Banglo Pahang Estimate BQ

0
FIT OUT INTERIOR DESIGN WORK
Gross Floor Area: 760.56 M2

8,187.00 FS
TOTAL TOTAL
ELEMENTAL ELEMENTAL
ELEMENT ELEMENTAL ELEMENTAL
COST COST PER FS
COST COST PER FS
SUB-STRUCTURE
Piling
Work Below Lowest Floor Level 88,613.14 88,613.14 10.82 10.82
SUPER-STRUCTURE
Frame 139,133.03 16.99
External Walls 106,950.00 13.06
Internal Walls 42,000.00 5.13
Staircase 27,471.54 3.36
Upper Floor Construction 84,310.82 10.30
Roof 255,000.00 31.15
Door 99,938.22 12.21
Windows 193,933.97 23.69
Ironmongeries 73,232.00 1,021,969.58 8.94 124.83
FINISHES
Wall Finishes 87,915.42 10.74
Floor Finishes 469,416.45 57.34
Ceiling Finishes 68,849.68 8.41
External Finishes 118,315.13 744,496.67 14.45 90.94
SERVICES AND ID
Sanitary Fittings 182,284.20 22.27
BWIC 79,647.42 9.73
EWWLB 335,854.76 597,786.37 41.02 73.02
TOTAL COST 2,452,865.77 299.60
* Note : Detail refer approximate quantities

QS/ CONTRACT
TELUK CEMPEDAK VILLA
ESTIMATE BQ
VOL 1
PRELIMINARIES ITEM
Item Description Amount

(RM)
PRELIMINARIES
A Scope of Works
As specified in the tender documents, drawing and any other works are
obvious on inspection of the site
B Programme of Works/Critical Path Method (CPM) 500.00
C Site management and supervision 5,800.00
D Liaise with the relevant supply or service authorities for the expeditious
installation of the connection for temporary or permanent WATER and
ELECTRICITY supplies in the work on behalf of the Employer
3,000.00
E The contractor shall made an adequate allowance for the following utilities to
execute the works within the construction period:-
i. Temporary power supply; 1,200.00

ii. Temporary water supply; 600.00
iii. Deposit to JMB; and 1,500.00
iv. Other relevant charges deemed to fix for the project 500.00
F Precaution during construction 1,150.00
G As-built drawings 1,000.00
H Health, safety and first aid kits 500.00
J Contractor All Risks and Workmen Compensation Takaful 1,700.00
K Disposal of rubbish and un-used materials to Contractor's own dump site 1,000.00
L Site security and protection 1,000.00
M Progress reports and photographs 500.00
N Payment for Levy of 0.125% to the Lembaga Pembangunan Industri 1,500.00

Pembinaan Malaysia (CIDB)
P Stamp Duty 250.00
Q Protection and temporary relocation of existing utilities and services 1,000.00
R Delapidation Survey 500.00
TOTAL PRELIMINARIES CARRIED TO PROJECT COST 23,200.00

PART C - BUILDING WORK
BILL NO. C4 : BLOK D - ASRAMA PELAJAR (PUTERA)
Item Description Unit Qty Rate Amount

(RM) (RM)
ELEMENT NO. 1 -SUB-STRUCTURE WORKS
PILING WORKS
To Collection :
MRSM Ketereh C4/1/2


(RM) (RM)
ELEMENT NO. 2 - WBLFF
Excavation
Pile cap M3 20 25.83 516.60
Ground beam M3 42 25.83 1,084.86
Ground slab M3 0 25.83 0.30
E.O In rock M3 6 100.00 620.12
Concrete Grade 30 to
Pile cap M3 20 435.85 8,717.07
Ground Beam M3 42 435.85 18,305.84
Ground slab 300 mm thk M3 0 435.85 5.04
Reinforcement various diameters to:
Pile Cap kg 883 5.69 5,026.72
Ground Beam kg 3,763 5.69 21,424.36
Fabric reinforcement
Ground Slab m2 398 53.65 21,354.01
TOTAL 77,054.91
Allow for unmeasured item sum 1 11,558.24 11,558.24
To Collection : 88,613.14
MRSM Ketereh C4/2/3


