EXCAVATION AND EARTHWORK

9000 m2/mths 18000 m3/mth at 300mm thick

Excavation For Foundation Fill, Spread And compact Suitable Materials.
1) Machine Qty Rate Total = 3.11 m2 1) Materials Qty Rate Total = - m3
Dozer 1 8,500 /mth 8500 /mth Earth 1 /ton 0 /m3
Excavator 1m31 8,500 /mth 8500 /mth
Lorries 2 5,500 /mth 11000 /mth 2) Machine Qty Rate Total = 0.78 m3
28000 /mth Vibrator Roller 1 8,500 /mth 8500 /mth
Backpusher 1 5,500 /mth 5500 /mth
2) Labour 2 50 /day 2600 /mth = 0.29 m2
14000 /mth
3) Fuel RM 3 /day = 9.10 m2
Excavator 250 l/lit 250 lit/day 3) Labour 2 50 /day 2600 /mth = 0.14 m3
Dozer 200 l/lit 200 lit/day
Lorries 300 l/lit 600 lit/day 4) Fuel RM 1.7 /day = 0.75 m3
1050 lit/day 3150 /day Vibrator Roller 100 l/lit 170 lit/day
12.50 m2 Backpusher 80 l/lit 136 lit/day
Lorries 0 l/lit 0 lit/day
4) Wastage 3% 0.38 m2 306 lit/day 520.2 /day
1.67 m3
5) Overhead 1% 0.13 m2
RAW COST 13.00 m2 5) Wastage 3% 0.05 m3

6) Profit 20% 2.60 m2 6) Overhead 1% 0.02 m3

RAW COST 1.74 m3

7) Profit 20% 0.35

15.60 m2 2.09 m3
SAY 15.60 m2 SAY 2.10 m3
ITEM 2.4.2.5 - I 11244 m3/mth at 300mm thick ITEM 2.4.2.5 - I 11,244.00 m3/mth at 300mm thick
Supply, Transport, Sand Lay And Compaction Sand
1) Materials Qty Rate Total = 45.00 m3 1) Materials Qty Rate Total = - m3
Sand 1 25.00 /ton 45 /m3 Sand 0 - /ton 0 /m3

2) Machine Qty Rate Total = - m3 2) Machine Qty Rate Total = 1.25 m3

Vibrator Roller0 8,500 /mth 0 /mth Vibrator Roller 1 8,500 /mth 8500 /mth
Backpusher 0 5,500 /mth 0 /mth Backpusher 1 5,500 /mth 5500 /mth

0 /mth 14000 /mth

3) Labour 0 50 /day 0 /mth = - m3 3) Labour 4 50 /day 5200 /mth = 0.46 m3

4) Fuel RM 1.7 /day = - m3 4) Fuel RM 1.7 /day = 1.20 m3

Vibrator Roller0 l/lit 0 lit/day Vibrator Roller 100 l/lit 170 lit/day
Backpusher 0 l/lit 0 lit/day Backpusher 80 l/lit 136 lit/day
Lorries 0 l/lit 0 lit/day Lorries 0 l/lit 0 lit/day
0 lit/day 0 /day 306 lit/day 520.2 /day
45.00 m3 2.91 m3

5) Wastage 3% 1.35 m3 5) Wastage 3% 0.09 m3

s
6) Overhead 2% 0.90 m3 6) Overhead 2% 0.06 m3

RAW COST 47.25 m3 RAW COST 3.06 m3

7) Profit 15% 4.73 7) Profit 15% 0.31

51.98 3.36
SAY 52.00 m3 SAY 3.40 m3
 13,312.00 m3/mth 30 min per trip fir 3km 6,656.00 m3/mth 1hr per trip fir 6km
Excavate And Desposed to fill area Excavate And Desposed to fill area
1) Machine Qty Rate Total = 1.88 m3 1) Machine Qty Rate Total = 3.76 m3
Excavator 1m31 8,500 /mth 8500 /mth Excavator 1m3/ 1 8,500 /mth 8500 /mth
Back Pusher 1 5,500 /mth 5500 /mth Back Pusher 1 5,500 /mth 5500 /mth
Lorries 2 5,500 /mth 11000 /mth Lorries 2 5,500 /mth 11000 /mth
25000 /mth 25000 /mth

2) Labour 2 50 /day 2600 /mth = 0.20 m3 2) Labour 2 50 /day 2600 /mth = 0.39 m3

3) Fuel RM 2.5 /day = 4.88 m3 3) Fuel RM 2.5 /day = 9.77 m3

Excavator 250 l/lit 250 lit/day Excavator 250 l/lit 250 lit/day
Back Pusher 150 l/lit 150 lit/day Back Pusher 150 l/lit 150 lit/day
Lorries 300 l/lit 600 lit/day Lorries 300 l/lit 600 lit/day
1000 lit/day 2500 /day 1000 lit/day 2500 /day
6.96 m3 13.91 m3

4) Wastage 3% 0.21 m3 4) Wastage 3% 0.42 m3

5) Overhead 1% 0.07 m3 5) Overhead 1% 0.14 m3

RAW COST 7.23 m3 RAW COST 14.47 m3

6) Profit 10% 0.72 m3 6) Profit 10% 1.45 m3

7.96 m3 15.92 m3
SAY 8.00 m3 SAY 16.00 m3
 9152 m3/mth 40 min per trip for less than 3km 4992 m3/mth 80 min per trip for less than 6km
Excavate And Desposed uns. Mats. to contractor own area within 3km redius Excavate And Desposed uns. Mats. to contractor own area within 6km redius
1) Machine Qty Rate Total = 2.90 m3 1) Machine Qty Rate Total = 5.31 m3
Excavator 1m31 10,000 /mth 10000 /mth Excavator 1m3/ 1 10,000 /mth 10000 /mth
Back Pusher 1 5,500 /mth 5500 /mth Back Pusher 1 5,500 /mth 5500 /mth
Lorries 2 5,500 /mth 11000 /mth Lorries 2 5,500 /mth 11000 /mth
26500 /mth 26500 /mth

2) Labour 1 50 /day 1300 /mth = 0.14 m3 2) Labour 1 50 /day 1300 /mth = 0.26 m3

3) Fuel RM 2.3 /day = 6.53 m3 3) Fuel RM 2.3 /day = 11.98 m3

Excavator 250 l/lit 250 lit/day Excavator 250 l/lit 250 lit/day
Back Pusher 150 l/lit 150 lit/day Back Pusher 150 l/lit 150 lit/day
Lorries 300 l/lit 600 lit/day Lorries 300 l/lit 600 lit/day
1000 lit/day 2300 /day 1000 lit/day 2300 /day
9.57 m3 17.55 m3

