 x RM85.00 / 8 hours x 25 hours
Unskilled labour
1 x RM70.00 / 8 hours x 25 hours

Element
STAIRCASE
Rate
RM3.93

2390.00
35.00
2425.00
121.25
2546.25

212.50
175.00

265.63
218.75
871.88

Unit rate & profit


Material + Labour cost
Profit and overhead
15% x 3418.13
Price for 1 tonne
Price for 1 kg
RM3930.85 / 1000

3418.13
512.72
3930.85
3.93

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR
BERTINGKAT DI IPOH, PERAK

Description
REINFORCEMENT - R8

Material Cost
R8 / Tonne
Tying wire
6kg x RM3.50/kg
Total material price for 1 tonne
Wastage
5% x RM3371.00
Total material price for 1 tonne
Labour cost
Cuting and bending
Skilled labour
1 x RM85.00 / 8 hours x 20 hours
Unskilled labour
1 x RM70.00 / 8 hours x 20 hours
Fixing and Install
Skilled labour
1 x RM85.00 / 8 hours x 25 hours
Unskilled labour
1 x RM70.00 / 8 hours x 25 hours

Element
STAIRCASE
Rate
RM3.74

3350.00
21.00
3371.00
168.55
3539.55

212.50
175.00

265.63
218.75
871.88

Unit rate & profit


Material + Labour cost
Profit and overhead
15% x RM4418.78
Price for 1 tonne
Price for 1 kg
RM5073.14 / 1000

4411.43
661.71
5073.14
5.07

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR
BERTINGKAT DI IPOH, PERAK

Description
HOLLOW STEEL HANDRAIL - M

DESCRIPTION
Material Cost
HOLLOW STEEL HANDRAIL - M
Wastage
5% x RM108.03

Element
STAIRCASE
Rate
RM155.72
RM
108.03
5.40
113.43

Labour Cost
Fixing Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
2 x RM70.00 / 8 hours

10.63
17.50
28.13

Profit & overhead


Material + Labour
Profit

RM113.43 + RM 28.13
10% x RM141.56

141.56
14.16
155.72

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR
BERTINGKAT DI IPOH, PERAK

Description
PAINT

DESCRIPTION
Material Cost
Undercoat
Finishing emulsion paint 1
Finishing emulsion paint 2
Wastage
Paint brush
Total material cost
Labour Cost
Undercoat
1 x Painter
1 x Labour
Finishing coat 1
1 x Painter
1 x Labour
Finishing coat 2
1 x Painter
1 x Labour

Element
STAIRCASE
Rate
RM10.91
RM
RM140.00/ 20 litre/14m/ litre
RM 470.00 / 20 litre / 12m/litre
RM 470.00 / 20 litre / 16m/litre

0.50
1.96
1.96
4.42
5% x RM 4.42
0.22
RM20.00/150 hours x26 hour/100m 0.03
4.67

RM90.00/8 hours x 8 hours /100m


RM85.00/8 hours x 8 hours /100

0.90
0.85

RM90.00/8 hours x 8 hours /100m


RM85.00/8 hours x 8 hours /100

0.90
0.85

RM90.00/8 hours x 8 hours /100m


RM85.00/8 hours x 8 hours /100

0.90
0.85

Total labour cost


Profit & overhead
Material + Labour
Profit

5.25

RM4.67 + RM5.25
10% x RM9.92

9.92
0.99
10.91

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
Description
JOHNSON SUISSE LUTON Pedestal Water Closet

DESCRIPTION
Material Cost
JOHNSON SUISSE LUTON Pedestal Water Closet/set
Labour Cost
Installation Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
SANITARY FITTING
Rate
RM444.82
RM
385.00

10.63
8.75
19.38

Unit rate & Profit


Material + Labour
Profit

RM385.00 + RM 19.38
10% x RM404.38

404.38
40.44
444.82

Description
JOHNSON SUISSE ANDERMATT Squatting Water Closet

DESCRIPTION
Material Cost
JOHNSON SUISSE ANDERMATT Squatting Water Closet/set
Labour Cost
Installation Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
SANITARY FITTING
Rate
RM197.32
RM
160.00

