Professional Documents
Culture Documents
UNTUK
Jun 2012
CADANGAN MEMBINA 20 UNIT KEDAI PEJABAT 2 TINGKAT DI ATAS LOT 734 - 753, KOMPLEK PERABUT OLAK LEMPIT, MUKIM
TANGJUNG DUA BELAS, DAERAH KUALA LANGAT, SELANGOR DARUL EHSAN
GROSS FLOOR AREA 527.00 m2 328.00 m2
5,672.63 Sq.Ft. 3,530.59 Sq.Ft.
CORNER INTERMEDIATE
ITEM DESCRIPTION UNIT RATE AMOUNT AMOUNT
QTY QTY
(RM) (RM)
1 WBLFF
a) Excavation reduce level m2 10.00 219 2,190.00 160 1,600.00
b) Excvate Pile cap not exceeding 1.50m m3 13.00 21 273.00 17 221.00
c) Excavate Pile cap exceeding 1.50m but exceeding 3.00m m3 16.00 11 176.00 9 144.00
d) Excavate Ground beam m3 13.00 15 195.00 11 143.00
e) 150mm hardcore under slab m2 10.00 219 2,190.00 160 1,600.00
f) 50mm lean concrete in Pile cap (Gr 10) m2 8.50 14 119.00 11 93.50
g) 50mm lean concrete in Ground beam (Gr 10) m2 8.50 27 229.50 20 170.00
h) 50mm lean concrete in Slab (Gr 10) m2 8.50 41 348.50 24 204.00
j) Pile cap (Gr 30) m3 255.00 11 2,805.00 9 2,295.00
k) Ground beam (Gr 30) m3 255.00 19 4,845.00 14 3,570.00
l) Column stump (Gr 30) m3 255.00 3 765.00 2 510.00
m) Slab (Gr 30) m3 255.00 41 10,455.00 24 6,120.00
n) Reinforcement in pile cap
i) 10mm Diameter Mild Steel kg 3.30 63 207.90 25 82.50
ii) 12mm Diameter High Tensile kg 3.30 95 313.50 134 442.20
iii) 16mm Diameter High Tensile kg 3.30 631 2,082.30 187 617.10
iv) 20mm Diameter High Tensile kg 3.30 820 2,706.00 1,320 4,356.00
p) Reinforcement in ground beam
i) 10mm Diameter Mild Steel kg 3.30 418 1,379.40 607 2,003.10
ii) 12mm Diameter Mild Steel kg 3.30 818 2,699.40 324 1,069.20
iii) 12mm Diameter High Tensile kg 3.30 79 260.70 86 283.80
iv) 16mm Diameter High Tensile kg 3.30 870 2,871.00 592 1,953.60
v) 20mm Diameter High Tensile kg 3.30 290 957.00 301 993.30
vi) 25mm Diameter High Tensile kg 3.30 3,832 12,645.60 1,592 5,253.60
q) Reinforcement in column stump
i) 10mm Diameter High Tensile kg 3.30 165 544.50 91 300.30
ii) 16mm Diameter High Tensile kg 3.30 73 240.90 32 105.60
iii) 20mm Diameter High Tensile kg 3.30 0 - 47 155.10
iv) 25mm Diameter High Tensile kg 3.30 1,492 4,923.60 747 2,465.10
r) Reinforcement in slab
i) 10mm Diameter High Tensile kg 3.30 2,437 8,042.10 1,773 5,850.90
ii) 16mm Diameter High Tensile kg 3.30 792 2,613.60 0 -
s) Fwk to side of pile cap m2 30.00 39 1,170.00 36 1,080.00
