ADMINISTRATION BLOCK

( BLOCK A )
PROJEK RUNDING TERUS SEKOLAH SECARA REKA DAN BINA
SEKOLAH MENENGAH KEBANGSAAN KOTA PUTERI 2, MASAI, JOHOR
KONTRAKTOT TURNKEY : BAKTI INSANI SDN. BHD.

BLOK PENTADBIRAN

TENDER BUDGET ACTUAL PROFIT

TOTAL SUB
REF ELEMENT/DESCRIPTION AMOUNT (RM) TOTAL LAB. TOTAL MATL TOTAL MARGIN TOTAL LABOUR TOTAL MATERIAL TOTAL AMOUNT
RATE BUDGET ACTUAL

SUMMARY

1 Piling works 139,519.00 153,973.00 11,300.00 165,273.00 (25,754.00) - - 82,121.24 82,121.24 (25,754.00) 57,397.76
2 Work Below Lowest Floor Level 145,740.00 36,905.90 87,050.00 123,955.90 21,784.10 26,353.51 118,298.54 20,408.00 165,060.04 21,784.10 (19,320.04)
3 Frame 271,696.45 77,041.04 138,790.55 215,831.59 55,864.86 2,794.27 10,951.61 7,063.20 20,809.07 24,217.38 101,038.28
4 Upper Floor Construction 233,055.00 61,564.25 147,494.10 209,058.35 23,996.65 -
5 Roof and roof covering 161,442.00 20,278.20 102,641.40 122,919.60 38,522.40 -
6 Staircases 29,397.25 4,865.00 17,790.95 22,655.95 6,741.30 -
7 External wall 46,105.20 8,545.80 32,924.60 41,470.40 4,634.80 -
8 Internal wall and partition 16,243.20 4,323.90 10,557.60 14,881.50 1,361.70 -
9 Door and window 174,960.00 1,844.00 102,214.00 104,058.00 70,902.00 -
10 Floor finishes 30,044.00 14,904.00 13,590.00 28,494.00 1,550.00 -
11 Wall finishes 54,498.00 24,059.00 21,529.20 45,588.20 8,909.80 -
12 Ceiling finishes 58,572.50 27,799.60 13,316.50 41,116.10 17,456.40 -
13 Sanitary appliances 26,940.00 - 23,000.00 23,000.00 3,940.00 -
14 Apron and perimeter drain 15,699.20 2,830.40 8,305.00 11,135.40 4,563.80 -
15 Internal signages 15,000.00 - 13,000.00 13,000.00 2,000.00 -

TOTAL 1,418,911.80 438,934.09 743,503.90 1,182,437.99 236,473.81 29,147.77 129,250.14 109,592.44 267,990.35 20,247.48 139,116.00
ADMINISTRATION BLOCK

REF ELEMENT/DESCRIPTION UNIT QTY TENDER BUDGET ACTUAL GROSS REMARKS

LAB. RATE MATL. RATE TOTAL LAB. TOTAL MATL TOTAL MARGIN QTY LABOUR MATERIAL TOTAL RATE AMOUNT PROFIT
RATE AMOUNT (RM) BUDGET ACTUAL