(RM) (RM)
ELEMENT NO. 3 - FRAME
Concrete Grade 30
A Suspended Beam M3 58 435.85 25,120.40
B Column M3 33 435.85 14,309.92
6mm to 25mm diameter reinforcement bar
C To beam Kg 9442 5.69 53,757.47
D To Column KG 4882 5.69 27,797.45
Total 120,985.25
E Allow for unmeasured item Sum 1 18,147.79 18,147.79
MRSM Ketereh C4/3/4


(RM) (RM)
ELEMENT NO. 4 - UPPER FLOOR
A Suspended Floor Grade 30 exceeding 300mm thk M3 119 435.85 51,983.35
B Fabric Reinforcement M2 398 53.65 21,330.41
C Formwork M2 0
TOTAL 73,313.76
Allow for unmeasured Item Sum 1 10,997.06 10,997.06
Total Carried to Summary 84,310.82
MRSM Ketereh C4/4/5

BILL NO. C4 : BLOK ASRAMA PELAJAR (PUTERA)

(RM) (RM)
ELEMENT NO. 5 - ROOF CONSTRUCTION
A Roof truss m2 676 162.00 109,000.00
B Roof Tiles (Shingles) m2 676 166.77 113,000.00
D Ridge m 60 30.00 1,800.00
E Gutter m 140 120.00 16,800.00
F Waterproof sheet m2 676 1.00 675.85
TOTAL 222,000.00
D Allow unmeasured items Sum 1 33,300.00 33,000.00
MRSM Ketereh C4/5/6

BANGLO PAHANG OPTION 2

(RM) (RM)
ELEMENT NO. 6 - STAIRCASE AND FINISHES
A Concrete Grade 30(Soffit and steps) M3 4 435.85 1,743.41
B Reinforcement (Various Diameter) Kg 316 5.69 1,799.10
C Fabric reinforcement to landing slab M2 9 58.45 536.60
D Marble To Step M2 16 799.40 12,470.67
E Marble to landing slab M2 9 799.40 7,338.51
TOTAL 23,888.30
F Allow for unmeasured Item Sum 1 3,583.24 3,583.24
MRSM Ketereh C4/6/7


(RM) (RM)
ELEMENT NO. 7 - EXTERNAL WALL
A 223m thick clay brickwall m2 905 101.13 92,000.00
B 100mm Damp Proof Membrane m 226 5.00 1,000.00
C Coping m
TOTAL 93,000.00
C Allow for unmeasured Item Sum 1 13,950.00 13,950.00
MRSM Ketereh C4/7/8


(RM) (RM)
ELEMENT NO. 8 - INTERNAL WALL & PARTITION
A 110mm thick brickwall m2 577 71.03 41,000.00
B 100mm thk DPM m 137 5.00 1,000.00
TOTAL 42,000.00
C Allow for unmeasured Item Sum 1 - -
42,000.00
To Collection :
MRSM Ketereh C4/8/9

Item Description Estimated Rate Amount

Unit qty
(RM) (RM)
ELEMENT NO. 10 - DOOR
A Lintel m 18 40.00 736.00
B Metal Door Frame m 98 200.00 19,520.00
C Main door Solidwood overall size 1700mm x 2400mm no 1 6,120.00 6,120.00
D Single Leaf Solidwood door (Nyatoh) estimated overal

size 900mm x 2400mm no 11 1,468.80 16,156.80
E Double leaf Ditto overall size 1800mm x 2400mm no 2 2,937.60 5,875.20
F Sliding Door estimated size 6170mm x 2400mm no 1 12,586.80 12,586.80
G Ditto estimated size 6500mm x 2400mm no 1 13,260.00 13,260.00
H Ditto estimated size 3100mm x 2400mm no 2 6,324.00 12,648.00
TOTAL 86,902.80
J Allow for unmeasured item Sum 1 13,035.42 13,035.42
MRSM Ketereh C4/10/10


