Cost Control Spreadsheet - Blk A
This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA
Overview
Download & View Cost Control Spreadsheet - Blk A as PDF for free.
More details
- Words: 6,241
- Pages: 16
PROJEK RUNDING TERUS SEKOLAH SECARA REKA DAN BINA SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR KONTRAKTOR TURNKEY : BAKTI INSANI SDN BHD ACADEMIC BLOCK TENDER REF
ELEMENT/DESCRIPTION
AMOUNT (RM)
BUDGET TOTAL LAB.
TOTAL MATL
TOTAL
MARGIN
ACTUAL TOTAL TOTAL SUBTOTAL LABOUR MATERIAL RATE
TOTAL AMOUNT
SUMMARY 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
Piling works Work Below Lowest Floor Level Frame Upper Floor Construction Roof and roof covering Staircases External wall Internal wall and partition Door and window Floor finishes Wall finishes Ceiling finishes Sanitary appliances Apron and perimeter drain Internal signages
208,705.00 170,209.15 453,962.25 254,725.00 226,331.00 81,211.40 74,394.00 23,564.00 284,360.00 43,494.00 115,472.00 94,845.00 79,380.00 37,818.50 30,000.00 TOTAL
2,178,471.30
234,235.00 46,266.14 125,603.40 73,902.75 28,552.60 13,496.53 15,765.20 6,255.10 17,116.60 18,110.00 42,075.00 50,781.70 7,506.50 679,666.52
11,300.00 99,705.85 235,355.75 145,125.70 143,771.70 48,890.90 50,765.00 15,306.00 144,707.00 20,492.50 45,332.80 20,875.50 61,050.00 19,033.75 25,000.00 1,086,712.45
245,535.00 145,971.99 360,959.15 219,028.45 172,324.30 62,387.43 66,530.20 21,561.10 161,823.60 38,602.50 87,407.80 71,657.20 61,050.00 26,540.25 25,000.00 1,766,378.97
(36,830.00) 24,237.16 93,003.10 35,696.55 54,006.70 18,823.97 7,863.80 2,002.90 122,536.40 4,891.50 28,064.20 23,187.80 18,330.00 11,278.25 5,000.00 412,092.33
24,768.58
110,915.33
177,560.46 34,448.00
177,560.46 170,131.90 -
24,768.58
110,915.33
212,008.46
347,692.36
ACADEMIC BLOCK PILING TENDER REF 1 A B C
ELEMENT/DESCRIPTION
PILING WORKS Mobilisation equipments & demobilisation Setting out,piling record & as-built drawings Supply PC G45 250mm x 250mm piles 12m starter 12m extension 9m extension D Handle,transport and pitch for 250mm x 250mm piles E Drive only for 250mm x 250mm piles F Jointing/extension for 250mm x 250mm piles G Cut off pile head for 250mm x 250mm piles Chainsaw Hacking H Preliminary testing I Subsequent testing Sub-total
UNIT QTY
LS LS M No No No No M No No No No No No
1 1 4515
RATE
32.00
AMOUNT (RM)
2,000.00 1,000.00 144,480.00
BUDGET LAB. RATE MATL. RATE
1,800.00 9,500.00 40.00
TOTAL LAB.
180,600.00
ACTUAL TOTAL MATL
1,800.00 9,500.00 -
TOTAL
QTY
1,800.00 LS 9,500.00 LS 180,600.00 156 222 32
430 4515 215 215
2 2
6.00 8.00 15.00 20.00
4,500.00 3,000.00
2,580.00 36,120.00 3,225.00 4,300.00
9,000.00 6,000.00 208,705.00
9.00 6.00 20.00 25.00
3,500.00 3,000.00
3,870.00 27,090.00 4,300.00 5,375.00
7,000.00 6,000.00 234,235.00 11,300.00
-
-
3,870.00 27,090.00 4095.5 4,300.00 201 5,375.00 42 237 7,000.00 6,000.00 245,535.00
LABOUR
MATERIAL
GROSS
TOTAL RATE
AMOUNT
4,000.00 5,227.00
4,000.00 5,227.00
309.00 320.00 278.78
48,204.00 71,040.00 8,920.96 28,668.50 4,221.00 1,470.00 4,740.00 1,069.00
7.00 21.00 35.00 20.00 1,069.00
177,560.46
REMARKS
PROFIT BUDGET PROFIT ACTUAL
200.00 (8,500.00) (36,120.00) (1,290.00) 9,030.00 (1,075.00) (1,075.00) 2,000.00 (36,830.00)
(2,000.00) (4,227.00) 144,480.00 (48,204.00) (71,040.00) (8,920.96) 2,580.00 7,451.50 (996.00) 4,300.00 (1,470.00) (4,740.00) 7,931.00 6,000.00 rate incl. In prelim. 31,144.54 test
BLOK AKADEMIK TENDER REF
ELEMENT/DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
BUDGET LAB. RATE
MATL. RATE
TOTAL LAB.
TOTAL MATL
ACTUAL TOTAL
MARGIN
QTY W/DONE LAB. RATE
MATE. RATE
SUB RATE
TOTAL LAB.
TOTAL MATL
TOTAL SUB RATE
TOTAL
BLOK AKADEMIK TENDER REF
2 A B C D E F G H I J
K L
M N
O P Q R S T
ELEMENT/DESCRIPTION
WORK BELOW LOWEST FLOOR LEVEL Exc. oversite 250mm deep Exc. pile caps/footing not exc. 1.50m deep Ditto exc. 3.00m deep Exc. for ground beam ditto 150mm thick hardcore 50mm thick lean concrete G15 beneath pile cap 50mm ditto ground beam VRC G25 in pile cap/pad footing Ditto Column stumps Ditto ground beam VRC G30 in pile cap/pad footing Ditto Column stumps Ditto 125mm thick in ground floor slab Reinforcement bar in pile cap/footing Y16 R10 Ditto in column stumps Ditto in ground beam Y16 Y20 Y25 BRC B6 in floor slab BRC A10 in floor slab Sawn formwork to sides of pile cap/footing Ditto column stump Ditto ground beam 0.25mm thick damp proof membrance Prepare and apply termite treatment Sub-total
UNIT
M2 M3 M3 M3 M2 M2 M2 M3 M3 M3 M3 M3 M2 Kg Kg Kg Kg Kg Kg Kg Kg M2 M2 M2 M2 M2 M2 M2
QTY
RATE
AMOUNT (RM)
BUDGET LAB. RATE
1586 195 2 107 1586 130 241 15 11 145
2.50 8.50 10.00 8.50 8.50 7.00 7.00 185.00 185.00 185.00
3,965.00 1,657.50 20.00 909.50 13,481.00 910.00 1,687.00 2,775.00 2,035.00 26,825.00
8.00 8.00 8.00 2.50 1.30 1.30 28.60 28.60 28.60
1586 1908
18.50 1.85
29,341.00 3,529.80
4451 8508
1.85 1.85
1586 211 107 1140 1586 1586
MATL. RATE
2.00
TOTAL LAB.
TOTAL MATL
ACTUAL TOTAL
MARGIN
5.70 5.50 5.50 122.10 122.10 122.10
1,560.00 16.00 856.00 3,965.00 169.00 313.30 429.00 314.60 4,147.00
3,172.00 9,040.20 715.00 1,325.50 1,831.50 1,343.10 17,704.50
3,172.00 1,560.00 16.00 856.00 13,005.20 884.00 1,638.80 2,260.50 1,657.70 21,851.50
793.00 97.50 4.00 53.50 475.80 26.00 48.20 514.50 377.30 4,973.50
3.60 0.32
15.30 1.15
5,709.60 610.56
24,265.80 2,194.20
29,975.40 2,804.76
(634.40) 725.04
8,234.35 15,739.80
0.32 0.32
1.15 1.15
1,424.32 2,722.56
5,118.65 9,784.20
6,542.97 12,506.76
1,691.38 3,233.04
12.00
19,032.00
1.10
7.20
1,744.60
11,419.20
13,163.80
5,868.20
24.00 24.00 24.00 2.00 1.20
5,064.00 2,568.00 27,360.00 3,172.00 1,903.20 170,209.15
13.00 13.00 13.00 0.50 1.60
7.00 7.00 7.00 1.00
2,743.00 1,477.00 4,220.00 844.00 1,391.00 749.00 2,140.00 428.00 14,820.00 7,980.00 22,800.00 4,560.00 793.00 1,586.00 2,379.00 793.00 2,537.60 2,537.60 (634.40) 46,266.14 99,705.85 145,971.99 24,237.16
QTY W/DONE LAB. RATE
1,586.00 195.00 2.00 107.00 1,380.00 140.00 220.00 176.00 103.59 11.00 1,672.00 3,683.00 375.00 624.00 720.00 20,884.00 1,560.00 211.00 107.00 1,218.00 1,586.00 1,586.00
2.00 2.00 2.00 23.50 23.50 23.50 2.95 0.29 0.29 0.29 0.29 0.29 1.00 0.30 -
MATE. RATE
2.10 5.50 5.50 111.00 117.50 117.50 14.69 1.12 1.19 1.12 1.12 1.12 10.87 1.23 -
SUB RATE
2.00 6.00 8.00 8.00 18.00 18.00 18.00 1.00
TOTAL LAB.
TOTAL MATL
TOTAL SUB RATE
TOTAL
3,172.00 3,172.00 1,170.00 1,170.00 16.00 16.00 856.00 856.00 2,760.00 2,898.00 5,658.00 280.00 770.00 1,050.00 440.00 1,210.00 1,650.00 4,136.00 19,536.00 23,672.00 2,434.37 12,171.83 14,606.19 258.50 1,292.50 1,551.00 4,932.40 24,561.68 29,494.08 1,049.66 4,139.69 5,189.35 106.88 445.88 552.75 177.84 698.88 876.72 205.20 809.28 1,014.48 5,951.94 23,473.62 29,425.56 1,560.00 16,957.20 18,517.20 3,798.00 3,798.00 1,926.00 1,926.00 21,924.00 21,924.00 475.80 1,950.78 2,426.58 1,586.00 1,586.00 24,768.58 110,915.33 34,448.00 170,131.90
BLOK AKADEMIK (B,C & D) TENDER
BUDGET
ACTUAL BLOK B
REF.
