Академический Документы
Профессиональный Документы
Культура Документы
4 Electrical Installation Khean Huat Electrical sdn Bhd 7,400,000.00 6,993,530.00 - 6,993,530.00 (406,470.00) -5% 11.37
5 Fire Protection Installation PNN Engineering Sdn Bhd 2,200,000.00 2,150,000.00 - 2,150,000.00 (50,000.00) -2% 3.50
6 Air Condition Installation V-Cool Engineering Sdn Bhd 3,500,000.00 4,720,000.00 - 4,720,000.00 1,220,000.00 35% 7.68
Dato' Approved Budget 30,000,000.00 48.79 Estimated Latest Construction Cost 35,515,815.00 57.77 /sf (GFA - Gross)
Item Trades Description Award to Budget Awarded VO Adjusted Profit/ Losses Remarks
Amount Amount Amount Amount %
SUB-CONTRACTORS
1 Preliminaries Sensasi Armada Sdn Bhd 2,269,834.20 6,373,335.07 6,373,335.07 (4,103,500.87) -180.8% Based on 12% of Main Building Work of RM31,625,235.00
2 Demolition Definite Preference Sdn Bhd 2,500,000.00 2,393,346.71 2,393,346.71 106,653.29 4.3%
3 Coring Work Jinroe Engineering Sdn Bhd 79,728.00 79,728.00
4 Architecture Works 3,000,000.00 3,108,830.00 3,108,830.00 (108,830.00) -3.6% Blk C = RM 2,746,579.82 / 917873 sf = 2.99 RM/sf
- Cement Sand Brick
- Light Weight Block Well Mark Enterprise 2,032,613.00
- Door frame / leaf installer
- Skim coating to wall CW Coating Sdn Bhd 1,076,217.00
5 RC work for swimming pool Yet to award - -
6 Partition & Drywall Yet to award - -
7 Skim Coating CW Coating Sdn Bhd 196,744.00 46,694.40 46,694.40 150,049.60 76.3% Blk C = RM 291,714.33 / 917873 sf = 0.32 RM/sf
8 Structure Repairing LCN Contract Works Sdn Bhd - 1,631,430.00 1,631,430.00 (1,631,430.00) #DIV/0!
9 Aluminium & Glass Work YS Alum. & Glass Construction 1,020,609.50 3,311,451.56 3,311,451.56 (2,290,842.06) -224.5% Blk C = RM 1,524,079.40 / 917873 sf = 1.66 RM/sf
10 Waterproofing
- External & Crystallisation LCN Contract Works Sdn Bhd - 345,172.45 345,172.45 (572,657.70) -251.7%
- Toilet, Balcony & Utility 227,485.25 - Blk C = RM 339,506.13 / 917873 sf = 0.37 RM/sf
11 Painting KCC Caoting Sdn Bhd 676,307.50 820,000.00 820,000.00 (143,692.50) -21.2% Blk C = RM 1,010,073.83 / 917873 sf = 1.10 RM/sf
12 Renderer Yet to award 79,927.25 - Blk C = RM 123,684.58 / 917873 sf = 0.13 RM/sf
13 Tiler Yet to award 664,011.00 - Blk C = RM 991,679.51 / 917873 sf = 1.08 RM/sf
14 Plaster Ceiling Yet to award 1,016,796.00 - Shop, Suite & hotel GFA = 508,398 x RM2
15 Granite Counter top Yet to award - -
16 Stainless Steel Works Yet to award -
17 Roof Drainage Yet to award 172,151.00 74,903.00 Blk C = RM 257,292.00 / 917873 sf = 0.28 RM/sf
18 Pebble wash Yet to award - -
19 Carept Floor Yet to award - -
20 Vinyl Floor Yet to award - -
21 FRP Door & Window Yet to award 6,148.25 - Blk C = RM 7,500.00 / 917873 sf = 0.01 RM/sf
22 Mail Box Yet to award - -
23 Themoplastic Road Marking Yet to award - -
24 Timber decking Yet to award - -
25 Signages Yet to award 80,000.00 -
26 Others Yet to award - -
Sub-Total 11,910,013.95 18,184,891.19 - 18,109,988.19 (8,594,250.24) -72.2%
MAGNA PUTIH - MANSION ONE Up-dated: ###
OVERALL CONSTRUCTION COST
Item Trades Description Awarded to Budget Amount Awarded Profit/ Losses RM/sf Remarks
(Nett Construction Cost) Amount VO Adjusted Amount Amount %
(a) (b) (a) - (b)
6 Electrical Installation Khean Huat Electrical sdn Bhd 6,993,530.00 6,993,530.00 - 6,993,530.00 - 0% 11.37
7 Fire Protection Installation PNN Engineering Sdn Bhd 2,150,000.00 2,150,000.00 - 2,150,000.00 - 0% 3.50
8 Air Condition Installation V-Cool Engineering Sdn Bhd 4,720,000.00 4,720,000.00 - 4,720,000.00 - 0% 7.68
Dato' Approved Budget 42,000,000.00 68.31 Estimated Latest Construction Cost 42,000,000.00 68.31 /sf (GFA - Gross)
Item Trades Description Award to Budget Awarded VO Adjusted Profit/ Losses Remarks
