Project : Dengkil XMU

Subject : Budget of Concrete

1) Materials Cost
* Rate take from PJ VSQ Normal Mix Pump Mix Tremie 2 Tremie 3
Normal Mix Wastage Total Cost Pump Mix Wastage Total Cost Tremie 2 Wastage Total Cost Tremie 3 Wastage Total Cost
Item Type
(RM/m3) 5% (RM/m3) (RM/m3) 5% (RM/m3) (RM/m3) 5% (RM/m3) (RM/m3) 5% (RM/m3)
Lean Concrete
1 Grade 15 230.00 11.50 241.50 N/A - - N/A - - N/A - -

Concrete
1 Grade 25 235.00 11.75 246.75 165.00 8.25 173.25 177.00 8.85 185.85 183.00 9.15 192.15
2 Grade 30 169.00 8.45 177.45 175.00 8.75 183.75 187.00 9.35 196.35 193.00 9.65 202.65
3 Grade 35 180.00 9.00 189.00 186.00 9.30 195.30 196.00 9.80 205.80 201.00 10.05 211.05
4 Grade 40 192.00 9.60 201.60 198.00 9.90 207.90 208.00 10.40 218.40 213.00 10.65 223.65
5 Grade 45 205.00 10.25 215.25 211.00 10.55 221.55 221.00 11.05 232.05 226.00 11.30 237.30
6A Grade 50 N/A - - N/A - - N/A - - 240.00 12.00 252.00
6B Grade 50 N/A - - N/A - - N/A - - 270.00 13.50 283.50
7 Grade 55 N/A - - N/A - - N/A - - 255.00 12.75 267.75
8 Grade 60 N/A - - N/A - - N/A - - 261.00 13.05 274.05

2) Tools & Machineries Cost 3) Labour Cost

Rental Cost Rate/Mth Purchase Cost Rate/Item Workdone per Mth (Average) 1,605.00 m3/10 pax
Static Pump 3,000.00 Robine Engine 750.00 Workload of 1 Man per Day 5.35 m3/MD
Concrete Distributer 3,000.00 Vibrator Pocker (45mm x 6M) 550.00 *Take from Dengkil Site
Concretor Per Day (10 hrs) RM 81.25
Total Cost 6,000.00 Total Cost 1,300.00
* To be comfirm Rate/m3
Rental Cost per mth/m3 RM 0.27 Purchase Cost per mth/m3 RM 1.23

Petrol Cost Per Mth RM 320.00

Petrol cost per mth/m3 RM 0.20

4) Total Cost of Lean Concrete (Materials + Labour)

Total Cost include Wastage + Machine + Labour
Normal Mix Pump Mix
10% of Profit
Item Type Total Cost 10% of Profit Profit Markup (50mm thk) Total Cost Profit Markup (50mm thk)
Markup
(RM/m3) Markup (RM/m3) (RM/m2) (RM/m3) (RM/m3) (RM/m2)
Lean Concrete 10% 10%
1 Grade 10 241.97 24.20 266.16 13.31 N/A - - - 13.308
2 Grade 15 247.22 24.72 271.94 13.60 N/A - - -
3 Grade 20 157.97 15.80 173.76 8.69 156.47 15.65 172.11 8.61

5) Total Cost of Concrete (Materials + Tools & Machineries + Labour)

Total Cost include Wastage + Machine + Labour
Normal Mix Pump Mix Tremie 2 Tremie 3
Item Type Total Cost 10% of Profit Profit Markup Total Cost 10% of Profit Profit Markup Total Cost 10% of Profit Profit Markup Total Cost 10% of Profit Profit Markup
(RM/m3) Markup (RM/m3) (RM/m3) Markup (RM/m3) (RM/m3) Markup (RM/m3) (RM/m3) Markup (RM/m3)
Concrete 10% 10% 10% 10%
1 Grade 25 247.22 24.72 271.94 173.72 17.37 191.09 186.32 18.63 204.95 192.62 19.26 211.88
2 Grade 30 177.92 17.79 195.71 184.22 18.42 202.64 196.82 19.68 216.50 203.12 20.31 223.43
3 Grade 35 189.47 18.95 208.41 195.77 19.58 215.34 206.27 20.63 226.89 211.52 21.15 232.67
4 Grade 40 202.07 20.21 222.27 208.37 20.84 229.20 218.87 21.89 240.75 224.12 22.41 246.53
5 Grade 45 215.72 21.57 237.29 222.02 22.20 244.22 232.52 23.25 255.77 237.77 23.78 261.54
6A Grade 50 N/A - - N/A - - N/A - - 252.47 25.25 277.71
6B Grade 50 N/A - - N/A - - N/A - - 283.97 28.40 312.36
7 Grade 55 N/A - - N/A - - N/A - - 268.22 26.82 295.04
8 Grade 60 N/A - - N/A - - N/A - - 274.52 27.45 301.97
Project : Dengkil XMU Convertion
Subject : Budget of the Conv. Fwk. 1m2 10.76 Sq Foot
1m 3.281 Foot
1) Material Cost 1m3 35.31 Foot3
Material need under Conv. Fwk.
Assumption : Sides of beam
Length : 2.44m
Depth : 0.305m
Area : 0.74m2 Calculation of Timber
Item Unit Qty Rate/m2 Cost 1 pcs of timber (8") = 2.44 m
1. Plywood WBP 4' x 8' x 12mm m2 1.00 18.86 18.86 * timber's length take from average
Rate of 1 pc of Plywood = RM 50.00 1 tone = 450 pcs
1 tone = RM 1,400.00
2. Timber (1" x 2" x 8' length) m2 1.00 18.00 18.00 Calculation = RM1,200 / 450 pcs / 2.44m
0.74m2 need 10.37m of timber = RM 1.28 /m
10.37m / 2.44m = 4.25 pcs
0.74m2 = 4.25 pcs
Rate/m2 = 4.25pcs x RM 3.11
4.25pcs = RM11.35
Rate/m2 = RM13.22 / 0.74m2
Rate/m2 = RM 17.86