1 A B C D E F G H I J
K L
M N
O P Q R S T
ELEMENT/DESCRIPTION
WORK BELOW LOWEST FLOOR LEVEL Exc. oversite 250mm deep Exc. pile caps/footing not exc. 1.50m deep Ditto exc. 3.00m deep Exc. for ground beam ditto 150mm thick hardcore 50mm thick lean concrete G15 beneath pile cap 50mm ditto ground beam VRC G25 in pile cap/pad footing Ditto Column stumps Ditto ground beam VRC G30 in pile cap/pad footing Ditto Column stumps Ditto 125mm thick in ground floor slab Reinforcement bar in pile cap/footing Y16 R10 Reinforcement in column stumps Reinforcement in ground beam Y16 Y20 Y25 R10 BRC B6 in floor slab BRC A10 in floor slab Sawn formwork to sides of pile cap/footing Ditto column stump Ditto ground beam 0.25mm thick damp proof membrance Prepare and apply termite treatment Sub-total
UNIT BLOC K BLOC K BLO CK B C D
M2 M3 M3 M3 M2 M2 M2 M3 M3 M3 M3 M3 M2 Kg kg kg Kg Kg Kg Kg Kg Kg M2 M2 M2 M2 M2 M2 M2
T OTAL QTY
RATE
AMOUNT
BLOC K B
BL OC K BL OC K C D
T OTAL QTY
LAB. RATE
698 86 1 47 698 57 106 7 5 64
603 74 1 41 603 50 92 5 4 55
285 35 19 285 23 43 3 2 26
1,586 195 2 107 1,586 130 241 15 11 145
2.50 8.50 10.00 8.50 8.50 7.00 7.00 185.00 185.00 185.00
3,965.00 1,657.50 20.00 909.50 13,481.00 910.00 1,687.00 2,775.00 2,035.00 26,825.00
698 86 1 47 698 57 106 7 5 64
603 74 1 41 603 50 92 5 4 55
285 35 19 285 23 43 3 2 26
1,586 195 2 107 1,586 130 241 15 11 145
8.00 8.00 8.00 2.50 1.30 1.30 28.60 28.60 28.60
698 840
603 726
285 344
1,586 1,910
18.50 1.85
29,341.00 3,533.50
698 840
603 726
285 344
1,586 1,910
1,958 3,744
1,690 3,233
801 1,531
4,449 8,508
1.85 1.85
8,230.65 15,739.80
1,958 3,744
1,690 3,233
801 1,531
4,449 8,508
MATE. RATE
2.00
T OTAL LAB
TOT AL MATT
TOTAL
MARGIN QTY
5.70 5.50 5.50 122.10 122.10 122.10
1,560.00 16.00 856.00 3,965.00 169.00 313.30 429.00 314.60 4,147.00
3,172.00 9,040.20 715.00 1,325.50 1,831.50 1,343.10 17,704.50
3,172.00 1,560.00 16.00 856.00 13,005.20 884.00 1,638.80 2,260.50 1,657.70 21,851.50
793.00 97.50 4.00 53.50 475.80 26.00 48.20 514.50 377.30 4,973.50
3.60 0.32
15.30 1.15
5,709.60 611.20
24,265.80 2,196.50
29,975.40 2,807.70
(634.40) 725.80
0.32 0.32
1.15 1.15
1,423.68 2,722.56
5,116.35 9,784.20
6,540.03 12,506.76
1,690.62 3,233.04
698
603
285
1,586
12.00
19,032.00
698
603
285
1,586
1.10
7.20
93 47 502 698 698
80 41 433 603 603
38 19 205 285 285
211 107 1,140 1,586 1,586
24.00 24.00 24.00 2.00 1.20
5,064.00 2,568.00 27,360.00 3,172.00 1,903.20 170,209.15
93 47 502 698 698
80 41 433 603 603
38 19 205 285 285
211 107 1,140 1,586 1,586
13.00 13.00 13.00 0.50 1.60
7.00 7.00 7.00 1.00
1,744.60
11,419.20
13,163.80
BLOK C
% QTY W/DONE W/DONE
QTY
BLOK D
% QTY W/DONE W/DONE
QTY
% W/DON E
%x W/DONE
698.00 86.00 1.00 47.00 620.00 60.00 100.00 108.00 43.24 5.00 928.00
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
698.00 86.00 1.00 47.00 620.00 60.00 100.00 108.00 43.24 5.00 928.00
603.00 74.00 1.00 41.00 510.00 60.00 80.00 48.00 41.35 4.00 512.00
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
603.00 74.00 1.00 41.00 510.00 60.00 80.00 48.00 41.35 4.00 512.00
285.00 35.00 19.00 250.00 20.00 40.00 20.00 19.00 2.00 232.00
100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
285.00 35.00 19.00 250.00 20.00 40.00 20.00 19.00 2.00 232.00
1,645.00 165.00
100% 100%
1,645.00 165.00
1,228.00 124.00
100% 100%
1,228.00 124.00
810.00 86.00
100% 100%
810.00 86.00
720.00 10,355.00 2,727.00
100% 100% 100%
720.00 10,355.00 2,727.00
249.00 7,995.00 1,855.00
100% 100% 100% 100%
249.00 7,995.00 1,855.00
375.00 2,534.00 441.00
100% 100% 100% 100%
375.00 2,534.00 441.00
813.00 93.00 47.00 580.00 698.00 698.00
100% 100% 100% 100% 100% 100%
813.00 93.00 47.00 580.00 698.00 698.00
513.00 80.00 41.00 433.00 603.00 603.00
100% 100% 100% 100% 100% 100%
513.00 80.00 41.00 433.00 603.00 603.00
234.00 38.00 19.00 205.00 285.00 285.00
100% 100% 100% 100% 100% 100%
234.00 38.00 19.00 205.00 285.00 285.00
5,868.20
2,743.00 1,477.00 4,220.00 844.00 1,391.00 749.00 2,140.00 428.00 14,820.00 7,980.00 22,800.00 4,560.00 793.00 1,586.00 2,379.00 793.00 2,537.60 2,537.60 (634.40) 46,266.14 99,705.85 145,971.99 24,237.16
GROSS PROFIT PROFIT BUDGET ACTUAL
QUANTITY
TOTAL QTY
LAB. RATE
W/DONE
1,586.00 195.00 2.00 107.00 1,380.00 140.00 220.00 176.00 103.59 11.00 1,672.00 3,683.00 375.00 624.00 720.00 20,884.00 5,023.00 1,560.00 211.00 107.00 1,218.00 1,586.00 1,586.00
1,586.00 195.00 2.00 107.00 1,380.00 140.00 220.00 176.00 103.59 11.00 1,672.00 3,683.00 375.00 624.00 720.00 20,884.00 5,023.00 1,560.00 211.00 107.00 1,218.00 1,586.00 1,586.00
2.00 2.00 2.00 23.50 23.50 23.50 2.95 0.29 0.29 0.29 0.29 0.29 0.29 1.00 0.30 -
MATE. RATE
2.10 5.50 5.50 111.00 117.50 117.50 14.69 1.12 1.19 1.12 1.12 1.12 1.19 10.87 1.23 -
SUB RATE
2.00 6.00 8.00 8.00 18.00 18.00 18.00 1.00
TOTAL LAB. RATE
2,760.00 280.00 440.00 4,136.00 2,434.37 258.50 4,932.40 1,049.66 106.88 177.84 205.20 5,951.94 1,456.67 1,560.00 475.80 26,225.25
TOTAL MATE. RATE
TOTAL SUB. RATE
2,898.00 770.00 1,210.00 19,536.00 12,171.83 1,292.50 24,561.68 4,139.69 445.88 698.88 809.28 23,473.62 5,977.37 16,957.20 1,950.78 116,892.70
3,172.00 1,170.00 16.00 856.00 3,798.00 1,926.00 21,924.00 1,586.00 34,448.00
REMARKS
TOTAL AMOUNT
3,172.00 1,170.00 16.00 856.00 5,658.00 1,050.00 1,650.00 23,672.00 14,606.19 1,551.00 29,494.08 5,189.35 552.75 876.72 1,014.48 29,425.56 7,434.04 18,517.20 3,798.00 1,926.00 21,924.00 2,426.58 1,586.00 177,565.94
793.00 97.50 4.00 53.50 475.80 26.00 48.20 514.50 377.30 4,973.50 (634.40) 725.80 1,690.62 3,233.04 5,868.20 844.00 428.00 4,560.00 793.00 (634.40) 24,237.16
793.00 487.50 4.00 53.50 7,823.00 (140.00) 37.00 2,775.00 2,035.00 3,153.00 (14,606.19) (1,551.00) (153.08) 3,533.50 (5,189.35) (552.75) 8,230.65 15,739.80 (876.72) (1,014.48) (29,425.56) (7,434.04) 19,032.00 (18,517.20) 1,266.00 642.00 5,436.00 745.42 317.20 (7,356.79)
BLOK AKADEMIK (B,C & D) TENDER
BUDGET
ACTUAL BLOK B
REF.
6 A B C D E F G
ELEMENT/DESCRIPTION
STAIRCASES AND FINISHES VRC G25 in staircase Ditto in landing beam Ditto in landing slab Reinforcement in staircase Ditto in landing beam Ditto in landing slab Sawn formwork to sloping soffit of staircase
UNIT BLOC K BLOC K BLO CK B C D
M3 M3 M3 KG KG KG M2
8 2 71 1,513 911 3,245 46
7 2 61 1,307 787 2,802 40
3 1 29 619 373 1,327 19
T OTAL QTY
18 5 161 3,439 2,071 7,374 105
RATE
185.00 185.00 185.00 1.85 1.85 1.85 24.00
AMOUNT
3,330.00 925.00 29,785.00 6,362.15 3,831.35 13,641.90 2,520.00
BLOC K B
8 2 71 1,513 911 3,245 46
BL OC K BL OC K C D
7 2 61 1,307 787 2,802 40
3 1 29 619 373 1,327 19
T OTAL QTY
18 5 161 3,439 2,071 7,374 105
LAB. RATE
26.00 26.00 26.00 0.32 0.32 0.32 13.00
MATE. RATE
111.00 111.00 111.00 1.15 1.15 1.15 7.00
T OTAL LAB
468.00 130.00 4,186.00 1,100.48 662.72 2,359.68 1,365.00
TOT AL MATT
1,998.00 555.00 17,871.00 3,954.85 2,381.65 8,480.10 735.00
TOTAL
MARGIN QTY
2,466.00 685.00 22,057.00 5,055.33 3,044.37 10,839.78 2,100.00
864.00 240.00 7,728.00 1,306.82 786.98 2,802.12 420.00
BLOK C
% QTY W/DONE W/DONE
-
QTY
BLOK D
% QTY W/DONE W/DONE
-
QTY
% W/DON E
GROSS PROFIT PROFIT BUDGET ACTUAL
QUANTITY %x W/DONE
TOTAL QTY
-
-
LAB. RATE
W/DONE
-
MATE. RATE
SUB RATE
TOTAL LAB. RATE
TOTAL MATE. RATE
-
-
TOTAL SUB. RATE
-
TOTAL AMOUNT
-
864.00 240.00 7,728.00 1,306.82 786.98 2,802.12 420.00
3,330.00 925.00 29,785.00 6,362.15 3,831.35 13,641.90 2,520.00
REMARKS
H I J K L
Ditto of landing beam Ditto of landing slab Ditto to undercut of riser Ditto to raking open string Staircases finishes and railing
7 A B C D E
EXTERNAL WALLS 115mm thick common brickwall Damp proof course 6mm bonding ties Mild steel railing 50mm Upvc spout pipe 250mm long
M2 M2 M M Flight
29 71 158 26 4
25 61 136 24 3
12 29 64 13 1
66 161 358 63 8
24.00 24.00 8.00 8.00 1,500.00
1,584.00 3,864.00 2,864.00 504.00 12,000.00 81,211.40
29 71 158 26 4
25 61 136 24 3
12 29 64 13 1
66 161 358 63 8
13.00 13.00 0.65 0.65
7.00 7.00 0.30 0.30 1,400.00
858.00 2,093.00 232.70 40.95 13,496.53
462.00 1,127.00 107.40 18.90 11,200.00 48,890.90
1,320.00 3,220.00 340.10 59.85 11,200.00 62,387.43
264.00 644.00 2,523.90 444.15 800.00 18,823.97
M2 M No M No
973 388 528 44 53
841 335 456 38 46
398 158 216 18 21
2,212 881 1,200 100 120
26.00 2.00 0.60 120.00 20.00
57,512.00 1,762.00 720.00 12,000.00 2,400.00 74,394.00
973 388 528 44 53
841 335 456 38 46
398 158 216 18 21
2,212 881 1,200 100 120
7.10
17.00 1.00 0.30 118.00 1.00
15,705.20 60.00 15,765.20
37,604.00 881.00 360.00 11,800.00 120.00 50,765.00
53,309.20 881.00 360.00 11,800.00 180.00 66,530.20
4,202.80 881.00 360.00 200.00 2,220.00 7,863.80
M2 M No
388 105 132
335 91 114
158 43 54
881 239 300
26.00 2.00 0.60
22,906.00 478.00 180.00 23,564.00
388 105 132
335 91 114
158 43 54
881 239 300
7.10
17.00 1.00 0.30
6,255.10 6,255.10
14,977.00 239.00 90.00 15,306.00
21,232.10 239.00 90.00 21,561.10
1,673.90 239.00 90.00 2,002.90
AMOUNT
BLOC K B
T OTAL LAB
TOT AL MATT
Sub-total
Sub-total 8 A B C
INTERNAL WALLS 115mm thick common brickwall Damp proof course 6mm bonding ties Sub-total
0.50
QUOTATION FOR SUPPLY LABOUR ONLY SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR
ACADEMIC BLOCK TENDER REF.
9 A B C D E F G H I J K L M N O P Q R S T U V W X Y Z
ELEMENT/DESCRIPTION
UNIT BLOC K BLOC K BLO CK B C D
DOOR AND WINDOWS One hour fire-rated door c/w framing size 900 x 2100 No Single flush door c/w framing size 900 x 2550 No Ditto c/w glass panel & framing size 900 x 2100 No Double flush door c/w framing size 1800x 2550 No Ditto c/w glass panel & framing size 1800 x 2100 No PVC door size 750 x 2100 No Sliding door size 1800 x 2550 No Aluminium framed casement window size 1800 x 1800 No Ditto size 3600 x 1800 No Ditto size 4800 x 1800 No Ditto size 1800 x 1200 No Ditto size 3600 x 1200 No Ditto size 4800 x 1200 No Ditto size 5550 x 2500 No Aluminium framed top hung size 1800 x 600 No Ditto size 3600 x 600 No Ditto size 4800 x 600 No Timber frame top hung size 1800 x 600 No Ditto size 3600 x 600 No Ditto size 4800 x 600 No Adjustable louvres window size 600 x 1200 No Ditto size 1200 x 1200 No Ditto size 1200 x 1800 No Ditto size 1800 x 1800 No Ditto size 3600 x 1800 No Ditto size 4800 x 1800 No
5 7 2 36 30 10 6 3 22 53 2 16
4 4 26 45 8 14 3 30 37 5 11
10 4 12 12 2 5
BUDGET
T OTAL QTY
RATE
9 11 2 72 75 22 20 3 3 64 102 9 32
550.00 780.00 500.00 1,600.00 340.00 120.00 800.00 900.00 1,800.00 2,400.00 600.00 1,200.00 1,600.00 3,850.00 300.00 600.00 800.00 130.00 260.00 350.00 150.00 250.00 380.00 550.00 1,100.00 1,500.00
4,950.00 8,580.00 1,000.00 115,200.00 9,000.00 17,600.00 2,600.00 780.00 1,050.00 9,600.00 56,100.00 9,900.00 48,000.00
5 7 2 36 30 10 6 3 22 53 2 16
BL OC K BL OC K C D
4 4 26 45 8 14 3 30 37 5 11
10 4 12 12 2 5
T OTAL QTY
9 11 2 72 75 22 20 3 3 64 102 9 32
LABOU R MATER IAL
28.00 23.00 23.00 50.00 23.00 20.00
11.65 23.30 35.00 52.00 104.00 140.00
605.00 268.00 270.00 536.00 270.00 128.00 790.00 560.00 1,120.00 1,490.00 372.00 745.00 1,000.00 2,400.00 200.00 400.00 500.00 116.00 232.00 310.00 67.00 134.00 201.00 302.00 604.00 804.00
252.00 253.00 46.00 3,600.00 1,500.00 745.60 5,304.00 936.00 4,480.00
5,445.00 2,948.00 540.00 38,592.00 9,600.00 17,380.00 2,320.00 696.00 930.00 4,288.00 30,804.00 5,436.00 25,728.00
RATE
5,697.00 3,201.00 586.00 42,192.00 11,100.00 17,380.00 2,320.00 696.00 930.00 5,033.60 36,108.00 6,372.00 30,208.00
MARGIN
(747.00) 5,379.00 414.00 73,008.00 (2,100.00) 220.00 280.00 84.00 120.00 4,566.40 19,992.00 3,528.00 17,792.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
264.00 644.00 2,523.90 444.15 800.00 18,823.97 4,202.80 881.00 360.00 200.00 2,220.00 7,863.80 1,673.90 239.00 90.00 2,002.90 57,381.34
1,584.00 3,864.00 2,864.00 504.00 12,000.00 81,211.40 57,512.00 1,762.00 720.00 12,000.00 2,400.00 74,394.00 22,906.00 478.00 180.00 23,564.00 358,338.80
Sub-total
284,360.00
17,116.60
144,707.00
T OTAL LAB
TOT AL MATT
161,823.60
122,536.40
RATE
MARGIN
QUOTATION FOR SUPPLY LABOUR ONLY SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR
ACADEMIC BLOCK TENDER REF.