t) Fwk to side of ground beam m2 30.00 170 5,100.00 123 3,690.00
u) Fwk to side column stump m2 30.00 32 960.00 18 540.00
v) Fwk to edge of slab m 7.00 44 308.00 14 98.00
w) DPM m2 5.00 219 1,095.00 160 800.00
x) Anti Termite m2 5.00 219 1,095.00 160 800.00
-
2 Frame
a) Column m3 255.00 8 2,040.00 7 1,785.00
b) Beam m3 255.00 17 4,335.00 12 3,060.00
c) Roof beam m3 255.00 18 4,590.00 12 3,060.00
d) Reinforcement in column
i) 10mm Diameter Mild Steel kg 3.30 526 1,735.80 502 1,656.60
ii) 12mm Diameter High Tensile kg 3.30 0 - 32 105.60
iii) 16mm Diameter High Tensile kg 3.30 188 620.40 352 1,161.60
iv) 20mm Diameter High Tensile kg 3.30 288 950.40 267 881.10
v) 25mm Diameter High Tensile kg 3.30 1,664 5,491.20 827 2,729.10
e) Reinforcement in beam
i) 10mm Diameter Mild Steel kg 3.30 530 1,749.00 610 2,013.00
ii) 12mm Diameter Mild Steel kg 3.30 434 1,432.20 0 -
iii) 12mm Diameter High Tensile kg 3.30 109 359.70 115 379.50
iv) 16mm Diameter High Tensile kg 3.30 773 2,550.90 749 2,471.70
v) 20mm Diameter High Tensile kg 3.30 150 495.00 89 293.70
vi) 25mm Diameter High Tensile kg 3.30 3,112 10,269.60 1,072 3,537.60
CADANGAN MEMBINA 20 UNIT KEDAI PEJABAT 2 TINGKAT DI ATAS LOT 734 - 753, KOMPLEK PERABUT OLAK LEMPIT, MUKIM
TANGJUNG DUA BELAS, DAERAH KUALA LANGAT, SELANGOR DARUL EHSAN
GROSS FLOOR AREA 527.00 m2 328.00 m2
5,672.63 Sq.Ft. 3,530.59 Sq.Ft.
CORNER INTERMEDIATE
ITEM DESCRIPTION UNIT RATE
TOTAL CARRIED FORWARD 113,425.70 72,744.40
CADANGAN MEMBINA 20 UNIT KEDAI PEJABAT 2 TINGKAT DI ATAS LOT 734 - 753, KOMPLEK PERABUT OLAK LEMPIT, MUKIM
TANGJUNG DUA BELAS, DAERAH KUALA LANGAT, SELANGOR DARUL EHSAN
GROSS FLOOR AREA 527.00 m2 328.00 m2
5,672.63 Sq.Ft. 3,530.59 Sq.Ft.
CORNER INTERMEDIATE
ITEM DESCRIPTION UNIT RATE
B/F 113,425.70 72,744.40
3 Frame
f) Reinforcement in roof beam
i) 10mm Diameter Mild Steel kg 3.30 754 2,488.20 468 1,544.40
ii) 10mm Diameter High Tensile kg 3.30 111 366.30 43 141.90
iii) 12mm Diameter High Tensile kg 3.30 126 415.80 115 379.50
iv) 16mm Diameter High Tensile kg 3.30 774 2,554.20 388 1,280.40
v) 20mm Diameter High Tensile kg 3.30 82 270.60 150 495.00
vi) 25mm Diameter High Tensile kg 3.30 1,079 3,560.70 272 897.60
g) Fwk to side of column m2 30.00 110 3,300.00 97 2,910.00
h) Fwk to side of beam m2 30.00 178 5,340.00 129 3,870.00