4) Wastage 3% 0.29 m3 4) Wastage 3% 0.53 m3

5) Overhead 1% 0.10 m3 5) Overhead 1% 0.18 m3

RAW COST 9.95 m3 RAW COST 18.25 m3

6) Profit 10% 1.00 m3 6) Profit 10% 1.83 m3

20.08

10.95 m3 21.90 m3
SAY 11.00 m3 SAY 21.90 m3

12480 m3/mth 50 min per trip fir 6km 24960 m3/mth 20 min per trip for less than 2km
Excavate And Desposed to Contractor Own Dump Excavate And Desposed to fill area less than 2km
1) Machine Qty Rate Total = 2.44 m3 1) Machine Qty Rate Total = 1.22 m3
Excavator 1m31 8,500 /mth 8500 /mth Excavator 1m3/ 1 8,500 /mth 8500 /mth
Dozer 0 - /mth 0 /mth Dozer 0 - /mth 0 /mth
Lorries 4 5,500 /mth 22000 /mth Lorries 4 5,500 /mth 22000 /mth
30500 /mth 30500 /mth

2) Labour 1 50 /day 1300 /mth = 0.10 m3 2) Labour 1 50 /day 1300 /mth = 0.05 m3

3) Fuel RM 2.3 /day = 6.61 m3 3) Fuel RM 2.3 /day = 3.55 m3

Excavator 100 l/lit 100 lit/day Excavator 200 l/lit 200 lit/day
Dozer 0 l/lit 0 lit/day Dozer 0 l/lit 0 lit/day
Lorries 320 l/lit 1280 lit/day Lorries 320 l/lit 1280 lit/day
1380 lit/day 3174 /day 1480 lit/day 3404 /day
9.16 m3 4.82 m3

4) Wastage 3% 0.27 m3 4) Wastage 3% 0.14 m3

5) Overhead 1% 0.09 m3 5) Overhead 1% 0.05 m3

RAW COST 9.53 m3 RAW COST 5.01 m3

6) Profit 10% 0.95 m3 6) Profit 10% 0.50 m3

10.48 m2 5.51 m3
SAY 10.50 m2 SAY 5.50 m3

ITEM 2.4.1.2 16640 m3/mth 30 min per trip for less than 4km ITEM 2.4.1.3 12480 m3/mth 40 min per trip for less than 4km
Excavate And Desposed to fill area less than 4km Excavate And Desposed to contractor own fill area within 8km redius
1) Machine Qty Rate Total = 1.83 m3 1) Machine Qty Rate Total = 2.44 m3
Excavator 1m31 8,500 /mth 8500 /mth Excavator 1m3/ 1 8,500 /mth 8500 /mth
Dozer 0 - /mth 0 /mth Dozer 0 - /mth 0 /mth
Lorries 4 5,500 /mth 22000 /mth Lorries 4 5,500 /mth 22000 /mth
30500 /mth 30500 /mth

2) Labour 1 50 /day 1300 /mth = 0.08 m3 2) Labour 1 50 /day 1300 /mth = 0.10 m3

3) Fuel RM 2.3 /day = 5.32 m3 3) Fuel RM 2.3 /day = 7.09 m3

Excavator 200 l/lit 200 lit/day Excavator 200 l/lit 200 lit/day
Dozer 0 l/lit 0 lit/day Dozer 0 l/lit 0 lit/day
Lorries 320 l/lit 1280 lit/day Lorries 320 l/lit 1280 lit/day
1480 lit/day 3404 /day 1480 lit/day 3404 /day
7.23 m3 9.64 m3

4) Wastage 3% 0.22 m3 4) Wastage 3% 0.29 m3

5) Overhead 1% 0.07 m3 5) Overhead 1% 0.10 m3

RAW COST 7.52 m3 RAW COST 10.03 m3

6) Profit 15% 1.13 m3 6) Profit 15% 1.50 m3

8.65 m3 11.53 m3
SAY 8.65 m3 SAY 11.55 m3

6240 m3/mth 4160 m3/mth

Ecavation Less than 1.50m Deep Ecavation More than 1.50m and Less than 3.00m Deep
1) Machine Qty Rate Total = 1.36 m3 1) Machine Qty Rate Total = 2.04 m3
Excavator 1m31 8,500 /mth 8500 /mth Excavator 1m3/ 1 8,500 /mth 8500 /mth
Dozer - /mth 0 /mth Dozer - /mth 0 /mth
Lorries 5,500 /mth 0 /mth Lorries 5,500 /mth 0 /mth
8500 /mth 8500 /mth

2) Labour 2 50 /day 2600 /mth = 0.42 m3 2) Labour 4 50 /day 5200 /mth = 1.25 m3

3) Fuel RM 2.5 /day = 2.60 m3 3) Fuel RM 2.5 /day = 3.91 m3

Excavator 250 l/lit 250 lit/day Excavator 250 l/lit 250 lit/day
 Dozer 0 l/lit 0 lit/day Dozer 0 l/lit 0 lit/day
Lorries l/lit 0 lit/day Lorries l/lit 0 lit/day
250 lit/day 625 /day 250 lit/day 625 /day
4.38 m3 7.20 m3

4) Wastage 5% 0.22 m3 4) Wastage 10% 0.72 m3

5) Overhead 1% 0.04 m3 5) Overhead 1% 0.07 m3

RAW COST 4.65 m3 RAW COST 7.99 m3

6) Profit 10% 0.46 m3 6) Profit 10% 0.80 m3

5.11 m3 8.79 m3
SAY 5.10 m3 SAY 8.80 m3

2496 m3/mth 1560 m3/mth

Ecavation More than 3.00m and Less than 4.50m Deep Ecavation More than 4.50m and Less than 6.00m Deep
1) Machine Qty Rate Total = 3.41 m3 1) Machine Qty Rate Total = 5.45 m3
Excavator 1m31 8,500 /mth 8500 /mth Excavator 1m3/ 1 8,500 /mth 8500 /mth
Dozer - /mth 0 /mth Dozer - /mth 0 /mth
Lorries 5,500 /mth 0 /mth Lorries 5,500 /mth 0 /mth
8500 /mth 8500 /mth

2) Labour 6 50 /day 7800 /mth = 3.13 m3 2) Labour 4 50 /day 5200 /mth = 3.33 m3

3) Struting 0.056 850 /ton 47.685 RM/4.5m3 = 10.60 m3 3) Struting 0.071 850 /ton 60.69 RM/4.5m3 = 13.49 m3