T OTAL UNIT BLOC K BLOC K BLO CK QTY B C D
ELEMENT/DESCRIPTION
10 A B C D E
FLOOR FINISHES 20mm Thick cement paving Homogeneous tiles with screed Carpet Ceramic tiles ditto Cementitious water proofing system
11 A B C D E
BUDGET RATE
AMOUNT
BL OC K BL OC K BLOC K C D B
T OTAL QTY
LABOU R MATER IAL
M2 M2 M2 M2 M2
1,084 134 134
936 116 116
443 55 55
2,463 305 305
8.00 65.00 35.00 60.00 18.00
19,704.00 18,300.00 5,490.00 43,494.00
1,084 134 134
936 116 116
443 55 55
2,463 305 305
WALL FINISHES 20mm Thick c.s. plaster to wall & column Emulsion paint to internally plastered wall Weather sheild paint to externally ditto Ceramic wall tiles with screed Acoustic treatment Sub-total
M2 M2 M2 M2 M2
2,722 1,749 973 115 119
2,351 1,510 841 99 103
1,113 715 398 47 49
6,186 3,974 2,212 261 271
8.00 4.50 5.50 65.00 70.00
49,488.00 17,883.00 12,166.00 16,965.00 18,970.00 115,472.00
2,722 1,749 973 115 119
2,351 1,510 841 99 103
1,113 715 398 47 49
6,186 3,974 2,212 261 271
12 A B C D
CEILING FINISHES 20mm Thick c.s. plaster to soffit of slab Asbestos free ceiling sheet Emulsion paint to plastered surfaces Ditto to asbestos ceiling Sub-total
M2 M2 M2 M2
1,884 559 1,884 559
1,628 483 1,628 483
771 229 771 229
4,283 1,271 4,283 1,271
8.00 28.00 4.50 4.50
34,264.00 35,588.00 19,273.50 5,719.50 94,845.00
1,884 559 1,884 559
1,628 483 1,628 483
771 229 771 229
4,283 1,271 4,283 1,271
13 A B C D E F G H I
PLUMBING AND SANITARY FITTINGS Cold water plumbing ( under M & E) Soil and waste plumbing ( under M & E) Water tank ( under M & E) Squatting WC complete with stool Pedestal WC Mirror Wash hand basin with counter top Kitchen sink Dentist vanity basin Sub-total
LS LS LS No No No No No No
1 1 1 16 25 5 34 -
6 10 2 14 -
1 1 1 36 57 12 78 -
Sub-total
10,000.00 12,000.00 2,000.00 14 22 5 30 -
6 10 2 14 -
36 57 12 78 -
350.00 300.00 60.00 320.00 250.00 1,700.00
12,600.00 17,100.00 720.00 24,960.00 79,380.00
16 25 5 34 -
14 22 5 30 -
5.00 21.00 5.00 19.00
2.50 46.25 20.00 19.00 28.00
12,315.00 5,795.00 18,110.00
6,157.50 5,795.00 8,540.00 20,492.50
18,472.50 11,590.00 8,540.00 38,602.50
1,231.50 6,710.00 (3,050.00) 4,891.50
6.00
2.50 2.80 2.80 19.00 28.00
37,116.00 4,959.00 42,075.00
15,465.00 11,127.20 6,193.60 4,959.00 7,588.00 45,332.80
52,581.00 11,127.20 6,193.60 9,918.00 7,588.00 87,407.80
(3,093.00) 6,755.80 5,972.40 7,047.00 11,382.00 28,064.20
2.50 8.00
25,698.00 9,532.50 11,992.40 3,558.80 50,781.70
10,707.50 10,168.00 20,875.50
36,405.50 19,700.50 11,992.40 3,558.80 71,657.20
(2,141.50) 15,887.50 7,281.10 2,160.70 23,187.80
8,000.00 10,000.00 1,800.00 8,100.00 19,380.00 900.00 12,870.00 61,050.00
8,000.00 10,000.00 1,800.00 8,100.00 19,380.00 900.00 12,870.00 61,050.00
2,000.00 2,000.00 200.00 4,500.00 (2,280.00) (180.00) 12,090.00 18,330.00
19.00
6.00 7.50 2.80 2.80
8,000.00 10,000.00 1,800.00 225.00 340.00 75.00 165 200 1650
-
QUOTATION FOR SUPPLY LABOUR ONLY SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR
ACADEMIC BLOCK TENDER REF.
ELEMENT/DESCRIPTION
14 A B C D E
APRON AND PERIMETER DRAIN Exc. oversite 250mm deep 150mm Thick hardcore 100mm Thick VRC G25 apron slab One layer fabric reinforcement 230mm half round perimeter drain
15 A
INTERNAL SIGNAGES Internal signages/lettering
UNIT BLOC K BLOC K BLO CK B C D
M2 M2 M2 M2 M
310 310 310 310 101
268 268 268 268 87
127 127 127 127 41
BUDGET
T OTAL QTY
RATE
AMOUNT
BLOC K B
705 705 705 705 229
2.50 8.30 18.50 12.00 38.00
1,762.50 5,851.50 13,042.50 8,460.00 8,702.00 37,818.50
310 310 310 310 101
BL OC K BL OC K C D
268 268 268 268 87
127 127 127 127 41
T OTAL QTY
LABOU R MATER IAL
705 705 705 705 229
2.50 2.60 1.00 14.00
2.15 6.50 11.10 4.00 10.00
T OTAL LAB
TOT AL MATT
1,762.50 1,833.00 705.00 3,206.00 7,506.50
1,515.75 4,582.50 7,825.50 2,820.00 2,290.00 19,033.75
RATE
1,515.75 6,345.00 9,658.50 3,525.00 5,496.00 26,540.25
MARGIN
246.75 (493.50) 3,384.00 4,935.00 3,206.00 11,278.25
Sub-total
Ls
1
30,000.00
1
25,000.00
30,000.00
QUOTATION FOR SUPPLY LABOUR ONLY SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR
ACADEMIC BLOCK TENDER
-
BUDGET
25,000.00 25,000.00
25,000.00 25,000.00
5,000.00 5,000.00
REF.
ELEMENT/DESCRIPTION
UNIT BLOC K BLOC K BLO CK B C D
T OTAL QTY
RATE
T OTAL LAB
TOT AL MATT
RATE
170,209.15 453,962.25 254,725.00 226,331.00 81,211.40 74,394.00 23,564.00 284,360.00 43,494.00 115,472.00 94,845.00 79,380.00 37,818.50 30,000.00
46,266.14 125,603.40 73,902.75 28,552.60 13,496.53 15,765.20 6,255.10 17,116.60 18,110.00 42,075.00 50,781.70 7,506.50 -
99,705.85 235,355.75 145,125.70 143,771.70 48,890.90 50,765.00 15,306.00 144,707.00 20,492.50 45,332.80 20,875.50 61,050.00 19,033.75 25,000.00
145,971.99 360,959.15 219,028.45 172,324.30 62,387.43 66,530.20 21,561.10 161,823.60 38,602.50 87,407.80 71,657.20 61,050.00 26,540.25 25,000.00
###
###
###
###
AMOUNT
BLOC K B
BL OC K BL OC K C D
T OTAL QTY
LABOU R MATER IAL
MARGIN
ACTUAL
SUMMARY 1 2 3 4 5 6 7 8 9 10 11 12 13 14
Work Below Lowest Floor Level Frame Upper Floor Construction Roof and roof covering Staircases External wall Internal wall and partition Door and window Floor finishes Wall finishes Ceiling finishes Sanitary appliances Apron and perimeter drain Internal signages TOTAL
24,237.16 93,003.10 35,696.55 54,006.70 18,823.97 7,863.80 2,002.90 122,536.40 4,891.50 28,064.20 23,187.80 18,330.00 11,278.25 5,000.00 448,922.33
#REF!
REF
ELEMENT/DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
LAB. RATE
MATL. RATE
TOTAL LAB.
TOTAL MATL
TOTAL
MARGIN
3 A B C D E F G H I
FRAME VRC G25 in column/stiffener Ditto in suspended floor beam Ditto in roof beam Reinforcement bar in column/stiffener Ditto in floor beam Ditto in roof beam Sawn formwork to sides of column/stiffener Ditto suspended floor beam Ditto roof beam Sub-total
M3 M3 M3 Kg Kg Kg M2 M2 M2
124 290 88 23103 76345 22297 1229 3368 1064
185.00 185.00 185.00 1.85 1.85 1.85 24.00 24.00 24.00
22,940.00 53,650.00 16,280.00 42,740.55 141,238.25 41,249.45 29,496.00 80,832.00 25,536.00 453,962.25
26.00 26.00 26.00 0.32 0.32 0.32 13.00 13.00 13.00
111.00 111.00 111.00 1.15 1.15 1.15 7.00 7.00 7.00
3,224.00 7,540.00 2,288.00 7,392.96 24,430.40 7,135.04 15,977.00 43,784.00 13,832.00 125,603.40
13,764.00 32,190.00 9,768.00 26,568.45 87,796.75 25,641.55 8,603.00 23,576.00 7,448.00 235,355.75
16,988.00 39,730.00 12,056.00 33,961.41 112,227.15 32,776.59 24,580.00 67,360.00 21,280.00 360,959.15
5,952.00 13,920.00 4,224.00 8,779.14 29,011.10 8,472.86 4,916.00 13,472.00 4,256.00 93,003.10
4 A B C D
UPPER FLOOR CONSTRUCTION 125mm thick suspended floor slab BRC A10 ditto BMC A6 ditto Sawn formwork to soffit suspended floor slab Sub-total
M2 M2 M2 M2
4271 4403 96 4271
23.00 12.00 12.00 24.00
98,233.00 52,836.00 1,152.00 102,504.00 254,725.00
3.25 1.00 1.00 13.00
13.90 12.60 4.00 7.00
13,880.75 4,403.00 96.00 55,523.00 73,902.75
59,366.90 55,477.80 384.00 29,897.00 145,125.70
73,247.65 59,880.80 480.00 85,420.00 219,028.45
24,985.35 (7,044.80) 672.00 17,084.00 35,696.55
ROOF STRUCTURE AND COVERING Roof Structure (prefabricated roof trusses) M2 125mm thick VRC G25 in roof slab M2 Concrete roof covering, sisalation, wiremesh and etcM2 Fascia board and painting M Gutter and rainwater downpipe M Sub-total
2466 95 2466 413 413
38.00 19.00 43.00 15.00 45.00
93,708.00 1,805.00 106,038.00 6,195.00 18,585.00 226,331.00
5.80 3.60 4.30 6.00 2.00
32.00 15.30 23.20 5.00 10.00
14,302.80 342.00 10,603.80 2,478.00 826.00 28,552.60
78,912.00 1,453.50 57,211.20 2,065.00 4,130.00 143,771.70
93,214.80 1,795.50 67,815.00 4,543.00 4,956.00 172,324.30
493.20 9.50 38,223.00 1,652.00 13,629.00 54,006.70
5 A B C **D E
BLOK AKADEMIK (B,C & D) TENDER
BUDGET
ACTUAL BLOK B
REF.
