MENYAMBUNG SEMULA DAN MENYIAPKAN KERJA-KERJA TERBENGKALAI DI TAPAK MASJID SEKSYEN 19, SHA

SELANGOR DARUL EHSAN

KONTRAK NO : JKR/SEL/253/2002

Arahan Perubahan Kerja No. 2

Additional site requirement - Mild steel universal column at mezzanine floor

Item Description / Calculation

MATERIAL

1 Supply I-Beam

I-Beam @ RM9.00/Kg @ 46Kg/m

2 LABOUR (as per Jadual Kadar Harga Harian)

Unloading

2.0hr @ RM 60.00/day @ 2 nos

Hoisting and fixing

2 nos welder @ RM 80.00/day @ 2 days

4 nos general labour @ Rm 60.00/day @ 2 days

3 PLANT

1 no of mobile crane @ RM 400.00 @ 2 day

1 no pneumatic trolley @ RM 200.00/day @ 2 days

4 Add 15% for Profit and overhead

15% @ RM 6,998.00 =
 Total cost for installation of I-Beam column 552 Kg

Therefor cost for 1 Kg

MENYAMBUNG SEMULA DAN MENYIAPKAN KERJA-KERJA TERBENGKALAI DI TAPAK MASJID SEKSYEN 19, SHA
SELANGOR DARUL EHSAN

KONTRAK NO : JKR/SEL/253/2002

Arahan Perubahan Kerja No. 2

Additional site requirement - Mild steel universal column at mezzanine floor

Item Description / Calculation

Cement grouting

Supply material, labour, plant, tools including installation of scaffolding for

the pressure grouting to streghten the stabilization of universal column

add:

Profit and attendance

15% @ RM 215.00

Cost per No of cement grouting

MASJID SEKSYEN 19, SHAH ALAM,

RM RM RM

4,968.00

30.00

320.00

480.00
830.00
5,798.00

800.00

400.00
6,998.00

1,049.70
 8,047.70

14.58

page 1

MASJID SEKSYEN 19, SHAH ALAM,

Unit RM RM

No 215.00

32.25

247.25

page 2
BALAI POLIS USJ 8

BUILT-UP RATES

254 mm x 254 mm x 73 Kg/m universal beam

Refer to: C1/2/3/F 6.40

Less Depreciation for second hand material -20.00% (1.28)

5.12

(Roundup to One Decimal) Say 5.10

area = 18.00 m2
APK NO. 5 - Tambahan Pump Shed

BUILT-UP RATE

225mm x 225mm x 10mm Thick MS plate No

Description Ref Unit Qty

Materials
225 x 225 x 10 mm thick plate BLDG/5/3C Kg 3.97

Extra Labour for cutting an ddrilled hole

Labourer SW/4/A Day 0.5
Steel barbender & fixer SW/4/H Day 0.5

Sub-Total

Add 15 % (for ordinary plant, tools, scaffolding, supervision and profit)

Total

120mm x 120mm x 6mm Thick MS plate No

Description Ref Unit Qty

Materials
120mm x 120mm x 6mm Thick MS plate BLDG/5/3C Kg 0.68

Extra Labour for cutting an ddrilled hole

Labourer (1hr) SW/4/A Day 0.125
Steel barbender & fixer (1hr) SW/4/H Day 0.125

Sub-Total

Add 15 % (for ordinary plant, tools, scaffolding, supervision and profit)

Total
 Rate Amount

6.50 25.83

45.00 22.50
70.00 35.00

Sub-Total 83.33

12.50

95.83

Rate Amount

6.50 4.41

45.00 5.63
70.00 8.75

Sub-Total 18.78

2.82
21.60
Supply and install galvanised mild steel cat ladder in manhole and sump

RM RM
A MATERIAL
Cat ladder 3700mm high as per supplier quotation 650.00

B LABOUR
Installation
1 general worker @ RM 5.63/hr @ 2.0hr 11.26
661.26
C MISCELLANEOUS
Allow 10% for miscellaneous 66.13
727.39
D PROFIT & OVERHEAD
Allow 15% profit and overhead 109.11
836.49
BALAI POLIS USJ 8

Built-up Rates

1) RECTRACTABLE LADDERS

Materials
Supply,deliver and install 1,310.00
(Refer to attached quotation)

Add
Overhead + Profit 15% 196.50
1,506.50

say, RM 1,500.00 /No.

APK39/BUR/1
CADANGAN MEROBOH DAN MEMBINA SEMULA MASJID NURUL IHSAN, DI ATAS LOT 18645 &
11239 DI JALAN SERI CHERAS 6, TAMAN SERI CHERAS, MUKIM CHERAS, DAERAH HULU
LANGAT, SELANGOR DARUL EHSAN.