4) Fuel RM 2.5 /day = 6.51 m3 4) Fuel RM 2.5 /day = 10.42 m3

Excavator 250 l/lit 250 lit/day Excavator 250 l/lit 250 lit/day
Dozer 0 l/lit 0 lit/day Dozer 0 l/lit 0 lit/day
Lorries l/lit 0 lit/day Lorries l/lit 0 lit/day
250 lit/day 625 /day 250 lit/day 625 /day
23.64 m3 32.69 m3
5) Wastage 15% 3.55 m3 5) Wastage 20% 6.54 m3

6) Overhead 1% 0.24 m3 6) Overhead 1% 0.33 m3

RAW COST 27.42 m3 RAW COST 39.55 m3

7) Profit 10% 2.74 m3 7) Profit 10% 3.95 m3

30.16 m3 43.50 m3
SAY 30.15 m3 SAY 43.50 m3

ITEM 2.4.2.1 9360 m3/mth 40 min per trip fir 2km ITEM 2.4.2.2 7800 m3/mth 50 min per trip fir 4km
Blasting, Excavate Rock And fill within site less than 2km radius Blasting, Excavate Rock And fill within site less than 4km radius
1) Blasting RM 4 Qty Rate Total = 4.00 m3 1) Blasting RM 4/mQty Rate Total = 4.00 m3

2) Machine Qty Rate Total = 2.67 m3 2) Machine Qty Rate Total = 3.21 m3
Excavator 1m31 8,500 /mth 8500 /mth Excavator 1m3/ 1 8,500 /mth 8500 /mth
Backhoe 1 5,500 /mth 5500 /mth Backhoe 1 5,500 /mth 5500 /mth
Lorries 2 5,500 /mth 11000 /mth Lorries 2 5,500 /mth 11000 /mth
25000 /mth 25000 /mth

3) Labour 2 50 /day 2600 /mth = 0.28 m3 3) Labour 2 50 /day 2600 /mth = 0.33 m3

4) Fuel RM 2.3 /day = 4.15 m3 4) Fuel RM 2.3 /day = 4.98 m3

Excavator 200 l/lit 200 lit/day Excavator 200 l/lit 200 lit/day
Backhoe 150 l/lit 150 lit/day Backhoe 150 l/lit 150 lit/day
Lorries 150 l/lit 300 lit/day Lorries 150 l/lit 300 lit/day
650 lit/day 1495 /day 650 lit/day 1495 /day
11.10 m3 12.52 m3

5) Wastage 3% 0.33 m3 5) Wastage 3% 0.38 m3

6) Overhead 1% 0.11 m3 6) Overhead 1% 0.13 m3

RAW COST 11.55 m3 RAW COST 13.02 m3

7) Profit 10% 1.15 7) Profit 10% 1.30

12.70 m3 14.32 m3
SAY 12.70 m3 SAY 14.35 m3

ITEM 2.4.2.1 23423 m2/mth at 300mm thick ITEM 2.4.1.1 18304 m3/mth 40 min per trip for 6km
Fill, Spread And compact Rock Imported Suitable Fill Materials
1) Materials Qty Rate Total = - m2
Earth 1 /ton 0 /m3 1) Materials Qty Rate Total = 2.50 m3
Earth 1 1.00 m3
2) Machine Qty Rate Total = 0.60 m2 Gov. tax 1 1.50 m3
Vibrator Roller1 8,500 /mth 8500 /mth
Backpusher 1 5,500 /mth 5500 /mth 2) Machine Qty Rate Total = 2.43 m3
Excavator 1m3/ 2 8,500 /mth 17000 /mth
14000 /mth Backpusher 1 5,500 /mth 5500 /mth
Lorries 4 5,500 /mth 22000 /mth
3) Labour 2 50 /day 2600 /mth = 0.11 m2 44500 /mth
4) Fuel RM 1.8 /day = 0.70 m2 3) Labour 2 50 /day 2600 /mth = 0.14 m3
Vibrator Roller150 l/lit 150 lit/day
Backpusher 200 l/lit 200 lit/day 4) Fuel RM 2.5 /day = 4.44 m3
Lorries 0 l/lit 0 lit/day Excavator 250 l/lit 500 lit/day
350 lit/day 630 /day Backpusher 150 l/lit 150 lit/day
1.41 m2 Lorries 150 l/lit 600 lit/day
1250 lit/day 3125 /day
5) Wastage 3% 0.04 m2 9.51 m3

6) Overhead 1% 0.01 m2 5) Wastage 3% 0.29 m3

6) Overhead 1% 0.10 m3
RAW COST 9.89 m3

RAW COST 1.46 m2 7) Profit 10% 0.99 m3

7) Profit 15% 0.22 m2

1.68 m2 10.88 m3
SAY 1.70 m2 SAY 10.90 m3

ITEM 2.4.1.3 4160 m3/mth 50 min per trip fir 6km ITEM 2.4.1.4 - I 4160 m3/mth
Excavate Rock And Desposed to Contractor Own Dump Blasting, Excavate Rock And Used for Rock Toe
1) Machine Qty Rate Total = 8.89 m3 1) Blasting RM 4/mQty Rate Total = 4.00 m3
Excavator 1m31 8,500 /mth 8500 /mth
Hydraulic Brea1 12,000 /mth 12000 /mth
Lorries 3 5,500 /mth 16500 /mth 2) Machine Qty Rate Total = 6.01 m3
37000 /mth Excavator 1m3/ 1 8,500 /mth 8500 /mth
Backhoe 1 5,500 /mth 5500 /mth
2) Labour 1 50 /day 1300 /mth = 0.31 m3 Lorries 2 5,500 /mth 11000 /mth
25000 /mth
3) Fuel RM 1.7 /day = 3.61 m3
Excavator 100 l/lit 100 lit/day 3) Labour 2 50 /day 2600 /mth = 0.63 m3
Hydraulic Brea100 l/lit 100 lit/day
Lorries 160 l/lit 480 lit/day 4) Fuel RM 1.7 /day = 6.65 m3
680 lit/day 1156 /day Excavator 100 l/lit 170 lit/day
12.82 m3 Backhoe 80 l/lit 136 lit/day
Lorries 160 l/lit 320 lit/day
4) Wastage 3% 0.38 m3 626 lit/day 1064 /day
17.29 m3
5) Overhead 1% 0.13 m3
RAW COST 13.33 m3 5) Wastage 3% 0.52 m3
 6) Overhead 1% 0.17 m3
RAW COST 17.98 m3

6) Profit 15% 2.00 7) Profit 15% 2.70

15.33 20.67
SAY 15.00 SAY 20.60

ITEM 2.4.1.4 - ii 4160 m3/mth ITEM 2.4.2.1 23423 m3/mth at 300mm thick
Blasting,Excavate Rock And Disposed to Contractor Own Dump Fill, Spread And compact Suitable Materials.
1) Blasting RM 4 Qty Rate Total = 4.00 m3 1) Materials Qty Rate Total = - m3
Earth 1 /ton 0 /m3