j) Fwk to side of roof beam m2 30.00 188 5,640.00 129 3,870.00
3 Upper floor
a) Slab (Gr 30) m3 255.00 40 10,200.00 24 6,120.00
b) Reinforcement in upper slab
i) 10mm Diameter High Tensile kg 3.30 2,899 9,566.70 1,789 5,903.70
ii) 16mm Diameter High Tensile kg 3.30 524 1,729.20 0 -
c) Fwk to soffit of suspended slab m2 30.00 253 7,590.00 154 4,620.00
d) Fwk to edge of slab m 7.00 44 308.00 14 98.00
4 Roof
a) Roof Slab m3 255.00 2 510.00 2 510.00
b) A10 wire mesh m2 23.00 12 276.00 12 276.00
c) Fwk to soffit of roof slab m2 30.00 12 360.00 12 360.00
d) Fwk to edge of roof slab m 7.00 15 105.00 15 105.00
e) DPM m2 5.00 12 60.00 12 60.00
f) Pre fabricated light weight roof trusses m2 60.00 258 15,480.00 121 7,260.00
g) Metal deck roofing tiles & accessories m2 45.00 259 11,655.00 122 5,490.00
h) UPVC Gutter including accessories m 50.00 5 250.00 3 150.00
j) R.C Gutter including accessories m2 50.00 7 350.00 4 200.00
k) RWDP & accessories m 35.00 8 280.00 6 210.00
5 Staircase
a) RC Staircase Flgt 4,000.00 2 8,000.00 2 8,000.00
b) Ceramic tiles m2 65.00 20 1,300.00 20 1,300.00
c) Skirting m 6.50 28 182.00 28 182.00
d) M.s. railing m 200.00 18 3,600.00 18 3,600.00
6 External Wall
a) 110mm thick brickwall including exmet m2 36.00 318 11,448.00 85 3,060.00
b) 230mm thick brick party wall including exmet m2 75.00 100 7,500.00 100 7,500.00
c) 110mm thick DPC m 1.50 43 64.50 15 22.50
d) 230mm thick DPC m 3.00 22 66.00 22 66.00
e) R.C hood m 23.00 88 2,024.00 30 690.00
f) R.C coping m 23.00 182 4,186.00 54 1,242.00
g) Stiffener No 100.00 46 4,600.00 11 1,100.00
7 Internal Wall
a) 110mm thick brickwall including exmet m2 36.00 137 4,932.00 137 4,932.00
b) 110mm thick DPC m 1.50 18 27.00 18 27.00
c) Stiffener No 100.00 17 1,700.00 17 1,700.00
8 Window
a) Lintol m 23.00 36 828.00 11 253.00
b) 1400mm x 1800mm top hung window (W1) No 630.00 2 1,260.00 2 1,260.00
c) 2100mm x 1800mm top hung window (W2) No 950.00 1 950.00 0 -
d) 2800mm x 1800mm top hung window (W3) No 1,260.00 8 10,080.00 1 1,260.00
e) 600mm x 600mm top hung window (W4) No 125.00 4 500.00 4 500.00
CADANGAN MEMBINA 20 UNIT KEDAI PEJABAT 2 TINGKAT DI ATAS LOT 734 - 753, KOMPLEK PERABUT OLAK LEMPIT, MUKIM
TANGJUNG DUA BELAS, DAERAH KUALA LANGAT, SELANGOR DARUL EHSAN
GROSS FLOOR AREA 527.00 m2 328.00 m2
5,672.63 Sq.Ft. 3,530.59 Sq.Ft.