2 A B C D
E
F
ELEMENT/DESCRIPTION
FRAME VRC G25 in column/stiffener Ditto in suspended floor beam Ditto in roof beam Reinforcement bar in column/stiffener Y25 R8 Ditto in floor beam Y20 Y25 R10 Ditto in roof beam
UNIT
BLOCK B
BLOCK C
BLOCK D
T OTAL QTY
RATE
AMOUNT
BLOCK B
BLOCK C
BLOCK D
TO TAL QT Y
LAB. RATE
MATE. R ATE TOTAL LAB
TOT AL MAT T
TOTAL
BLOK C
MARGIN QTY
M3 M3 M3 Kg Kg Kg Kg Kg Kg Kg Kg
55 128 39 10,165
47 110 33 8,779
22 52 16 4,159
124 290 88 23,103
185.00 185.00 185.00 1.85
22,940.00 53,650.00 16,280.00 42,740.55
55 128 39 10,165
47 110 33 8,779
22 52 16 4,159
124 290 88 23,103
26.00 26.00 26.00 0.32
111.00 111.00 111.00 1.15
3,224.00 7,540.00 2,288.00 7,392.96
13,764.00 32,190.00 9,768.00 26,568.45
16,988.00 39,730.00 12,056.00 33,961.41
5,952.00 13,920.00 4,224.00 8,779.14
33,592
29,011
13,742
76,345
1.85
141,238.25
33,592
29,011
13,742
76,345
0.32
1.15
24,430.40
87,796.75
112,227.15
29,011.10
9,811
8,473
4,013
22,297
1.85
41,249.45
9,811
8,473
4,013
22,297
0.32
1.15
7,135.04
25,641.55
32,776.59
8,472.86
M2 M2 M2
541 1,482 468
467 1,280 404
221 606 192
1,229 3,368 1,064
24.00 24.00 24.00
29,496.00 80,832.00 25,536.00 453,962.25
541 1,482 468
467 1,280 404
221 606 192
1,229 3,368 1,064
13.00 13.00 13.00
7.00 7.00 7.00
15,977.00 43,784.00 13,832.00 125,603.40
8,603.00 23,576.00 7,448.00 235,355.75
24,580.00 67,360.00 21,280.00 360,959.15
4,916.00 13,472.00 4,256.00 93,003.10
55 167 34 10992 1984 1813 28809
% W/DONE
QTY W/DONE
0 0 0 0 0 0 0
QTY
47 144 38
0
0 0 0 0
% W/DONE
BLOK D
QUANTITY LAB. RATE
QTY W/DONE
QTY
0 0 0 0
% W/DONE
0 0 0 0
TOTAL QTY
MATE. RATE
TOTAL LAB. TOTAL RATE MATE. RATE
SUB RATE
W/DONE
0
0
124 351 86 0 10992 1984 0
0
0
0
0
0
0
0 0 0 0
0 3531 1279
0 0 0
0 0 0
0 0 0 0
0 0 0 0
22 40 14
% x W/DONE
0 0 0 0
0 0 0 0
0 0 0 0
0
0
0
G H I
Sawn formwork to sides of column/stiffener Ditto suspended floor beam Ditto roof beam Sub-total
4 A B C D
UPPER FLOOR CONSTRUCTION 125mm thick suspended floor slab BRC A10 ditto BMC A6 ditto Sawn formwork to soffit suspended floor slab Sub-total
M2 M2 M2 M2
1,879 1,937 42 1,879
1,623 1,673 37 1,623
769 793 17 769
4,271 4,403 96 4,271
23.00 12.00 12.00 24.00
98,233.00 52,836.00 1,152.00 102,504.00 254,725.00
1,879 1,937 42 1,879
1,623 1,673 37 1,623
769 793 17 769
4,271 4,403 96 4,271
3.25 1.00 1.00 13.00
13.90 12.60 4.00 7.00
13,880.75 4,403.00 96.00 55,523.00 73,902.75
59,366.90 55,477.80 384.00 29,897.00 145,125.70
73,247.65 59,880.80 480.00 85,420.00 219,028.45
24,985.35 (7,044.80) 672.00 17,084.00 35,696.55
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0 0
5 A B C D E
ROOF STRUCTURE AND COVERING Roof Structure (prefabricated roof trusses) M2 125mm thick VRC G25 in roof slab M2 Concrete roof covering, sisalation, wiremesh and etc M2 Fascia board and painting M Gutter and rainwater downpipe M Sub-total
1,085 42 1,085 182 182
937 36 937 157 157
444 17 444 74 74
2,466 95 2,466 413 413
38.00 19.00 43.00 15.00 45.00
93,708.00 1,805.00 106,038.00 6,195.00 18,585.00 226,331.00
1,085 42 1,085 182 182
937 36 937 157 157
444 17 444 74 74
2,466 95 2,466 413 413
5.80 3.60 4.30 6.00 2.00
32.00 15.30 23.20 5.00 10.00
14,302.80 342.00 10,603.80 2,478.00 826.00 28,552.60
78,912.00 1,453.50 57,211.20 2,065.00 4,130.00 143,771.70
93,214.80 1,795.50 67,815.00 4,543.00 4,956.00 172,324.30
493.20 9.50 38,223.00 1,652.00 13,629.00 54,006.70
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0 0
1315 584
1644 485
572 210
GROSS PROFIT PROFIT BUDGET ACTUAL TOTAL SUB. RATE
TOTAL AMOUNT
REMARKS
REF
ELEMENT/DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
LAB. RATE
MATL. RATE
TOTAL LAB.
TOTAL MATL
TOTAL
MARGIN
6 A B C D E F G H I J K L
STAIRCASES AND FINISHES VRC G25 in staircase Ditto in landing beam Ditto in landing slab Reinforcement in staircase Ditto in landing beam Ditto in landing slab Sawn formwork to sloping soffit of staircase Ditto of landing beam Ditto of landing slab Ditto to undercut of riser Ditto to raking open string Staircases finishes and railing Sub-total
M3 M3 M3 KG KG KG M2 M2 M2 M M Flight
18 5 161 3439 2071 7374 105 66 161 358 63 8
185.00 185.00 185.00 1.85 1.85 1.85 24.00 24.00 24.00 8.00 8.00 1,500.00
3,330.00 925.00 29,785.00 6,362.15 3,831.35 13,641.90 2,520.00 1,584.00 3,864.00 2,864.00 504.00 12,000.00 81,211.40
26.00 26.00 26.00 0.32 0.32 0.32 13.00 13.00 13.00 0.65 0.65
111.00 111.00 111.00 1.15 1.15 1.15 7.00 7.00 7.00 0.30 0.30 1,400.00
468.00 130.00 4,186.00 1,100.48 662.72 2,359.68 1,365.00 858.00 2,093.00 232.70 40.95 13,496.53
1,998.00 555.00 17,871.00 3,954.85 2,381.65 8,480.10 735.00 462.00 1,127.00 107.40 18.90 11,200.00 48,890.90
2,466.00 685.00 22,057.00 5,055.33 3,044.37 10,839.78 2,100.00 1,320.00 3,220.00 340.10 59.85 11,200.00 62,387.43
864.00 240.00 7,728.00 1,306.82 786.98 2,802.12 420.00 264.00 644.00 2,523.90 444.15 800.00 18,823.97
7 A B C D E
EXTERNAL WALLS 115mm thick common brickwall Damp proof course 6mm bonding ties Mild steel railing 50mm Upvc spout pipe 250mm long Sub-total
M2 M No M No
2212 881 1200 100 120
26.00 2.00 0.60 120.00 20.00
57,512.00 1,762.00 720.00 12,000.00 2,400.00 74,394.00
7.10
17.00 1.00 0.30 118.00 1.00
15,705.20 60.00 15,765.20
37,604.00 881.00 360.00 11,800.00 120.00 50,765.00
53,309.20 881.00 360.00 11,800.00 180.00 66,530.20
4,202.80 881.00 360.00 200.00 2,220.00 7,863.80
8 A B C
INTERNAL WALLS 115mm thick common brickwall Damp proof course 114mm Wide 6mm bonding ties
26.00 2.00 0.60
22,906.00 478.00 180.00 23,564.00
7.10
17.00 1.00 0.30
6,255.10 6,255.10
14,977.00 239.00 90.00 15,306.00
21,232.10 239.00 90.00 21,561.10
1,673.90 239.00 90.00 2,002.90
M2 881 M 239 No 300 Sub-total
0.50
REF 9 A B C D E F G H I J K L M N O P Q R S T U V W X Y Z
ELEMENT/DESCRIPTION DOOR AND WINDOWS One hour fire-rated door c/w framing size 900 x 2100 Single flush door c/w framing size 900 x 2550 Ditto c/w glass panel & framing size 900 x 2100 Double flush door c/w framing size 1800x 2550 Ditto c/w glass panel & framing size 1800 x 2100 PVC door size 750 x 2100 Sliding door size 1800 x 2550 Aluminium framed casement window size 1800 x 1800 Ditto size 3600 x 1800 Ditto size 4800 x 1800 Ditto size 1800 x 1200 Ditto size 3600 x 1200 Ditto size 4800 x 1200 Ditto size 5550 x 2500 Aluminium framed top hung size 1800 x 600 Ditto size 3600 x 600 Ditto size 4800 x 600 Timber frame top hung size 1800 x 600 Ditto size 3600 x 600 Ditto size 4800 x 600 Adjustable louvres window size 600 x 1200 Ditto size 1200 x 1200 Ditto size 1200 x 1800 Ditto size 1800 x 1800 Ditto size 3600 x 1800 Ditto size 4800 x 1800 Sub-total
UNIT
No No No No No No No No No No No No No No No No No No No No No No No No No No
QTY
9 11 2 72 0 75 22 0 0 0 0 0 0 0 0 0 0 20 3 3 64 0 0 102 9 32
RATE
550.00 780.00 500.00 1,600.00 340.00 120.00 800.00 900.00 1,800.00 2,400.00 600.00 1,200.00 1,600.00 3,850.00 300.00 600.00 800.00 130.00 260.00 350.00 150.00 250.00 380.00 550.00 1,100.00 1,500.00
AMOUNT (RM)
4,950.00 8,580.00 1,000.00 115,200.00 9,000.00 17,600.00 2,600.00 780.00 1,050.00 9,600.00 56,100.00 9,900.00 48,000.00 284,360.00
LAB. RATE
28.00 23.00 23.00 50.00 23.00 20.00
11.65 23.30 35.00 52.00 104.00 140.00
MATL. RATE
605.00 268.00 270.00 536.00 270.00 128.00 790.00 560.00 1,120.00 1,490.00 372.00 745.00 1,000.00 2,400.00 200.00 400.00 500.00 116.00 232.00 310.00 67.00 134.00 201.00 302.00 604.00 804.00
TOTAL LAB.
252.00 253.00 46.00 3,600.00 1,500.00 745.60 5,304.00 936.00 4,480.00 17,116.60
TOTAL MATL
5,445.00 2,948.00 540.00 38,592.00 9,600.00 17,380.00 2,320.00 696.00 930.00 4,288.00 30,804.00 5,436.00 25,728.00 144,707.00
TOTAL
5,697.00 3,201.00 586.00 42,192.00 11,100.00 17,380.00 2,320.00 696.00 930.00 5,033.60 36,108.00 6,372.00 30,208.00 161,823.60
MARGIN
(747.00) 5,379.00 414.00 73,008.00 (2,100.00) 220.00 280.00 84.00 120.00 4,566.40 19,992.00 3,528.00 17,792.00 122,536.40
REF
ELEMENT/DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
LAB. RATE
MATL. RATE
TOTAL LAB.
TOTAL MATL
TOTAL
MARGIN
10 A B C D E
FLOOR FINISHES 20mm Thick cement paving Homogeneous tiles with screed Carpet Ceramic tiles ditto Cementitious water proofing system Sub-total
M2 M2 M2 M2 M2
2463 0 0 305 305
8.00 65.00 35.00 60.00 18.00
19,704.00 18,300.00 5,490.00 43,494.00
5.00 21.00 5.00 19.00
2.50 46.25 20.00 19.00 28.00
12,315.00 5,795.00 18,110.00
6,157.50 5,795.00 8,540.00 20,492.50
18,472.50 11,590.00 8,540.00 38,602.50
1,231.50 6,710.00 (3,050.00) 4,891.50
11 A B C D E
WALL FINISHES 20mm Thick c.s. plaster to wall & column Emulsion paint to internally plastered wall Weather sheild paint to externally ditto Ceramic wall tiles with screed Acoustic treatment Sub-total
M2 M2 M2 M2 M2
6186 3974 2212 261 271
8.00 4.50 5.50 65.00 70.00
49,488.00 17,883.00 12,166.00 16,965.00 18,970.00 115,472.00
6.00
2.50 2.80 2.80 19.00 28.00
37,116.00 4,959.00 42,075.00
15,465.00 11,127.20 6,193.60 4,959.00 7,588.00 45,332.80
52,581.00 11,127.20 6,193.60 9,918.00 7,588.00 87,407.80
(3,093.00) 6,755.80 5,972.40 7,047.00 11,382.00 28,064.20
12 A B C D
CEILING FINISHES 20mm Thick c.s. plaster to soffit of slab Asbestos free ceiling sheet Emulsion paint to plastered surfaces Ditto to asbestos ceiling Sub-total PLUMBING AND SANITARY FITTINGS Cold water plumbing ( under M & E) Soil and waste plumbing ( under M & E) Water tank ( under M & E) Squatting WC complete with stool Pedestal WC Mirror Wash hand basin with counter top Kitchen sink Dentist vanity basin Sub-total
M2 M2 M2 M2
4283 1271 4283 1271
8.00 28.00 4.50 4.50
34,264.00 35,588.00 19,273.50 5,719.50 94,845.00
2.50 8.00
25,698.00 9,532.50 11,992.40 3,558.80 50,781.70
10,707.50 10,168.00 20,875.50
36,405.50 19,700.50 11,992.40 3,558.80 71,657.20
(2,141.50) 15,887.50 7,281.10 2,160.70 23,187.80
LS LS LS No No No No No No
1 1 1 36 57 12 78 0 0
8,000.00 10,000.00 1,800.00 8,100.00 19,380.00 900.00 12,870.00 61,050.00
8,000.00 10,000.00 1,800.00 8,100.00 19,380.00 900.00 12,870.00 61,050.00
2,000.00 2,000.00 200.00 4,500.00 (2,280.00) (180.00) 12,090.00 18,330.00
13 A B C D E F G H I
350.00 300.00 60.00 320.00 250.00 1,700.00
10,000.00 12,000.00 2,000.00 12,600.00 17,100.00 720.00 24,960.00 79,380.00
19.00
6.00 7.50 2.80 2.80
8,000.00 10,000.00 1,800.00 225.00 340.00 75.00 165 200 1650
-
REF 14 A B C D E
ELEMENT/DESCRIPTION
UNIT QTY
APRON AND PERIMETER DRAIN Exc. oversite 250mm deep 150mm Thick hardcore 100mm Thick VRC G25 apron slab One layer fabric reinforcement 230mm half round perimeter drain
M2 M2 M2 M2 M
705 705 705 705 229
Ls
1
RATE
2.50 8.30 18.50 12.00 38.00
AMOUNT (RM)
1,762.50 5,851.50 13,042.50 8,460.00 8,702.00 37,818.50
LAB. RATE
2.50 2.60 1.00 14.00
MATL. RATE
2.15 6.50 11.10 4.00 10.00
TOTAL LAB.
TOTAL MATL
1,762.50 1,833.00 705.00 3,206.00 7,506.50
TOTAL
MARGIN
1,515.75 4,582.50 7,825.50 2,820.00 2,290.00 19,033.75
1,515.75 6,345.00 9,658.50 3,525.00 5,496.00 26,540.25
246.75 (493.50) 3,384.00 4,935.00 3,206.00 11,278.25
25,000.00
25,000.00
5,000.00
Sub-total 15 A
INTERNAL SIGNAGES Internal signages/lettering
30,000.00
30,000.00
25,000.00
-
-
25,000.00
25,000.00
5,000.00
ELEMENT/DESCRIPTION
AMOUNT (RM)
BUDGET TOTAL LAB.