2) Machine Qty Rate Total = 6.01 m3 2) Machine Qty Rate Total = 0.60 m3
Excavator 1m31 8,500 /mth 8500 /mth Vibrator Roller 1 8,500 /mth 8500 /mth
Backhoe 1 5,500 /mth 5500 /mth Backpusher 1 5,500 /mth 5500 /mth
Lorries 2 5,500 /mth 11000 /mth
25000 /mth 14000 /mth

3) Labour 2 50 /day 2600 /mth = 0.63 m3 3) Labour 2 50 /day 2600 /mth = 0.11 m3

4) Fuel RM 1.7 /day = 6.65 m3 4) Fuel RM 1.7 /day = 0.58 m3

Excavator 100 l/lit 170 lit/day Vibrator Roller 100 l/lit 170 lit/day
Backhoe 80 l/lit 136 lit/day Backpusher 80 l/lit 136 lit/day
Lorries 160 l/lit 320 lit/day Lorries 0 l/lit 0 lit/day
626 lit/day 1064 /day 306 lit/day 520.2 /day
17.29 m3 1.29 m3

5) Wastage 3% 0.52 m3 5) Wastage 3% 0.04 m3

6) Overhead 1% 0.17 m3 6) Overhead 1% 0.01 m3

RAW COST 17.98 m3

RAW COST 1.34 m3

7) Profit 15% 2.70 7) Profit 15% 0.20

20.67 1.54
SAY 20.67 SAY 1.50
ITEM 2.4.2.4 12480 m3/mth at 300mm thick ITEM 2.4.2.4 12480 m3/mth at 300mm thick
Supply, Lay, Cut And Stiching Supply, Lay, Cut And Stiching
1) Materials Qty Rate Total = 3.40 m2 1) Materials Qty Rate Total = 3.40 m2
KET 17 1 3.40 /m2 3.40 /m2 KET 17 1 3.40 /m2 3.40 /m2
1)
2) Machine Qty Rate Total = 0.18 m2 2) Machine Qty Rate Total = - m2
Snitcher 1 800 /mth 800 /mth Snitcher 800 /mth 0 /mth
Genset 1 1,500 /mth 1500 /mth Genset 1,500 /mth 0 /mth 2)

2300 /mth 0 /mth

3) Labour 2 50 /day 2600 /mth = 0.21 m2 3) Labour 50 /day 0 /mth = - m2

4) Fuel RM 1.7 /day = 0.06 m2 4) Fuel RM 1.7 /day = - m2

Genset 10 l/lit 17 lit/day Genset l/lit 0 lit/day
0 lit/day 0 lit/day 4)
0 lit/day 0 lit/day
17 lit/day 28.9 /day 0 lit/day 0 /day
3.85 m2 3.40 m2

5) Wastage 3% 0.12 m2 5) Wastage 3% 0.10 m2

6) Overhead 1% 0.04 m2 6) Overhead 1% 0.03 m2

6)

RAW COST 4.01 m2 RAW COST 3.54 m2

7) Profit 15% 0.60 7) Profit 15% 0.53

4.61 m2 4.07 m2
SAY 4.60 m2 SAY 4.10 m2
ITEM 2.4.2.5 - ii 4160 m3/mth ITEM 2.5.3 15 mths
Suitable Material For Surcharge Provide And Maintain Temporary Excess
1) Materials Qty Rate Total = 1.00 m3 RM
Maintaining Earth 1.00 /m3 1 /m3 1) Qty Rate Total = -
Tufing Area Len 6 /km -
2) Machine Qty Rate Total = 4.69 m3
Excavator 1 8,500 /mth 8500 /mth
Backpusher 1 5,500 /mth 5500 /mth 2) Machine Qty Rate Total = 60,000.00
Lorries - Dispo1 5,500 /mth 5500 /mth Excavator 1 4,000 /mth 4000 /mth
19500 /mth

3) Labour 4 50 /day 5200 /mth = 1.25 m3 4000 /mth

4) Fuel RM 2.3 /day = 7.10 m3 3) Labour 2 50 /day 2600 /mth = 39,000.00

Vibrator Roller100 l/lit 230 lit/day
Backpusher 80 l/lit 184 lit/day 4) Fuel 1.7 lit/day = 5,304.00
Lorries 80 l/lit 80 lit/day Excavator 8 l/lit 8 lit/day
494 lit/day 1136 /day Dozer 0 l/lit 0 lit/day
14.04 m3 Lorries 0 l/lit 0 lit/day
8 lit/day 13.6 /day
5) Wastage 3% 0.42 m3 ###

6) Overhead 1% 0.14 m3 5) Wastage 3% 3,129.12

6) Overhead 1% 1,043.04
RAW COST ###

RAW COST 14.60 m3 6) Profit 15% 16,271.42

7) Profit 10% 1.46

16.06 124,747.58
SAY 13.20 SAY 124,000.00

150mm Dia Sub Soil Drainage 740 m/mth 150mm HDPE Peforated Pipes 1248 m/mth RM 810 = 30m

1) Materials Qty Rate Total 1) Materials Qty Rate Total

150mm Dia 1 18.00 /m 18.00 /m = 18.00 m 150mm Dia 1 27.00 /m 27.00 /m = 27.00 m
Crusherun 1 20.00 /ton 0.20 /m = 4.05 m Crusherun 1 22.00 /ton 0.09 /m = 1.98 m

2) Machine Qty Rate Total = 7.43 m 2) Machine Qty Rate Total = 4.41 m
Backhoe 1 5,500 /mth 5500 /mth Backhoe 1 5,500 /mth 5500 /mth
Genset 1 - /mth 0 /mth Genset 1 - /mth 0 /mth
5500 /mth 5500 /mth
3) Labour 2 50 /day 2600 /mth = 3.51 m 3) Labour 2 50 /day 2600 /mth = 2.08 m

4) Fuel RM 1.8 /lit = 6.32 m 4) Fuel RM 2.5 /lit = 5.21 m

Backhoe 1 l/lit 100 lit/day Backhoe 1 l/lit 100 lit/day
0 lit/day 0 lit/day
100 lit/day 100 lit/day
39.32 m 40.68 m