3. Mould Oil (ABM Mould Oil (206

litre) - Coverage - 15-18m2/litre m2 1.00 0.25 0.25
RM 770 = 1 drum (206 litre)
1 litre = RM 3.74
Rate/m2 = RM 0.25

4. Wire Nail - 2" (440pcs/kg) m2 1.00 0.68 0.68

12kg/box = RM 48.00

RM 0.01 rate/1 nail

0.74m2 = 50 pcs wire nails
50 pcs wire nails = RM0.50
Rate/m2 = RM0.50 / 0.74m2
Rate/m2 = RM 0.68

5. GI Wire 12 (2.64mm diameter) m2 1.00 1.11 1.11

Rate : RM 140/Roll/35kg
8 Point = 600mm/point
Factor = 0.0429 kg/m
Calculation = 8 point x 0.60m x 0.0049kg/m
0.206 kg
1kg = RM 4.00
0.206kg = RM 0.82
Rate/m2 = RM0.82 / 0.74m2
Rate/m2 = RM 1.11

Total Cost 38.90

Total Cost RM 38.90

Total Area m2 1.00
Rate/m2 RM 38.90
Rate/m2 (4 times uses) RM 9.73 /m2

2) Labour Cost
Workload - Fixing & Install
Workload Per ManDay (10 hrs) 6.51 m2/MD (10 hrs)
Workload Per ManDay (8 hrs) 5.21 m2/MD (8hrs)
Rate Per Day 75 Rate/day
Rate / m2 RM 14.40 /m2

Workload - Dismantling Dismantling Formwork Workload

Workload Per ManDay (8 hrs) 18.33 m2/MD (8hrs) 220 m2 (beam & slab - Zone D)
Rate Per Day 75 Rate/day 4 pax
Rate / m2 RM 4.09 /m2 3 days
8 hrs
3) Total Cost (Materials & Labour)
Material Cost RM 9.73 55 m2/pax/3days/8hrs
Wastage (5%) RM 0.49 18.33 m2/days/8hrs
RM 10.22
Labour Cost (Install & Dismntling) RM 18.49
Rate/m2 RM 28.71

10% P&A RM 5.74

RM 34.45

Scaffolding as Strutting Work - Rate/m2 RM 7.00

Total - Rate/m2 RM 41.45

 size Area size Area Foot L inch L mm L
Plywood sheet 4' 8' 32' Wood timber 1" 2" 2' 1 12 305
thk, mm 3 1.219 2.438 2.973 m2 19 43 817 mm2 2 24 610
5 1.219 2.438 2.973 m2 3 36 910
9 1.219 2.438 2.973 m2 4 48 1210
12 1.219 2.438 2.973 m2 5 60 1520
15 1.219 2.438 2.973 m2 6 72 1820
Project : Dengkil XMU
Subject : Budget of Rebar

1) Tools & Machineries Cost

By Nos By Nos By Nos By Nos By Nos By Nos Extra Order By Set By Set
Machine Type
Barbending Bar Cutting Link Cutting Total Amt Barbending Bar Cutting Link Cutting Total Amt Link Cutting Barbending & Bar Cutting Machine Different
Diameter 32mm 32mm 16mm 42mm 42mm 16mm 16mm 32mm + 16mm 42mm + 16mm 32mm 42mm
* Per Pcs *1 Set + Link Cutting

Rate RM 500.00 RM 500.00 RM 450.00 RM 1,450.00 RM 1,000.00 RM 1,000.00 RM 450.00 RM 2,450.00 RM 450.00 RM 1,350.00 RM 2,250.00 RM 100.00 RM 200.00