Supply and install mild steel gate overall 1200 mm x 1000 mm high comprising of all
ironmongery and fixing to wall etc. as per manufacturer's instruction and S.O approval

RM

Supply and install 150.00

add 15% profit + overhead 22.50

172.50
RM150 /No
Masjid Nurul Ehsan, Taman Sri Cheras

Main Gates

Pro-Rate
Original 4.50m x 1.80m = RM 3,264.00

1m2 = RM402.96
add
10% deco. Mortice RM40.30
cost/m2 RM443.26

New rate
6.0 m x 1.8m 10.80 m2

cost/m2 RM443.26 RM4,787.16

Add
sliding rai 12 x 40 RM480.00
RM5,267.16

Secondary gate
5.0m x 1.8m 9.00 m2

cost/m2 RM443.26 RM3,989.30

Add
sliding rai 12 x 40 RM480.00
RM4,469.30
window

Supply and fix natural anodised aluminium casement window complete with all fitting and ironmonge

Description Unit Qty

Supply 600mm x 600mm casement window NO 1

Add
Labour for uploading
0.05hr @ RM 50.00/day

Joiner
1 hr @ RM55.00 / day

Add

15% profit and overhead

Total cost / No

Say,
plete with all fitting and ironmongery

Rate (RM) Amount (RM)

100.80 100.80

0.31

6.25
107.36

16.10

123.47

123.00
ACS ministrip ceiling panel in high tensile steel with Zinclume and colourbond
coated strips of module of size 75mm centre

Quote: ACS strip ceiling RM 67.29 per M2 delivered to site

Materials:

ACS strip ceiling 67.29

Waste 5% 3.36

Labour at RM 25.00 per M2 25.00

95.65

Profit 15% 14.35

Total Cost Per M2 110.00

915mm high G.I pipe handrailing all framed and welded together fixed to cast in footing with
holding down bolt

RM RM
A MATERIAL
Handrailing (As per supplier quotation) 83.50

B LABOUR
Unloading
2 general worker @ RM 5.63/hr @ 0.16hr 1.80

Installation
2 general worker @ RM 5.63/hr @ 1.0hr 11.26
13.06
96.56
C MISCELLANEOUS
Allow 10% for miscellaneous 9.66
106.22
D PROFIT & OVERHEAD
Allow 15% profit and overhead 15.93
122.15
BREAK UP RATE

New stainless steel handrail to replace mild steel ar RC steps

1.65m length of s/s and balustrading consists of 4.65m of 75mm diameter

s/s pipe and 6.00m of 50mm diameter s/s pipe

Description Qty Rate Amount

1 Materials
- 75mm Dia. S/S pipe 1.65 75.00 123.75
- 50mm Dia. S/S pipe 6.00 58.00 348.00
- base plate 3.00 30.00 90.00
561.75
Add 5% wastage 28.09
589.84
2 Tools & Equipment
- Cutter 1.00 10.00 10.00

3 Labour
- 3 skilled workers 3.00 80.00 240.00
839.84
Add 15% OHP 125.98
Cost for 1.65m 965.82

Cost/m 585.34
BREAK UP RATE

New stainless steel handrail to replace mild steel ar ramps

12.455m length of s/s and balustrading consists of 4.65m of 75mm diameter

s/s pipe and 19.46m of 50mm diameter s/s pipe

Description Qty Rate Amount

1 Materials
- 75mm Dia. S/S pipe 12.460 75.00 934.50
- 50mm Dia. S/S pipe 19.46 58.00 1,128.68
base plate 7.00 30.00 210.00
2,273.18
Add 5% wastage 113.66
2,386.84
2 Tools & Equipment
- Cutter 1.00 10.00 10.00

3 Labour
- 3 skilled workers 3.00 80.00 240.00
2,636.84
Add 15% OHP 395.53
Cost for 12.46m 3,032.36
Cost/m 243.37
CADANGAN MEROBOH DAN MEMBINA SEMULA MASJID NURUL IHSAN, DI ATAS LOT 18645 &
11239 DI JALAN SERI CHERAS 6, TAMAN SERI CHERAS, MUKIM CHERAS, DAERAH HULU
LANGAT, SELANGOR DARUL EHSAN.

Supply and install stainless steel grating to ablution area

RM

Supply and install 130.00

Add Profit + overhead 15% 19.50

149.50

Say, RM 149.50 / No.