5) Wastage 3% 1.18 m 5) Wastage 3% 1.22 m

6) Overhead 1% 0.39 m 6) Overhead 1% 0.41 m

RAW COST 40.89 m RAW COST 42.31 m

7) Profit 15% 6.13 m 7) Profit 15% 6.35 m

47.03 m 48.65 m
SAY 47.00 m SAY 49.00 m
11244 m3/mth at 300mm thick
Supply, Transport, Lay And Compaction Aggregates
 EXCAVATION AND EARTHWORK
200000 m2/mths 112320 m2/mths
Site Clearing Trim Over Site - 150mm Thick
1) Machine Qty Rate Total = 0.14 m2 1) Machine Qty Rate Total = 0.24 m2
Excavator 1m31 8,500 /mth 8500 /mth Dozer 1 8,000 /mth 8000 /mth
Dozer 1 8,000 /mth 8000 /mth Excavator 1m31 8,500 /mth 8500 /mth
Lorries 2 5,500 /mth 11000 /mth Lorries 2 5,500 /mth 11000 /mth
27500 /mth 27500 /mth

2) Labour 2 50 /day 2600 /mth = 0.01 m2 2) Labour 2 50 /day 2600 /mth = 0.02 m2

3) Fuel RM 2.5 /day = 0.34 m2 3) Fuel RM 2.5 /day = 0.61 m2

Excavator 250 l/lit 250 lit/day Excavator 250 l/lit 250 lit/day
Dozer 200 l/lit 200 lit/day Dozer 200 l/lit 200 lit/day
Lorries 300 l/lit 600 lit/day Lorries 300 l/lit 600 lit/day
1050 lit/day 2625 /day 1050 lit/day 2625 /day
0.49 m2 0.88 m2

4) Wastage 3% 0.01 m2 4) Wastage 3% 0.03 m2

5) Overhead 1% 0.00 m2 5) Overhead 1% 0.01 m2

RAW COST 0.51 m2 RAW COST 0.91 m2

6) Profit 10% 0.05 m2 6) Profit 10% 0.09 m2

1 hac = 5,625.62 0.56 m2 1 hac = 10,017.13 1.00 m2

= SAY 5,625.62 ha SAY 1.00 m2
5,626.00 ha
 13312 m3/mth 30 min per trip fir 3km 6656 m3/mth 1hr per trip fir 6km
Excavate And Desposed to fill area Excavate And Desposed to fill area
1) Machine Qty Rate Total = 1.88 m3 1) Machine Qty Rate Total = 3.76 m3
Excavator 1m31 8,500 /mth 8500 /mth Excavator 1m31 8,500 /mth 8500 /mth
Back Pusher 1 5,500 /mth 5500 /mth Back Pusher 1 5,500 /mth 5500 /mth
Lorries 2 5,500 /mth 11000 /mth Lorries 2 5,500 /mth 11000 /mth
25000 /mth 25000 /mth

2) Labour 2 50 /day 2600 /mth = 0.20 m3 2) Labour 2 50 /day 2600 /mth = 0.39 m3

3) Fuel RM 2.5 /day = 4.88 m3 3) Fuel RM 2.5 /day = 9.77 m3

Excavator 250 l/lit 250 lit/day Excavator 250 l/lit 250 lit/day
Back Pusher 150 l/lit 150 lit/day Back Pusher 150 l/lit 150 lit/day
Lorries 300 l/lit 600 lit/day Lorries 300 l/lit 600 lit/day
1000 lit/day 2500 /day 1000 lit/day 2500 /day
6.96 m3 13.91 m3

4) Wastage 3% 0.21 m3 4) Wastage 3% 0.42 m3

5) Overhead 1% 0.07 m3 5) Overhead 1% 0.14 m3

RAW COST 7.23 m3 RAW COST 14.47 m3

6) Profit 10% 0.72 m3 6) Profit 10% 1.45 m3

7.96 m3 15.92 m3
SAY 8.00 m3 SAY 16.00 m3
 9152 m3/mth 40 min per trip for less than 3km 4992 m3/mth 80 min per trip for less than 6km
Excavate And Desposed uns. Mats. to contractor own area within 3km redius Excavate And Desposed uns. Mats. to contractor own area within 6km redius
1) Machine Qty Rate Total = 2.90 m3 1) Machine Qty Rate Total = 5.31 m3
Excavator 1m31 10,000 /mth 10000 /mth Excavator 1m31 ### /mth 10000 /mth
Back Pusher 1 5,500 /mth 5500 /mth Back Pusher 1 5,500 /mth 5500 /mth
Lorries 2 5,500 /mth 11000 /mth Lorries 2 5,500 /mth 11000 /mth
26500 /mth 26500 /mth

2) Labour 1 50 /day 1300 /mth = 0.14 m3 2) Labour 1 50 /day 1300 /mth = 0.26 m3

3) Fuel RM 2.3 /day = 6.53 m3 3) Fuel RM 2.3 /day = 11.98 m3

Excavator 250 l/lit 250 lit/day Excavator 250 l/lit 250 lit/day
Back Pusher 150 l/lit 150 lit/day Back Pusher 150 l/lit 150 lit/day
Lorries 300 l/lit 600 lit/day Lorries 300 l/lit 600 lit/day
1000 lit/day 2300 /day 1000 lit/day 2300 /day
9.57 m3 17.55 m3

4) Wastage 3% 0.29 m3 4) Wastage 3% 0.53 m3

5) Overhead 1% 0.10 m3 5) Overhead 1% 0.18 m3

RAW COST 9.95 m3 RAW COST 18.25 m3

6) Profit 10% 1.00 m3 6) Profit 10% 1.83 m3

20.08

10.95 m3 21.90 m3
SAY 11.00 m3 SAY 21.90 m3
 12480 m3/mth 50 min per trip fir 6km 24960 m3/mth 20 min per trip for less than 2km
Excavate And Desposed to Contractor Own Dump Excavate And Desposed to fill area less than 2km
1) Machine Qty Rate Total = 2.44 m3 1) Machine Qty Rate Total = 1.22 m3
Excavator 1m31 8,500 /mth 8500 /mth Excavator 1m31 8,500 /mth 8500 /mth
Dozer 0 - /mth 0 /mth Dozer 0 - /mth 0 /mth
Lorries 4 5,500 /mth 22000 /mth Lorries 4 5,500 /mth 22000 /mth
30500 /mth 30500 /mth

2) Labour 1 50 /day 1300 /mth = 0.10 m3 2) Labour 1 50 /day 1300 /mth = 0.05 m3

3) Fuel RM 2.3 /day = 6.61 m3 3) Fuel RM 2.3 /day = 3.55 m3

Excavator 100 l/lit 100 lit/day Excavator 200 l/lit 200 lit/day
Dozer 0 l/lit 0 lit/day Dozer 0 l/lit 0 lit/day
Lorries 320 l/lit 1280 lit/day Lorries 320 l/lit 1280 lit/day
1380 lit/day 3174 /day 1480 lit/day 3404 /day
9.16 m3 4.82 m3