RM 1,450.00 RM 2,450.00 RM 1,350.00 RM 2,250.00 RM 100.00 RM 200.00

Cost Per Pcs (Bar Bending + Bar Cutting + Link Cutting) 2) Materials Cost
32mm Item Rebar Unit Rate Remark
Total Rental Cost Per Mth (32mm) + Link Cut (16mm) RM 1,450.00 Mild Steel
Rental Cost Per Day (30 Days) RM 48.33 1 R10 - R12 RM/kg RM 2.15
Rental Cost Per Hrs (24 hrs) RM 2.01
High Yield * Rate take from
42mm
PJ VSQ Project
Total Rental Cost Per Mth (42mm) + Link Cut (16mm) RM 2,450.00 2 Y10 - Y12, Y40 RM/kg RM 2.15
Rental Cost Per Day (30 Days) RM 81.67 3 Y16 - Y32 RM/kg RM 2.00
Rental Cost Per Hrs (24 hrs) RM 3.40

Cost Per Set (Bar Bending & Bar Cutting) + Link Cutting Assumption : 12m of each rebar
32mm Rebar Size Factor Qty Rate/kg Cost Rate/m
Total Rental Cost Per Mth (32mm) + Link Cut (16mm) RM 1,350.00 Mild Steel
Total Rental Cost Per Mth (42mm) + Link Cut (16mm) RM 3,075.00 R10 0.616 7.39 RM 2.15 RM 15.90 RM 1.32
Assume diesel used per mth RM 2,000.00 R12 0.887 10.65 RM 2.15 RM 22.89 RM 1.91
* Diesel record from dengkil maincon backcharges RM 6,425.00
High Yeild
Rental per mth/kg RM 0.03 Y10 0.616 7.39 RM 2.15 RM 15.90 RM 1.32
Assume : RM 0.05 Y12 0.887 10.65 RM 2.15 RM 22.89 RM 1.91
Y16 1.577 18.93 RM 2.00 RM 37.86 RM 3.15
42mm Y20 2.465 29.58 RM 2.00 RM 59.16 RM 4.93
Total Rental Cost Per Mth (42mm) + Link Cut (16mm) RM 2,250.00 Y25 3.851 46.22 RM 2.00 RM 92.43 RM 7.70
RM 3,075.00 Y32 6.310 75.72 RM 2.00 RM 151.44 RM 12.62
RM 5,325.00 Y40 9.859 118.31 RM 2.15 RM 254.37 RM 21.20

3) Labour Cost 12/hr 10/hr 8/hr

Total labour cost per mth/25 pax 236,997 197,498 157,998
Workload of 1 Man per Day 316.00 263.33 210.66 kg/MD
*Take from Dengkil Site
Barbender Per Day (12 hrs) RM 112.50 RM 93.75 RM 75.00
Rate/kg RM 0.36 RM 0.36 RM 0.36

4) Total Cost (Materials & Labour)

Rebar Size Material Cost Wastage Machineries Cost Labour Cost Total Cost P&A Rate/KG
*Included32mmMachine cost per set
Mild Steel 5% 15%
R10 RM 2.15 RM 0.11 RM 0.05 RM 0.36 RM 2.67 RM 0.40 RM 3.07

R12 RM 2.15 RM 0.11 RM 0.05 RM 0.36 RM 2.67 RM 0.40 RM 3.07

High Yeild
Y10 RM 2.15 RM 0.11 RM 0.05 RM 0.36 RM 2.67 RM 0.40 RM 3.07
Y12 RM 2.15 RM 0.11 RM 0.05 RM 0.36 RM 2.67 RM 0.40 RM 3.07
Y16 RM 2.00 RM 0.10 RM 0.05 RM 0.36 RM 2.51 RM 0.38 RM 2.88
Y20 RM 2.00 RM 0.10 RM 0.05 RM 0.36 RM 2.51 RM 0.38 RM 2.88
Y25 RM 2.00 RM 0.10 RM 0.05 RM 0.36 RM 2.51 RM 0.38 RM 2.88
Y32 RM 2.00 RM 0.10 RM 0.05 RM 0.36 RM 2.51 RM 0.38 RM 2.88
Y40 RM 2.15 RM 0.11 RM 0.05 RM 0.36 RM 2.67 RM 0.40 RM 3.07
Project : Dengkil XMU Scaffolding: 900 H, 1700H, 1900H
Subject : Budget of the Scaffolding Size: 1.2m L x 1.8m W (spacing)

Material Cost
Rental of Scaffolding 1.2 x 1.8 (D) x 1.7 (H)

Scaffolding Rate for do the Finishing Works (Apply into the Finishing Works' Rate)
Estimate floor high 3.0m and do an assumption of the scaffolding to use
Assumption : 1.8m Length X 2.6m Height = Area 4.68m2
Area 1 set Main Frame + Short Frame 4.68 m2/1 set scaffolding

Rental Cost Per Mth

Total item need in 4.68m2 of Scaffolding (1 Set with Short Frame)
Item Nos Rate (RM) Total Cost
1. Main Frame (1,700mm x 1,219mm) 2 2.10 4.20
2. Cross Brace (1,829mm x 1,219mm) 2 0.90 1.80
3. Short Frame (914mm x 1,219mm) 2 2.00 4.00
4. Cross Brace (1,829mm x 610mm) 2 0.90 1.80
5. Joint Pin (225mm) 4 0.20 0.80
6. Platform (Catwalk) 1 5.00 5.00
7. Step Ladder 1 10.00 10.00
8. Scaffold Caster Wheel 4 95.00 380.00

