Scribd
Upload
1K views3 pages

PDA

This document is a preliminary detailed abstract for a proposed development of 341 single-story terrace houses on part of Lot 17282 in Bandar Puteri Indah, Batu Pahat, Johor, Malaysia. The total estimated cost for the project is RM59,524,316.41. Key aspects of the estimate include RM54,137,238.89 for construction costs, RM5,428,110 for external works, and RM5,107,286.69 for professional fees including architects, engineers, and quantity surveyors. The houses will be built with reinforced concrete frames, brick walls, steel trusses and concrete tile roofs.

Uploaded by

Bzla Ayub
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
1K views3 pages

PDA

This document is a preliminary detailed abstract for a proposed development of 341 single-story terrace houses on part of Lot 17282 in Bandar Puteri Indah, Batu Pahat, Johor, Malaysia. The total estimated cost for the project is RM59,524,316.41. Key aspects of the estimate include RM54,137,238.89 for construction costs, RM5,428,110 for external works, and RM5,107,286.69 for professional fees including architects, engineers, and quantity surveyors. The houses will be built with reinforced concrete frames, brick walls, steel trusses and concrete tile roofs.

Uploaded by

Bzla Ayub
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 3

CADANGAN MEMBINA 341 UNIT RUMAH TERES 1 TINGKAT

(22’ X 75’) DI ATAS SEBAHAGIAN LOT 17282, BANDAR


PUTERA INDAH, MUKIM LINAU/MUKIM SIMPANG KANAN,
DEARAH BATU PAHAT, JOHOR DARUL TAK’ZIM

PRELIMINARY DETAILED ABSTRACT (PDA)

Prepared by,

N.Q CONSULTANT SDN BHD


2ND Floor,
Lot No.3,32 Jalan Ceria
1A, Nusa Indah Iskandar Puteri,
79100, Johor Bahru.

No Tel: 607-900 9000


No Fax: 607-900 9001

September 2017
P.W.D Form 203A (Rev.1/2010)
JABATAN KERJA RAYA

CADANGAN MEMBINA 341 UNIT RUMAH TERES 1 TINGKAT (22’ X 75’) DI ATAS SEBAHAGIAN LOT 17282,
BANDAR PUTERA INDAH, MUKIM LINAU/MUKIM SIMPANG KANAN, DEARAH BATU PAHAT, JOHOR DARUL
TAK’ZIM

HEAD SUBHEAD YEAR TOTAL PROVISION RM 59,524,316.41

PROVISION FOR CONSTRUCTION $ RM 54,137,238.89


BRIEF DESCRIPTION OF BUILDINGS
BUILDING Frame Wall Roof Floor Ceiling Window Standard
a TERRACE HOUSE REINF.CONC BRICKS STEEL PORCELAIN FIBROUS COMPOSITE NORMAL
ROOF TILES, PLASTER FIXED
TRUSSES, CEREMIC CEILING GLASS,
CONCRETE HOMOGENOUS SHEET , CASEMENT,
ROOF TILES TILES PAINT TOP HUNG
WINDOW

b
c
d
e
f
g

BREAKDOWN OF PRELIMINARY COST ESTIMATE COST (RM)

1 PRELIMINARIES (7% from CONTRACT SUM) 3,192,054.18


2 PILING/SPECIAL FOUNDATION
Types and size
a
b
c
3 BUILDING Drawing No. Floor Area m2 Cost/m2 27,140,550.00
a TERRACE HOUSE 20330.00 1,335.00 27,140,550.00
b
c
d
e
f
g
h
gj
4 SERVICES 40% (of Building Cost) 10,856,220.00
a Sanitary Appliances
b Plumbing Installation
c Air Conditioning & Ventilation System
d Electrical Installation
e Lift and Conveyor Installation
f Fire Protection Installation
e Air Conditioning Installation
g Communication Installation
e Builder's Work in Connection With Services
f
g
h
SUBTOTAL carried forward
37,996,770.00
BREAKDOWN OF PRELIMINARY COST ESTIMATE (CONT'D) COST (RM)
SUBTOTAL brought forward 37,996,770.00
5 EXTERNAL WORKS 20% (of Building Cost)
a i) Site Preparation
ii) Earthwork
b Fencing & Gates
c Turfing & Soft Landscaping 5,428,110.00
d Surface Drainage
e Sewerage
f External Electrical Installation
g External Water Supply Installation
h External Telephone Installation
i TOTAL 43,424,880.00
j
6 VARIATION OF PRICE 5% (of Building Cost) 2,171,394.00
7 CONTRIBUTION FEE TO LOCAL & UTILITY AUTHORITY 1,500.00
a Tenaga Nasional Berhad 500.00
b Syarikat Air Johor
1. Plan Processing Fees 500.00
2. SKP (Sumbangan Kos Pembangunan) 500.00
3,000.00
8 MISCELLANEOUS 3,000.00
a Advertisement 1,000.00
b Documentation 2,000.00
9 CONTINGENCIES 5% (of Building Cost) 2,280,038.70

Sub-total 51,072,866.88
10 Reserve for foreseen design risk (say 3%) 1,532,186.01
11 Reserve for price rises (October 2017 - March 2018) (say 3%) 1,532,186.01
ALL IN UNIT RATES (of Total items 1 to 11) TOTAL (items 1 to 12) 54,137,238.89
Total Floor Area m2 : 401.70 Cost/m2 : #######
13 PROFESSIONAL FEES 5,107,286.69
a Architect 5.00% 2,553,643.34
b Civil & Structural Engineer 2.00% 1,021,457.34
c Mechanical & Electrical Engineer 2.00% 1,021,457.34
d Quantity Surveyor 1.00% 510,728.67
10.00% (from Contract Sum)
f Government Services Tax (6%) 306,437.20

TOTAL COST OF PROJECT 59,524,316.41

Quantity Surveyor / Estimating Officer State Director of Works Portfolio Branch


Director of Works

Date: Date: Date:

* Only necessary if PDA is prepared at


JKR State level

You might also like