1 PILING WORKS
A Mobilisation equipments & demobilisation LS 1 2,000.00 1,800.00 - 1,800.00 1,800.00 200.00 LS - - 4,000.00 4,000.00 200.00 (2,000.00)
B Setting out,piling record & as-built drawings LS 1 1,000.00 9,500.00 - 9,500.00 9,500.00 (8,500.00) LS 5,227.00 5,227.00 (8,500.00) (4,227.00)
C Supply PC G45 250mm x 250mm piles M 2877 32.00 92,064.00 40.00 115,080.00 - 115,080.00 (23,016.00)
12m extension NO 118 - - 320.00 37,760.00
9m extension NO 58 - - 278.78 16,169.24
53,929.24 (23,016.00) 38,134.76
D Handle,transport and pitch for 250mm x 250mm piles No 274 6.00 1,644.00 9.00 2,466.00 - 2,466.00 (822.00) 0 - - - - (822.00) 1,644.00 rate incl. In drive
E Drive only for 250mm x 250mm piles M 2877 8.00 23,016.00 6.00 17,262.00 - 17,262.00 5,754.00 1968 - - 7.00 13,776.00 5,754.00 9,240.00
F Jointing/extension for 250mm x 250mm piles No 137 15.00 2,055.00 20.00 2,740.00 - 2,740.00 (685.00) 91 - - 21.00 1,911.00 (685.00) 144.00
G Cut off pile head for 250mm x 250mm piles No 137 20.00 2,740.00 25.00 3,425.00 - 3,425.00 (685.00) - (685.00)
Chainsaw No 18 35.00 630.00
Hacking No 79 20.00 1,580.00
2,210.00 - 530.00
H Preliminary testing No 2 4,500.00 9,000.00 3,500.00 7,000.00 - 7,000.00 2,000.00 LS 1,068.00 1,068.00 2,000.00 7,932.00
I Subsequent testing No 2 3,000.00 6,000.00 3,000.00 6,000.00 - 6,000.00 - - 6,000.00 rate incl. In prelime test
Sub-total 139,519.00 153,973.00 11,300.00 165,273.00 (25,754.00) 82,121.24 (25,754.00) 57,397.76
BLOK PENTADBIRAN

TENDER BUDGET ACTUAL GROSS REMARKS

LAB. MATL. MATE. SUB.
REF ELEMENT/DESCRIPTION UNIT QTY RATE AMOUNT (RM) TOTAL LAB. TOTAL MATL TOTAL QTY % W/DONE QTY W/DONE LAB. RATE TOTAL LAB TOTAL MATE TOTAL SUB TOTAL AMOUNT PROFIT BUDGET PROFIT ACTUAL
RATE RATE RATE RATE