407.60
Total Cost RM 407.60
Total Area m2 4.68
Rate/m2 RM 87.10

Total Cost

Scaffolding (For Finishing Use) Rate/m2 RM 87.10 /m2

10% P&A 8.71 /m2

Total Cost of Scaffolding (Main Frame Only) RM 95.81 /m2

* Need to comfirm with Mr Pang first, maybe got another calculation

st, maybe got another calculation to work out the rate
Project : Dengkil XMU Scaffolding: 900 H, 1700H, 1900H
Subject : Budget of the Scaffolding Size: 1.2m L x 1.8m W (spacing)

Material Cost
Rental of Scaffolding 1.2 x 1.8 (D) x 1.7 (H)

Assumption : 3.6m Length X 3.4m Height = Area 12.24m2

Area 1 set Main frame (1.7m*1.8m) 3.06 m2/1 set of scaffolding
Total Area = 12.24m2 4 sets of Scaffolding

Rental Cost Per Mth

Total item need in 3.06m2
Item Nos Rate (RM) Total Cost
1. Main Frame (1,700mm x 1,219mm) 8 2.10 16.80
2. Cross Brace (1,829mm x 1,219mm) 8 0.90 7.20
3. Jack Base (600mm) 8 0.80 6.40
4. U-Head (600mm) 8 0.80 6.40
5. Joint Pin (225mm) 8 0.20 1.60
6. Swivel Clamp 16 0.50 8.00
7. Hollow Section (2" x 2" x 6m) 3 3.60 10.80
8. GI Pipe (48.6mm x 2mm thk x 6m) 2 4.00 8.00
65.20
Total Cost RM 65.20
Total Area m2 12.24
Rate/m2 RM 5.33

Labour Cost
Main Frame Oly
Nov-2020 Workdone 10days 1,832.33 m2
Total Manpower 2 Pax
Workdone/MD 916.17 m2
10 hrs of workdone 91.62 m2/day
8 hrs of workdone 73.29 m2/day

Estimate Labour Rate per day RM 75.00

Rate/m2 RM 1.03

Total Cost

Scaffolding Rental Cost Rate/m2 RM 5.33 /m2

Scaffolder Labour Cost Rate/m2 RM 1.03 /m2
Scaffolding (Material & Labour) Rate/m2 RM 6.36 /m2

10% P&A 0.64 /m2

Total Cost of Scaffolding (Main Frame Only) RM 7.00 /m2
Project : Dengkil XMU Scaffolding: 900 H, 1700H, 1900H
Subject : Budget of the Scaffolding Size: 1.2m L x 1.8m W (spacing)

Contract Sum (RM) 6,155,292.24

Total Area (m2) 36,268.86 m2
Rate/M2 169.71
Front Frame

Material Cost
Rental of Scaffolding 1.2 x 1.8 (D) x 1.7 (H)
Area of 1 Set Scaffolding side/spacing
Item Dimension Area (m2)
1 set frame
Area 1 set Main frame 1.7m*1.8m 3.06
Area 1 set Sub frame 0.9m*1.8m 1.62

Total Area of 1 set frame 4.68

Rental Cost Per Mth

Total item need in 4.68m2
Item Nos Rate (RM) Total Cost
1. Main Frame set (front & back) 2 2.10 4.20
2. Sub Frame set 2 2.00 4.00
3. Cross Brace 4 0.90 3.60
4. Jack Base 4 0.80 3.20
5. U-Head = +-600mm H, 4 0.80 3.20
6. Joint Pin adjustable 4 0.20 0.80
19.00
Total Cost RM 19.00
Total Area m2 4.68
Rate/m2 RM 4.06

Labour Cost

Nov-2020 Workdone 10days 1,832.33 m2

Total Manpower 2 Pax
Workdone/MD 916.17 m2
10 hrs of workdone 91.62 m2
8 hrs of workdone 73.29 m2

Estimate Labour Rate per day RM 75.00

Rate Per Hour RM 9.38

Rate/m2 RM 1.03 1.545 x1.5 cause subframe 0.9m additional work

Total Cost with sub-frame

Scaffolding Rental Cost Rate/m2 RM 4.06 /m2

Scaffolder Labour Cost Rate/m2 RM 1.55 /m2
Scaffolding (Material & Labour Rate/m2) RM 5.61 /m2

SUBFRAME PRICE = RM 0.52

 0.9m Back Frame
1.7m

1.8m
side/spacing

me 0.9m additional work

 Project : SCP Balakong
Subject : Budget of the Skim Coat Base Finish
Total Materials Bags Amt Bags Amt
Contract Sum (RM) 436,636.75 White L2 - L5 42,952.00 1.32 RM 56,718.12 Skim Coat White (Base & Finish) 1,396 23,730.98 2,062 32,987.14
Total Area (m2) 57,048.00 m2 Grey L1 & L6 14,096.00 2.71 RM 40,688.10 Skim Coat Grey (Base & Finish) 916 13,285.48 2,030 27,402.62
Rate/M2 7.65 RM 97,406.22 Total Amount of Materials RM 37,016.46 RM 60,389.76

