Quantity Take Off and Cost Estimation For The Civil and Structural Refurbishment Works of Sungai Kota

Mini Hydro
Gate
Item
HDPE Pipe
Clamp Including rod and washers
203x202x60 UB
200x90x8 C
457x152x60
1.2x2.4x280 plate
1.5x6x1458 plate
125x125x27.63
expanded polystyrene

Piling Works
Mobilization Micro pile rig
Staging over water
Drill Under River 250mm complete
with SPT
168.3x12.7mm API Pipe install
infill cement grout
114x8.56 API Pipe
Total Cost for Piling Works

Unit

Amount

Quantity

unit

Rate (RM) Location Factor

9.00
1.00
60.00
30.30
60.00
280.00
1,458.00
27.63
1.42

2.00
2.00
2.00
24.00
9.00
2.00
1.00
2.00
1.00

18.00
2.00
120.00
727.20
540.00
560.00
1,458.00
55.26
1.42

m
nos
kg
kg
kg
kg
kg
kg
m3

1,117.65
350.00
13.70
13.70
13.70
13.70
13.70
13.70
500

Unit

Amount

Quantity

unit

Rate (RM) Location Factor

1.38
1.38
1.38
1.38
1.38
1.38
1.38
1.38
1.38

Factored Rate
1,542.36
483.00
18.91
18.91
18.91
18.91
18.91
18.91
690.00

Factored Rate

Total (RM)

5.00

6.00

30.00

500.00

1.38

690.00

20,700.00

16.00
2.00
3.00

6.00
1.00
32.00

96.00
2.00
96.00

m
m3
m

650.00
1,500.00
336.81

1.38
1.38
1.38

897.00
2,070.00
464.80

86,112.00
4,140.00
44,620.59
405,572.59
500,704.27

Unit

Amount

Quantity

unit

2.36
71.00
2.47
1,458.00
0.86
75.00
23.81

308.00
10.00
20.00
1.00
36.00
2.00
10.50

726.88
710.00
49.32
1,458.00
30.96
150.00
250.01

kg
kg
kg
kg
kg
kg
kg

Cage Structures

Unit

Amount

Quantity

unit

Flat Bar
125x75x6 rhs
Total Costs For Cage Structure

2.36
17.20

906.00
41.48

2,138.16
713.46

kg
kg

Unit

Amount

Quantity

unit

8.40
2.43
0.58
100.00
23.00
13.00
18.00
215.00
6.89

7.50
5.85
8.00
14.80
14.20
17.10
13.00
3.00
96.41

63.00
14.22
4.67
1,480.00
326.60
222.30
234.00
645.00
664.25

kg
kg
kg
kg
kg
kg
kg
kg
kg

Unit

Amount

Quantity

Unit

1
1
1
1

0.99
10.28
0.95
280.00

kg
m2
m3
kg

50x6x2.36kg/m
203x203x71
T20
1.5x6x1458 plate
M16 Steel Bolt and Nuts
3mm thick chequered plate
150x100x23.81kg/m UB
Total Cost for Lower Screen at Intake

27,762.43
966.00
2,268.72
13,748.44
10,209.24
10,587.36
27,564.95
1,044.75
979.80
95,131.68

100,000.00
150,000.00

Total Cost for Log Boom

Lower Screen at the Intake

Total (RM)

Rate (RM) Location Factor

13.70
13.70
3.20
13.70
18.90
13.70
13.70

1.38
1.38
1.38
1.38
1.38
1.38
1.38

Rate (RM) Location Factor

13.70
13.70

1.38
1.38

Factored Rate
18.91
18.91
4.42
18.91
26.08
18.91
18.91

Factored Rate
18.91
18.91

Total (RM)
13,742.39
13,423.26
217.80
27,564.95
807.50
2,835.90
4,726.59
63,318.39
Total (RM)
40,424.05
13,488.60
53,912.65

Steel Bridge over cage structure

Bridge Structure
75 x 4mm thick GI Pipe
26.9x3.2mm thk GI Pipe
M12 Bolts
203x203x100kg/m column
203x102x23kg/m bridge beam
127x76x13kg/m
150x150x18kg/m
9mm Thick Chequered Plate
75x3mm thk GI Pipe
Total Cost For Bridge Structure
Concrete Steps

0.99
Concrete
10.28
BMC A8
0.95
Lean Concrete Grade 15
280.00
1.2x2.4x280 plate
Total Cost for Concrete Steps
Total for Cage Structure and Lower Intake Screen

Rate (RM) Location Factor

13.70
13.70
18.90
13.70
13.70
13.70
13.70
13.70
13.70

1.38
1.38
1.38
1.38
1.38
1.38
1.38
1.38
1.38

Rate (RM) Location Factor

358.90
21.40
348.00
13.70

1.38
1.38
1.38
1.38

Factored Rate
18.91
18.91
26.08
18.91
18.91
18.91
18.91
18.91
18.91

Factored Rate
495.28
29.53
480.24
18.91

Total (RM)
1,191.08
268.76
121.77
27,980.88
6,174.70
4,202.80
4,424.00
12,194.37
12,558.33
69,116.70
Total (RM)
489.69
303.53
453.83
5,293.68
6,540.72
192,888.46

Secoandary Intake Screen

Unit

Amount

Quantity

unit

Flat Bars
50 x 50 x 6
200x100x28.3 Rhs
100x50x9.7 RHS
M16 Bolts
Total Costs for Secondary Intake
Screen

2.36
7.56
28.30
9.70
0.86

731.00
15.00
16.00
20.40
12.00

1,725.16
113.40
452.80
197.88
10.32

kg
kg
kg
kg
kg

Pulley and Support Structure

Unit

Amount

Quantity

unit

Rate (RM) Location Factor

Chain Hoist System

1.00

1.00

1.00

Nos

2,000.00

1.38

2,760.00

2,760.00

68.46

51.60

3,532.54

kg

13.70

1.38

18.91

66,786.13

46.00
227.00
0.86
43.00

19.30
3.00
22.00
25.20

887.80
681.00
18.92
1,083.60

kg
kg
kg
kg

13.70
13.70
18.90
13.70

1.38
1.38
1.38
1.38

18.91
18.91
26.08
18.91

16,784.75
12,874.99
493.47
20,486.54

457 x 152 x 68.46kg/m Steel Beam

406x140x46kg/m
Chequered plate
M16
254x146x43kg/m
Total Costs For Pulley System and
Support Structure

Rate (RM) Location Factor

13.70
13.70
13.70
13.70
18.90

1.38
1.38
1.38
1.38
1.38

Factored Rate
18.91
18.91
18.91
18.91
26.08

Total (RM)
32,615.87
2,143.94
8,560.64
3,741.12
269.17
47,330.74

Factored Rate

Total (RM)

120,185.87
167,516.61

Total Costs Secondary Intake Screen

Total Costs for All Structures
Max P&G

861,109.34
172,221.87

Total Cost of Construction

Contigency

1,033,331.21
103,333.12

Total Budget

1,136,664.33

Summary Of Costs
Description
Preliminaries and Generally
Log Boom
Lower Intake Screen and Cage Structure
Secondary Intake Screen
Contingency (10% of Costs)
Total Budget for This Contract

Costs (RM)
172,221.87
500,704.27
192,888.46
167,516.61
103,333.12
1,136,664.33