2 WORK BELOW LOWEST FLOOR LEVEL

A Exc. oversite 250mm deep M2 1230 2.50 3,075.00 2.00 - 2,460.00 2,460.00 1,230.00 100% 1,230.00 - - 2.00 - - 2,460.00 2,460.00 615.00 615.00
B Exc. pile caps/footing not exc. 1.50m deep M3 114 8.50 969.00 8.00 912.00 - 912.00 114.00 100% 114.00 - - 6.00 - - 684.00 684.00 57.00 285.00
C Ditto exc. 3.00m deep M3 4 10.00 40.00 8.00 32.00 - 32.00 4.00 100% 4.00 - - 8.00 - - 32.00 32.00 8.00 8.00
D Exc. for ground beam ditto M3 102 8.50 867.00 8.00 816.00 - 816.00 102.00 100% 102.00 - - 8.00 - - 816.00 816.00 51.00 51.00
E 150mm thick hardcore M2 1230 8.50 10,455.00 2.50 5.70 3,075.00 7,011.00 10,086.00 1,062.00 100% 1,062.00 2.00 2.10 - 2,124.00 2,230.20 - 4,354.20 369.00 6,100.80
F 50mm thick lean concrete G15 beneath pile cap M2 76 7.00 532.00 1.30 5.50 98.80 418.00 516.80 80.00 100% 80.00 2.00 5.50 - 160.00 440.00 - 600.00 15.20 (68.00) diff. qty
G 50mm ditto ground beam M2 161 7.00 1,127.00 1.30 5.50 209.30 885.50 1,094.80 100.00 100% 100.00 2.00 5.50 - 200.00 550.00 - 750.00 32.20 377.00
H VRC G25 in pile cap/pad footing M3 43 185.00 7,955.00 28.60 122.10 1,229.80 5,250.30 6,480.10 - 0% - - - - - - - - 1,474.90 7,955.00
I Ditto Column stumps M3 8 185.00 1,480.00 28.60 122.10 228.80 976.80 1,205.60 - 0% - - - - - - - - 274.40 1,480.00
J Ditto ground beam M3 94 185.00 17,390.00 28.60 122.10 2,688.40 11,477.40 14,165.80 71.00 100% 71.00 23.50 111.00 - 1,668.50 7,881.00 - 9,549.50 3,224.20 7,840.50
K Ditto 125mm thick in ground floor slab M2 1230 18.50 22,755.00 3.60 15.30 4,428.00 18,819.00 23,247.00 568.00 100% 568.00 23.50 111.00 - 13,348.00 63,048.00 - 76,396.00 (492.00) (53,641.00) diff. Qty
VRC G30 in pile cap/pad footing M3 58.99 100% 58.99 23.50 117.50 - 1,386.27 6,931.33 - 8,317.59 - (8,317.59) diff. Concrete
L Reinforcement bar in pile cap/footing Kg 1769 1.85 3,272.65 0.32 1.15 566.08 2,034.35 2,600.43 - 0% - - - - - - - - 672.22 3,272.65
Y 16 Kg 3,088.00 100% 3,088.00 0.29 1.12 - 895.52 3,458.56 - 4,354.08 - (4,354.08) diff. qty
R 10 Kg 295.00 100% 295.00 0.29 1.19 - 85.55 351.05 - 436.60 - (436.60) diff. qty
M Reinforcement in column stumps Kg 2598 1.85 4,806.30 0.32 1.15 831.36 2,987.70 3,819.06 - 0% - - - - - - - - 987.24 4,806.30
N Reinforcement in ground beam Kg 15373 1.85 28,440.05 0.32 1.15 4,919.36 17,678.95 22,598.31 - 0% - - - - - - - - 5,841.74 28,440.05
Y16 Kg 123.00 100% 123.00 0.29 1.12 - 35.67 137.76 - 173.43 - (173.43) diff. qty
Y20 Kg 1,313.00 100% 1,313.00 0.29 1.12 - 380.77 1,470.56 - 1,851.33 - (1,851.33) diff. qty
Y25 Kg 13,128.00 100% 13,128.00 0.29 1.12 - 3,807.12 14,703.36 - 18,510.48 - (18,510.48) diff. qty
R10 Kg 2,719.00 100% 2,719.00 0.29 1.19 - 788.51 3,235.61 - 4,024.12 - (4,024.12) diff. qty
- -
O BRC B6 in floor slab M2 1230 12.00 14,760.00 1.10 7.20 1,353.00 8,856.00 10,209.00 - 0% - - - - - - - - 4,551.00 14,760.00
BRC A10 in floor slab M2 1,155.00 100% 1,155.00 1.00 10.87 - 1,155.00 12,554.85 - 13,709.85 - (13,709.85) diff. qty
P Sawn formwork to sides of pile cap/footing M2 129 24.00 3,096.00 13.00 7.00 1,677.00 903.00 2,580.00 165.00 100% 165.00 - - 18.00 - - 2,970.00 2,970.00 516.00 126.00
Q Ditto column stump M2 79 24.00 1,896.00 13.00 7.00 1,027.00 553.00 1,580.00 79.00 100% 79.00 - - 18.00 - - 1,422.00 1,422.00 316.00 474.00
R Ditto ground beam M2 787 24.00 18,888.00 13.00 7.00 10,231.00 5,509.00 15,740.00 609.00 100% 609.00 - - 18.00 - - 10,962.00 10,962.00 3,148.00 7,926.00
S 0.25mm thick damp proof membrance M2 1230 2.00 2,460.00 0.50 1.00 615.00 1,230.00 1,845.00 1,062.00 100% 1,062.00 0.30 1.23 - 318.60 1,306.26 - 1,624.86 615.00 835.14
T Prepare and apply termite treatment M2 1230 1.20 1,476.00 1.60 1,968.00 - 1,968.00 1,062.00 100% 1,062.00 - - 1.00 - - 1,062.00 1,062.00 (492.00) 414.00
Sub-total 145,740.00 36,905.90 87,050.00 123,955.90 26,353.51 118,298.54 20,408.00 165,060.04 21,784.10 (19,320.04)
BLOK PENTADBIRAN

TENDER BUDGET ACTUAL GROSS REMARKS

QTY LAB. MATE. SUB. TOTAL TOTAL PROFIT
REF ELEMENT/DESCRIPTION UNIT QTY RATE AMOUNT (RM) LAB. RATE MATL. RATE TOTAL LAB. TOTAL MATL TOTAL QTY % W/DONE TOTAL LAB TOTAL SUB PROFIT ACTUAL
W/DONE RATE RATE RATE MATE AMOUNT BUDGET