Material Cost
1) Skim Coat White (2mm thk) 2) Skim Coat Grey (2mm thk) 3) Skim Coat Grey (5mm thk)
Base (381) 40kg - 1 bag RM 17.00 Base (781) 40kg - 1 bag RM 14.50 Base (781) 40kg - 1 bag RM 14.50
Coverage Area for 1 bag = 30.77 m2/mm thk Coverage Area for 1 bag = 30.77 m2/mm thk Coverage Area for 1 bag = 30.77 m2/mm thk
1kg = RM 0.43 1kg = RM 0.36 1kg = RM 0.36
Coverage = 1.3kg/m2/mm thk Coverage = 1.3kg/m2/mm thk Coverage = 1.3kg/m2/mm thk
Cost = RM 0.55 /m2/1 mm thk Cost = RM 0.47 /m2/1 mm thk Cost = RM 0.47 /m2/1 mm thk
Cost = RM 1.11 /m2/2 mm thk Cost = RM 0.94 /m2/2 mm thk Cost = RM 1.41 /m2/3 mm thk

Finish (281) 25kg - 1 bag RM 16.00 Finish (681) 25kg - 1 bag RM 13.50 Finish (681) 25kg - 1 bag RM 13.50
Coverage Area for 1 bag = 20.83 m2/mm thk Coverage Area for 1 bag = 20.83 m2/mm thk Coverage Area for 1 bag = 20.83 m2/mm thk
1kg = RM 0.64 1kg = RM 0.54 1kg = RM 0.54
Coverage = 1.2kg/m2/mm thk Coverage = 1.2kg/m2/mm thk Coverage = 1.2kg/m2/mm thk
Cost = RM 0.77 /m2/1 mm thk Cost = RM 0.65 /m2/1 mm thk Cost = RM 0.65 /m2/1 mm thk
Cost = RM 1.54 /m2/2 mm thk Cost = RM 1.30 /m2/2 mm thk Cost = RM 1.30 /m2/2 mm thk
* Spec is minimum 3mm thk) * Spec is minimum 3mm thk)
Specification = Max. 2 mm thk of Skim Coat White Specification = Max. 2 mm thk of Skim Coat Grey Specification = Max. 5 mm thk of Skim Coat Grey
* Total mm thk = 2 mm thk (Base 1mm thk & Finish 1mm thk) * Total mm thk = 1 mm thk (Base 1 mm thk & Finish 1 mm thk) * Total mm thk = 5 mm thk (Base 3 mm thk & Finish 2 mm thk)
Rate = 1.32 /m2/2 mm thk Rate = 1.12 /m2/2 mm thk Rate = 2.71 /m2/5 mm thk

Labour Cost 2mm / Coat 5mm / Coat

Nov-2020 Workdone - (White) 15,751.52 m2 / 11 pax Nov-2020 Workdone - (Grey) 5,347.17 m2 / 4 pax
Workdone for 1 Man 1,431.96 m2 Workdone for 1 Man 1,336.79 m2
10 hrs of workdone 55.08 m2 10 hrs of workdone 51.42 m2
8 hrs of workdone 44.06 m2 8 hrs of workdone 41.13 m2

Estimate Labour Rate/day (8 Hrs) 70.00 Estimate Labour Rate/day (8 Hrs) 70.00
Rate/m2/2mm thk/Day RM 1.59 /m2 Rate/m2/5mm thk/Day RM 1.70 /m2
Rate/m2/1mm thk/Day RM 0.79 Rate/m2/1mm thk/Day RM 0.34

Oct-2020 Workdone - (White) 9,891.95 m2 / 8 pax Oct-2020 Workdone - (Grey) 5,467.61 m2 / 3 pax
Workdone for 1 Man 1,236.49 m2 Workdone for 1 Man 1,822.54 m2
10 hrs of workdone 47.56 m2 10 hrs of workdone 70.10 m2
8 hrs of workdone 38.05 m2 8 hrs of workdone 56.08 m2

Estimate Labour Rate/day (8 Hrs) 70.00 Estimate Labour Rate/day (8 Hrs) 70.00
Rate/m2/2mm thk/Day RM 1.84 /m2 Rate/m2/5mm thk/Day RM 1.25 /m2
Rate/m2/1mm thk/Day RM 0.92 Rate/m2/1mm thk/Day RM 0.25

Skim Coat Budget (Materials & Labour)