TOTAL MATL
TOTAL
MARGIN
ACTUAL TOTAL TOTAL SUBTOTAL LABOUR MATERIAL RATE
TOTAL AMOUNT
SUMMARY 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
Piling works Work Below Lowest Floor Level Frame Upper Floor Construction Roof and roof covering Staircases External wall Internal wall and partition Door and window Floor finishes Wall finishes Ceiling finishes Sanitary appliances Apron and perimeter drain Internal signages
208,705.00 170,209.15 453,962.25 254,725.00 226,331.00 81,211.40 74,394.00 23,564.00 284,360.00 43,494.00 115,472.00 94,845.00 79,380.00 37,818.50 30,000.00 TOTAL
2,178,471.30
234,235.00 46,266.14 125,603.40 73,902.75 28,552.60 13,496.53 15,765.20 6,255.10 17,116.60 18,110.00 42,075.00 50,781.70 7,506.50 679,666.52
11,300.00 99,705.85 235,355.75 145,125.70 143,771.70 48,890.90 50,765.00 15,306.00 144,707.00 20,492.50 45,332.80 20,875.50 61,050.00 19,033.75 25,000.00 1,086,712.45
245,535.00 145,971.99 360,959.15 219,028.45 172,324.30 62,387.43 66,530.20 21,561.10 161,823.60 38,602.50 87,407.80 71,657.20 61,050.00 26,540.25 25,000.00 1,766,378.97
(36,830.00) 24,237.16 93,003.10 35,696.55 54,006.70 18,823.97 7,863.80 2,002.90 122,536.40 4,891.50 28,064.20 23,187.80 18,330.00 11,278.25 5,000.00 412,092.33
24,768.58
110,915.33
177,560.46 34,448.00
177,560.46 170,131.90 -
24,768.58
110,915.33
212,008.46
347,692.36
ACADEMIC BLOCK PILING TENDER REF 1 A B C
ELEMENT/DESCRIPTION
PILING WORKS Mobilisation equipments & demobilisation Setting out,piling record & as-built drawings Supply PC G45 250mm x 250mm piles 12m starter 12m extension 9m extension D Handle,transport and pitch for 250mm x 250mm piles E Drive only for 250mm x 250mm piles F Jointing/extension for 250mm x 250mm piles G Cut off pile head for 250mm x 250mm piles Chainsaw Hacking H Preliminary testing I Subsequent testing Sub-total
UNIT QTY
LS LS M No No No No M No No No No No No
1 1 4515
RATE
32.00
AMOUNT (RM)
2,000.00 1,000.00 144,480.00
BUDGET LAB. RATE MATL. RATE
1,800.00 9,500.00 40.00
TOTAL LAB.
180,600.00
ACTUAL TOTAL MATL
1,800.00 9,500.00 -
TOTAL
QTY
1,800.00 LS 9,500.00 LS 180,600.00 156 222 32
430 4515 215 215
2 2
6.00 8.00 15.00 20.00
4,500.00 3,000.00
2,580.00 36,120.00 3,225.00 4,300.00
9,000.00 6,000.00 208,705.00
9.00 6.00 20.00 25.00
3,500.00 3,000.00
3,870.00 27,090.00 4,300.00 5,375.00
7,000.00 6,000.00 234,235.00 11,300.00
-
-
3,870.00 27,090.00 4095.5 4,300.00 201 5,375.00 42 237 7,000.00 6,000.00 245,535.00
LABOUR
MATERIAL
GROSS
TOTAL RATE
AMOUNT
4,000.00 5,227.00
4,000.00 5,227.00
309.00 320.00 278.78
48,204.00 71,040.00 8,920.96 28,668.50 4,221.00 1,470.00 4,740.00 1,069.00
7.00 21.00 35.00 20.00 1,069.00
177,560.46
REMARKS
PROFIT BUDGET PROFIT ACTUAL
200.00 (8,500.00) (36,120.00) (1,290.00) 9,030.00 (1,075.00) (1,075.00) 2,000.00 (36,830.00)
(2,000.00) (4,227.00) 144,480.00 (48,204.00) (71,040.00) (8,920.96) 2,580.00 7,451.50 (996.00) 4,300.00 (1,470.00) (4,740.00) 7,931.00 6,000.00 rate incl. In prelim. 31,144.54 test
BLOK AKADEMIK TENDER REF
ELEMENT/DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
BUDGET LAB. RATE
MATL. RATE
TOTAL LAB.
TOTAL MATL
ACTUAL TOTAL
MARGIN
QTY W/DONE LAB. RATE
MATE. RATE
SUB RATE
TOTAL LAB.
TOTAL MATL
TOTAL SUB RATE
TOTAL
BLOK AKADEMIK TENDER REF
2 A B C D E F G H I J
K L
M N
O P Q R S T
ELEMENT/DESCRIPTION
WORK BELOW LOWEST FLOOR LEVEL Exc. oversite 250mm deep Exc. pile caps/footing not exc. 1.50m deep Ditto exc. 3.00m deep Exc. for ground beam ditto 150mm thick hardcore 50mm thick lean concrete G15 beneath pile cap 50mm ditto ground beam VRC G25 in pile cap/pad footing Ditto Column stumps Ditto ground beam VRC G30 in pile cap/pad footing Ditto Column stumps Ditto 125mm thick in ground floor slab Reinforcement bar in pile cap/footing Y16 R10 Ditto in column stumps Ditto in ground beam Y16 Y20 Y25 BRC B6 in floor slab BRC A10 in floor slab Sawn formwork to sides of pile cap/footing Ditto column stump Ditto ground beam 0.25mm thick damp proof membrance Prepare and apply termite treatment Sub-total
UNIT
M2 M3 M3 M3 M2 M2 M2 M3 M3 M3 M3 M3 M2 Kg Kg Kg Kg Kg Kg Kg Kg M2 M2 M2 M2 M2 M2 M2
QTY
RATE
AMOUNT (RM)
BUDGET LAB. RATE
1586 195 2 107 1586 130 241 15 11 145
2.50 8.50 10.00 8.50 8.50 7.00 7.00 185.00 185.00 185.00
3,965.00 1,657.50 20.00 909.50 13,481.00 910.00 1,687.00 2,775.00 2,035.00 26,825.00
8.00 8.00 8.00 2.50 1.30 1.30 28.60 28.60 28.60
1586 1908
18.50 1.85
29,341.00 3,529.80
4451 8508
1.85 1.85
1586 211 107 1140 1586 1586
MATL. RATE
2.00
TOTAL LAB.
TOTAL MATL
ACTUAL TOTAL
MARGIN
5.70 5.50 5.50 122.10 122.10 122.10
1,560.00 16.00 856.00 3,965.00 169.00 313.30 429.00 314.60 4,147.00
3,172.00 9,040.20 715.00 1,325.50 1,831.50 1,343.10 17,704.50
3,172.00 1,560.00 16.00 856.00 13,005.20 884.00 1,638.80 2,260.50 1,657.70 21,851.50
793.00 97.50 4.00 53.50 475.80 26.00 48.20 514.50 377.30 4,973.50
3.60 0.32
15.30 1.15
5,709.60 610.56
24,265.80 2,194.20
29,975.40 2,804.76
(634.40) 725.04
8,234.35 15,739.80
0.32 0.32
1.15 1.15
1,424.32 2,722.56
5,118.65 9,784.20
6,542.97 12,506.76
1,691.38 3,233.04
12.00
19,032.00
1.10
7.20
1,744.60
11,419.20
13,163.80
5,868.20
24.00 24.00 24.00 2.00 1.20
5,064.00 2,568.00 27,360.00 3,172.00 1,903.20 170,209.15
13.00 13.00 13.00 0.50 1.60
7.00 7.00 7.00 1.00
2,743.00 1,477.00 4,220.00 844.00 1,391.00 749.00 2,140.00 428.00 14,820.00 7,980.00 22,800.00 4,560.00 793.00 1,586.00 2,379.00 793.00 2,537.60 2,537.60 (634.40) 46,266.14 99,705.85 145,971.99 24,237.16
QTY W/DONE LAB. RATE
1,586.00 195.00 2.00 107.00 1,380.00 140.00 220.00 176.00 103.59 11.00 1,672.00 3,683.00 375.00 624.00 720.00 20,884.00 1,560.00 211.00 107.00 1,218.00 1,586.00 1,586.00
2.00 2.00 2.00 23.50 23.50 23.50 2.95 0.29 0.29 0.29 0.29 0.29 1.00 0.30 -
MATE. RATE
2.10 5.50 5.50 111.00 117.50 117.50 14.69 1.12 1.19 1.12 1.12 1.12 10.87 1.23 -
SUB RATE
2.00 6.00 8.00 8.00 18.00 18.00 18.00 1.00
TOTAL LAB.
TOTAL MATL
TOTAL SUB RATE
TOTAL
3,172.00 3,172.00 1,170.00 1,170.00 16.00 16.00 856.00 856.00 2,760.00 2,898.00 5,658.00 280.00 770.00 1,050.00 440.00 1,210.00 1,650.00 4,136.00 19,536.00 23,672.00 2,434.37 12,171.83 14,606.19 258.50 1,292.50 1,551.00 4,932.40 24,561.68 29,494.08 1,049.66 4,139.69 5,189.35 106.88 445.88 552.75 177.84 698.88 876.72 205.20 809.28 1,014.48 5,951.94 23,473.62 29,425.56 1,560.00 16,957.20 18,517.20 3,798.00 3,798.00 1,926.00 1,926.00 21,924.00 21,924.00 475.80 1,950.78 2,426.58 1,586.00 1,586.00 24,768.58 110,915.33 34,448.00 170,131.90
BLOK AKADEMIK (B,C & D) TENDER
BUDGET
ACTUAL BLOK B
REF.
1 A B C D E F G H I J
K L
M N
O P Q R S T
ELEMENT/DESCRIPTION
WORK BELOW LOWEST FLOOR LEVEL Exc. oversite 250mm deep Exc. pile caps/footing not exc. 1.50m deep Ditto exc. 3.00m deep Exc. for ground beam ditto 150mm thick hardcore 50mm thick lean concrete G15 beneath pile cap 50mm ditto ground beam VRC G25 in pile cap/pad footing Ditto Column stumps Ditto ground beam VRC G30 in pile cap/pad footing Ditto Column stumps Ditto 125mm thick in ground floor slab Reinforcement bar in pile cap/footing Y16 R10 Reinforcement in column stumps Reinforcement in ground beam Y16 Y20 Y25 R10 BRC B6 in floor slab BRC A10 in floor slab Sawn formwork to sides of pile cap/footing Ditto column stump Ditto ground beam 0.25mm thick damp proof membrance Prepare and apply termite treatment Sub-total
UNIT BLOC K BLOC K BLO CK B C D
M2 M3 M3 M3 M2 M2 M2 M3 M3 M3 M3 M3 M2 Kg kg kg Kg Kg Kg Kg Kg Kg M2 M2 M2 M2 M2 M2 M2
T OTAL QTY
RATE
AMOUNT
BLOC K B
BL OC K BL OC K C D
T OTAL QTY
LAB. RATE
698 86 1 47 698 57 106 7 5 64
603 74 1 41 603 50 92 5 4 55
285 35 19 285 23 43 3 2 26
1,586 195 2 107 1,586 130 241 15 11 145
2.50 8.50 10.00 8.50 8.50 7.00 7.00 185.00 185.00 185.00
3,965.00 1,657.50 20.00 909.50 13,481.00 910.00 1,687.00 2,775.00 2,035.00 26,825.00
698 86 1 47 698 57 106 7 5 64
603 74 1 41 603 50 92 5 4 55
285 35 19 285 23 43 3 2 26
1,586 195 2 107 1,586 130 241 15 11 145
8.00 8.00 8.00 2.50 1.30 1.30 28.60 28.60 28.60
698 840
603 726
285 344
1,586 1,910
18.50 1.85
29,341.00 3,533.50
698 840
603 726
285 344
1,586 1,910
1,958 3,744
1,690 3,233
801 1,531
4,449 8,508
1.85 1.85
8,230.65 15,739.80
1,958 3,744
1,690 3,233
801 1,531
4,449 8,508
MATE. RATE
2.00
T OTAL LAB
TOT AL MATT
TOTAL
MARGIN QTY
5.70 5.50 5.50 122.10 122.10 122.10
1,560.00 16.00 856.00 3,965.00 169.00 313.30 429.00 314.60 4,147.00
3,172.00 9,040.20 715.00 1,325.50 1,831.50 1,343.10 17,704.50
3,172.00 1,560.00 16.00 856.00 13,005.20 884.00 1,638.80 2,260.50 1,657.70 21,851.50
793.00 97.50 4.00 53.50 475.80 26.00 48.20 514.50 377.30 4,973.50
3.60 0.32
15.30 1.15
5,709.60 611.20
24,265.80 2,196.50
29,975.40 2,807.70
(634.40) 725.80
0.32 0.32
1.15 1.15
1,423.68 2,722.56
5,116.35 9,784.20
6,540.03 12,506.76
1,690.62 3,233.04
698
603
285
1,586
12.00
19,032.00
698
603
285
1,586
1.10
7.20
93 47 502 698 698
80 41 433 603 603
38 19 205 285 285
211 107 1,140 1,586 1,586
24.00 24.00 24.00 2.00 1.20
5,064.00 2,568.00 27,360.00 3,172.00 1,903.20 170,209.15
93 47 502 698 698
80 41 433 603 603
38 19 205 285 285
211 107 1,140 1,586 1,586
13.00 13.00 13.00 0.50 1.60
7.00 7.00 7.00 1.00
1,744.60
11,419.20
13,163.80
BLOK C
% QTY W/DONE W/DONE
QTY
BLOK D
% QTY W/DONE W/DONE
QTY
% W/DON E
%x W/DONE
698.00 86.00 1.00 47.00 620.00 60.00 100.00 108.00 43.24 5.00 928.00