3 FRAME
A VRC G25 in column/stiffener M3 86 185.00 15,910.00 26.00 111.00 2,236.00 9,546.00 11,782.00 - - - - - 4,128.00 15,910.00
VRC G30 in column/stiffener 86.00 45% 38.70 23.50 117.50 909.45 4,547.25 - 5,456.70 - (5,456.70)
B VRC G25 in suspended floor beam M3 174 185.00 32,190.00 26.00 111.00 4,524.00 19,314.00 23,838.00 329.00 0% - 23.50 111.00 - - - - - -
C Ditto in roof beam M3 83 185.00 15,355.00 26.00 111.00 2,158.00 9,213.00 11,371.00 12.00 0% - 23.50 111.50 - - - - - -
D Reinforcement bar in column/stiffener Kg 10946 1.85 20,250.10 0.32 1.15 3,502.72 12,587.90 16,090.62 - - - - - 4,159.48 20,250.10
Y16 Kg 225.00 45% 101.25 0.29 1.12 29.36 113.40 - 142.76 - (142.76)
Y25 Kg 16,334.00 45% 7,350.30 0.29 1.12 2,131.59 8,232.34 - 10,363.92 - (10,363.92)
R8 Kg 5,078.00 45% 2,285.10 0.29 1.19 662.68 2,719.27 - 3,381.95 - (3,381.95)
E Ditto in floor beam Kg 35132 1.85 64,994.20 0.32 1.15 11,242.24 40,401.80 51,644.04 - - - - - 13,350.16 64,994.20
Y16 Kg 322.00 0% - 0.29 1.12 - - - - - -
Y20 Kg 600.00 0% - 0.29 1.12 - - - - - -
Y25 Kg 36,102.00 0% - 0.29 1.12 - - - - - -
R10 Kg 6,485.00 0% - 0.29 1.19 - - - - - -
F Ditto in roof beam Kg 19419 1.85 35,925.15 0.32 1.15 6,214.08 22,331.85 28,545.93 - - - - - 7,379.22 35,925.15
Y16 Kg 1,246.00 0% - 0.29 1.12 - - - - - -
Y20 Kg 8,445.00 0% - 0.29 1.12 - - - - - -
Y25 Kg 604.00 0% - 0.29 1.12 - - - - - -
R10 Kg 2,445.00 0% - 0.29 1.19 - - - - - -
G Sawn formwork to sides of column/stiffener M2 872 24.00 20,928.00 13.00 7.00 11,336.00 6,104.00 17,440.00 872.00 45% 392.40 18.00 - - 7,063.20 7,063.20 3,488.00 13,864.80
H Ditto suspended floor beam M2 1771 24.00 42,504.00 13.00 7.00 23,023.00 12,397.00 35,420.00 1,553.00 0% - 18.00 - - - - - -
I Ditto roof beam M2 985 24.00 23,640.00 13.00 7.00 12,805.00 6,895.00 19,700.00 851.00 0% - 18.00 - - - - - -
Sub-total ### 77,041.04 ### 215,831.59 2,794.27 10,951.61 7,063.20 20,809.07 24,217.38 101,038.28

4 UPPER FLOOR CONSTRUCTION

A 125mm thick suspended floor slab M2 3417 23.00 78,591.00 3.25 13.90 11,105.25 47,496.30 58,601.55 2,232.00 0% - - - - - - -
B BRC A10 ditto M2 6038 12.00 72,456.00 1.00 12.60 6,038.00 76,078.80 82,116.80 4,338.00 0% - - - - - - -
C BMC A6 ditto M2 0 12.00 - 1.00 4.00 - - - 0% - - - - - - -
D Sawn formwork to soffit suspended floor slab M2 3417 24.00 82,008.00 13.00 7.00 44,421.00 23,919.00 68,340.00 2,108.00 0% - - - - - - -
Sub-total ### 61,564.25 ### 209,058.35 - - - - - -