1) Skim Coat White (2mm thk = 1mm thk Base + 1mm thk Finish) 2) Skim Coat Grey (2mm thk = 1mm thk Base + 1mm thk Finish) 3) Skim Coat Grey (5mm thk = 3mm thk Base + 2mm thk Finish)
RM 2.91 /m2 RM 2.82 /m2 RM 4.41 /m2
+ 5% Wastage RM 0.15 /m2 + 5% Wastage RM 0.14 /m2 + 5% Wastage RM 0.22 /m2
RM 3.05 /m2 RM 2.96 /m2 RM 4.63 /m2
+ 10% P & A RM 0.31 /m2 + 10% P & A RM 0.30 /m2 + 10% P & A RM 0.46 /m2
RM 3.36 /m2 RM 3.26 /m2 RM 5.10 /m2
 Project : The Maple, OUG
Subject : Budget of the Skim Coat

Rate/M2
Total Area (m2) 57,048.00 m2
Rate/M2 -
Total Material Cost #REF!
Material Cost
1) Skim Coat White (2mm thk) 2) Skim Coat Grey (3mm thk) 3) Skim Coat Grey (3mm base + 2mm finish = 5mm thk)
Base Mortar 381 40 kg/bag RM 17.00 Starken Base 40 kg/bag RM 18.30 Starken Base 40 kg/bag RM 18.30
Coverage = 1.3 kg/m2/mm thk Coverage = 1.4 kg/m2/mm thk Coverage = 1.4 kg/m2/mm thk
m2/1mm m2/2mm m2/3mm m2/2mm m2/3mm m2/4mm m2/2mm m2/3mm m2/4mm
Thickness for 2-3mm/coat = 30.77 15.38 10.26 Thickness for 2-4mm/coat = 14.29 9.52 7.14 Thickness for 2-4mm/coat = 14.29 9.52 7.14
Cost = RM 0.55 /m2/1 mm thk Cost = RM 1.28 /m2/2 mm thk Cost = RM 1.28 /m2/2 mm thk
RM 1.11 /m2/2 mm thk RM 1.92 /m2/3 mm thk RM 1.92 /m2/3 mm thk
RM 1.66 /m2/3 mm thk
* Base 2-3mm/coat * Base 2-4mm/coat * Base 2-4mm/coat

Finish Mortar 281 25 kg/bag RM 16.00 Starken Finish 25 kg/bag RM 18.00 Starken Finish 25 kg/bag RM 18.00
Coverage = 1.2 kg/m2/mm thk Coverage = 1.2 kg/m2/mm thk Coverage = 1.2 kg/m2/mm thk
m2/mm m2/2mm m2/mm m2/2mm m2/mm m2/2mm m2/3mm
Thickness for 1-2mm/coat = 20.83 10.41 Thickness for 1-2mm/coat = 20.83 10.41 Thickness for 1-2mm/coat = 20.83 10.41 6.94
Cost/thickness = RM 0.77 /m2/1mm Cost/thickness = RM 0.86 /m2/1mm Cost/thickness = RM 0.86 /m2/1mm
RM 1.54 /m2/2mm RM 1.73 /m2/2mm RM 1.73 /m2/2mm
RM 2.59 /m2/3mm
* Finish 1-2mm/coat * Finish 1-2mm/coat * Finish 1-2mm/coat

* Total coats = 2 mm thk (Specification requirement, Min. thickness * Total coats = 3 mm thk * Total coats = 5 mm thk
are base 2mm + finish 1mm)
RM RM RM
Base Mortar 381 0.55 (Base 1mm thk ) Starken Base 1.28 (Base 2mm) Starken Base 1.92 (Base 3mm thk)
Finish Mortar 281 0.77 (Finish 1mm thk) Starken Finish 0.86 (Finish 1mm thk) Starken Finish 1.73 (Finish 2mm thk)
RM 1.32 /m2/2 mm thk RM 1.66 RM 2.15 /m2/3 mm thk RM 3.65 /m2/5 mm thk

Labour Cost 2mm/coat 3mm/coat 5mm/coat

Nov-2020 Workdone - (White) 15,751.52 m2 /pax 11 Grey Nov-2020 Workdone - (Grey) 5,347.17 m2 /pax
Workdone for 1 Man 1,431.96 m2/days 26 Workdone for 1 Man 1,336.79 m2
10 hrs of workdone 55.08 m2 10 hrs of workdone 51.42 m2
8 hrs of workdone 44.06 m2/2mm 8 hrs of workdone 41.13 m2/5mm

Estimate Labour Rate/day (8 Hrs) 70.00 Estimate Labour Rate/day (8 Hrs) 70.00
Rate/m2/Day RM 1.59 /m2/2mm RM 1.65 /m2/3mm Rate/m2/Day RM 1.70 /m2/5mm

Oct-2020 Workdone - (White) 9,891.95 m2 /pax 8 Oct-2020 Workdone - (Grey) 5,467.61 m2 /pax
Workdone for 1 Man 1,236.49 m2/days 26 Workdone for 1 Man 1,822.54 m2
10 hrs of workdone 47.56 m2 10 hrs of workdone 70.10 m2
8 hrs of workdone 38.05 m2/2mm 8 hrs of workdone 56.08 m2/5mm