BUILT-UP RATES

4.30 X 4.0M High motorised operated roller shutter

Refer to: COL SHUTTER SPECIALIST SDN. BHD. (Quotation) 5,103.10

Add overhead + profit 15.00% 765.47

5,868.57

SAY, 5,869.00

area = 18.00 m2
CADANGAN MEROBOH DAN MEMBINA SEMULA MASJID NURUL EHSAN, DI ATAS LOT 18645 &
11239 DI JALAN SERI CHERAS 6, TAMAN SERI CHERAS, MUKIM CHERAS, DAERAH HULU
LANGAT, SELANGOR DARUL EHSAN.

Supply and install cast iron alloy grille with Islamic pattern

Unit Qty Rate Amount

RM
As per quotation Kian Seng
Trading Company M2 1.00 500.00 522.00

Add Profit + Overhead 15% 78.30

600.30

Say, RM600.00
arm
35
BALAI POLIS USJ8

Built-up Rate

Supply and install approved anti-vermin wire mesh or chicken nett in 25mm x 25mm centres complete with RHS
framing 50mm x 100mm fixing and jointing, welded including all finish and all as per Architect's and S.O's
approval.

1 Supply & deliver only (quote by hardware)

a. Materials (Quotation) 15.00 /M2
b. ADD 5% wastage for materials 0.75 /M2

3 Labour
a. 1 Welder $ 75.00 x 1man x 0.5 hr (BQ-Labour) 4.69 /M2
b. 1 General Worker $ 60.00 x 1man x 0.5 hr (BQ-Labour) 3.75 /M2
c. Supervisor $ 200.00 x 1man x 0.25 hr (Fair Rate) 6.25 /M2

Sub-total 30.44 /M2

Add Overhead + profit 15% 4.57 /M2

35.01 /M2
SAY, 35.00 /M2

Supply and install approved 'Anti Climb Mesh' fixed to window grille complete with 50mm x 100mm
RHS framing at 1200mm centres and all as per manufacturer's details and specification (window)

Description RM

1 Supply & deliver only (quote by KARIB Industri Sdn bhd)

a. Karib mesh only RM 275.00 for 0.9m x 2.537m (2.28m2) (Quotation) 120.61 /M2
b. Frame RM 250.00 for 0.9m x 2.537m (2.28m2) (Quotation) 109.65 /M2
c. ADD 5% wastage for materials 11.51 /M2

3 Labour
a. 1 Welder $ 75.00 x 1man x 0.5 hr (BQ-Labour) 4.69 /M2
b. 1 General Worker $ 60.00 x 1man x 0.5 hr (BQ-Labour) 3.75 /M2
c. 1 Supervisor $ 200.00 x 1man x 0.5 hr (Fair Rate) 12.50 /M2

Sub-total 262.71 /M2

Add Overhead + profit 15% 39.41 /M2

302.12 /M2
 302.00

Supply and install approved 'Anti Climb Mesh' fixed to window grille complete with 50mm x 100mm
RHS framing at 1200mm centres and all as per manufacturer's details and specification (ceiling)

Description RM

1 Supply & deliver only (quote by KARIB Industri Sdn bhd)

a. Karib mesh only RM 275.00 for 0.9m x 2.537m (2.28m2) (Quotation) 120.61 /M2
c. ADD 5% wastage for materials 6.03 /M2

3 Labour
a. 1 Welder $ 75.00 x 1man x 0.5 hr (BQ-Labour) 4.69 /M2
b. 1 General Worker $ 60.00 x 1man x 0.5 hr (BQ-Labour) 3.75 /M2
c. 1 Supervisor $ 200.00 x 1man x 0.5 hr (Fair Rate) 12.50 /M2

Sub-total 147.58 /M2

Add Overhead + profit 15% 22.14 /M2

169.72 /M2
170.00

Supply and install approved 'Anti Climb Mesh' fixed to window grille complete with 50mm x 100mm
RHS framing at 1200mm centres and all as per manufacturer's details and specification (ceiling)

Description RM

1 Supply & deliver only (quote by KARIB Industri Sdn bhd)

a. Karib mesh only RM 275.00 for 0.9m x 2.537m (2.28m2) (Quotation) 120.61 /M2
Frame RM 250.00 for 0.9m x 2.537m (2.28m2) (Quotation) 109.65 /M2
c. ADD 5% wastage for materials 11.51 /M2

3 Labour
a. 1 Welder $ 75.00 x 1man x 0.5 hr (BQ-Labour) 4.69 /M2
b. 1 General Worker $ 60.00 x 1man x 0.5 hr (BQ-Labour) 3.75 /M2
c. 1 Supervisor $ 200.00 x 1man x 0.5 hr (Fair Rate) 12.50 /M2

Sub-total 262.71 /M2

Add Overhead + profit 15% 39.41 /M2

302.12 /M2
302.00