Estimate

CADANGAN PINDAAN & TAMBAHAN MASJID ABDUL RAHMAN PUTRA AL-HAJ YAN KECIL SEDIAADA DI YAN KECIL,
KEDAH DARUL AMAN.

BIL
1
DESCRIPTION
DEMOLITION WORK
Demolition work
UNIT
QTY
RATE
L/S
25,000.00
TOTAL TO SUMMARY
2
a.
b.
c.
d.
e.
f.
g.
h.
PILING WORKS
150mm x 150mm R.C pile
Mobilization and site organisation
Supply, deliver and unload
- Initial piles in 6.00m length.
- Extention piles in 6.00m length.
Handle, transport and pitch
Driving
Insitu extension joint
Cut off and strip head
Testing of piles
- First load test
- Subsequent load test
PDA test
25,000.00
L/S
7,000.00
M
M
774.00
3,096.00
27.00
27.00
20,898.00
83,592.00
M
M
774.00
3,096.00
0.80
0.80
619.20
2,476.80
M
M
NO
NO
774.00
3,096.00
516.00
129.00
5.00
5.00
10.00
35.00
3,870.00
15,480.00
5,160.00
4,515.00
NO
NO
NO
2.00
2.00
2.00
4,000.00
3,000.00
800.00
8,000.00
6,000.00
1,600.00
TOTAL TO SUMMARY
3
WORK BELOW LOWEST FLOOR FINISH
a.
Excavation to reduce level

Average 450mm deep at apron
Pad Footing
Exc. not exceeding 1.50m
50mm thk. Lean concrete
Concrete
Formwork
Rebar
Column Stump
Concrete
Formwork
Rebar
Ground Beam
Excavate trench
Concrete
Formwork
Rebar
Ground Floor Slab ;
150mm thk Concrete slab
50mm thk. Lean conc
150mm thk. Hardcore
DPM
BRC
- A8
- B6
Apron Slab
50mm thk. Lean conc
150mm thk. Hardcore
DPM
BRC
Formwork ; 150mm high
Antitermite treatment
Perimeter drain.
225mm dia. Half round P.C. Drain
b.
c.
d.
e.
f.
g.
h.
TOTAL TO SUMMARY
AMOUNT
159,211.00
M2
115.00
3.00
345.00
M3
M2
M3
M2
KG
39.00
30.00
17.00
76.00
1,513.00
12.00
10.00
280.00
30.00
3.20
468.00
300.00
4,760.00
2,280.00
4,841.60
M3
M2
KG
6.00
49.00
1,248.00
280.00
30.00
3.20
1,680.00
1,470.00
3,993.60
M3
M2
M3
M2
KG
52.00
81.00
48.00
484.00
9,984.00
12.00
10.00
280.00
30.00
3.20
624.00
810.00
13,440.00
14,520.00
31,948.80
M2
M2
M2
M2
760.00
760.00
760.00
760.00
42.00
10.00
12.00
6.00
31,920.00
7,600.00
9,120.00
4,560.00
M2
M2
760.00
304.00
19.00
17.00
14,440.00
5,168.00
M2
M2
M2
M2
M2
M
M2
115.00
115.00
115.00
115.00
115.00
114.00
875.00
42.00
10.00
12.00
6.00
19.00
4.50
5.00
4,830.00
1,150.00
1,380.00
690.00
2,185.00
513.00
4,375.00
200.00
25.00
5,000.00
174,412.00
KEDAH DARUL AMAN.
BIL
DESCRIPTION
FRAME
a.
Column
Concrete - Grade 30
Formwork
Rebar
Roof Beam
Concrete - Grade 30
Formwork
Rebar
Upper roof beam
Concrete - Grade 30
Formwork
Rebar
Roof Beam - Dome
Concrete - Grade 30
Formwork
Rebar
Ring beam
Concrete - Grade 30
Formwork
Rebar
b.
c.
5
a.
b.
c.
UNIT
QTY
RATE
M3
M2
KG
53.00
401.00
11,024.00
280.00
30.00
3.20
14,840.00
12,030.00
35,276.80
M3
M2
KG
31.00
359.00
6,820.00
280.00
30.00
3.20
8,680.00
10,770.00
21,824.00
M3
M2
KG
15.00
116.00
3,300.00
280.00
30.00
3.20
4,200.00
3,480.00
10,560.00
M3
M2
KG
5.00
38.00
1,100.00
280.00
30.00
3.20
1,400.00
1,140.00
3,520.00
M3
M2
KG
2.00
25.00
440.00
280.00
30.00
3.20
560.00
750.00
1,408.00
TOTAL TO SUMMARY
ROOF CONSTRUCTION
Roof Structure & Finishes
M.S. Structure
Metal deck Roof tile with polyuthrene ( PU )
Chicken wire netting
450mm girth G.I flashing.
Ditto painting general surfaces G.I flashing
250mm wide x 25mm thk. Fascia board
Ditto painting
Ridge & hip Capping
AMOUNT
130,438.80
M2
M2
M2
M
M
M
M
M
800.00
800.00
800.00
83.00
38.00
112.00
112.00
46.00
95.00
80.00
8.00
37.00
8.00
18.00
5.00
45.00
76,000.00
64,000.00
6,400.00
3,071.00
304.00
2,016.00
560.00
2,070.00
M2
M2
M2
M2
M2
M
M
174.00
174.00
174.00
73.00
174.00
16.00
0.40
250.00
25.00
19.00
17.00
30.00
7.00
12.00
43,500.00
4,350.00
3,306.00
1,241.00
5,220.00
112.00
4.80
R.C Flat roof