CORNER INTERMEDIATE
ITEM DESCRIPTION UNIT RATE
TOTAL CARRIED FORWARD 259,328.90 156,190.40
10 Wall Finishes
a) Plaster m2 12.00 565 6,780.00 387 4,644.00
b) Ceramic tiles m2 65.00 39 2,535.00 39 2,535.00
c) Paint m2 7.50 565 4,237.50 387 2,902.50
11 Floor Finishes
a) Cement render m2 13.00 485 6,305.00 289 3,757.00
b) Ceramic tiles m2 65.00 13 845.00 13 845.00
c) Skirting m 6.50 13 84.50 13 84.50
d) Non Slip Homogeneous tiles m2 80.00 2 160.00 2 160.00
e) Water proofing m2 30.00 15 450.00 15 450.00
12 Ceiling Finishes
a) Skim Coat m2 9.00 242 2,178.00 139 1,251.00
b) Paint m2 7.50 242 1,815.00 139 1,042.50
c) Plaster board m2 50.00 12 600.00 12 600.00
d) Asbestos free ceiling m2 30.00 246 7,380.00 153 4,590.00
13 External Finishes
Wall Finishes
a) Plaster m2 12.00 706 8,472.00 216 2,592.00
b) Paint m2 8.00 706 5,648.00 216 1,728.00
c) Groove line m 5.00 25 125.00 25 125.00
Floor Finishes
a) Cement render m2 13.00 27 351.00 24 312.00
Ceiling Finishes
a) Skim coat m2 9.00 22 198.00 19 171.00
b) Paint m2 8.00 22 176.00 19 152.00
c) Asbestos free ceiling m2 30.00 5 150.00 5 150.00
CORNER INTERMEDIATE
16
ITEM Sundries DESCRIPTION UNIT RATE
a) Metal screen m2 200.00 11 2,200.00 11 2,200.00
b) House numbering plate No 50.00 8 400.00 32 1,600.00
ELMENTAL
ITEM DESCRIPTION UNIT RATE QTY AMOUNT (RM)
AMOUNT (RM)
INFRASTRUCTURE WORKS
2 ROAD 692,885.00
a) Road works M2 75.00 7,654 574,050.00
b) Road kerb M 40.00 450 18,000.00
c) Extra for kerb with outlet NO 20.00 75 1,500.00
d) Scupper drain M 35.00 150 5,250.00
e) 100mm wide center line M 3.00 395 1,185.00
f) 150mm wide edge line M 4.50 280 1,260.00
g) 300mm wide stop line M 4.50 20 90.00
h) Parking line M 6.00 2,865 17,190.00
j) OKU logo NO 600.00 4 2,400.00
k) Staright arrow NO 70.00 16 1,120.00
l) Turning arrow NO 70.00 2 140.00
m) Stop Signage NO 600.00 1 600.00
n) Interlocking pavement for walkway M2 100.00 545 54,500.00
p) Motocycle Lock LS - - 10,000.00
q) Mirror NO 300.00 2 600.00
r) OKU ramp and railing LS - - 5,000.00
3 SEWARAGE 34,050.00
a) 230mm Diameter VCP Pipe M 150.00 107 16,050.00
b) Manhole NO 3,000.00 4 12,000.00
c) Allow all cost for discharge 225mm VCP to nearby existing
mainhole ITEM - 3,000.00
d) Testing ITEM - 3,000.00
ELMENTAL
ITEM DESCRIPTION UNIT RATE QTY AMOUNT (RM)
AMOUNT (RM)
B/F 1,048,105.00
TOTAL #REF!
CADANGAN MEMBINA 20 UNIT KEDAI PEJABAT 2 TINGKAT DI ATAS LOT 734 - 753, KOMPLEK PERABUT OLAK LEMPIT, MUKIM TANGJUNG DUA
BELAS, DAERAH KUALA LANGAT, SELANGOR DARUL EHSAN
1 PRELIMINARIES 6% 431,708.12
3 BUILDING WORKS
5 INFRASTRUCTURE COST
Add
Contingencies (5% of Construction Cost) 380,000.00
GST (6% of Construction Cost) 518,000.00
1
CADANGAN MEMBINA 20 UNIT KEDAI PEJABAT 2 TINGKAT DI ATAS LOT 734 - 753, KOMPLEK PERABUT OLAK LEMPIT, MUKIM TANGJUNG DUA BELAS, DAERAH KUALA LANGAT, SELANGOR
DARUL EHSAN
PRELIMINARY COSTING
Lot Area : (sft) 2,654.01 1,752.49 38,656 sft (Overall Lot Area)
No of Unit 20 4 16
Floor Area (Gross - GFA) : (sft) 5,673.00 3,531.00 79,188.00 sft (Overall GFA)
Cost/Unit Cost/Unit
1.0 CONSTRUCTION WORKS
1.1 Preliminaries 431,708.12 5.45 30,917.85 19,243.95 6% from Item1.2,1.3 and 1.4
4.0 Additional : 14% Overhead and Marketing from (B) 1,118,247.00 79,510.00 50,020.00