Estimate Labour Rate/day (8 Hrs) 70.00 Estimate Labour Rate/day (8 Hrs) 70.00
Rate/m2/Day RM 1.84 /m2/2mm RM 1.54 /m2/3mm Rate/m2/Day RM 1.25 m2/5mm

Average of Labour Cost per 2mm coat Average of Labour Cost per 5mm coat
For White Color RM 1.71 m2/1mm RM 1.61 m2/1mm For Grey Color RM 1.48 m2/1mm

Skim Coat Budget (Materials & Labour)

1) Skim Coat White (2mm thk = 1mm thk Base + 1mm thk Finish) 2) Skim Coat Grey (3mm thk = 2mm thk Base + 1mm thk Finish) 3) Skim Coat Grey (5mm thk = 3mm thk Base + 2mm thk Finish)
RM 3.03 /m2 RM 3.76 /m2 RM 5.13 /m2
+ 5% Wastage RM 0.15 /m2 + 5% Wastage RM 0.19 /m2 + 5% Wastage RM 0.26 /m2
RM 3.19 /m2 RM 3.94 /m2 RM 5.38 /m2
+ 50% P & A RM 1.59 /m2 + 50% P & A RM 1.97 /m2 + 50% P & A RM 2.69 /m2
RM 4.78 /m2/2mm RM 5.91 /m2 RM 8.07 /m2
 Project : The Maple, OUG
Subject : Budget of the Rendering

Material Cost
1) Render Grey (10 - 12mm thk)
Starken AAC Render 40 kg/bag RM 14.80
Coverage = 1.6 kg/m2/mm thk
m2/10mm m2/11mm m2/12mm
Thickness for 10-12mm/coat = 2.50 2.27 2.08
Cost = RM 5.92 /m2/10 mm thk
RM 6.51 /m2/11 mm thk
RM 7.10 /m2/12 mm thk
* Render 10-12mm/coat

* Total coats in BQ = 12 mm thk

RM
Starken AAC Render 7.10 /m2/12 mm thk

Others Materials
Corner Bead (1 nos of 2.5m) RM 1.00
Rate/m RM 0.40
Labour RM 1.50

Total Cost RM 1.90 /m

Labour Cost 12mm/coat

Labour cost of the render RM 17.00

* Labour Rate from Mr Pang

Render Budget (Materials & Labour)

1) Starken AAC Render Grey (12mm thk)
RM 26.00 /m2
+ 5% Wastage RM 1.30 /m2
RM 27.30 /m2
+ 10% P & A RM 2.73 /m2
RM 30.03 /m2/12mm
 Project : The Maple, OUG
Subject : Budget of the Plastering

Material Cost
1) Plastering (20mm thk) price = RM 4.33
Cement Mortar (1:5) 50 kg/bag RM 19.25 800 bag/Palletised
Assume: 1 5 6
Mortar ratio (1:5) 1/6 5/6
Plaster thickness = 20 mm
Constants:
Density of cement= 1440 kg/m3
1m3= 35.3147 ft3

1 Volume of mortar =1x1x 0.02

= 0.020 m3

2 Dry vol. of mortar = 0.020 x 1.30 30%

= 0.026 m3

3 Qty of cement = 1/6 x 0.026 x 1440

= 6.24 kg
= 0.1248 bag (kg/50)
= RM 2.40 /m3

4 Qty of sand = 5/6 x 0.026

= 0.022 m3 x RM 89.09 = RM 1.93 /m3
= 0.765 ft3

Truck size
L= 5.5 - 6 m
W= 1.7 m
H= 2m

Vol. of Dumper = L x B x H
= 19.55 m3

Yd = Yard is the measuring units derived from the shovel bucket.

1 Cub yard = 0.764555 m3
10 wheel dump truck = 25-27 tonne
= 11 m3

1 Dump truck RM 980.00

1m3 = RM 89.09

20mm/coat Labour Cost

Converting into meter we get One AAC block of size (600 x 200 x 100 mm) is equiva
(L × H × W) of block = 0.600 m × 0.200 m × 0.075 m
Area of 1 block = length × height
Area of 1 block = 0.6 m × 0.2 m = 0.12 m2
No. of blocks = 1 m2/0.12 m2 = 8.33 nos
8.33 number of AAC Block present in 1 square metre of size 600 mm × 200 mm × 075 mm ( length × height × width ).