(RM) (RM)
ELEMENT NO. 9 - WINDOW AND VENT
A Estimated Window m2 452 373.08 168,638.23
Allow For unmeasured items Sum 1 25,295.73 25,295.73
To collection 193,933.97


(RM) (RM)
ELEMENT NO. 11 - IRONMONGERY

S
A Euromaster hinges No 60 40.00 2,400.00
B Handle Door for Main Door No 2 5,800.00 11,600.00
C Lever Handle Solidwood door Linea Cali No 30 1,300.00 39,000.00
D Handle (Sliding Door) Linea Cali No 4 370.00 1,480.00
E Mortise main door ISEO No 1 1,400.00 1,400.00
F Mortise ISEO for common door No 15 320.00 4,800.00
G Cylinder Lock No 15 160.00 2,400.00
H Master key lock No 15 40.00 600.00
Total 63,680.00
###
Allow For unmeasured Item Sum 1 9,552.00 9,552.00
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
73,232.00


(RM) (RM)
ELEMENT NO. 12 -Wall Finishes

S
A 20mm thick wall plaster internally m2 881 23.06 20,327.79
B 5mm Skim coat m2 881 19.72 17,379.08
C Painting to plastered wall, column and beams m2 881 8.97 7,911.16
D 20mm thick screed to wall (Bathroom) m2 273 23.06 6,304.37
E Marble Tiles (To ceiling Height) m2 273 89.71 24,525.80
TOTAL 76,448.19
Allow for unmeasured item Sum 1 11,467.23 11,467.23

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###


(RM) (RM)
ELEMENT NO. 13 - INTERNAL FLOOR FINISHES
A Allow Marble ( Ground Floor) m2 432 799.40 346,000.00
B Hardwood Floor m2 140 234.01 33,000.00
C Outdoor decking (VERANDAH) m2 65 403.82 26,000.00
D Waterproofing m2 638 5.00 3,188.45
TOTAL 408,188.45
D Allow for unmeasured item Sum 1 61,228.27 61,228.00


(RM) (RM)
ELEMENT NO. 14 - INTERNAL CEILING FINISHES
A Plaster to soffit ceiling m2 363 5.88 2,133.75
B Painting to soffit of ceiling m2 363 11.27 4,090.68
C Perforated Gypsum ceiling Board m2 363 147.78 53,644.85
D Ceiling drop m 11.00
TOTAL 59,869.28
Allow for unmeasured item sum 1 8,980.39 8,980.39


(RM) (RM)
ELEMENT NO. 15 - EXTERNAL FINISHES
Wall
A 20mm thk plaster to wall, column , beam m2 905 23.06 20,870.97
B 10mm skim coat m2 905 5.11 4,626.02
C Painting to plastaered wall. Column, beam m2 905 8.97 8,122.55
Floor Finishes
D Cement Render (carpark) m2 70 65.38 4,576.46
E Outdoor decking (verandah) 0 65 403.82 26,243.64
CEILING FINISHES
F Plaster to soffit of slab (Carpark area) 0 70 5.88 412.06
G Overhang ceiling (Perimeteter House 0 252 147.78 37,241.05
H Painting to plastered ceiling 0 70 11.27 789.96
TOTAL 102,882.72
Allow for unmeasured items Sum 1 15,432.41 15,432.41

.


(RM) (RM)
ELEMENT NO. 16 - SANITARY FITTING

TOTO
A Water Closet (TOTO NO 5 15,500.00 77,500.00
B Double Sink kitchen sink NO 2 600.00 1,200.00
C kitchen tap NO 4 92.00 368.00
D Stainless steel ablution Tap NO 3 300.00 900.00
E Wash basin NO 7 680.00 4,760.00
F Basin Tap NO 7 950.00 6,650.00
G Mirror NO 3 -
H Hand bidet NO 5 330.00 1,650.00
J Shower Set NO 7 2,370.00 16,590.00
K Bath Tub NO 2 15,000.00 30,000.00
L Towel bar NO 7 460.00 3,220.00
M Robe hook NO 7 160.00 1,120.00
N Floor drain NO 15 190.00 2,850.00
P Paper holder NO 7 450.00 3,150.00
Q Thermostar Controller NO 3 2,850.00 8,550.00
TOTAL 158,508.00
Allow For unmeasured item Sum 1 23,776.20 23,776.20


