BANGUNAN KOMPLEKS SUKAN

CADANGAN NAIKTARAF GELANGGANG LAWN BOWLS KOMPLEKS

SUKAN MBI, IPOH PERAK DARUL RIDZUAN

PRELIMINARY DETAILED ABSTRACT

NO. 1

Disediakan Oleh : April 2024

 PRELIMINARY DETAILED
ABSTRACT (PDA)

0 April 2024
 APPENDIX

0 April 2024
 APPENDIX 2

0 April 2024
 BANGUNAN KOMPLEKS SUKAN
PRELIMINARY DETAILED ABSTRACT FOR:

CADANGAN NAIKTARAF GELANGGANG LAWN BOWLS KOMPLEKS SUKAN MBI, IPOH PERAK DA

HEAD SUBHEAD YEAR TOTAL PROVISION RM

2024 PROVISION FOR CONSTRUCTION RM

BRIEF DESCRIPTION OF BUILDINGS

BUILDING Frame Wall Roof Floor Ceiling

BREAKDOWN OF PRELIMINARY COST ESTIMATE

1 PRELIMINARIES
2 PILING/SPECIAL FOUNDATION
Type and Size
Piling

3 BUILDING Drawing No. Floor Area (m2) Cost/m2

a Bangunan Kompleks Sukan 201-AR-17-GFL01 865 5,028.27
b Lawn Bowls 3289 190.00

g
4 MECHANICAL & ELECTRICAL SERVICES
a ELECTRICAL SERVICES
b PLUMBING

5 EXTERNAL WORKS
a Site Clearance
b Sewerage & Drainage
c Turfing and Landscaping
d Roadwork and Pavement
e Fencing
f Water Reticulation System
g Tiang Bendera

6 PROVISIONAL SUM
a Counter Top
b Special Installation
c Special Installation Walkway ( floor finishes )
d Built-in Furniture

7 TOTAL COST (1 to 6)

8 CONTRIBUTION FEE TO LOCAL & UTILITY AUTHORITY

a Submission fees and liason fees

9 MISCELLANEOUS
a Fire Barrier
b Service Maintainance
c As-Built Drawings
d Bomba Inspection Fees
e Approval S.O ( detail final sub-curcuit and switching arrangement )
f Testing & Commissioning
 ALL IN UNIT RATES (of Total Items 7 to 9) TOTAL (Items 7 to 9
Total Floor Area m2 : 865 Cost/m2: 8,533.05
10 SUPERVISION
Not Applicable

11 PROFESSIONAL FEES (inclusive of SST)

a Architect
b Civil & Structural Engineer
c M&E
d Quantity Surveyor
f SST 6%
g Reimbursable
( Allow 5% of Fees )

TOTAL COST OF PROJECT

EKS SUKAN

MPLEKS SUKAN MBI, IPOH PERAK DARUL RIDZUAN

7,685,494.74 -

7,362,649.74

Window IBS

COST $(RM)

350,600.00 350602.487

414,367.24
414,367.24

4,974,820.00
4,349,910.00
624,910.00

664,486.50
652,486.50
12,000.00

958,376.00
370,486.00
4,883.00
47,137.00
112,480.00
5,600.00
400,000.00
17,790.00

73,000.00
8,000.00
2,014,238.00
84,280.00
65,000.00

7,362,649.74

6,000.00
 6,000.00

13,205.00
525.00
1,050.00
5,250.00
2,100.00
1,580.00
2,700.00
 7,381,854.74

303,640.00

284,440.00

5,000.00
14,200.00

7,685,494.74 0 '

-
COST BREAKDOWN FOR BUILDING
Kompleks Sukan

Item Unit Rate (RM) Qty Amount (RM)

Piling

Provide, assemble and set up - 39,717.00

Allow moving piling - 19,859.00
Piling record - 2,482.00
Setting out pile point - 4,964.00
Allow submission of as-built pile - 2,482.00
Initial pile nr 596.00 157 93,572.00
Extension pile nr 596.00 3 1,788.00
Driving Initial pile m 17.90 24 429.60
Driving Extension pile m 17.90 24 429.60
Fillet site welded/jointing nr 39.72 157 6,236.04
Cut off pile nr 54.60 157 8,572.20
PDA test nr 1,489.40 157 233,835.80
TOTAL COST FOR PILING 414,367.24

WBLFF

GF Slab c/w 150mm conc, 50mm lean con., BRC A8,

dpm & 150mm hardcore, footing & gr. Beam m2 360.00 340 122,400.00
Apron Slab m2 95.00 25 2,375.00
Filling to excavation m2 69.00 487 33,603.00
Perimeter Drain m 235.00 132 31,020.00

Frame
RC column & beam m2 190.00 328 62,320.00

Upper Floor
First floor slab (150mm Thk) m2 95.00 275 26,125.00

Rc staircase, 275mm width tread and 150mm high

riser
Flight (1.3m width) m 230.00 4 920.00 Landing beam
Landing slab m2 140.00 4 560.00 Length 2.6
Landing beam m 5.00 8 40.00 Width 0.1
Railing m 120.00 4 480.00
B.S 4449 12 diameter kg 5.00 213 1,065.00

Roof
Roof building m2 250.00 616 154,000.00
Pvdf m2 260.00 3907 1,015,820.00

Wall & Partition

Internal Wall m2 180.00 24 4,320.00
External Wall m2 4,500.00 604 2,718,000.00
Internal Door m2 311.00 108 33,588.00
External Door & Window m2 300.00 131 39,300.00

Finishes
Wall Finishes ( Homogeneous tiles 300 x 300 ) m2 24.00 1746 41,904.00
Floor Finishes ( Homogeneous tiles 600 x 600 ) m2 42.00 685 28,770.00
Ceiling Finishes ( Cement Render ) m2 15.00 685 10,275.00

Sanitary Fittings
Water closet & Bidet No 600.00 12 7,200.00
Wash hand basin & tap No 300.00 16 4,800.00
Floor trap No 15.00 21 315.00

Sundries
Counter tops L/s 8,000.00
Mild Steel Railing m 120.00 7 840.00
Steps m2 624 3 1,872.00

Tiang Bendera
Tiang Bendera nr 820 21 17,220.00
Tapak bendera m3 285 2 570.00
Total Tiang Bendera 17,790.00

Total Building Cost: 4,349,912.00 340.00 12,793.86

SAY 4,349,910.00