10.63
8.75
19.38

Unit rate & Profit


Material + Labour
Profit

RM160.00 + RM 19.38
10% x RM179.38

179.38
17.94
197.32

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
Description
DIETHELM Wash Hand Basin

DESCRIPTION
Material Cost
DIETHELM Wash Hand Basin/set
Labour Cost
Installation Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
SANITARY FITTING
Rate
RM101.23
RM
72.65

10.63
8.75
19.38

Unit rate & Profit


Material + Labour
Profit

RM72.65 + RM 19.38
10% x RM92.03

92.03
9.20
101.23

Description
JOHNSON SUISSE MORITZ Vanity Basin

DESCRIPTION
Material Cost
JOHNSON SUISSE MORITZ Vanity Basin/set
Labour Cost
Installation Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
SANITARY FITTING
Rate
RM220.97
RM
181.50

10.63
8.75
19.38

Unit rate & Profit


Material + Labour
Profit

RM181.50 + RM 19.38
10% x RM200.88

200.88
20.09
220.97

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Description
JOHNSON SUISSE HANDICAP Wall Hung Basin

DESCRIPTION
Material Cost
JOHNSON SUISSE HANDICAP Wall Hung Basin/set
Labour Cost
Installation Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
SANITARY FITTING
Rate
RM723.67
RM
638.50

10.63
8.75
19.38

Unit rate & Profit


Material + Labour
Profit

RM638.50 + RM 19.38
10% x RM657.88

657.88
65.79
723.67

Description
JOHNSON SUISSE SANTANA 320 Urinals

DESCRIPTION
Material Cost
JOHNSON SUISSE SANTANA 320 Urinals/set
Labour Cost
Installation Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Unit rate & Profit


Material + Labour
Profit

RM413.00 + RM 19.38
10% x RM432.38

Element
SANITARY FITTING
Rate
RM475.62
RM
413.00

432.38
43.24
475.62

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Description
BOOSTER BIP TAP

Element
SANITARY FITTING
Rate
RM77.69
RM

DESCRIPTION
Material Cost
BOOSTER BIP TAP/set

60.00

Labour Cost
Installation Work
Skilled Labour

1 x RM85.00 / 8 hours

Unit rate & Profit


Material + Labour
Profit

RM60.00 + RM10.63
10% x RM70.63

10.63

70.63
7.06
77.69

Description
MSG 1st QUALITY POLISHED GLASS MIRROR

DESCRIPTION
Material Cost
MSG 1st QUALITY POLISHED GLASS MIRROR
Labour Cost
Installation Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
SANITARY FITTING
Rate
RM241.32
RM
200.00

10.63
8.75
19.38

Unit rate & Profit


Material + Labour
Profit

RM200.00 + RM19.38
10% x RM219.38

219.38
21.94
241.32

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Description
HEAVY DUTY FLOOR TRAP

DESCRIPTION
Material Cost
HEAVY DUTY FLOOR TRAP
Labour Cost
Installation Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
SANITARY FITTING
Rate
RM81.82
RM
55.00

10.63
8.75
19.38

Unit rate & Profit


Material + Labour
Profit

RM55.00 + RM19.38
10% x RM74.38

74.38
7.44
81.82

Description
JOHNSON SUISSE TOILET ROLL HOLDER

DESCRIPTION
Material Cost
JOHNSON SUISSE TOILET ROLL HOLDER
Labour Cost
Installation Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
SANITARY FITTING
Rate
RM219.32
RM
180.00

10.63
8.75
19.38

Unit rate & Profit


Material + Labour
Profit

RM180.00 + RM19.38
10% x RM199.38

199.38
19.94
219.32

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Description
JOHNSON SUISSE HAND BIDET