(RM) (RM)
ELEMENT NO. 16 - SANITARY FITTING - CONT'D
To Collection : -
OTHER ITEMS
A Any other items not specified above but implied from the
drawings and/or indispensably for the works:-
i) ________________________________________
ii)________________________________________
iii)_______________________________________
iv)________________________________________


(RM) (RM)
To Collection : -


(RM) (RM)
COLLECTION
Page No………. C4/16/1 182,284.20
Page No………. C4/16/2 -
Page No………. C4/16/3 -


(RM) (RM)


(RM) (RM)
ELEMENT NO. 17 - BUILDER'S WORKS IN

CONNECTION
Specification and General Labour Clauses :-
A Counter Top (kitchen) No 1 9,710.58 9,710.58
B Counter Top (All bath) No 6 1,591.33 9,548.01
C Anti Termite Treatment Sum 1
D Mirror No 6 2,964.45 17,786.72
TOTAL 37,045.31
Allow for preparation builder works Sum 1 5,556.80 5,556.80


(RM) (RM)
ELEMENT NO. 17 - SUNDRIES - CONT'D
OTHER ITEMS
Any other items not specified above but implied from the
drawings and/or indispensably for the works:-
i) ________________________________________
ii)________________________________________
iii)_______________________________________
iv)________________________________________
To Collection : -


(RM) (RM)
ELEMENT NO. 17 - SUNDRIES - CONT'D
COLLECTION
Page No………. C4/17/1 79,647.42
Page No………. C4/17/2 -


(RM) (RM)
ELEMENT NO. 18 - EXTERNAL WORKS WITHIN LOT

BOUNDARY
A Swimming Pool Sum 1 250,000.00 250,000.00

(Estimated overal size13000mm x 9000mm)
B External Floor Tiles (beside Pool) m2 160 89.71 14,354.11
C Turfing m2 115 66.90 7,693.50
D Main gate Including MnE and all accessories Sum 1 20,000.00 20,000.00
E Wall Fencing m
F Perimeter Drain m
G Manhole est. size 600mm x 600mm No
TOTAL 292,047.61
Allow for unmeasured item Sum 1 43,807.14 43,807.14


(RM) (RM)

APPENDIX B
0
0
BRIEF SPECIFICATION
ELEMENT BASIC SPECIFICATION
Frame Reinforced concrete grade 30 with 250mm thick to strong room
Staircase Reinforced concrete Staircase complete with railing and finishes
External Wall Colour aluminium composite panel to main entrance
12mm thick glass wall panel with decorative frosted sticker
Internal Wall Half clay brick including cement and mortar (1:3)
Gypsum board partition with themal insulation
12mm thick glass wall panel with decorative frosted sticker
Door and Window 12mm thick clear tempered single leaf glass door
Single leaf timber flush door in selelected laminated with glass panel
Single leaf timber flush door with selected solid timber door jamb
Single leaf timber flush door with 8mm thick half glass panel
Single leaf mild steel grille door
1 hour fire rated single door
Single leaf mild steel grille door c/w mild steel frame
Wall Finishes 300mm x 300mm Porcelian Natural Finish tile to ablution
Emulsion paint to all plastered areas internally
Emulsion paint to existing wall and staircase areas internally
Decorative islamic wall paper
Floor Finishes Cement and sand paving internally
600mm x 600mm Percelain tile (polished) to floor
300mm x 300mm Porcelain natural finish tile to landing staircase and

ablution
500mm x 500mm carpet tile
75mm thick timber skirting

0
Epoxy Floor Paint (Grey)
BRIEF SPECIFICATION (cont'd)
ELEMENT BASIC SPECIFICATION
Celing Skim coat internally
Suspended perforated gypsum ceiling board
Suspended fibrous plaster ceiling
Painting to plastered ceiling internally
Sanitary Fittings Standard brand of sanitary fitting for:-

i. Kitchen Sink - 2 Nos
ii. Kitchen Tap - 2 Nos
iii. Water closet - 5 Nos
iv. Soap Dispenser - 2 Nos
v. Wash Basin - 5 Nos
vi. Floor Trap - 5 Nos
vii. Basin tap - 5 Nos
Electrical Services Details refer to Mechanical and Electrical (Appendix C)
Builder's Work In Allowance made to builder's work in connection with services.