150mm thk concrete slab - Grade 25
Water proofing
BRC A8
BRC B6
Formwork
Scupper drain - 75mm wide
Scour pipe - 50mm dia. Upvc pipe
Parapet wall
Concrete - Grade 25
Formwork
Rebar
RWDP
110mm dia. UPVC RWDP
Dome cover
Shoes
M3
M2
KG
3.00
18.00
447.00
250.00
30.00
3.20
750.00
540.00
1,430.40
M
NO
NO
34.00
6.00
6.00
30.00
9.00
9.00
1,020.00
54.00
54.00
Dome
M.S. Structure
Alum. Dome cover
Painting
450mm girth G.I flashing.
Moon
M2
M2
M2
M
NO
109.00
109.00
109.00
23.00
1.00
95.00
90.00
20.00
37.00
500.00
10,355.00
9,810.00
2,180.00
851.00
500.00
TOTAL TO SUMMARY
6
WALL
a.
External wall
Decorative brick railing - 900mm high
Painting
Brickwall 115mm thk
TOTAL TO SUMMARY
239,699.20
M
M
M2
80.00
80.00
7.00
250.00
10.80
35.00
20,000.00
864.00
245.00
21,109.00
KEDAH DARUL AMAN.
BIL
7
a.
DESCRIPTION
WINDOW
Alumn. Frame
Fixed window - 6864mm x 741mm high
Lintol window 125mm x 200mm
UNIT
NO
M
QTY
4.00
29.00
RATE
1,300.00
30.00
TOTAL TO SUMMARY
AMOUNT
5,200.00
870.00
6,070.00
WALL FINISHES
a.
External Finishes
Painting
Wall tile
Plastering
M2
M2
M2
154.00
5.00
7.00
12.00
70.00
15.00
1,848.00
350.00
105.00
Internal Finishes
Painting
Plastering column
M2
M2
583.00
400.00
12.00
15.00
6,996.00
6,000.00
b.
9
a.
b.
TOTAL TO SUMMARY
FLOOR FINISHES
15,299.00
External Finishes
Cement Rendered ; apron slab
M2
115.00
15.00
1,725.00
Internal Finishes
Homogenous tile - 450mm x 450mm
M2
760.00
80.00
60,800.00
TOTAL TO SUMMARY
10
CEILING FINISHES
a.
External Finishes
UAC asbestos free ceiling
Skim coat
Internal Finishes
- UAC asbestos free ceiling
b.
62,525.00
M2
M2
115.00
13.50
45.00
4.00
5,175.00
54.00
M2
962.00
45.00
43,290.00
TOTAL TO SUMMARY
11
SANITARY FITTING
Floor Trap
Water Tap
48,519.00
NO
NO
1.00
6.00
20.00
40.00
TOTAL TO SUMMARY
12
BUILDING WORK IN CONNECTION

450mm x 200mm high Concrete ablution including
formwork, reinforcement and finishes.
TOTAL TO SUMMARY
20.00
240.00
260.00
5.00
100.00
500.00
500.00
CADANGAN PINDAAN & TAMBAHAN MASJID ABDUL RAHMAN PUTRA AL-HAJ YAN KECIL SEDIAADA
DI YAN KECIL, KEDAH DARUL AMAN.
SUMMARY OF BUILDING COST
MASJID
AREA OF BUILDING :DESCRIPTION
BIL
AMOUNT ( RM )
DEMOLITION WORKS
25,000.00
PILING WORKS
159,211.00
174,412.00
FRAME
130,438.80
ROOF CONSTRUCTION
239,699.20
WALL
DOOR & WINDOW
WALL FINISHES
15,299.00
FLOOR FINISHES
62,525.00
10
CEILING FINISHES
48,519.00
11
SANITARY FITTING
260.00
12
BUILDING WORK IN CONNECTION
500.00
21,109.00
TOTAL AMOUNT
6,070.00
883,043.00
KEDAH DARUL AMAN.
WALKWAY
BIL
DESCRIPTION
a.
Excavation to reduce level

