Nothing Special   »   [go: up one dir, main page]

RC/Steel RC/Brick M/Deck HT/CR ACB Normal RC Brick M/Deck CR CFB, Acb, SC Normal

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 6

(PWD 142A - Rev.

91)

PRELIMINARY DETAILED ABSTRACT (P.D.A.) FOR :


Estimate No. 2
CADANGAN MEMBINA DAN MENYIAPKAN SEBUAH KILANG BAJA DAN BANGUNAN
PEJABAT DI ATAS TAPAK KILANG SEDIADA DI ATAS LOT PT 179, KU LEBOH
SULTAN MOHAMED 1 BANDAR SULTAN SULAIMAN, MUKIM KAPAR, DAERAH
KLANG BANDAR DIRAJA, SELANGOR DARUL EHSAN Date : 4.09.15

Head Sub/Head Year TOTAL PROVISION RM 40,839,000.00


PROVISION FOR CONSTRUCTION RM 39,979,000.00
BRIEF DESCRIPTION OF BUILDING
BUILDING Frame Wall Roof Floor Ceiling Window Standard
a Factory and Warehouse RC/Steel RC/Brick M/Deck HT/CR ACB Alum.Case, Normal
b Office RC Brick M/Deck CR CFB, ACB, SC Alum.Case, Normal

BREAKDOWN OF PRELIMINARY DETAILED ABSTRACT COST (RM)


1 PRELIMINARIES (4 % of items 2,3,4, 5 & 6) 664,000.00

2 PILING WORKS Floor Area Cost/M2


(M2) (RM)
a Factory & Warehouse and Office 6,267 558.48 3,500,000.00

TOTAL BUILDING COST 3,500,000.00


3 BUILDING Drawing No. Floor Area Cost/M2
(M2) (RM)
a Factory and Warehouse 6,013 1,430.23 8,600,000.00
b Office 254 1,299.21 330,000.00

(Total bangunan) 6,267.00 1,424.92


TOTAL BUILDING COST 8,930,000.00
4 MECHANICAL & ELECTRICAL SERVICES

a Mechanical and Electrical Services including External 4,850,000.00

TOTAL SERVICES COST 4,850,000.00


5 EXTERNAL WORKS AND SERVICES
a Demolish Existing Building
b Site Clearance and Earthworks
c Roadworks and Carpark
d Surface Water Drainage
e Sewerage Work 3.5 acres x RM 440,000.00 1,540,000.00
f Water Reticulation
g Fencing and Gate
h Flag Pole
j Covered Motorcycle

TOTAL INFRASTRUCTURE COST 1,540,000.00


SUB-TOTAL (items 1, 2, 3, 4 & 5) carried forward 19,484,000.00
(PWD 142A - Rev. 91)

PRELIMINARY DETAILED ABSTRACT (P.D.A.) FOR :


Estimate No. 2
CADANGAN MEMBINA DAN MENYIAPKAN SEBUAH KILANG BAJA DAN BANGUNAN
PEJABAT DI ATAS TAPAK KILANG SEDIADA DI ATAS LOT PT 179, KU LEBOH
SULTAN MOHAMED 1 BANDAR SULTAN SULAIMAN, MUKIM KAPAR, DAERAH
KLANG BANDAR DIRAJA, SELANGOR DARUL EHSAN Date : 4.09.15

Head Sub/Head Year TOTAL PROVISION RM 40,839,000.00


PROVISION FOR CONSTRUCTION RM 39,979,000.00
Page 1/2
BREAKDOWN OF PRELIMINARY DETAILED ABSTRACT (cont'd.) COST (RM)
SUB-TOTAL brought forward 19,484,000.00
6 Ancillary Building
a Guard House 30,000.00
b Pump House 50,000.00
c Refuse Bin 35,000.00

TOTAL ANCILLARY BUILDING COST 115,000.00


7 PROVISIONAL SUMS
a Landscape 100,000.00
b Weightbridge 500,000.00
c Relocation of Existing Services 30,000.00
d Soil Investigation (3 bore holes & 20 Probe Test) allowance 20,000.00
e Gas System 550,000.00
f Factory Equipment 19,000,000.00
g TNB Sub-Station 180,000.00

TOTAL PROVISIONAL SUMS 20,380,000.00


8 TOTAL CONSTRUCTION COST ( Total for items 1 to 7) 39,979,000.00
Total Floor Area (M2) : 6,267 Cost per M2 : RM 6,379.29

9 CONTRIBUTION FEE TO LOCAL & UTILITY AUTHORITY


a TNB, TMB, JBA & Gas 360,000.00

TOTAL CONTRIBUTION COST 360,000.00


10 CONTINGENCIES

11 PROFESSIONAL FEES
a Architect
b C & S Engineer
c Mechanical Engineer
d Electrical Engineer Lump Sum 500,000.00
e Quantity Surveyor
f Landscape Architect
TOTAL PROFESSIONAL FEES 500,000.00

13 TOTAL COST OF PROJECT 40,839,000.00

Quantity Surveyor Employer Employer


MITG GROUP SDN. BHD. SYNERGI PERDANA SDN. BHD. SYNERGI PERDANA SDN. BHD.

Date: 4.09.15 Date: Date:

Page 2/2
GROSS FLOOR AREA

OFFICE

GROUND
ENTRANCE 10 5
TERRACE 26.69 13.345
STAIRCASE 16.5 16.5
CORRIDOR 9.04 9.04
MANAGER ROOM 12.59 12.59
RECEPTION 20.6 20.6
CANTEEN & KITCHEN 36 36
STORE 2 2
TOILET 1 2 2
LABORATORY 21.11 21.11
TOILET 2 2.7 2.7
TOILET 3 2.7 2.7
HANDWASH AREA 3.65 3.65

1ST FLOOR
STAIRCASE 16.5 16.5
WAITING AREA 25.05 25.05
MEETING ROOM 22.68 22.68
GENERAL MANAGER ROOM 20.48 20.48
WORKERS 12.73 12.73
TOILET 2 2.7 2.7
TOILET 3 2.7 2.7
HANDWASH AREA 3.65 3.65

272.07 253.725

2731.096

FACTORY

MAIN 128 40 5,120.00


SURAU, OFFICE, TOILET 50 5 250.00
WORKSHOP, BOILER
DRIVEWAY 50 8.5 425.00
50 8.5 425.00
WALKWAY 14 2 28.00
48 8.5 408.00

6,656.00
AREA SITE

190 67 12,730.00
27 42 1,134.00

13,864.00 3.425747
5,120.00
250.00

212.5
212.5
14
204

6,013.00

You might also like