5 ROOF STRUCTURE AND COVERING

A Roof Structure (prefabricated roof trusses) M2 1782 38.00 67,716.00 5.80 32.00 10,335.60 57,024.00 67,359.60 0% - - - - - - -
B 125mm thick VRC G25 in roof slab M2 0 19.00 - 3.60 15.30 - - - 0% - - - - - - -
C Concrete roof covering, sisalation, wiremesh andM2etc 1782 43.00 76,626.00 4.30 23.20 7,662.60 41,342.40 49,005.00 0% - - - - - - -
**D Fascia board and painting M 285 15.00 4,275.00 6.00 5.00 1,710.00 1,425.00 3,135.00 0% - - - - - - -
E Gutter and rainwater downpipe M 285 45.00 12,825.00 2.00 10.00 570.00 2,850.00 3,420.00 0% - - - - - - -
Sub-total ### 20,278.20 ### 122,919.60 - - - - - -
REF ELEMENT/DESCRIPTION UNIT QTY RATE AMOUNT (RM) LAB. RATE MATL. RATE TOTAL LAB. TOTAL MATL TOTAL MARGIN

6 STAIRCASES AND FINISHES

A VRC G25 in staircase M3 14 185.00 2,590.00 26.00 111.00 364.00 1,554.00 1,918.00 672.00
B Ditto in landing beam M3 5 185.00 925.00 26.00 111.00 130.00 555.00 685.00 240.00
C Ditto in landing slab M3 38 185.00 7,030.00 26.00 111.00 988.00 4,218.00 5,206.00 1,824.00
D Reinforcement in staircase KG 1793 1.85 3,317.05 0.32 1.15 573.76 2,061.95 2,635.71 681.34
E Ditto in landing beam KG 846 1.85 1,565.10 0.32 1.15 270.72 972.90 1,243.62 321.48
F Ditto in landing slab KG 1506 1.85 2,786.10 0.32 1.15 481.92 1,731.90 2,213.82 572.28
G Sawn formwork to sloping soffit of staircase M2 48 24.00 1,152.00 13.00 7.00 624.00 336.00 960.00 192.00
H Ditto of landing beam M2 62 24.00 1,488.00 13.00 7.00 806.00 434.00 1,240.00 248.00
I Ditto of landing slab M2 38 24.00 912.00 13.00 7.00 494.00 266.00 760.00 152.00
J Ditto to undercut of riser M 165 8.00 1,320.00 0.65 0.30 107.25 49.50 156.75 1,163.25
K Ditto to raking open string M 39 8.00 312.00 0.65 0.30 25.35 11.70 37.05 274.95
L Staircases finishes and railing Flight 4 1,500.00 6,000.00 1,400.00 - 5,600.00 5,600.00 400.00
Sub-total 29,397.25 4,865.00 17,790.95 22,655.95 6,741.30

7 EXTERNAL WALLS
A 115mm thick common brickwall M2 1198 26.00 31,148.00 7.10 17.00 8,505.80 20,366.00 28,871.80 2,276.20
B Damp proof course M 483 2.00 966.00 1.00 - 483.00 483.00 483.00
C 6mm bonding ties No 652 0.60 391.20 0.30 - 195.60 195.60 195.60
D Mild steel railing M 100 120.00 12,000.00 118.00 - 11,800.00 11,800.00 200.00
E 50mm Upvc spout pipe 250mm long No 80 20.00 1,600.00 0.50 1.00 40.00 80.00 120.00 1,480.00
Sub-total 46,105.20 8,545.80 32,924.60 41,470.40 4,634.80

8 INTERNAL WALLS
A 115mm thick common brickwall M2 609 26.00 15,834.00 7.10 17.00 4,323.90 10,353.00 14,676.90 1,157.10
B Damp proof course 114mm Wide M 183 2.00 366.00 1.00 - 183.00 183.00 183.00
C 6mm bonding ties No 72 0.60 43.20 0.30 - 21.60 21.60 21.60
Sub-total 16,243.20 4,323.90 10,557.60 14,881.50 1,361.70
REF ELEMENT/DESCRIPTION UNIT QTY RATE AMOUNT (RM) LAB. RATE MATL. RATE TOTAL LAB. TOTAL MATL TOTAL MARGIN

