PROJECT: MEMBINA DAN MENYIAPKAN MASJID DAERAH KINTA,BANDARAYA IPOH,PERAK DARUL RIDZUAN

ELEMENT: PILING WORKS

PILING EQUIPMENT (HYDRAULIC HAMMER TYPE PILING MACHINE)

ITEM DESCRIPTION SUB TOTAL (RM) TOTAL (RM)

A

Capital cost RM 120,000.00

Interest 12%x5 yearsxRM 120,000.00 RM 72,000.00
Maintenance 5%x RM 120,000.00 RM 6,000.00
Transportation 8%x RM 120,000.00 RM 9,600.00
Less Scrap Value 7%x RM 120,000.00 RM 8,400.00
RM 199,200.00
Cost for 1 year RM 199,200.00/5 years RM 39,840.00
Cost per day (200daysx8hours) RM 39,840.00/1600 hours RM 24.90.00

Operation cost
Operator RM 100.00
Diesel 5 litre x 8 hoursxRM 2.15/litre RM 86.00
Lubrication oil 2 litre x RM 30/litre RM 60.00
Operational cost per day RM 246.00
Operation cost per hour RM 246.00/8hours RM 30.75
Cost of piling work per hour RM 24.90 + RM 30.75 RM 55.65
Profit and overhead 15% x RM 55.65 RM 8.35
Total cost RM 64.00

c
PROJECT: MEMBINA DAN MENYIAPKAN MASJID DAERAH KINTA,BANDARAYA IPOH,PERAK DARUL RIDZUAN
ELEMENT: PILING WORKS

SUPPLYING AND DELIVERING TO SITE

ITEM DESCRIPTION SUB TOTAL (RM) TOTAL (RM)

B Supply 150mm x 150mm Reinforced Concrete Piles
as specified in 6.00m length as initial piles

Material Cost

Initial pile 6.00m RM 25.00

Wastage 5% x RM 25.00 RM 1.25
Total RM 26.25

Machinery Cost
Lorry cost per day RM 500.00/day
Lorry cost per hours RM 500.00/8 hours RM 62.50
Lorry cost/m RM 62.50/6m RM 10.42
Total cost per m RM 10.42

Unit Rates
Material + Machinery Cost RM 26.25 + RM 10.42 RM 36.67
Profit Overhead 15% x RM 36.67 RM 5.50
Total cost per m RM 42.17
PROJECT: MEMBINA DAN MENYIAPKAN MASJID DAERAH KINTA,BANDARAYA IPOH,PERAK DARUL RIDZUAN
ELEMENT: PILING WORKS

SUPPLYING AND DELIVERING TO SITE

ITEM DESCRIPTION SUB TOTAL (RM) TOTAL (RM)

C Supply 150mm x 150mm Reinforced Concrete Piles
as specified in 6.00m length as extension piles

Material Cost

Initial pile 6.00m RM 20.00

Wastage 5% x RM 20.00 RM 1.00
Total RM 21.00

Machinery Cost
Lorry cost per day RM 500.00/day
Lorry cost per hours RM 500.00/8 hours RM 62.50
Lorry cost/m RM 62.50/6m RM 10.42
Total cost per m RM 10.42

Unit Rates
Material + Machinery Cost RM 21.00 + RM 10.42 RM 31.42
Profit Overhead 15% x RM 31.42 RM 4.71
Total cost per m RM 36.13
PROJECT: MEMBINA DAN MENYIAPKAN MASJID DAERAH KINTA,BANDARAYA IPOH,PERAK DARUL RIDZUAN
ELEMENT: PILING WORKS

REINFORCED CONCRETE PILES

ITEM DESCRIPTION SUB TOTAL (RM) TOTAL (RM)

A Handle , transport, pitch and drive 250mm x 250 mm
reinforced concrete piles as initial and extension piles

Material Cost
Initial and extension pile RM 58.00
Wastage 5% x RM 58.00 RM 2.90
Total RM 60.90

Machinery Cost
Using injection Piling Machine RM 15.00
Piling rig 1 x RM 480.00
Crane cost per hours RM 480.00/8 hours RM 60.00
Total cost/pile RM 75.00

Labour Cost

1 x Skilled labour 1 x RM 90.00/8 hours RM 11.25

2 x General labour 2 x RM 80.00/8 hours RM 20.00
Total RM 31.25

Unit Rate

Material + Machinery + Labour Cost RM 4.20 + RM 75.00 + RM 31.25 RM 110.45

Profit Overhead 5% x RM 5.52
Total RM 115.97
Total in m RM 115.97 x 0.15m RM 17.40
PROJECT: MEMBINA DAN MENYIAPKAN MASJID DAERAH KINTA,BANDARAYA IPOH,PERAK DARUL RIDZUAN
ELEMENT: PILING WORKS

REINFORCED CONCRETE PILES

ITEM DESCRIPTION SUB TOTAL (RM) TOTAL (RM)

B Extension pile of 150mm x 150 mm Precast Reinforced Concrete Piles
completing with 6mm thic k joint plate

Material Cost
Initial and extension pile RM 18.00
Wastage 10% x RM 18.00 RM 1.80
Total RM 19.80

Machinery Cost
Using injection Piling Machine RM 15.00
Piling rig 1 x RM 480.00
Crane cost per hours RM 480.00/8 hours RM 60.00
Crane cost/pile RM 60.00 x 0.006 RM 0.36
Total cost/pile RM15.36
Labour Cost