Starken AAC Block, Domain Rate

Int. Wall
Thick 75mm 100mm 125mm
85 110 135
3-5mm 3-5mm 3-5mm
Material
a. Damp proof course RM 2.50 RM 2.50 2.50 2.50
a. 30mm base levelling course RM 37.20 RM 37.20 37.20 37.20
a. Supply AAC Block RM 16.00 19.00 24.00
a. Supply ADHESIVE 20m2/40kg RM 22.60 2mm RM 1.13 RM 1.13 1.13 1.13
a. Fibre Mesh - 2 side stiffener 1m RM 31.60 /50m x 150mm RM 1.27 1.27 1.27
a. Stiffener 125mm x 200mm RM 45.00 RM 45.00 45.00 45.00
a. ST2 Bracket RM 0.79 RM 0.79 0.79 0.79
RM 103.89 106.89 111.89
b. Wastage 5% RM 5.19 5.34 5.59
Labour RM 17 18 19
d. Others RM 8.05 8.75 9.82
( including overhead cost, loading & unloading, storing and all RM 134.13 138.98 146.30
necessary connection which required for proper functioning).
e. Profit 10 % RM 13.41 13.90 14.63
Subcon Price, RM 148.00 153.00 161.00

Skim coat (Material + Labour) RM 5.00 3mm,5mm RM 7.00 RM

Plastering/Rendering (Material + Labour) 25mm RM 31.00 RM 0 0 0
Subcon Price, RM 148.00 153.00 161.00
600 x 200 x 100 mm) is equivalent to 6 bricks

ngth × height × width ).

rken AAC Block, Domain Rate Starken AAC Block, Domain Rate
Int. Wall Ext. Wall
150mm 200mm 250mm 300mm Thick 75mm 100mm 125mm 150mm 200mm 250mm
160 210 260 310 115 115 140 165 215 265
3-5mm 3-5mm 3-5mm 3-5mm 3-5mm 3-5mm 3-5mm 3-5mm 3-5mm 3-5mm
10-12mm 10-12mm 10-12mm 10-12mm 10-12mm 10-12mm
2.50 2.50 2.50 2.50 RM 2.50 2.50 2.50 2.50 2.50 2.50
37.20 37.20 37.20 37.20 RM 37.20 37.20 37.20 37.20 37.20 37.20
29.00 38.00 48.00 58.00 RM 16.00 19.00 24.00 29.00 38.00 48.00
1.13 1.13 1.13 1.13 RM 1.13 1.13 1.13 1.13 1.13 1.13
1.27 1.27 1.27 1.27 RM 1.27 1.27 1.27 1.27 1.27 1.27
45.00 45.00 90.00 90.00 RM 45.00 45.00 45.00 45.00 45.00 90.00
0.79 0.79 0.79 0.79 RM 0.79 0.79 0.79 0.79 0.79 0.79
116.89 125.89 180.89 190.89 RM 103.89 106.89 111.89 116.89 125.89 180.89
5.84 6.29 9.04 9.54 RM 5.19 5.34 5.59 5.84 6.29 9.04
20 21 22 23 RM 17 18 19 20 21 22
11.58 15.10 19.13 23.16 RM 8.05 8.05 9.82 11.58 15.10 19.13
154.31 168.28 231.06 246.59 RM 134.13 138.28 146.30 154.31 168.28 231.06

15.43 16.83 23.11 24.66 RM 13.41 13.83 14.63 15.43 16.83 23.11
170.00 186.00 255.00 272.00 148.00 153.00 161.00 170.00 186.00 255.00

RM
0 0 0 0 RM 15.50 15.50 15.50 15.50 15.50 15.50
170.00 186.00 255.00 272.00 0.00 163.50 168.50 176.50 185.50 201.50 270.50
 215 x 102 x 70 mm
How many m2 are in a pallet of bricks? 500 pcs
(L × H × W) of brick = 0.215 m × 0.065 m × 0.1025 m
Area of 1/2 brick = length × height, 10mm mortar
Area of 1/2 brick = 0.225 m × 0.075 m = 0.016875 m2
No. of half brick thk = 1 m2/0.016875 m2 = 60 nos

1/2 brick thk = 60 nos 1 brick thk = 120 nos

Clay brick Sand brick
Int. Wall Ext. Wall Party Wall Int. Wall Ext. Wall
300mm 100mm 100mm 200mm 100mm 100mm
315 150 150 250 150 150
3-5mm 25mm 25mm 25mm 25mm 25mm
10-12mm
2.50
37.20
58.00 22.20 22.20 44.40 14.40 14.40
1.13
1.27
90.00
0.79
190.89 22.20 22.20 44.40 14.40 14.40
9.54 1.11 1.11 2.22 0.72 0.72
23 13 13 26 13 13
23.16
246.59 58.51 58.51 117.02 42.52 42.52

24.66 5.85 5.85 11.70 4.25 4.25

272.00 64.36 64.36 128.72 46.77 46.77 0.00

15.50
287.50 64.36 64.36 128.72 46.77 46.77
1 brick thk = 120 nos
Damp Proof Course, 30m Length

Length/m Delivery (RM) Material (RM)

100mm RM 2.17 RM 5.00 RM 60.00 /30m
Labour RM 0.10
P&A 10% RM 0.23
RM 2.49

150mm RM 2.33 RM 5.00 RM 65.00 /30m

Labour RM 0.15
P&A 10% RM 0.25
RM 2.73

200mm RM 2.50 RM 5.00 RM 70.00 /30m

Labour RM 0.20
P&A 10% RM 0.27
RM 2.97