OVERALL PIPC EARTHWORK ANALYSIS RESULT 06/12/2012

Cost
PLOT AREA Description Vol (m3)
(RM)

INVESTOR 2 Cut* 77,568,899.23 464,484,987.78

Fill** 61,551,772.39 145,846,930.99
Soil Treatment*** + SI + 618,051,991.46
Monitoring
Top Soil + USW 5,557,652.77 30,011,324.97
SUBTOTAL 1,258,395,235.20
INVESTOR 3 Cut* 34,390,880.87 199,789,433.92
Fill** 27,106,607.61 57,264,019.02
Soil Treatment*** + SI + 586,520,990.77
Monitoring
Top Soil + USW 5,074,180.90 27,400,576.85
SUBTOTAL 870,975,020.56
INVESTOR 4 Cut* 21,768,551.92 63,010,539.05
Fill** 33,509,308.43 176,684,861.57
Soil Treatment*** + SI + 1,094,475,644.29
Monitoring
Top Soil + USW 7,472,284.50 40,350,336.30
SUBTOTAL 1,374,521,381.21
COMMERCIAL SUPPORT Cut* 7,614,176.60 70,535,936.48
CENTRE Fill** 557,700.70 819,251.75
Soil Treatment*** + SI + 27,551,544.72
Monitoring
Top Soil + USW 372,177.26 2,009,757.18
SUBTOTAL 100,916,490.13
CUF Cut* 4,649,230.11 14,617,143.77
S.D.F. Fill** 7,740,577.98 47,190,882.41
CUF 1+2, GIS,ERC,SWCP Soil Treatment*** + SI +
& WWTP Monitoring
130,544,720.51
Top Soil + USW 1,996,019.02 10,778,502.71
SUBTOTAL 203,131,249.40
LIGHT INDUSTRY Cut* 6,920,720.50 31,330,133.19
Fill** 4,462,038.02 6,077,595.05
Soil Treatment*** + SI + 350,015,231.01
Monitoring
Top Soil + USW 2,141,934.44 11,566,445.97
SUBTOTAL 398,989,405.22

PLASTIC AND FINE

CHEMICAL PARK Cut* 14,639,978.15 42,884,081.61
Fill** 21,018,692.18 103,894,498.30
Soil Treatment*** + SI + 438,233,247.95
Monitoring
Top Soil + USW 4,228,833.47 22,835,700.73
SUBTOTAL 607,847,528.60
TOTAL 4,814,776,310.32

Overall Rock Removal Volume (m3) = 23,557,718.06

Overall Rock Removal Cost (RM) = 471,154,361.20

Overall Sand Volume (For PVD + Pond Filling)(m3) = 56,605,000.00

Overall Sand Cost (RM) = 2,264,200,000.00

Note :
* Cut volume inclusive of rock qty.
** Fill volume inclusive of surcharge & backfilling of voids created by the removal of top soil & USW.
*** Treatment based on PVD & removal of USW.

C:\M1449-1\M1449 (PIPC)\Eng\CIV & HWY\Calculation\C1 (Earthworks)\20121129 C3D OVERALL EW REV06\

OVERALL SUMMARY REV06-2 7/12/2012