DESCRIPTION
Material Cost
JOHNSON SUISSE HAND BIDET
Labour Cost
Installation Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
SANITARY FITTING
Rate
RM60.92
RM
36.00

10.63
8.75
19.38

Unit rate & Profit


Material + Labour
Profit

RM36.00 + RM19.38
10% x RM55.38

55.38
5.54
60.92

Description
GRAB BAR

Element
SANITARY FITTING
Rate
RM49.92
RM

DESCRIPTION
Material Cost
GRAB BAR
Labour Cost
Installation Work
Skilled Labour
Unskilled Labour

26.00

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

10.63
8.75
19.38

Unit rate & Profit


Material + Labour
Profit

RM26.00 + RM19.38
10% x RM45.38

45.38
4.54
49.92

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Description
STOP COCK

Element
SANITARY FITTING
Rate
RM82.92
RM

DESCRIPTION
Material Cost
STOP COCK
Labour Cost
Installation Work
Skilled Labour
Unskilled Labour

56.00

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

10.63
8.75
19.38

Unit rate & Profit


Material + Labour
Profit

RM56.00 + RM19.38
10% x RM75.38

75.38
7.54
82.92

Description
HEAVY DUTY FLOOR DRAIN

DESCRIPTION
Material Cost
HEAVY DUTY FLOOR DRAIN
Labour Cost
Installation Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
SANITARY FITTING
Rate
RM64.22
RM
39.00

10.63
8.75
19.38

Unit rate & Profit


Material + Labour
Profit

RM39.00 + RM19.38
10% x RM58.38

58.38
5.84

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
64.22

Description
HEAVY DUTY SCUPPER DRAIN

DESCRIPTION
Material Cost
HEAVY DUTY SCUPPER DRAIN
Labour Cost
Installation Work
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
SANITARY FITTING
Rate
RM560.55
RM
490.21

10.63
8.75
19.38

Unit rate & Profit


Material + Labour
Profit

RM490.21 + RM19.38
10% x RM509.59

509.59
50.96
560.55

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
Description
BRC A8

Element
STAIRCASE
Rate
RM81.04
RM

DESCRIPTION
Material Cost
BRC A8
BRC per m
Tying wire

6.0m x 2.2m=13.2m
RM352.44/13.2m
1kg x RM3.50

Wastage

5% x RM30.20

352.44
26.70
3.50
30.20
1.51
31.71

Labour Cost
Cutting and Bonding
Skilled labour
Unskilled labour
Ficxing and install
Skilled labour
Unskilled labour

1 x RM 85/8
1 x RM 70/8

10.63
8.75

1 x RM 85/8
1 x RM 70/8

10.63
8.75
38.76

Unit rate and profit


Material + Labour cost
Profit and overhead
Total per m

RM31.71 + 38.76
15% x RM 70.47

70.47
10.57
81.04

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
Description
BRC A10

Element
STAIRCASE
Rate
RM99.04
RM

DESCRIPTION
Material Cost
BRC A10
BRC per m
Tying wire

6.0m x 2.2m=13.2m
RM549.12/13.2m
1kg x RM3.50

Wastage

5% x RM45.10

549.12
41.60
3.50
45.10
2.26
47.36

Labour Cost
Cutting and Bonding
Skilled labour
Unskilled labour
Ficxing and install
Skilled labour
Unskilled labour

1 x RM 85/8
1 x RM 70/8

10.63
8.75

1 x RM 85/8
1 x RM 70/8

10.63
8.75
38.76

Unit rate and profit


Material + Labour cost
Profit and overhead
Total per m

RM47.36 + 38.76
15% x RM86.12

86.12
12.92
99.04

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Description
BRC B8

BRC B8
BRC per m
tying wire

6.0m x 2.2m=13.2m
RM529.32/13.2m
1kg x RM 3.50

wastage

5% x RM43.60

Labour cost
Cutting and Bonding
Skilled worker
Unskilled worker
Fixing and install
Skilled worker
Unskilled worker