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
698.00 86.00 1.00 47.00 620.00 60.00 100.00 108.00 43.24 5.00 928.00
603.00 74.00 1.00 41.00 510.00 60.00 80.00 48.00 41.35 4.00 512.00
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
603.00 74.00 1.00 41.00 510.00 60.00 80.00 48.00 41.35 4.00 512.00
285.00 35.00 19.00 250.00 20.00 40.00 20.00 19.00 2.00 232.00
100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
285.00 35.00 19.00 250.00 20.00 40.00 20.00 19.00 2.00 232.00
1,645.00 165.00
100% 100%
1,645.00 165.00
1,228.00 124.00
100% 100%
1,228.00 124.00
810.00 86.00
100% 100%
810.00 86.00
720.00 10,355.00 2,727.00
100% 100% 100%
720.00 10,355.00 2,727.00
249.00 7,995.00 1,855.00
100% 100% 100% 100%
249.00 7,995.00 1,855.00
375.00 2,534.00 441.00
100% 100% 100% 100%
375.00 2,534.00 441.00
813.00 93.00 47.00 580.00 698.00 698.00
100% 100% 100% 100% 100% 100%
813.00 93.00 47.00 580.00 698.00 698.00
513.00 80.00 41.00 433.00 603.00 603.00
100% 100% 100% 100% 100% 100%
513.00 80.00 41.00 433.00 603.00 603.00
234.00 38.00 19.00 205.00 285.00 285.00
100% 100% 100% 100% 100% 100%
234.00 38.00 19.00 205.00 285.00 285.00
5,868.20
2,743.00 1,477.00 4,220.00 844.00 1,391.00 749.00 2,140.00 428.00 14,820.00 7,980.00 22,800.00 4,560.00 793.00 1,586.00 2,379.00 793.00 2,537.60 2,537.60 (634.40) 46,266.14 99,705.85 145,971.99 24,237.16
GROSS PROFIT PROFIT BUDGET ACTUAL
QUANTITY
TOTAL QTY
LAB. RATE
W/DONE
1,586.00 195.00 2.00 107.00 1,380.00 140.00 220.00 176.00 103.59 11.00 1,672.00 3,683.00 375.00 624.00 720.00 20,884.00 5,023.00 1,560.00 211.00 107.00 1,218.00 1,586.00 1,586.00
1,586.00 195.00 2.00 107.00 1,380.00 140.00 220.00 176.00 103.59 11.00 1,672.00 3,683.00 375.00 624.00 720.00 20,884.00 5,023.00 1,560.00 211.00 107.00 1,218.00 1,586.00 1,586.00
2.00 2.00 2.00 23.50 23.50 23.50 2.95 0.29 0.29 0.29 0.29 0.29 0.29 1.00 0.30 -
MATE. RATE
2.10 5.50 5.50 111.00 117.50 117.50 14.69 1.12 1.19 1.12 1.12 1.12 1.19 10.87 1.23 -
SUB RATE
2.00 6.00 8.00 8.00 18.00 18.00 18.00 1.00
TOTAL LAB. RATE
2,760.00 280.00 440.00 4,136.00 2,434.37 258.50 4,932.40 1,049.66 106.88 177.84 205.20 5,951.94 1,456.67 1,560.00 475.80 26,225.25
TOTAL MATE. RATE
TOTAL SUB. RATE
2,898.00 770.00 1,210.00 19,536.00 12,171.83 1,292.50 24,561.68 4,139.69 445.88 698.88 809.28 23,473.62 5,977.37 16,957.20 1,950.78 116,892.70
3,172.00 1,170.00 16.00 856.00 3,798.00 1,926.00 21,924.00 1,586.00 34,448.00
REMARKS
TOTAL AMOUNT
3,172.00 1,170.00 16.00 856.00 5,658.00 1,050.00 1,650.00 23,672.00 14,606.19 1,551.00 29,494.08 5,189.35 552.75 876.72 1,014.48 29,425.56 7,434.04 18,517.20 3,798.00 1,926.00 21,924.00 2,426.58 1,586.00 177,565.94
793.00 97.50 4.00 53.50 475.80 26.00 48.20 514.50 377.30 4,973.50 (634.40) 725.80 1,690.62 3,233.04 5,868.20 844.00 428.00 4,560.00 793.00 (634.40) 24,237.16
793.00 487.50 4.00 53.50 7,823.00 (140.00) 37.00 2,775.00 2,035.00 3,153.00 (14,606.19) (1,551.00) (153.08) 3,533.50 (5,189.35) (552.75) 8,230.65 15,739.80 (876.72) (1,014.48) (29,425.56) (7,434.04) 19,032.00 (18,517.20) 1,266.00 642.00 5,436.00 745.42 317.20 (7,356.79)
BLOK AKADEMIK (B,C & D) TENDER
BUDGET
ACTUAL BLOK B
REF.
6 A B C D E F G
ELEMENT/DESCRIPTION
STAIRCASES AND FINISHES VRC G25 in staircase Ditto in landing beam Ditto in landing slab Reinforcement in staircase Ditto in landing beam Ditto in landing slab Sawn formwork to sloping soffit of staircase
UNIT BLOC K BLOC K BLO CK B C D
M3 M3 M3 KG KG KG M2
8 2 71 1,513 911 3,245 46
7 2 61 1,307 787 2,802 40
3 1 29 619 373 1,327 19
T OTAL QTY
18 5 161 3,439 2,071 7,374 105
RATE
185.00 185.00 185.00 1.85 1.85 1.85 24.00
AMOUNT
3,330.00 925.00 29,785.00 6,362.15 3,831.35 13,641.90 2,520.00
BLOC K B
8 2 71 1,513 911 3,245 46
BL OC K BL OC K C D
7 2 61 1,307 787 2,802 40
3 1 29 619 373 1,327 19
T OTAL QTY
18 5 161 3,439 2,071 7,374 105
LAB. RATE
26.00 26.00 26.00 0.32 0.32 0.32 13.00
MATE. RATE
111.00 111.00 111.00 1.15 1.15 1.15 7.00
T OTAL LAB
468.00 130.00 4,186.00 1,100.48 662.72 2,359.68 1,365.00
TOT AL MATT
1,998.00 555.00 17,871.00 3,954.85 2,381.65 8,480.10 735.00
TOTAL
MARGIN QTY
2,466.00 685.00 22,057.00 5,055.33 3,044.37 10,839.78 2,100.00
864.00 240.00 7,728.00 1,306.82 786.98 2,802.12 420.00
BLOK C
% QTY W/DONE W/DONE
-
QTY
BLOK D
% QTY W/DONE W/DONE
-
QTY
% W/DON E
GROSS PROFIT PROFIT BUDGET ACTUAL
QUANTITY %x W/DONE
TOTAL QTY
-
-
LAB. RATE
W/DONE
-
MATE. RATE
SUB RATE
TOTAL LAB. RATE
TOTAL MATE. RATE
-
-
TOTAL SUB. RATE
-
TOTAL AMOUNT
-
864.00 240.00 7,728.00 1,306.82 786.98 2,802.12 420.00
3,330.00 925.00 29,785.00 6,362.15 3,831.35 13,641.90 2,520.00
REMARKS
H I J K L
Ditto of landing beam Ditto of landing slab Ditto to undercut of riser Ditto to raking open string Staircases finishes and railing
7 A B C D E
EXTERNAL WALLS 115mm thick common brickwall Damp proof course 6mm bonding ties Mild steel railing 50mm Upvc spout pipe 250mm long
M2 M2 M M Flight
29 71 158 26 4
25 61 136 24 3
12 29 64 13 1
66 161 358 63 8
24.00 24.00 8.00 8.00 1,500.00
1,584.00 3,864.00 2,864.00 504.00 12,000.00 81,211.40
29 71 158 26 4
25 61 136 24 3
12 29 64 13 1
66 161 358 63 8
13.00 13.00 0.65 0.65
7.00 7.00 0.30 0.30 1,400.00
858.00 2,093.00 232.70 40.95 13,496.53
462.00 1,127.00 107.40 18.90 11,200.00 48,890.90
1,320.00 3,220.00 340.10 59.85 11,200.00 62,387.43
264.00 644.00 2,523.90 444.15 800.00 18,823.97
M2 M No M No
973 388 528 44 53
841 335 456 38 46
398 158 216 18 21
2,212 881 1,200 100 120
26.00 2.00 0.60 120.00 20.00
57,512.00 1,762.00 720.00 12,000.00 2,400.00 74,394.00
973 388 528 44 53
841 335 456 38 46
398 158 216 18 21
2,212 881 1,200 100 120
7.10
17.00 1.00 0.30 118.00 1.00
15,705.20 60.00 15,765.20
37,604.00 881.00 360.00 11,800.00 120.00 50,765.00
53,309.20 881.00 360.00 11,800.00 180.00 66,530.20
4,202.80 881.00 360.00 200.00 2,220.00 7,863.80
M2 M No
388 105 132
335 91 114
158 43 54
881 239 300
26.00 2.00 0.60
22,906.00 478.00 180.00 23,564.00
388 105 132
335 91 114
158 43 54
881 239 300
7.10
17.00 1.00 0.30
6,255.10 6,255.10
14,977.00 239.00 90.00 15,306.00
21,232.10 239.00 90.00 21,561.10
1,673.90 239.00 90.00 2,002.90
AMOUNT
BLOC K B
T OTAL LAB
TOT AL MATT
Sub-total
Sub-total 8 A B C
INTERNAL WALLS 115mm thick common brickwall Damp proof course 6mm bonding ties Sub-total
0.50
QUOTATION FOR SUPPLY LABOUR ONLY SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR
ACADEMIC BLOCK TENDER REF.
9 A B C D E F G H I J K L M N O P Q R S T U V W X Y Z
ELEMENT/DESCRIPTION
UNIT BLOC K BLOC K BLO CK B C D
DOOR AND WINDOWS One hour fire-rated door c/w framing size 900 x 2100 No Single flush door c/w framing size 900 x 2550 No Ditto c/w glass panel & framing size 900 x 2100 No Double flush door c/w framing size 1800x 2550 No Ditto c/w glass panel & framing size 1800 x 2100 No PVC door size 750 x 2100 No Sliding door size 1800 x 2550 No Aluminium framed casement window size 1800 x 1800 No Ditto size 3600 x 1800 No Ditto size 4800 x 1800 No Ditto size 1800 x 1200 No Ditto size 3600 x 1200 No Ditto size 4800 x 1200 No Ditto size 5550 x 2500 No Aluminium framed top hung size 1800 x 600 No Ditto size 3600 x 600 No Ditto size 4800 x 600 No Timber frame top hung size 1800 x 600 No Ditto size 3600 x 600 No Ditto size 4800 x 600 No Adjustable louvres window size 600 x 1200 No Ditto size 1200 x 1200 No Ditto size 1200 x 1800 No Ditto size 1800 x 1800 No Ditto size 3600 x 1800 No Ditto size 4800 x 1800 No
5 7 2 36 30 10 6 3 22 53 2 16
4 4 26 45 8 14 3 30 37 5 11
10 4 12 12 2 5
BUDGET
T OTAL QTY
RATE
9 11 2 72 75 22 20 3 3 64 102 9 32
550.00 780.00 500.00 1,600.00 340.00 120.00 800.00 900.00 1,800.00 2,400.00 600.00 1,200.00 1,600.00 3,850.00 300.00 600.00 800.00 130.00 260.00 350.00 150.00 250.00 380.00 550.00 1,100.00 1,500.00
4,950.00 8,580.00 1,000.00 115,200.00 9,000.00 17,600.00 2,600.00 780.00 1,050.00 9,600.00 56,100.00 9,900.00 48,000.00
5 7 2 36 30 10 6 3 22 53 2 16
BL OC K BL OC K C D
4 4 26 45 8 14 3 30 37 5 11
10 4 12 12 2 5
T OTAL QTY
9 11 2 72 75 22 20 3 3 64 102 9 32
LABOU R MATER IAL
28.00 23.00 23.00 50.00 23.00 20.00
11.65 23.30 35.00 52.00 104.00 140.00
605.00 268.00 270.00 536.00 270.00 128.00 790.00 560.00 1,120.00 1,490.00 372.00 745.00 1,000.00 2,400.00 200.00 400.00 500.00 116.00 232.00 310.00 67.00 134.00 201.00 302.00 604.00 804.00
252.00 253.00 46.00 3,600.00 1,500.00 745.60 5,304.00 936.00 4,480.00
5,445.00 2,948.00 540.00 38,592.00 9,600.00 17,380.00 2,320.00 696.00 930.00 4,288.00 30,804.00 5,436.00 25,728.00
RATE
5,697.00 3,201.00 586.00 42,192.00 11,100.00 17,380.00 2,320.00 696.00 930.00 5,033.60 36,108.00 6,372.00 30,208.00
MARGIN
(747.00) 5,379.00 414.00 73,008.00 (2,100.00) 220.00 280.00 84.00 120.00 4,566.40 19,992.00 3,528.00 17,792.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
264.00 644.00 2,523.90 444.15 800.00 18,823.97 4,202.80 881.00 360.00 200.00 2,220.00 7,863.80 1,673.90 239.00 90.00 2,002.90 57,381.34
1,584.00 3,864.00 2,864.00 504.00 12,000.00 81,211.40 57,512.00 1,762.00 720.00 12,000.00 2,400.00 74,394.00 22,906.00 478.00 180.00 23,564.00 358,338.80
Sub-total
284,360.00
17,116.60
144,707.00
T OTAL LAB
TOT AL MATT
161,823.60
122,536.40
RATE
MARGIN
QUOTATION FOR SUPPLY LABOUR ONLY SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR
ACADEMIC BLOCK TENDER REF.