4) Wastage 3% 0.27 m3 4) Wastage 3% 0.14 m3

5) Overhead 1% 0.09 m3 5) Overhead 1% 0.05 m3

RAW COST 9.53 m3 RAW COST 5.01 m3

6) Profit 10% 0.95 m3 6) Profit 10% 0.50 m3

10.48 m2 5.51 m3
SAY 10.50 m2 SAY 5.50 m3
ITEM 2.4.1.2 16640 m3/mth 30 min per trip for less than 4km ITEM 2.4.1.3 12480 m3/mth 40 min per trip for less than 4km
Excavate And Desposed to fill area less than 4km Excavate And Desposed to contractor own fill area within 8km redius
1) Machine Qty Rate Total = 1.83 m3 1) Machine Qty Rate Total = 2.44 m3
Excavator 1m31 8,500 /mth 8500 /mth Excavator 1m31 8,500 /mth 8500 /mth
Dozer 0 - /mth 0 /mth Dozer 0 - /mth 0 /mth
Lorries 4 5,500 /mth 22000 /mth Lorries 4 5,500 /mth 22000 /mth
30500 /mth 30500 /mth

2) Labour 1 50 /day 1300 /mth = 0.08 m3 2) Labour 1 50 /day 1300 /mth = 0.10 m3

3) Fuel RM 2.3 /day = 5.32 m3 3) Fuel RM 2.3 /day = 7.09 m3

Excavator 200 l/lit 200 lit/day Excavator 200 l/lit 200 lit/day
Dozer 0 l/lit 0 lit/day Dozer 0 l/lit 0 lit/day
Lorries 320 l/lit 1280 lit/day Lorries 320 l/lit 1280 lit/day
1480 lit/day 3404 /day 1480 lit/day 3404 /day
7.23 m3 9.64 m3

4) Wastage 3% 0.22 m3 4) Wastage 3% 0.29 m3

5) Overhead 1% 0.07 m3 5) Overhead 1% 0.10 m3

RAW COST 7.52 m3 RAW COST 10.03 m3

6) Profit 15% 1.13 m3 6) Profit 15% 1.50 m3

8.65 m3 11.53 m3
SAY 8.65 m3 SAY 11.55 m3
 6240 m3/mth 4160 m3/mth
Ecavation Less than 1.50m Deep Ecavation More than 1.50m and Less than 3.00m Deep
1) Machine Qty Rate Total = 1.36 m3 1) Machine Qty Rate Total = 2.04 m3
Excavator 1m31 8,500 /mth 8500 /mth Excavator 1m31 8,500 /mth 8500 /mth
Dozer - /mth 0 /mth Dozer - /mth 0 /mth
Lorries 5,500 /mth 0 /mth Lorries 5,500 /mth 0 /mth
8500 /mth 8500 /mth

2) Labour 2 50 /day 2600 /mth = 0.42 m3 2) Labour 4 50 /day 5200 /mth = 1.25 m3

3) Fuel RM 2.5 /day = 2.60 m3 3) Fuel RM 2.5 /day = 3.91 m3

Excavator 250 l/lit 250 lit/day Excavator 250 l/lit 250 lit/day
Dozer 0 l/lit 0 lit/day Dozer 0 l/lit 0 lit/day
Lorries l/lit 0 lit/day Lorries l/lit 0 lit/day
250 lit/day 625 /day 250 lit/day 625 /day
4.38 m3 7.20 m3

4) Wastage 5% 0.22 m3 4) Wastage 10% 0.72 m3

5) Overhead 1% 0.04 m3 5) Overhead 1% 0.07 m3

RAW COST 4.65 m3 RAW COST 7.99 m3

6) Profit 10% 0.46 m3 6) Profit 10% 0.80 m3

5.11 m3 8.79 m3
SAY 5.10 m3 SAY 8.80 m3
 2496 m3/mth 1560 m3/mth
Ecavation More than 3.00m and Less than 4.50m Deep Ecavation More than 4.50m and Less than 6.00m Deep
1) Machine Qty Rate Total = 3.41 m3 1) Machine Qty Rate Total = 5.45 m3
Excavator 1m31 8,500 /mth 8500 /mth Excavator 1m31 8,500 /mth 8500 /mth
Dozer - /mth 0 /mth Dozer - /mth 0 /mth
Lorries 5,500 /mth 0 /mth Lorries 5,500 /mth 0 /mth
8500 /mth 8500 /mth

2) Labour 6 50 /day 7800 /mth = 3.13 m3 2) Labour 4 50 /day 5200 /mth = 3.33 m3

3) Struting 0.056 850 /ton 47.685 RM/4.5m3 = 10.60 m3 3) Struting 0.071 850 /ton 60.69 RM/4.5m3 = 13.49 m3

4) Fuel RM 2.5 /day = 6.51 m3 4) Fuel RM 2.5 /day = 10.42 m3

Excavator 250 l/lit 250 lit/day Excavator 250 l/lit 250 lit/day
Dozer 0 l/lit 0 lit/day Dozer 0 l/lit 0 lit/day
Lorries l/lit 0 lit/day Lorries l/lit 0 lit/day
250 lit/day 625 /day 250 lit/day 625 /day
23.64 m3 32.69 m3

5) Wastage 15% 3.55 m3 5) Wastage 20% 6.54 m3

6) Overhead 1% 0.24 m3 6) Overhead 1% 0.33 m3

RAW COST 27.42 m3 RAW COST 39.55 m3

7) Profit 10% 2.74 m3 7) Profit 10% 3.95 m3

30.16 m3 43.50 m3
SAY 30.15 m3 SAY 43.50 m3
ITEM 2.4.2.1 9360 m3/mth 40 min per trip fir 2km ITEM 2.4.2.2 7800 m3/mth 50 min per trip fir 4km
Blasting, Excavate Rock And fill within site less than 2km radius Blasting, Excavate Rock And fill within site less than 4km radius
1) Blasting RM 4 Qty Rate Total = 4.00 m3 1) Blasting RM 4 Qty Rate Total = 4.00 m3

2) Machine Qty Rate Total = 2.67 m3 2) Machine Qty Rate Total = 3.21 m3
Excavator 1m31 8,500 /mth 8500 /mth Excavator 1m31 8,500 /mth 8500 /mth
Backhoe 1 5,500 /mth 5500 /mth Backhoe 1 5,500 /mth 5500 /mth
Lorries 2 5,500 /mth 11000 /mth Lorries 2 5,500 /mth 11000 /mth
25000 /mth 25000 /mth