Element
STAIRCASE
Rate
RM97.22
529.32
40.10
3.50
43.60
2.18
45.78

1 x RM 85/8
1 x RM 70/8

10.63
8.75

1 x RM 85/8
1 x RM 70/8

10.63
8.75
38.76

Unit rate & profit


Material + labour cost
Profit and overhead
Total per m

RM45.78 + RM 38.76
15% x RM84.54

84.54
12.68
97.22

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Description
BRC B10

Element
STAIRCASE
Rate
RM115.09
RM

DESCRIPTION
Material Cost
BRC B10
BRC per m
Tying wire

6.0m x 2.2m=13.2m
RM724.68/13.2m
1kg x RM3.50

Wastage

5% x RM58.40

Labour Cost
Cutting and Bonding
Skilled labour
Unskilled labour
Ficxing and install
Skilled labour
Unskilled labour

Unit rate and profit


Material + Labour cost
Profit and overhead
Total per m

724.68
54.90
3.50
58.40
2.92

1 x RM 85/8
1 x RM 70/8

10.63
8.75

1 x RM 85/8
1 x RM 70/8

10.63
8.75

RM61.32 + RM38.76
15% x RM100.08

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Element
STAIRCASE
Rate
RM115.09
RM

61.32

38.76

100.08
15.01
115.09

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
Description
CONCRETE RAMP

Element
SUNDRIES
Rate
RM 337.89
RM

DESCRIPTION
Material Cost
Concrete Grade 30 (READY MIX)
Reinforcement Y25 / Tonne
Tying wire

198.00

6kg x RM3.50/kg

3.73
21.00
24.73

Formwork
Plywood

2.4m x 1.2m = 2.88m2


1m = RM35.50 / 2.88m2
0.06m3 of strutting 0.06m3 x RM900 / 1.4m3
Price for 6 times usage
Price for 1 time usageRM50.90 / 6 times
Nail
Total
Wastage
Total Material Cost
Labour Cost
Formwork
Skilled labour
Rebar
Skilled labour
Unskilled labour
Concrete
Skilled labour
Unskilled labour
Total

35.50
12.33
38.57
50.90
8.48

0.35kg x RM4.50/kg

1.58
232.79
11.64
244.43

5% x RM232.79

1 x RM85.00/8 hours

10.63

1 x RM85.00/8 hours
1 x RM70.00 / 8 hours

10.63
8.75

1 x RM85.00/8 hours
1 x RM70.00 / 8 hours

10.63
8.75

Profit & overhead


Material + labour
RM244.43 + RM49.39
Profit
15% x RM293.82

49.39

293.82
44.07
337.89

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Description
COUNTER TOP

DESCRIPTION
Material Cost
Concrete Grade 25 (READY MIX)
Counter top
4.2m x 0.6m = 2.52m
Total Concrete use
RM192 x 2.52m
Wastage
15% x RM 483.84

Element
SUNDRIES
Rate
RM 1,187.77
RM
192.00
483.84
72.58
556.42

BRC A8 per m
BRC use
Wastage

RM 81.04 x 2.52m
5% x RM 204.22

81.04
204.22
10.21
214.43

Ceramic Glaze Tile per pcs


0.3m x 0.3m = 0.09m
Ceramic use
2.52m / 0.09m = 28 pcs
Ceramic cost
28 pcs x RM 5.50
Wastage
5% x RM 154

5.50
154.00
7.70
161.70

Formwork 6 time usage

50.90

Total material cost


Labour Cost
Formwork
Skilled labour
Rebar
Skilled labour
Unskilled labour
Concrete
Skilled labour
Unskilled labour
Total