1 x Skilled labour 1 x RM 90.00/8 hours RM 11.25

2 x General labour 2 x RM 80.00/8 hours RM 20.00
Total RM 31.25

Unit Rate

Material + Machinery + Labour Cost RM 19.80 + RM 15.36 + RM 31.25 RM 66.41

Profit Overhead 5% x RM 66.41 RM 3.32
Total RM 69.73
PROJECT: MEMBINA DAN MENYIAPKAN MASJID DAERAH KINTA,BANDARAYA IPOH,PERAK DARUL RIDZUAN
ELEMENT: PILING WORKS

REINFORCED CONCRETE PILES

ITEM DESCRIPTION SUB TOTAL (RM) TOTAL (RM)

C Cut off and disposal of 150mm x 150mm Reinforced Concrete
piles at specified level as approved or directed by the S.O

Labour Cost
Unloading
1 x Skilled labour 1 x RM 90.00/8 hours RM 11.25
2 x General labour 2 x RM 80.00/8 hours RM 20.00
Total cost RM 31.25

Machinery Cost
Chain saw (rental) RM 70.00
Operator RM 100.00
Diesel 5 litre x 8 hours x RM 2.15/litre RM 86.00
Total cost per day RM 256.00
Total cost per hour RM 256.00/8 hours RM 32.00

Unit Rate
Labour cost + Machinery cost RM 31.25 + RM 32.00 RM 63.25
Profit and Overhead 15% x RM 63.25 RM 9.49
Total RM 72.74
PROJECT: MEMBINA DAN MENYIAPKAN MASJID DAERAH KINTA,BANDARAYA IPOH,PERAK DARUL RIDZUAN
ELEMENT: PILING WORKS

SUPPLYING AND DELIVERING TO SITE

ITEM DESCRIPTION SUB TOTAL (RM) TOTAL (RM)

D Supply and fix into position of starter bars with 150mm x 150mm RC pile
Extension and initial pile 6.00m with 150mm x 150mm

Material Cost

Extension and initial pile 6.00m RM 18.00

Wastage 5% x RM 18.00 RM 0.90
Total RM 18.90

Machinery Cost
Lorry cost per day RM 500.00/day
Lorry cost per hours RM 500.00/8 hours RM 62.50
Lorry cost/m RM 62.50/6m RM 10.42
Total cost per m RM 10.42

Labour Cost
1 x Skilled Labour 1 x RM 90.00/8 hours RM 11.25
2 x General Labour 2 x RM 80.00/8 hours RM 20.00
Total Cost RM 31.25

Unit Rate
Material + Machinery + Labour Cost RM 18.90 + RM 10.42 + RM 31.25 RM 60.57
Profit Overhead 15% x RM 60.57 RM 9.09
Total RM 69.66
PROJECT: MEMBINA DAN MENYIAPKAN MASJID DAERAH KINTA,BANDARAYA IPOH,PERAK DARUL RIDZUAN
ELEMENT: PILING WORKS

PILE TESTING

ITEM DESCRIPTION SUB TOTAL (RM) TOTAL (RM)

AB Static load test

Machinery Cost

Kentledges System RM 8000.00

Hydraulic jacks RM 9200.00
Deflection gauges RM 1100.00
Temporary Staging RM 1000.00
Total cost per day RM 19300.00
Total cost per hours RM 19300.00/8 hours RM 2412.50

Labour Cost
1 x Skilled Labour 1 x RM 90.00/8 hours RM 11.25
2 x General Labour 2 x RM 80.00/8 hours RM 20.00
Total Cost RM 31.25

Unit Rate

Machinery + Labour Cost RM 2412.50 + RM 31.25 RM 2443.75

Profit Overhead 15% x RM 2443.75 RM 366.56
Total RM 2810.31
PROJECT: MEMBINA DAN MENYIAPKAN MASJID DAERAH KINTA,BANDARAYA IPOH,PERAK DARUL RIDZUAN
ELEMENT: PILING WORKS

Dynamic load test

ITEM DESCRIPTION SUB TOTAL (RM) TOTAL (RM)

C Mobilize and demobilizationof all necessary equipment to carry out dynamic
pile test, inclusive of pile driving hammer ,pile driving analyser and associated

Machinery Cost
Pile Driving Hammer RM 2500.00
Pile Driving Analyser RM 1000.00
Associated apparatus RM 6100.00
Total per day RM 9600.00
Total per hour RM 9600.00/8 hours RM 1200.00

Labour Cost
1 x Skilled Labour 1 x RM 90.00/8 hours RM 11.25
2 x General Labour 2 x RM 80.00/8 hours RM 20.00
Total Cost RM 31.25

Unit Rate

Machinery + Labour Cost RM 1200.00 + RM 31.25 RM 1231.25

Profit Overhead 15% x RM 1231.25 RM 184.69
Total RM 1415.94
PROJECT: MEMBINA DAN MENYIAPKAN MASJID DAERAH KINTA,BANDARAYA IPOH,PERAK DARUL RIDZUAN
ELEMENT: PILING WORKS

Dynamic load test

ITEM DESCRIPTION SUB TOTAL (RM) TOTAL (RM)

D Pile driving analyser minotoring on driven concrete pile

Machinery Cost

Pile Driving Analyser RM 1000.00

Cost per hour RM 1000.00/8 hours RM 125.00

Labour Cost
1 x Skilled Labour 1 x RM 90.00/8 hours RM 11.25
2 x General Labour 2 x RM 80.00/8 hours RM 20.00
Total Cost RM 31.25

Unit Rate

Machinery + Labour Cost RM 125.00 + RM 31.25 RM 156.25

Profit Overhead 15% x RM 156.25 RM 23.44
Total RM 179.69