9 DOOR AND WINDOWS

A One hour fire-rated door c/w framing size 900 x 2100 No 9 550.00 4,950.00 28.00 605.00 252.00 5,445.00 5,697.00 (747.00)
B Single flush door c/w framing size 900 x 2550 No 5 780.00 3,900.00 23.00 268.00 115.00 1,340.00 1,455.00 2,445.00
C Ditto c/w glass panel & framing size 900 x 2100 No 9 500.00 4,500.00 23.00 270.00 207.00 2,430.00 2,637.00 1,863.00
D Double flush door c/w framing size 1800x 2550 No 19 1,600.00 30,400.00 50.00 536.00 950.00 10,184.00 11,134.00 19,266.00
E Ditto c/w glass panel & framing size 1800 x 2100 No 0 340.00 - 23.00 270.00 - - - -
F PVC door size 750 x 2100 No 16 120.00 1,920.00 20.00 128.00 320.00 2,048.00 2,368.00 (448.00)
G Sliding door size 1800 x 2550 No 0 800.00 - 790.00 - - - -
H Aluminium framed casement window size 1800 x 1800 No 38 900.00 34,200.00 560.00 - 21,280.00 21,280.00 12,920.00
I Ditto size 3600 x 1800 No 12 1,800.00 21,600.00 1,120.00 - 13,440.00 13,440.00 8,160.00
J Ditto size 4800 x 1800 No 7 2,400.00 16,800.00 1,490.00 - 10,430.00 10,430.00 6,370.00
K Ditto size 1800 x 1200 No 2 600.00 1,200.00 372.00 - 744.00 744.00 456.00
L Ditto size 3600 x 1200 No 1 1,200.00 1,200.00 745.00 - 745.00 745.00 455.00
M Ditto size 4800 x 1200 No 2 1,600.00 3,200.00 1,000.00 - 2,000.00 2,000.00 1,200.00
N Ditto size 5550 x 2500 No 13 3,850.00 50,050.00 2,400.00 - 31,200.00 31,200.00 18,850.00
O Aluminium framed top hung size 1800 x 600 No 0 300.00 - 200.00 - - - -
P Ditto size 3600 x 600 No 0 600.00 - 400.00 - - - -
Q Ditto size 4800 x 600 No 0 800.00 - 500.00 - - - -
R Timber frame top hung size 1800 x 600 No 4 130.00 520.00 116.00 - 464.00 464.00 56.00
S Ditto size 3600 x 600 No 2 260.00 520.00 232.00 - 464.00 464.00 56.00
T Ditto size 4800 x 600 No 0 350.00 - 310.00 - - - -
U Adjustable louvres window size 600 x 1200 No 0 150.00 - 11.65 67.00 - - - -
V Ditto size 1200 x 1200 No 0 250.00 - 23.30 134.00 - - - -
W Ditto size 1200 x 1800 No 0 380.00 - 35.00 201.00 - - - -
X Ditto size 1800 x 1800 No 0 550.00 - 52.00 302.00 - - - -
Y Ditto size 3600 x 1800 No 0 1,100.00 - 104.00 604.00 - - - -
Z Ditto size 4800 x 1800 No 0 1,500.00 - 140.00 804.00 - - - -
Sub-total 174,960.00 1,844.00 102,214.00 104,058.00 70,902.00

REF ELEMENT/DESCRIPTION UNIT QTY RATE AMOUNT (RM) LAB. RATE MATL. RATE TOTAL LAB. TOTAL MATL TOTAL MARGIN
10 FLOOR FINISHES
A 20mm Thick cement paving M2 2293 8.00 18,344.00 5.00 2.50 11,465.00 5,732.50 17,197.50 1,146.50
B Homogeneous tiles with screed M2 114 65.00 7,410.00 21.00 46.25 2,394.00 5,272.50 7,666.50 (256.50)
C Carpet M2 0 35.00 - 5.00 20.00 - - - -
D Ceramic tiles ditto M2 55 60.00 3,300.00 19.00 19.00 1,045.00 1,045.00 2,090.00 1,210.00
E Cementitious water proofing system M2 55 18.00 990.00 28.00 - 1,540.00 1,540.00 (550.00)
Sub-total 30,044.00 14,904.00 13,590.00 28,494.00 1,550.00