983.45

1 x RM85.00/8 hours

10.63

1 x RM85.00/8 hours
1 x RM70.00 / 8 hours

10.63
8.75

1 x RM85.00/8 hours
1 x RM70.00 / 8 hours

10.63
8.75

Profit & overhead


Material + labour
RM983.45 + RM49.39
Profit
15% x RM1032.84

49.39

1032.84
154.93
1187.77

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Description
FURNITURE

Element
SUNDRIES
Rate
RM366.99
RM

DESCRIPTION
Material Cost
FURNITURE
Labour Cost
Skilled Labour
Unskilled Labour

305.50

1 x RM85.00 / 8 hours
2 x RM70.00 / 8 hours

10.63
17.50
28.13

Profit & overhead


Material + Labour
Profit

RM305.50 + RM28.13
10% x RM333.63

333.63
33.36
366.99

Description
PLANTER BOX - 8600m x 900mm

DESCRIPTION
Material Cost
PLANTER BOX - 8600m x 900mm
Labour Cost
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
SUNDRIES
Rate
RM100.87
RM
72.32

10.63
8.75
19.38

Profit & overhead


Material + Labour
Profit

RM72.32 + RM19.38
10% x RM91.70

91.70
9.17
100.87

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Description
PLANTER BOX - 11400m x 900mm

DESCRIPTION
Material Cost
PLANTER BOX - 11400m x 900mm
Labour Cost
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
SUNDRIES
Rate
RM120.75
RM
90.39

10.63
8.75
19.38

Profit & overhead


Material + Labour
Profit

RM90.39 + RM19.38
10% x RM109.77

109.77
10.98
120.75

Description
PRECAST CONCRETE COPING - 250mm x 100mm

DESCRIPTION
Material Cost
PRECAST CONCRETE COPING - 250mm x 100mm
Labour Cost
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
SUNDRIES
Rate
RM45.18
RM
21.69

10.63
8.75
19.38

Profit & overhead


Material + Labour
Profit

RM21.69 + RM19.38
10% x RM41.07

41.07
4.11
45.18

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Description
12mm WIDE THROUTING

DESCRIPTION
Material Cost
12mm WIDE THROUTING
Labour Cost
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

Element
SUNDRIES
Rate
RM38.32
RM
15.46

10.63
8.75
19.38

Profit & overhead


Material + Labour
Profit

RM15.46 + RM19.38
10% x RM34.84

34.84
3.48
38.32

Description
ALUMINIUM CANTILEVED SHADING DEVICE

DESCRIPTION
Material Cost
ALUMINIUM CANTILEVED SHADING DEVICE
Labour Cost
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
2 x RM70.00 / 8 hours

Element
SUNDRIES
Rate
RM228.94
RM
180.00

10.63
17.50
28.13

Profit & overhead


Material + Labour
Profit

RM180.00 + RM28.13
10% x RM208.13

208.13
20.81
228.94

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Description
RHS MAIN FRAME - 100mm x 50mm x 0.3mm

DESCRIPTION
Material Cost
RHS MAIN FRAME - 100mm x 50mm x 0.3mm
Labour Cost
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
2 x RM70.00 / 8 hours

Element
SUNDRIES
Rate
RM228.94
RM
130.00

10.63
17.50
28.13

Profit & overhead


Material + Labour
Profit

RM180.00 + RM28.13
10% x RM208.13

208.13
20.81
228.94

Description
G.I PERFORATED METAL SHADING FRAME

DESCRIPTION
Material Cost
G.I PERFORATED METAL SHADING FRAME
Labour Cost
Skilled Labour
Unskilled Labour

1 x RM85.00 / 8 hours
2 x RM70.00 / 8 hours

Element
SUNDRIES
Rate
RM70.91
RM
36.33

10.63
17.50
28.13

Profit & overhead


Material + Labour
Profit

RM36.33 + RM28.13
10% x RM64.46

64.46
6.45
70.91

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Description
M.S GRATING

Element
SUNDRIES
Rate
RM166.36
RM

DESCRIPTION
Material Cost
M.S GRATING
Labour Cost
Skilled Labour
Unskilled Labour