T OTAL UNIT BLOC K BLOC K BLO CK QTY B C D
ELEMENT/DESCRIPTION
10 A B C D E
FLOOR FINISHES 20mm Thick cement paving Homogeneous tiles with screed Carpet Ceramic tiles ditto Cementitious water proofing system
11 A B C D E
BUDGET RATE
AMOUNT
BL OC K BL OC K BLOC K C D B
T OTAL QTY
LABOU R MATER IAL
M2 M2 M2 M2 M2
1,084 134 134
936 116 116
443 55 55
2,463 305 305
8.00 65.00 35.00 60.00 18.00
19,704.00 18,300.00 5,490.00 43,494.00
1,084 134 134
936 116 116
443 55 55
2,463 305 305
WALL FINISHES 20mm Thick c.s. plaster to wall & column Emulsion paint to internally plastered wall Weather sheild paint to externally ditto Ceramic wall tiles with screed Acoustic treatment Sub-total
M2 M2 M2 M2 M2
2,722 1,749 973 115 119
2,351 1,510 841 99 103
1,113 715 398 47 49
6,186 3,974 2,212 261 271
8.00 4.50 5.50 65.00 70.00
49,488.00 17,883.00 12,166.00 16,965.00 18,970.00 115,472.00
2,722 1,749 973 115 119
2,351 1,510 841 99 103
1,113 715 398 47 49
6,186 3,974 2,212 261 271
12 A B C D
CEILING FINISHES 20mm Thick c.s. plaster to soffit of slab Asbestos free ceiling sheet Emulsion paint to plastered surfaces Ditto to asbestos ceiling Sub-total
M2 M2 M2 M2
1,884 559 1,884 559
1,628 483 1,628 483
771 229 771 229
4,283 1,271 4,283 1,271
8.00 28.00 4.50 4.50
34,264.00 35,588.00 19,273.50 5,719.50 94,845.00
1,884 559 1,884 559
1,628 483 1,628 483
771 229 771 229
4,283 1,271 4,283 1,271
13 A B C D E F G H I
PLUMBING AND SANITARY FITTINGS Cold water plumbing ( under M & E) Soil and waste plumbing ( under M & E) Water tank ( under M & E) Squatting WC complete with stool Pedestal WC Mirror Wash hand basin with counter top Kitchen sink Dentist vanity basin Sub-total
LS LS LS No No No No No No
1 1 1 16 25 5 34 -
6 10 2 14 -
1 1 1 36 57 12 78 -
Sub-total
10,000.00 12,000.00 2,000.00 14 22 5 30 -
6 10 2 14 -
36 57 12 78 -
350.00 300.00 60.00 320.00 250.00 1,700.00
12,600.00 17,100.00 720.00 24,960.00 79,380.00
16 25 5 34 -
14 22 5 30 -
5.00 21.00 5.00 19.00
2.50 46.25 20.00 19.00 28.00
12,315.00 5,795.00 18,110.00
6,157.50 5,795.00 8,540.00 20,492.50
18,472.50 11,590.00 8,540.00 38,602.50
1,231.50 6,710.00 (3,050.00) 4,891.50
6.00
2.50 2.80 2.80 19.00 28.00
37,116.00 4,959.00 42,075.00
15,465.00 11,127.20 6,193.60 4,959.00 7,588.00 45,332.80
52,581.00 11,127.20 6,193.60 9,918.00 7,588.00 87,407.80
(3,093.00) 6,755.80 5,972.40 7,047.00 11,382.00 28,064.20
2.50 8.00
25,698.00 9,532.50 11,992.40 3,558.80 50,781.70
10,707.50 10,168.00 20,875.50
36,405.50 19,700.50 11,992.40 3,558.80 71,657.20
(2,141.50) 15,887.50 7,281.10 2,160.70 23,187.80
8,000.00 10,000.00 1,800.00 8,100.00 19,380.00 900.00 12,870.00 61,050.00
8,000.00 10,000.00 1,800.00 8,100.00 19,380.00 900.00 12,870.00 61,050.00
2,000.00 2,000.00 200.00 4,500.00 (2,280.00) (180.00) 12,090.00 18,330.00
19.00
6.00 7.50 2.80 2.80
8,000.00 10,000.00 1,800.00 225.00 340.00 75.00 165 200 1650
-
QUOTATION FOR SUPPLY LABOUR ONLY SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR
ACADEMIC BLOCK TENDER REF.
ELEMENT/DESCRIPTION
14 A B C D E
APRON AND PERIMETER DRAIN Exc. oversite 250mm deep 150mm Thick hardcore 100mm Thick VRC G25 apron slab One layer fabric reinforcement 230mm half round perimeter drain
15 A
INTERNAL SIGNAGES Internal signages/lettering
UNIT BLOC K BLOC K BLO CK B C D
M2 M2 M2 M2 M
310 310 310 310 101
268 268 268 268 87
127 127 127 127 41
BUDGET
T OTAL QTY
RATE
AMOUNT
BLOC K B
705 705 705 705 229
2.50 8.30 18.50 12.00 38.00
1,762.50 5,851.50 13,042.50 8,460.00 8,702.00 37,818.50
310 310 310 310 101
BL OC K BL OC K C D
268 268 268 268 87
127 127 127 127 41
T OTAL QTY
LABOU R MATER IAL
705 705 705 705 229
2.50 2.60 1.00 14.00
2.15 6.50 11.10 4.00 10.00
T OTAL LAB
TOT AL MATT
1,762.50 1,833.00 705.00 3,206.00 7,506.50
1,515.75 4,582.50 7,825.50 2,820.00 2,290.00 19,033.75
RATE
1,515.75 6,345.00 9,658.50 3,525.00 5,496.00 26,540.25
MARGIN
246.75 (493.50) 3,384.00 4,935.00 3,206.00 11,278.25
Sub-total
Ls
1
30,000.00
1
25,000.00
30,000.00
QUOTATION FOR SUPPLY LABOUR ONLY SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR
ACADEMIC BLOCK TENDER
-
BUDGET
25,000.00 25,000.00
25,000.00 25,000.00
5,000.00 5,000.00
REF.
ELEMENT/DESCRIPTION
UNIT BLOC K BLOC K BLO CK B C D
T OTAL QTY
RATE
T OTAL LAB
TOT AL MATT
RATE
170,209.15 453,962.25 254,725.00 226,331.00 81,211.40 74,394.00 23,564.00 284,360.00 43,494.00 115,472.00 94,845.00 79,380.00 37,818.50 30,000.00
46,266.14 125,603.40 73,902.75 28,552.60 13,496.53 15,765.20 6,255.10 17,116.60 18,110.00 42,075.00 50,781.70 7,506.50 -
99,705.85 235,355.75 145,125.70 143,771.70 48,890.90 50,765.00 15,306.00 144,707.00 20,492.50 45,332.80 20,875.50 61,050.00 19,033.75 25,000.00
145,971.99 360,959.15 219,028.45 172,324.30 62,387.43 66,530.20 21,561.10 161,823.60 38,602.50 87,407.80 71,657.20 61,050.00 26,540.25 25,000.00
###
###
###
###
AMOUNT
BLOC K B
BL OC K BL OC K C D
T OTAL QTY
LABOU R MATER IAL
MARGIN
ACTUAL
SUMMARY 1 2 3 4 5 6 7 8 9 10 11 12 13 14
Work Below Lowest Floor Level Frame Upper Floor Construction Roof and roof covering Staircases External wall Internal wall and partition Door and window Floor finishes Wall finishes Ceiling finishes Sanitary appliances Apron and perimeter drain Internal signages TOTAL
24,237.16 93,003.10 35,696.55 54,006.70 18,823.97 7,863.80 2,002.90 122,536.40 4,891.50 28,064.20 23,187.80 18,330.00 11,278.25 5,000.00 448,922.33
#REF!
REF
ELEMENT/DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
LAB. RATE
MATL. RATE
TOTAL LAB.
TOTAL MATL
TOTAL
MARGIN
3 A B C D E F G H I
FRAME VRC G25 in column/stiffener Ditto in suspended floor beam Ditto in roof beam Reinforcement bar in column/stiffener Ditto in floor beam Ditto in roof beam Sawn formwork to sides of column/stiffener Ditto suspended floor beam Ditto roof beam Sub-total
M3 M3 M3 Kg Kg Kg M2 M2 M2
124 290 88 23103 76345 22297 1229 3368 1064
185.00 185.00 185.00 1.85 1.85 1.85 24.00 24.00 24.00
22,940.00 53,650.00 16,280.00 42,740.55 141,238.25 41,249.45 29,496.00 80,832.00 25,536.00 453,962.25
26.00 26.00 26.00 0.32 0.32 0.32 13.00 13.00 13.00
111.00 111.00 111.00 1.15 1.15 1.15 7.00 7.00 7.00
3,224.00 7,540.00 2,288.00 7,392.96 24,430.40 7,135.04 15,977.00 43,784.00 13,832.00 125,603.40
13,764.00 32,190.00 9,768.00 26,568.45 87,796.75 25,641.55 8,603.00 23,576.00 7,448.00 235,355.75
16,988.00 39,730.00 12,056.00 33,961.41 112,227.15 32,776.59 24,580.00 67,360.00 21,280.00 360,959.15
5,952.00 13,920.00 4,224.00 8,779.14 29,011.10 8,472.86 4,916.00 13,472.00 4,256.00 93,003.10
4 A B C D
UPPER FLOOR CONSTRUCTION 125mm thick suspended floor slab BRC A10 ditto BMC A6 ditto Sawn formwork to soffit suspended floor slab Sub-total
M2 M2 M2 M2
4271 4403 96 4271
23.00 12.00 12.00 24.00
98,233.00 52,836.00 1,152.00 102,504.00 254,725.00
3.25 1.00 1.00 13.00
13.90 12.60 4.00 7.00
13,880.75 4,403.00 96.00 55,523.00 73,902.75
59,366.90 55,477.80 384.00 29,897.00 145,125.70
73,247.65 59,880.80 480.00 85,420.00 219,028.45
24,985.35 (7,044.80) 672.00 17,084.00 35,696.55
ROOF STRUCTURE AND COVERING Roof Structure (prefabricated roof trusses) M2 125mm thick VRC G25 in roof slab M2 Concrete roof covering, sisalation, wiremesh and etcM2 Fascia board and painting M Gutter and rainwater downpipe M Sub-total
2466 95 2466 413 413
38.00 19.00 43.00 15.00 45.00
93,708.00 1,805.00 106,038.00 6,195.00 18,585.00 226,331.00
5.80 3.60 4.30 6.00 2.00
32.00 15.30 23.20 5.00 10.00
14,302.80 342.00 10,603.80 2,478.00 826.00 28,552.60
78,912.00 1,453.50 57,211.20 2,065.00 4,130.00 143,771.70
93,214.80 1,795.50 67,815.00 4,543.00 4,956.00 172,324.30
493.20 9.50 38,223.00 1,652.00 13,629.00 54,006.70
5 A B C **D E
BLOK AKADEMIK (B,C & D) TENDER
BUDGET
ACTUAL BLOK B
REF.
2 A B C D
E
F
ELEMENT/DESCRIPTION
FRAME VRC G25 in column/stiffener Ditto in suspended floor beam Ditto in roof beam Reinforcement bar in column/stiffener Y25 R8 Ditto in floor beam Y20 Y25 R10 Ditto in roof beam
UNIT
BLOCK B
BLOCK C
BLOCK D
T OTAL QTY
RATE
AMOUNT
BLOCK B
BLOCK C
BLOCK D
TO TAL QT Y
LAB. RATE
MATE. R ATE TOTAL LAB
TOT AL MAT T
TOTAL
BLOK C
MARGIN QTY
M3 M3 M3 Kg Kg Kg Kg Kg Kg Kg Kg
55 128 39 10,165
47 110 33 8,779
22 52 16 4,159
124 290 88 23,103
185.00 185.00 185.00 1.85
22,940.00 53,650.00 16,280.00 42,740.55
55 128 39 10,165
47 110 33 8,779
22 52 16 4,159
124 290 88 23,103
26.00 26.00 26.00 0.32
111.00 111.00 111.00 1.15
3,224.00 7,540.00 2,288.00 7,392.96
13,764.00 32,190.00 9,768.00 26,568.45
16,988.00 39,730.00 12,056.00 33,961.41
5,952.00 13,920.00 4,224.00 8,779.14
33,592
29,011
13,742
76,345
1.85
141,238.25
33,592
29,011
13,742
76,345
0.32
1.15
24,430.40
87,796.75
112,227.15
29,011.10
9,811
8,473
4,013
22,297
1.85
41,249.45
9,811
8,473
4,013
22,297
0.32
1.15
7,135.04
25,641.55
32,776.59
8,472.86
M2 M2 M2
541 1,482 468
467 1,280 404
221 606 192
1,229 3,368 1,064
24.00 24.00 24.00
29,496.00 80,832.00 25,536.00 453,962.25
541 1,482 468
467 1,280 404
221 606 192
1,229 3,368 1,064
13.00 13.00 13.00
7.00 7.00 7.00
15,977.00 43,784.00 13,832.00 125,603.40
8,603.00 23,576.00 7,448.00 235,355.75
24,580.00 67,360.00 21,280.00 360,959.15
4,916.00 13,472.00 4,256.00 93,003.10
55 167 34 10992 1984 1813 28809
% W/DONE
QTY W/DONE
0 0 0 0 0 0 0
QTY
47 144 38
0
0 0 0 0
% W/DONE
BLOK D
QUANTITY LAB. RATE
QTY W/DONE
QTY
0 0 0 0
% W/DONE
0 0 0 0
TOTAL QTY
MATE. RATE
TOTAL LAB. TOTAL RATE MATE. RATE
SUB RATE
W/DONE
0
0
124 351 86 0 10992 1984 0
0
0
0
0
0
0
0 0 0 0
0 3531 1279
0 0 0
0 0 0
0 0 0 0
0 0 0 0
22 40 14
% x W/DONE
0 0 0 0
0 0 0 0
0 0 0 0
0
0
0
G H I
Sawn formwork to sides of column/stiffener Ditto suspended floor beam Ditto roof beam Sub-total
4 A B C D
UPPER FLOOR CONSTRUCTION 125mm thick suspended floor slab BRC A10 ditto BMC A6 ditto Sawn formwork to soffit suspended floor slab Sub-total
M2 M2 M2 M2
1,879 1,937 42 1,879
1,623 1,673 37 1,623
769 793 17 769
4,271 4,403 96 4,271
23.00 12.00 12.00 24.00
98,233.00 52,836.00 1,152.00 102,504.00 254,725.00
1,879 1,937 42 1,879
1,623 1,673 37 1,623
769 793 17 769
4,271 4,403 96 4,271
3.25 1.00 1.00 13.00
13.90 12.60 4.00 7.00
13,880.75 4,403.00 96.00 55,523.00 73,902.75
59,366.90 55,477.80 384.00 29,897.00 145,125.70
73,247.65 59,880.80 480.00 85,420.00 219,028.45
24,985.35 (7,044.80) 672.00 17,084.00 35,696.55
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0 0
5 A B C D E
ROOF STRUCTURE AND COVERING Roof Structure (prefabricated roof trusses) M2 125mm thick VRC G25 in roof slab M2 Concrete roof covering, sisalation, wiremesh and etc M2 Fascia board and painting M Gutter and rainwater downpipe M Sub-total
1,085 42 1,085 182 182
937 36 937 157 157
444 17 444 74 74
2,466 95 2,466 413 413
38.00 19.00 43.00 15.00 45.00
93,708.00 1,805.00 106,038.00 6,195.00 18,585.00 226,331.00
1,085 42 1,085 182 182
937 36 937 157 157
444 17 444 74 74
2,466 95 2,466 413 413
5.80 3.60 4.30 6.00 2.00
32.00 15.30 23.20 5.00 10.00
14,302.80 342.00 10,603.80 2,478.00 826.00 28,552.60
78,912.00 1,453.50 57,211.20 2,065.00 4,130.00 143,771.70
93,214.80 1,795.50 67,815.00 4,543.00 4,956.00 172,324.30
493.20 9.50 38,223.00 1,652.00 13,629.00 54,006.70
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0 0
1315 584
1644 485
572 210
GROSS PROFIT PROFIT BUDGET ACTUAL TOTAL SUB. RATE
TOTAL AMOUNT
REMARKS
REF
ELEMENT/DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
LAB. RATE
MATL. RATE
TOTAL LAB.