Average 450mm deep at walkway
Pad Footing
Exc. not exceeding 1.50m
Concrete
Formwork
Rebar
Ground Beam
Excavate trench
Concrete
Formwork
Rebar
Ground Floor Slab ;
50mm thk. Lean conc
150mm thk. Hardcore
DPM
BRC
Antitermite treatment
Perimeter drain.
225mm dia. Half round P.C. Drain
b.
c.
d.
e.
f.
UNIT
QTY
RATE
M2
35.00
3.00
105.00
M3
M2
M3
M2
KG
1.00
1.00
1.00
5.00
89.00
12.00
10.00
280.00
30.00
3.20
12.00
10.00
280.00
150.00
284.80
M3
M2
M3
M2
KG
1.00
5.00
1.00
14.00
208.00
12.00
10.00
280.00
30.00
3.20
12.00
50.00
280.00
420.00
665.60
M2
M2
M2
M2
M2
M2
35.00
35.00
35.00
35.00
35.00
35.00
42.00
10.00
12.00
6.00
19.00
5.00
1,470.00
350.00
420.00
210.00
665.00
175.00
23.00
25.00
575.00
TOTAL TO SUMMARY
2
FRAME
a.
Column
150mm dia. m.s column
Painting
3
a.
4
a.
6,134.40
M
M2
24.00
12.00
90.00
15.00
TOTAL TO SUMMARY
ROOF CONSTRUCTION
Roof Structure & Finishes
M.S. Structure
Poly-carbonate roofing sheet
TOTAL TO SUMMARY
2,160.00
180.00
2,340.00
M2
M2
41.00
41.00
95.00
130.00
TOTAL TO SUMMARY
FLOOR FINISHES
External Finishes
Cement Rendering
AMOUNT
3,895.00
5,330.00
9,225.00
M2
35.00
15.00
525.00
525.00
CADANGAN PINDAAN & TAMBAHAN MASJID ABDUL RAHMAN PUTRA AL-HAJ YAN KECIL SEDIAADA
DI YAN KECIL, KEDAH DARUL AMAN.
SUMMARY OF BUILDING COST
WALKWAY
AREA OF BUILDING :DESCRIPTION
BIL
AMOUNT ( RM )
6,134.40
FRAME
2,340.00
ROOF CONSTRUCTION
9,225.00
FLOOR FINISHES
TOTAL AMOUNT
525.00
18,224.40
CADANGAN PINDAAN & TAMBAHAN MASJID ABDUL RAHMAN PUTRA AL-HAJ YAN KECIL
SEDIAADA DI YAN KECIL, KEDAH DARUL AMAN.
SUMMARY OF COST ESTIMATE
MASJID
BIL
DESCRIPTION
UNIT QTY
RATE
AMOUNT
PRELIMINARIES - Say 5%
BUILDING WORKS ( Refer to summary of building )
WALKWAY ( Refer to summary of building )
18,224.40
EXTERNAL WORKS
a) Resurfaces Premix
b ) Fencing & gate
4,000.00
10,000.00
55,313.37
883,043.00
MECHANICAL & ELECTRICAL WORK ( say )
191,000.00
TOTAL CONSTRUCTION COST
1,161,580.77

Estimate

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Estimate

Uploaded by

Copyright:

Available Formats

CADANGAN PINDAAN & TAMBAHAN MASJID ABDUL RAHMAN PUTRA AL-HAJ YAN KECIL SEDIAADA DI YAN KECIL,

KEDAH DARUL AMAN.

WORK BELOW LOWEST FLOOR FINISH

Excavation to reduce level

R.C Flat roof

BUILDING WORK IN CONNECTION

AREA OF BUILDING :DESCRIPTION

WORK BELOW LOWEST FLOOR FINISH

DOOR & WINDOW

BUILDING WORK IN CONNECTION

WORK BELOW LOWEST FLOOR FINISH

Excavation to reduce level

AREA OF BUILDING :DESCRIPTION

WORK BELOW LOWEST FLOOR FINISH

BUILDING WORKS ( Refer to summary of building )

WALKWAY ( Refer to summary of building )

MECHANICAL & ELECTRICAL WORK ( say )

TOTAL CONSTRUCTION COST

You might also like