11 WALL FINISHES
A 20mm Thick c.s. plaster to wall & column M2 3614 8.00 28,912.00 6.00 2.50 21,684.00 9,035.00 30,719.00 (1,807.00)
B Emulsion paint to internally plastered wall M2 2416 4.50 10,872.00 2.80 - 6,764.80 6,764.80 4,107.20
C Weather sheild paint to externally ditto M2 1198 5.50 6,589.00 2.80 - 3,354.40 3,354.40 3,234.60
D Ceramic wall tiles with screed M2 125 65.00 8,125.00 19.00 19.00 2,375.00 2,375.00 4,750.00 3,375.00
E Acoustic treatment M2 0 70.00 - 28.00 - - - -
Sub-total 54,498.00 24,059.00 21,529.20 45,588.20 8,909.80

12 CEILING FINISHES
A 20mm Thick c.s. plaster to soffit of slab M2 1909 8.00 15,272.00 6.00 2.50 11,454.00 4,772.50 16,226.50 (954.50)
B Asbestos free ceiling sheet M2 1068 28.00 29,904.00 7.50 8.00 8,010.00 8,544.00 16,554.00 13,350.00
C Emulsion paint to plastered surfaces M2 1909 4.50 8,590.50 2.80 5,345.20 - 5,345.20 3,245.30
D Ditto to asbestos ceiling M2 1068 4.50 4,806.00 2.80 2,990.40 - 2,990.40 1,815.60
Sub-total 58,572.50 27,799.60 13,316.50 41,116.10 17,456.40

13 PLUMBING AND SANITARY FITTINGS

A Cold water plumbing ( under M & E) LS 1 8,000.00 7,500.00 - 7,500.00 7,500.00 500.00
B Soil and waste plumbing ( under M & E) LS 1 10,000.00 9,500.00 - 9,500.00 9,500.00 500.00
C Water tank ( under M & E) LS 1 2,000.00 1,800.00 - 1,800.00 1,800.00 200.00
D Squatting WC complete with stool No 10 350.00 3,500.00 225.00 - 2,250.00 2,250.00 1,250.00
E Pedestal WC No 0 300.00 - 340.00 - - - -
F Mirror No 4 60.00 240.00 75.00 - 300.00 300.00 (60.00)
G Wash hand basin with counter top No 10 320.00 3,200.00 165 - 1,650.00 1,650.00 1,550.00
H Kitchen sink No 0 250.00 - 200 - - - -
I Dentist vanity basin No 0 1,700.00 - 1650 - - - -
Sub-total 26,940.00 - 23,000.00 23,000.00 3,940.00
REF ELEMENT/DESCRIPTION UNIT QTY RATE AMOUNT (RM) LAB. RATE MATL. RATE TOTAL LAB. TOTAL MATL TOTAL MARGIN

14 APRON AND PERIMETER DRAIN

A Exc. oversite 250mm deep M2 324 2.50 810.00 2.15 - 696.60 696.60 113.40
B 150mm Thick hardcore M2 324 8.30 2,689.20 2.50 6.50 810.00 2,106.00 2,916.00 (226.80)
C 100mm Thick VRC G25 apron slab M2 324 18.50 5,994.00 2.60 11.10 842.40 3,596.40 4,438.80 1,555.20
D One layer fabric reinforcement M2 324 12.00 3,888.00 1.00 4.00 324.00 1,296.00 1,620.00 2,268.00
E 230mm half round perimeter drain M 61 38.00 2,318.00 14.00 10.00 854.00 610.00 1,464.00 854.00
15,699.20 2,830.40 8,305.00 11,135.40 4,563.80
Sub-total

15 INTERNAL SIGNAGES
A Internal signages/lettering Ls 1 15,000.00 13,000.00 - 13,000.00 13,000.00 2,000.00

15,000.00 - 13,000.00 13,000.00 2,000.00