TOTAL MATL
TOTAL
MARGIN
6 A B C D E F G H I J K L
STAIRCASES AND FINISHES VRC G25 in staircase Ditto in landing beam Ditto in landing slab Reinforcement in staircase Ditto in landing beam Ditto in landing slab Sawn formwork to sloping soffit of staircase Ditto of landing beam Ditto of landing slab Ditto to undercut of riser Ditto to raking open string Staircases finishes and railing Sub-total
M3 M3 M3 KG KG KG M2 M2 M2 M M Flight
18 5 161 3439 2071 7374 105 66 161 358 63 8
185.00 185.00 185.00 1.85 1.85 1.85 24.00 24.00 24.00 8.00 8.00 1,500.00
3,330.00 925.00 29,785.00 6,362.15 3,831.35 13,641.90 2,520.00 1,584.00 3,864.00 2,864.00 504.00 12,000.00 81,211.40
26.00 26.00 26.00 0.32 0.32 0.32 13.00 13.00 13.00 0.65 0.65
111.00 111.00 111.00 1.15 1.15 1.15 7.00 7.00 7.00 0.30 0.30 1,400.00
468.00 130.00 4,186.00 1,100.48 662.72 2,359.68 1,365.00 858.00 2,093.00 232.70 40.95 13,496.53
1,998.00 555.00 17,871.00 3,954.85 2,381.65 8,480.10 735.00 462.00 1,127.00 107.40 18.90 11,200.00 48,890.90
2,466.00 685.00 22,057.00 5,055.33 3,044.37 10,839.78 2,100.00 1,320.00 3,220.00 340.10 59.85 11,200.00 62,387.43
864.00 240.00 7,728.00 1,306.82 786.98 2,802.12 420.00 264.00 644.00 2,523.90 444.15 800.00 18,823.97
7 A B C D E
EXTERNAL WALLS 115mm thick common brickwall Damp proof course 6mm bonding ties Mild steel railing 50mm Upvc spout pipe 250mm long Sub-total
M2 M No M No
2212 881 1200 100 120
26.00 2.00 0.60 120.00 20.00
57,512.00 1,762.00 720.00 12,000.00 2,400.00 74,394.00
7.10
17.00 1.00 0.30 118.00 1.00
15,705.20 60.00 15,765.20
37,604.00 881.00 360.00 11,800.00 120.00 50,765.00
53,309.20 881.00 360.00 11,800.00 180.00 66,530.20
4,202.80 881.00 360.00 200.00 2,220.00 7,863.80
8 A B C
INTERNAL WALLS 115mm thick common brickwall Damp proof course 114mm Wide 6mm bonding ties
26.00 2.00 0.60
22,906.00 478.00 180.00 23,564.00
7.10
17.00 1.00 0.30
6,255.10 6,255.10
14,977.00 239.00 90.00 15,306.00
21,232.10 239.00 90.00 21,561.10
1,673.90 239.00 90.00 2,002.90
M2 881 M 239 No 300 Sub-total
0.50
REF 9 A B C D E F G H I J K L M N O P Q R S T U V W X Y Z
ELEMENT/DESCRIPTION DOOR AND WINDOWS One hour fire-rated door c/w framing size 900 x 2100 Single flush door c/w framing size 900 x 2550 Ditto c/w glass panel & framing size 900 x 2100 Double flush door c/w framing size 1800x 2550 Ditto c/w glass panel & framing size 1800 x 2100 PVC door size 750 x 2100 Sliding door size 1800 x 2550 Aluminium framed casement window size 1800 x 1800 Ditto size 3600 x 1800 Ditto size 4800 x 1800 Ditto size 1800 x 1200 Ditto size 3600 x 1200 Ditto size 4800 x 1200 Ditto size 5550 x 2500 Aluminium framed top hung size 1800 x 600 Ditto size 3600 x 600 Ditto size 4800 x 600 Timber frame top hung size 1800 x 600 Ditto size 3600 x 600 Ditto size 4800 x 600 Adjustable louvres window size 600 x 1200 Ditto size 1200 x 1200 Ditto size 1200 x 1800 Ditto size 1800 x 1800 Ditto size 3600 x 1800 Ditto size 4800 x 1800 Sub-total
UNIT
No No No No No No No No No No No No No No No No No No No No No No No No No No
QTY
9 11 2 72 0 75 22 0 0 0 0 0 0 0 0 0 0 20 3 3 64 0 0 102 9 32
RATE
550.00 780.00 500.00 1,600.00 340.00 120.00 800.00 900.00 1,800.00 2,400.00 600.00 1,200.00 1,600.00 3,850.00 300.00 600.00 800.00 130.00 260.00 350.00 150.00 250.00 380.00 550.00 1,100.00 1,500.00
AMOUNT (RM)
4,950.00 8,580.00 1,000.00 115,200.00 9,000.00 17,600.00 2,600.00 780.00 1,050.00 9,600.00 56,100.00 9,900.00 48,000.00 284,360.00
LAB. RATE
28.00 23.00 23.00 50.00 23.00 20.00
11.65 23.30 35.00 52.00 104.00 140.00
MATL. RATE
605.00 268.00 270.00 536.00 270.00 128.00 790.00 560.00 1,120.00 1,490.00 372.00 745.00 1,000.00 2,400.00 200.00 400.00 500.00 116.00 232.00 310.00 67.00 134.00 201.00 302.00 604.00 804.00
TOTAL LAB.
252.00 253.00 46.00 3,600.00 1,500.00 745.60 5,304.00 936.00 4,480.00 17,116.60
TOTAL MATL
5,445.00 2,948.00 540.00 38,592.00 9,600.00 17,380.00 2,320.00 696.00 930.00 4,288.00 30,804.00 5,436.00 25,728.00 144,707.00
TOTAL
5,697.00 3,201.00 586.00 42,192.00 11,100.00 17,380.00 2,320.00 696.00 930.00 5,033.60 36,108.00 6,372.00 30,208.00 161,823.60
MARGIN
(747.00) 5,379.00 414.00 73,008.00 (2,100.00) 220.00 280.00 84.00 120.00 4,566.40 19,992.00 3,528.00 17,792.00 122,536.40
REF
ELEMENT/DESCRIPTION
UNIT
QTY
RATE
AMOUNT (RM)
LAB. RATE
MATL. RATE
TOTAL LAB.
TOTAL MATL
TOTAL
MARGIN
10 A B C D E
FLOOR FINISHES 20mm Thick cement paving Homogeneous tiles with screed Carpet Ceramic tiles ditto Cementitious water proofing system Sub-total
M2 M2 M2 M2 M2
2463 0 0 305 305
8.00 65.00 35.00 60.00 18.00
19,704.00 18,300.00 5,490.00 43,494.00
5.00 21.00 5.00 19.00
2.50 46.25 20.00 19.00 28.00
12,315.00 5,795.00 18,110.00
6,157.50 5,795.00 8,540.00 20,492.50
18,472.50 11,590.00 8,540.00 38,602.50
1,231.50 6,710.00 (3,050.00) 4,891.50
11 A B C D E
WALL FINISHES 20mm Thick c.s. plaster to wall & column Emulsion paint to internally plastered wall Weather sheild paint to externally ditto Ceramic wall tiles with screed Acoustic treatment Sub-total
M2 M2 M2 M2 M2
6186 3974 2212 261 271
8.00 4.50 5.50 65.00 70.00
49,488.00 17,883.00 12,166.00 16,965.00 18,970.00 115,472.00
6.00
2.50 2.80 2.80 19.00 28.00
37,116.00 4,959.00 42,075.00
15,465.00 11,127.20 6,193.60 4,959.00 7,588.00 45,332.80
52,581.00 11,127.20 6,193.60 9,918.00 7,588.00 87,407.80
(3,093.00) 6,755.80 5,972.40 7,047.00 11,382.00 28,064.20
12 A B C D
CEILING FINISHES 20mm Thick c.s. plaster to soffit of slab Asbestos free ceiling sheet Emulsion paint to plastered surfaces Ditto to asbestos ceiling Sub-total PLUMBING AND SANITARY FITTINGS Cold water plumbing ( under M & E) Soil and waste plumbing ( under M & E) Water tank ( under M & E) Squatting WC complete with stool Pedestal WC Mirror Wash hand basin with counter top Kitchen sink Dentist vanity basin Sub-total
M2 M2 M2 M2
4283 1271 4283 1271
8.00 28.00 4.50 4.50
34,264.00 35,588.00 19,273.50 5,719.50 94,845.00
2.50 8.00
25,698.00 9,532.50 11,992.40 3,558.80 50,781.70
10,707.50 10,168.00 20,875.50
36,405.50 19,700.50 11,992.40 3,558.80 71,657.20
(2,141.50) 15,887.50 7,281.10 2,160.70 23,187.80
LS LS LS No No No No No No
1 1 1 36 57 12 78 0 0
8,000.00 10,000.00 1,800.00 8,100.00 19,380.00 900.00 12,870.00 61,050.00
8,000.00 10,000.00 1,800.00 8,100.00 19,380.00 900.00 12,870.00 61,050.00
2,000.00 2,000.00 200.00 4,500.00 (2,280.00) (180.00) 12,090.00 18,330.00
13 A B C D E F G H I
350.00 300.00 60.00 320.00 250.00 1,700.00
10,000.00 12,000.00 2,000.00 12,600.00 17,100.00 720.00 24,960.00 79,380.00
19.00
6.00 7.50 2.80 2.80
8,000.00 10,000.00 1,800.00 225.00 340.00 75.00 165 200 1650
-
REF 14 A B C D E
ELEMENT/DESCRIPTION
UNIT QTY
APRON AND PERIMETER DRAIN Exc. oversite 250mm deep 150mm Thick hardcore 100mm Thick VRC G25 apron slab One layer fabric reinforcement 230mm half round perimeter drain
M2 M2 M2 M2 M
705 705 705 705 229
Ls
1
RATE
2.50 8.30 18.50 12.00 38.00
AMOUNT (RM)
1,762.50 5,851.50 13,042.50 8,460.00 8,702.00 37,818.50
LAB. RATE
2.50 2.60 1.00 14.00
MATL. RATE
2.15 6.50 11.10 4.00 10.00
TOTAL LAB.
TOTAL MATL
1,762.50 1,833.00 705.00 3,206.00 7,506.50
TOTAL
MARGIN
1,515.75 4,582.50 7,825.50 2,820.00 2,290.00 19,033.75
1,515.75 6,345.00 9,658.50 3,525.00 5,496.00 26,540.25
246.75 (493.50) 3,384.00 4,935.00 3,206.00 11,278.25
25,000.00
25,000.00
5,000.00
Sub-total 15 A
INTERNAL SIGNAGES Internal signages/lettering
30,000.00
30,000.00
25,000.00
-
-
25,000.00
25,000.00
5,000.00
Related Documents
Cost Control Spreadsheet - Blk A
June 2020 2
Cost Control Spreadsheet - Blk A
June 2020 2
Cost Control Spreadsheet - Piling Works
June 2020 5
Cost Control Spreadsheet - External Works
June 2020 3
Production-cost-spreadsheet 1
May 2020 7
Blk
May 2020 12More Documents from ""
Const. Mgmt. Chp. 05 - Cost Estimation
June 2020 10
Build Up Rate Format - Concretor
June 2020 9
Const. Mgmt. Chp. 09 - Construction Planning
June 2020 11
Build Up Rate - Guard Rail
June 2020 12