3) Labour 2 50 /day 2600 /mth = 0.28 m3 3) Labour 2 50 /day 2600 /mth = 0.33 m3

4) Fuel RM 2.3 /day = 4.15 m3 4) Fuel RM 2.3 /day = 4.98 m3

Excavator 200 l/lit 200 lit/day Excavator 200 l/lit 200 lit/day
Backhoe 150 l/lit 150 lit/day Backhoe 150 l/lit 150 lit/day
Lorries 150 l/lit 300 lit/day Lorries 150 l/lit 300 lit/day
650 lit/day 1495 /day 650 lit/day 1495 /day
11.10 m3 12.52 m3

5) Wastage 3% 0.33 m3 5) Wastage 3% 0.38 m3

6) Overhead 1% 0.11 m3 6) Overhead 1% 0.13 m3

RAW COST 11.55 m3 RAW COST 13.02 m3

7) Profit 10% 1.15 7) Profit 10% 1.30

12.70 m3 14.32 m3
SAY 12.70 m3 SAY 14.35 m3
ITEM 2.4.2.1 23423 m2/mth at 300mm thick ITEM 2.4.1.1 18304 m3/mth 40 min per trip for 6km
Fill, Spread And compact Rock Imported Suitable Fill Materials
1) Materials Qty Rate Total = - m2
Earth 1 /ton 0 /m3 1) Materials Qty Rate Total = 2.50 m3
Earth 1 1.00 m3
2) Machine Qty Rate Total = 0.60 m2 Gov. tax 1 1.50 m3
Vibrator Roller1 8,500 /mth 8500 /mth
Backpusher 1 5,500 /mth 5500 /mth 2) Machine Qty Rate Total = 2.43 m3
Excavator 1m32 8,500 /mth 17000 /mth
14000 /mth Backpusher 1 5,500 /mth 5500 /mth
Lorries 4 5,500 /mth 22000 /mth
3) Labour 2 50 /day 2600 /mth = 0.11 m2 44500 /mth

4) Fuel RM 1.8 /day = 0.70 m2 3) Labour 2 50 /day 2600 /mth = 0.14 m3

Vibrator Roller150 l/lit 150 lit/day
Backpusher 200 l/lit 200 lit/day 4) Fuel RM 2.5 /day = 4.44 m3
Lorries 0 l/lit 0 lit/day Excavator 250 l/lit 500 lit/day
350 lit/day 630 /day Backpusher 150 l/lit 150 lit/day
1.41 m2 Lorries 150 l/lit 600 lit/day
1250 lit/day 3125 /day
5) Wastage 3% 0.04 m2 9.51 m3

6) Overhead 1% 0.01 m2 5) Wastage 3% 0.29 m3

6) Overhead 1% 0.10 m3
RAW COST 9.89 m3

RAW COST 1.46 m2 7) Profit 10% 0.99 m3

7) Profit 15% 0.22 m2

1.68 m2 10.88 m3
SAY 1.70 m2 SAY 10.90 m3
ITEM 2.4.1.3 4160 m3/mth 50 min per trip fir 6km ITEM 2.4.1.4 - I 4160 m3/mth
Excavate Rock And Desposed to Contractor Own Dump Blasting, Excavate Rock And Used for Rock Toe
1) Machine Qty Rate Total = 8.89 m3 1) Blasting RM 4 Qty Rate Total = 4.00 m3
Excavator 1m31 8,500 /mth 8500 /mth
Hydraulic Bre 1 12,000 /mth 12000 /mth
Lorries 3 5,500 /mth 16500 /mth 2) Machine Qty Rate Total = 6.01 m3
37000 /mth Excavator 1m31 8,500 /mth 8500 /mth
Backhoe 1 5,500 /mth 5500 /mth
2) Labour 1 50 /day 1300 /mth = 0.31 m3 Lorries 2 5,500 /mth 11000 /mth
25000 /mth
3) Fuel RM 1.7 /day = 3.61 m3
Excavator 100 l/lit 100 lit/day 3) Labour 2 50 /day 2600 /mth = 0.63 m3
Hydraulic Bre 100 l/lit 100 lit/day
Lorries 160 l/lit 480 lit/day 4) Fuel RM 1.7 /day = 6.65 m3
680 lit/day 1156 /day Excavator 100 l/lit 170 lit/day
12.82 m3 Backhoe 80 l/lit 136 lit/day
Lorries 160 l/lit 320 lit/day
4) Wastage 3% 0.38 m3 626 lit/day 1064 /day
17.29 m3
5) Overhead 1% 0.13 m3
RAW COST 13.33 m3 5) Wastage 3% 0.52 m3

6) Overhead 1% 0.17 m3
RAW COST 17.98 m3

6) Profit 15% 2.00 7) Profit 15% 2.70

15.33 20.67
SAY 15.00 SAY 20.60
ITEM 2.4.1.4 - ii 4160 m3/mth ITEM 2.4.2.1 23423 m3/mth at 300mm thick
Blasting,Excavate Rock And Disposed to Contractor Own Dump Fill, Spread And compact Suitable Materials.
1) Blasting RM 4 Qty Rate Total = 4.00 m3 1) Materials Qty Rate Total = - m3
Earth 1 /ton 0 /m3

2) Machine Qty Rate Total = 6.01 m3 2) Machine Qty Rate Total = 0.60 m3
Excavator 1m31 8,500 /mth 8500 /mth Vibrator Roller1 8,500 /mth 8500 /mth
Backhoe 1 5,500 /mth 5500 /mth Backpusher 1 5,500 /mth 5500 /mth
Lorries 2 5,500 /mth 11000 /mth
25000 /mth 14000 /mth

3) Labour 2 50 /day 2600 /mth = 0.63 m3 3) Labour 2 50 /day 2600 /mth = 0.11 m3

4) Fuel RM 1.7 /day = 6.65 m3 4) Fuel RM 1.7 /day = 0.58 m3

Excavator 100 l/lit 170 lit/day Vibrator Roller100 l/lit 170 lit/day
Backhoe 80 l/lit 136 lit/day Backpusher 80 l/lit 136 lit/day
Lorries 160 l/lit 320 lit/day Lorries 0 l/lit 0 lit/day
626 lit/day 1064 /day 306 lit/day 520.2 /day
17.29 m3 1.29 m3