Connection (BWIC)
APPENDIX C
MECHANICAL &
ELECTRICAL ESTIMATE
APPENDICES
APPENDIX A
0
APPENDIX B
0
APPENDIX C
0
APPENDIX D

Banglo Pahang Estimate BQ

Uploaded by

Copyright:

Available Formats

Banglo Pahang Estimate BQ

Uploaded by

Document Information

Original Title

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

Banglo Pahang Estimate BQ

Uploaded by

Copyright:

Available Formats

0

FIT OUT INTERIOR DESIGN WORK

Gross Floor Area: 760.56 M2

TOTAL COST 2,452,865.77 299.60

* Note : Detail refer approximate quantities

TELUK CEMPEDAK VILLA

Item Description Amount

B Programme of Works/Critical Path Method (CPM) 500.00

C Site management and supervision 5,800.00

i. Temporary power supply; 1,200.00

F Precaution during construction 1,150.00

G As-built drawings 1,000.00

H Health, safety and first aid kits 500.00

J Contractor All Risks and Workmen Compensation Takaful 1,700.00

L Site security and protection 1,000.00

M Progress reports and photographs 500.00

N Payment for Levy of 0.125% to the Lembaga Pembangunan Industri 1,500.00

P Stamp Duty 250.00

Q Protection and temporary relocation of existing utilities and services 1,000.00

R Delapidation Survey 500.00

TOTAL PRELIMINARIES CARRIED TO PROJECT COST 23,200.00

Item Description Unit Qty Rate Amount

ELEMENT NO. 1 -SUB-STRUCTURE WORKS

MRSM Ketereh C4/1/2

Item Description Unit Qty Rate Amount

ELEMENT NO. 2 - WBLFF

Pile cap M3 20 25.83 516.60

Ground beam M3 42 25.83 1,084.86

Ground slab M3 0 25.83 0.30

E.O In rock M3 6 100.00 620.12

Pile cap M3 20 435.85 8,717.07

Ground Beam M3 42 435.85 18,305.84

Ground slab 300 mm thk M3 0 435.85 5.04

Reinforcement various diameters to:

Pile Cap kg 883 5.69 5,026.72

Ground Beam kg 3,763 5.69 21,424.36

Ground Slab m2 398 53.65 21,354.01

Allow for unmeasured item sum 1 11,558.24 11,558.24

MRSM Ketereh C4/2/3

Item Description Unit Qty Rate Amount

ELEMENT NO. 3 - FRAME

A Suspended Beam M3 58 435.85 25,120.40

B Column M3 33 435.85 14,309.92

6mm to 25mm diameter reinforcement bar

C To beam Kg 9442 5.69 53,757.47

D To Column KG 4882 5.69 27,797.45

E Allow for unmeasured item Sum 1 18,147.79 18,147.79

MRSM Ketereh C4/3/4

Item Description Unit Qty Rate Amount

ELEMENT NO. 4 - UPPER FLOOR

A Suspended Floor Grade 30 exceeding 300mm thk M3 119 435.85 51,983.35

B Fabric Reinforcement M2 398 53.65 21,330.41

Allow for unmeasured Item Sum 1 10,997.06 10,997.06

Total Carried to Summary 84,310.82

MRSM Ketereh C4/4/5

Item Description Unit Qty Rate Amount

ELEMENT NO. 5 - ROOF CONSTRUCTION

A Roof truss m2 676 162.00 109,000.00

B Roof Tiles (Shingles) m2 676 166.77 113,000.00