Amount Amount Amount Amount %
SUB-CONTRACTORS
1 Preliminaries Sensasi Armada Sdn Bhd 6,373,335.07 6,373,335.07 6,373,335.07 - 0.0% Based on 12% of Main Building Work of RM31,625,235.00
2 Coring Work Jinroe Engineering Sdn Bhd 79,728.00 79,728.00 79,728.00
3 Architecture Works - - #DIV/0! Blk C = RM 2,746,579.82 / 917873 sf = 2.99 RM/sf
- Cement Sand Brick
- Light Weight Block Well Mark Enterprise 2,032,613.00 2,032,613.00
- Door frame / leaf installer
4 - Skim coating to wall CW Coating Sdn Bhd 1,076,217.00 1,076,217.00
5 RC work for swimming pool Yet to award 220,000.00 -
6 Partition & Drywall Yet to award - -
7 Skim Coating CW Coating Sdn Bhd 46,694.40 46,694.40 46,694.40 - 0.0% Blk C = RM 291,714.33 / 917873 sf = 0.32 RM/sf
8 Aluminium & Glass Work YS Alum. & Glass Construction 2,438,355.39 3,311,451.56 (873,096.17) 2,438,355.39 - 0.0% Blk C = RM 1,524,079.40 / 917873 sf = 1.66 RM/sf
9 Waterproofing
- External & Crystallisation LCN Contract Works Sdn Bhd 345,172.45 345,172.45 345,172.45 - 0.0%
- Toilet, Balcony & Utility - Blk C = RM 339,506.13 / 917873 sf = 0.37 RM/sf
10 Painting KCC Caoting Sdn Bhd 820,000.00 820,000.00 820,000.00 - 0.0% Blk C = RM 1,010,073.83 / 917873 sf = 1.10 RM/sf
11 Renderer Yet to award 79,927.25 - Blk C = RM 123,684.58 / 917873 sf = 0.13 RM/sf
12 Tiler Kheng Hin Construction 5,174,699.29 - Blk C = RM 991,679.51 / 917873 sf = 1.08 RM/sf
13 Plaster Ceiling GP Success Group S/B 671,015.98 - Shop, Suite & hotel GFA = 508,398 x RM2
14 Granite Counter top Yet to award 608,019.40 -
15 Stainless Steel Works Yet to award 242,940.00 - 1,214.70 mx RM200 = RM242,940.00
16 Roof Drainage Chin Aik 74,903.00 74,903.00 Blk C = RM 257,292.00 / 917873 sf = 0.28 RM/sf
17 Pebble wash Yet to award - -
18 Carpet Floor Yet to award 287,295.00 - RM 287,295.00 / 19153.12 sf = 15.00 RM/sf
19 Vinyl Floor / Timber Laminated Yet to award 480,888.00 - RM 480,888.00 / 60110.63 sf = 8.00 RM/sf
20 FRP Door & Window Yet to award 6,148.25 - Blk C = RM 7,500.00 / 917873 sf = 0.01 RM/sf
21 Mail Box Yet to award 25,831.10 - RM 25,831.10 / 312 units = 82.79 RM/unit
22 Themoplastic Road Marking Yet to award 30,741.25 - Blk B = RM 35,389.00 / 747374 sf = 0.05 RM/sf
23 Signages Yet to award 80,000.00 -
24 Others Yet to award 100,000.00 -
Sub-Total 21,294,523.83 14,160,114.48 (873,096.17) 10,103,285.31 - 0.0%
Item Trades Description Award to Budget Awarded VO Adjusted Profit/ Losses Remarks
Amount Amount Amount Amount %
PRELIMINARIES
6,373,335.07
Up to date GRN
Item Description Budget Amt Balance Amt Profit / Loss
on
MATERIAL PURCHASE
1 Supply of Safety Officer (Green Book), Site Safety Supervisor & Scaffolding Inspector 238,500.00
15 To supply labour and material to construct 4.40m x 3.80m passenger hoist foundation 4,800.00
50
file:///var/www/apps/conversion/tmp/scratch_7/346266616.xls
file:///var/www/apps/conversion/tmp/scratch_7/346266616.xls
Ref. No.
Item Descriptions Amount (RM)
PO WO
1 Supply of Safety Officer (Green Book), Site Safety Supervisor & Scaffolding Inspector 001 238,500.00
15 To supply labour and material to construct 4.40m x 3.80m passenger hoist foundation 004 4,800.00
9/13
file:///var/www/apps/conversion/tmp/scratch_7/346266616.xls
Ref. No.
Item Descriptions Amount (RM)
PO WO
b/f 1,242,055.87
43 Replacement of new sensor cable to booster pump at 14th Floor 032 1,400.00
44 Concrete Coring / Compression Test and Winsor Probe Test 033 17,880.00
45 Meter Board 034 3,800.00
46 Power Supply for Tower Crane 035 23,500.00
Install of double bowl sink at site office & reposition of poly water tank for washing bay
47 036 667.00
1,473,398.07
10/13
LAMPIRAN A
4
Jumlah Kontrak
(RM)
3.7 Nama dan Alamat Syarikat Perunding LAMPIRAN A