5) Wastage 3% 0.52 m3 5) Wastage 3% 0.04 m3

6) Overhead 1% 0.17 m3 6) Overhead 1% 0.01 m3

RAW COST 17.98 m3

RAW COST 1.34 m3

7) Profit 15% 2.70 7) Profit 15% 0.20

20.67 1.54
SAY 20.67 SAY 1.50
ITEM 2.4.2.4 12480 m3/mth at 300mm thick ITEM 2.4.2.5 - I 11244 m3/mth at 300mm thick
Supply, Lay, Cut And Stiching Supply, Transport, Lay And Compaction Sand
1) Materials Qty Rate Total = 3.40 m2 1) Materials Qty Rate Total = 27.00 m3
KET 17 1 3.40 /m2 3.40 /m2 Sand 1 15.00 /ton 27 /m3

2) Machine Qty Rate Total = 0.18 m2 2) Machine Qty Rate Total = 1.25 m3
Snitcher 1 800 /mth 800 /mth Vibrator Roller1 8,500 /mth 8500 /mth
Genset 1 1,500 /mth 1500 /mth Backpusher 1 5,500 /mth 5500 /mth

2300 /mth 14000 /mth

3) Labour 2 50 /day 2600 /mth = 0.21 m2 3) Labour 4 50 /day 5200 /mth = 0.46 m3

4) Fuel RM 1.7 /day = 0.06 m2 4) Fuel RM 1.7 /day = 1.20 m3

Genset 10 l/lit 17 lit/day Vibrator Roller100 l/lit 170 lit/day
0 lit/day Backpusher 80 l/lit 136 lit/day
0 lit/day Lorries 0 l/lit 0 lit/day
17 lit/day 28.9 /day 306 lit/day 520.2 /day
3.85 m2 29.91 m3

5) Wastage 3% 0.12 m2 5) Wastage 3% 0.90 m3

6) Overhead 1% 0.04 m2 6) Overhead 1% 0.30 m3

RAW COST 4.01 m2 RAW COST 31.11 m3

7) Profit 15% 0.60 7) Profit 15% 3.11

4.61 m2 34.22
SAY 4.60 m2 SAY 34.20
ITEM 2.4.2.5 - ii 4160 m3/mth ITEM 2.5.3 15 mths
Suitable Material For Surcharge Provide And Maintain Temporary Excess
1) Materials Qty Rate Total = 1.00 m3 RM
Maintaining Earth 1.00 /m3 1 /m3 1) Qty Rate Total = -
Tufing Area Le6 /km -
2) Machine Qty Rate Total = 4.69 m3
Excavator 1 8,500 /mth 8500 /mth
Backpusher 1 5,500 /mth 5500 /mth 2) Machine Qty Rate Total = 60,000.00
Lorries - Dispo1 5,500 /mth 5500 /mth Excavator 1 4,000 /mth 4000 /mth
19500 /mth

3) Labour 4 50 /day 5200 /mth = 1.25 m3 4000 /mth

4) Fuel RM 2.3 /day = 7.10 m3 3) Labour 2 50 /day 2600 /mth = 39,000.00

Vibrator Roller100 l/lit 230 lit/day
Backpusher 80 l/lit 184 lit/day 4) Fuel 1.7 lit/day = 5,304.00
Lorries 80 l/lit 80 lit/day Excavator 8 l/lit 8 lit/day
494 lit/day 1136 /day Dozer 0 l/lit 0 lit/day
14.04 m3 Lorries 0 l/lit 0 lit/day
8 lit/day 13.6 /day
5) Wastage 3% 0.42 m3 ###

6) Overhead 1% 0.14 m3 5) Wastage 3% 3,129.12

6) Overhead 1% 1,043.04
RAW COST ###

RAW COST 14.60 m3 6) Profit 15% 16,271.42

7) Profit 10% 1.46

16.06 124,747.58
SAY 13.20 SAY 124,000.00
150mm Dia Sub Soil Drainage 740 m/mth 150mm HDPE Peforated Pipes 1248 m/mth RM 810 = 30m

1) Materials Qty Rate Total 1) Materials Qty Rate Total

150mm Dia 1 18.00 /m 18.00 /m = 18.00 m 150mm Dia 1 27.00 /m 27.00 /m = 27.00 m
Crusherun 1 20.00 /ton 0.20 /m = 4.05 m Crusherun 1 22.00 /ton 0.09 /m = 1.98 m

2) Machine Qty Rate Total = 7.43 m 2) Machine Qty Rate Total = 4.41 m
Backhoe 1 5,500 /mth 5500 /mth Backhoe 1 5,500 /mth 5500 /mth
Genset 1 - /mth 0 /mth Genset 1 - /mth 0 /mth
5500 /mth 5500 /mth

3) Labour 2 50 /day 2600 /mth = 3.51 m 3) Labour 2 50 /day 2600 /mth = 2.08 m

4) Fuel RM 1.8 /lit = 6.32 m 4) Fuel RM 2.5 /lit = 5.21 m

Backhoe 1 l/lit 100 lit/day Backhoe 1 l/lit 100 lit/day
0 lit/day 0 lit/day
100 lit/day 100 lit/day
39.32 m 40.68 m

5) Wastage 3% 1.18 m 5) Wastage 3% 1.22 m

6) Overhead 1% 0.39 m 6) Overhead 1% 0.41 m

RAW COST 40.89 m RAW COST 42.31 m

7) Profit 15% 6.13 m 7) Profit 15% 6.35 m

47.03 m 48.65 m
SAY 47.00 m SAY 49.00 m
 18000
2700
Fill, Spread And compact Suitable Materials for planting
1) Materials Qty Rate
Organic Earth for 150mm 1 500.00 /ton

2) Machine to compact Qty Rate

Vibrator Roller 1 8,500 /mth
Backpusher 1 5,500 /mth

2) Labour gardening 2 60 /day

A Wastage 3%

B Overhead 1%

C Profit 20%

Turfing
1) Axonopus Compressus

2) Labour gardening 2 135 /day

Irrigation 2 50 /day
3) Driver + Fuel RM

Deliver 1 Trip
4) Tool and equip 1 Lot

A Wastage 5%

B Overhead 5%

C Profit 20%
m3/mth at 150mm thick for 1000m2 turfing
m2/mth

Total
500 /m3 = 500.00 m3
= 75.00 m2
Total
8500 /mth
5500 /mth

14000 /mth
= 5.19 m2
3120 /mth = 1.16 m2
81.34 m2

2.44 m2

0.81 m2

RAW COST 84.59 m2

16.92
101.51 m3
SAY 101.50 m3

= 5.00 m2

33.75 /hrs = 1.02 m2

12.5 /hrs = 0.01 m2
300.00 /trip

300.00 m2/trip 1.00 m2

435.00 0.44 m2 Rm
7.47 m2

0.37 m2

0.37 m2

RAW COST 8.22 m2

1.64
9.86 m3
SAY 9.90 m3
9.00
1200 300
680 100
1.76 3.00 km