131.86

1 x RM85.00 / 8 hours
1 x RM70.00 / 8 hours

10.63
8.75
19.38

Profit & overhead


Material + Labour
Profit

RM131.86 + RM19.38
10% x RM151.24

151.24
15.12
166.36

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
Description
CONCRETE GRADE 30

Material Cost
Ready mixed concrete Grade 30
Add wastage 5%

Element
UPPER FOOR
Rate
RM279.77
Output
198.00
9.90
207.90

Labour Cost
Operator Crane
1 x RM75 / 8 hours x 0.75 hours/m3
Skilled Labour
1 x RM85 / 8 hours x 0.15 hours/m3
Unskilled labour
2 x RM70 / 8 hours x 0.15 hours/m3

7.03
1.59
2.63
11.25

Machinery
Mobile Crane - OWN
Diesel
RM1.93 x 100 litre / 8 hours
Profit & overhead
Material + labour + machinery
Profit
RM242.28 x 15%
Rate of Grade 30

24.13

243.28
39.49
RM279.77

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK
Description
REINFORCEMENT - Y10

Material Cost
Y10 / Tonne
Tying wire
12kg x RM3.50/kg
Total material price for 1 tonne
Wastage
5% x RM2432.00
Total material price for 1 tonne
Labour cost
Cuting and bending
Skilled labour
1 x RM85.00 / 8 hours x 20 hours
Unskilled labour
1 x RM70.00 / 8 hours x 20 hours
Fixing and Install
Skilled labour
1 x RM85.00 / 8 hours x 25 hours
Unskilled labour
1 x RM70.00 / 8 hours x 25 hours

Element
REINFORCEMENT
Rate
RM3.94

2390.00
42.00
2432.00
121.60
2553.60

212.50
175.00

265.63
218.75
871.88

Unit rate & profit


Material + Labour cost
Profit and overhead
15% x 3425.48
Price for 1 tonne
Price for 1 kg
RM3939.30 / 1000

3425.48
513.82
3939.30
3.94

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Description
REINFORCEMENT - Y12

Material Cost
Y12 / Tonne
Tying wire
10kg x RM3.50/kg
Total material price for 1 tonne
Wastage
5% x RM2425.00
Total material price for 1 tonne
Labour cost
Cuting and bending
Skilled labour
1 x RM85.00 / 8 hours x 20 hours
Unskilled labour
1 x RM70.00 / 8 hours x 20 hours
Fixing and Install
Skilled labour
1 x RM85.00 / 8 hours x 25 hours
Unskilled labour
1 x RM70.00 / 8 hours x 25 hours

Element
REINFORCEMENT
Rate
RM3.93

2390.00
35.00
2425.00
121.25
2546.25

212.50
175.00

265.63
218.75
871.88

Unit rate & profit


Material + Labour cost
Profit and overhead
15% x 3418.13
Price for 1 tonne
Price for 1 kg
RM3930.85 / 1000

3418.13
512.72
3930.85
3.93

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Description
BRC A8

Element
STAIRCASE
Rate
RM81.04
RM

DESCRIPTION
Material Cost
BRC A8
BRC per m
Tying wire

6.0m x 2.2m=13.2m
RM352.44/13.2m
1kg x RM3.50

Wastage

5% x RM30.20

352.44
26.70
3.50
30.20
1.51
31.71

Labour Cost
Cutting and Bonding
Skilled labour
Unskilled labour
Ficxing and install
Skilled labour
Unskilled labour

1 x RM 85/8
1 x RM 70/8

10.63
8.75

1 x RM 85/8
1 x RM 70/8

10.63
8.75
38.76

Unit rate and profit


Material + Labour cost
Profit and overhead
Total per m

RM31.71 + 38.76
15% x RM 70.47

70.47
10.57
81.04

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Description
BRC A10

Element
STAIRCASE
Rate
RM99.04
RM

DESCRIPTION
Material Cost
BRC A10
BRC per m
Tying wire

6.0m x 2.2m=13.2m
RM549.12/13.2m
1kg x RM3.50

Wastage

5% x RM45.10

549.12
41.60
3.50
45.10
2.26
47.36

Labour Cost
Cutting and Bonding
Skilled labour
Unskilled labour
Ficxing and install
Skilled labour
Unskilled labour

1 x RM 85/8
1 x RM 70/8

10.63
8.75

1 x RM 85/8
1 x RM 70/8

10.63
8.75
38.76

Unit rate and profit


Material + Labour cost
Profit and overhead
Total per m

RM47.36 + 38.76
15% x RM86.12

86.12
12.92
99.04

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Description
BRC B8

BRC B8
BRC per m
tying wire

6.0m x 2.2m=13.2m
RM529.32/13.2m
1kg x RM 3.50

wastage

5% x RM43.60

Labour cost
Cutting and Bonding
Skilled worker
Unskilled worker
Fixing and install
Skilled worker
Unskilled worker

Element
STAIRCASE
Rate
RM97.22
529.32
40.10
3.50
43.60
2.18
45.78

1 x RM 85/8
1 x RM 70/8

10.63
8.75

1 x RM 85/8
1 x RM 70/8

10.63
8.75
38.76

Unit rate & profit


Material + labour cost
Profit and overhead
Total per m

RM45.78 + RM 38.76
15% x RM84.54

84.54
12.68
97.22

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Description
BRC B10

Element
STAIRCASE
Rate
RM115.09
RM

DESCRIPTION
Material Cost
BRC B10
BRC per m
Tying wire

6.0m x 2.2m=13.2m
RM724.68/13.2m
1kg x RM3.50

Wastage

5% x RM58.40

724.68
54.90
3.50
58.40
2.92
61.32

Labour Cost
Cutting and Bonding
Skilled labour
Unskilled labour
Ficxing and install
Skilled labour
Unskilled labour

1 x RM 85/8
1 x RM 70/8

10.63
8.75

1 x RM 85/8
1 x RM 70/8

10.63
8.75
38.76

Unit rate and profit


Material + Labour cost
Profit and overhead
Total per m

RM61.32 + RM38.76
15% x RM100.08

100.08
15.01
115.09

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Description
FORMWORK

Material Cost
Plywood
0.06m3 of strutting
Price 6 time usage
Price for 1 time usage
Nail
wastage
Total material cost

Labor cost
Install and fixing formwork
Skilled labor
Unskilled labor

Element
6 TIMES USAGE
Rate
RM45.38
2.4m x 1.2m = 2.88m2
1m = RM35/2.55m2
0.66m3 x RM900/1.4m3

35.50
12.15
38.57
50.72
8.45
1.58
10.03
1.00
11.03

RM50.72/4 6 times
0.35kg x RM4.50/kg
10% x RM10.03

1.5 hours x RM85/8 hours


0.75 hours xRM70/8

15.31
6.56
21.87

Removing formwork
Unskilled labor

0.75 hours x RM70/8

Unit rate and profit


Material cost + labor cost
Profit and overhead

RM11.03 + RM28.43
15% x RM39.46

6.56

39.46
5.92
RM45.38

COMPANY NAME : 23 ECOTECH CONSTRUCTION SDN. BHD.


PROJECT TITLE : CADANGAN PEMBANGUNAN SEMULA PASAR AYAM DAN PARKIR BERTINGKAT
DI IPOH, PERAK

Description
PVC WATERSTOP

DESCRIPTION
Material Cost
PVC WATERSTOP / meter
Wastage
5% x RM 18.19

Element
UPPER FLOOR
Rate
RM42.30
RM
18.19
0.91
19.07

Labour Cost
Skilled labour
Unskilled labour

1 x RM 85/8
1 x RM 70/8

10.63
8.75
19.38

Unit rate and profit


Material + Labour cosRM19.07 + RM19.38
Profit and overhead 10% x RM38.45
Total per m

38.45
3.85
42.30

Vous aimerez peut-être aussi