COST ESTIMATE NO.

1
Project: MASJID AL-FURQAN - PHASE 2
Date: 17-Nov-21

ITEM DESCRIPTION UNIT QTY RATE (RM) AMOUNT (RM)

1.0 Preliminaries
1.1 Preliminaries % 15% 13,400.00
SUB-TOTAL (1.0) 13,400.00

2.0 Structural
2.1 Demolition Works LS 1.00 6,000.00 6,000.00

2.2 Pad Footing (600mm x 600mm x 450mm x 4 Nos)

Excavation m3 1.58 70.00 110.60
50mm thick Lean Concrete m2 1.44 35.00 50.40
Concrete m3 0.65 450.00 292.50
Rebar @ 250kg/m3 kg 162.50 7.50 1,218.75
Formwork m2 9.60 70.00 672.00

2.3 Column Stump (150mm x 300mm x 600mm x 4 Nos)

Concrete m3 0.11 450.00 49.50
Rebar @ 250kg/m3 kg 27.50 7.50 206.25
Formwork m2 1.08 70.00 75.60

2.4 Ground Beam (150mm x 450mm)

Excavation m3 0.70 70.00 49.00
50mm thick Lean Concrete m2 1.50 35.00 52.50
Concrete m3 0.70 450.00 315.00
Rebar @ 200kg/m3 kg 140.00 7.50 1,050.00
Formwork m2 8.70 70.00 609.00

2.5 Ground Slab (150mm thick)

Excavation m3 10.40 70.00 728.00
50mm thick Lean Concrete m2 20.80 35.00 728.00
300mm Thick Crusher Run m2 20.80 90.00 1,872.00
Concrete m3 3.12 450.00 1,404.00
Rebar @ 100kg/m3 kg 312.00 7.50 2,340.00

2.6 Apron Slab (150mm thick)

Excavation m3 1.84 70.00 128.80
50mm thick Lean Concrete m2 9.18 35.00 321.30
300mm thick Crusher Run m2 9.18 90.00 826.20
Concrete m3 1.38 450.00 621.00
Rebar @ 100kg/m3 kg 138.00 7.50 1,035.00
Formwork to Edge of Concrete (100mm H) m 11.00 14.00 154.00

2.7 Column (150mm x 300mm x 4 Nos)

Concrete m3 0.55 450.00 247.50
Rebar @ 250kg/m3 kg 137.50 7.50 1,031.25
Formwork m2 10.91 70.00 763.70

2.8 Roof Beam (150mm x 450mm)

Concrete m3 0.90 450.00 405.00
Rebar @ 200kg/m3 kg 180.00 7.50 1,350.00
Formwork m2 13.50 70.00 945.00

2.9 Roof Slab (150mm thick)

Concrete m3 3.57 450.00 1,606.50
Rebar @ 90kg/m2 kg 321.30 7.50 2,409.75
Formwork m2 23.80 70.00 1,666.00

2.10 Waterproofing c/w 50mm thk Protective Screed m2 23.80 150.00 3,570.00
Anti-Termite m2 29.98 35.00 1,049.30
Damp Proof Membrane m2 29.98 20.00 599.60
RWDP System LS 1.00 1,200.00 1,200.00
SUB-TOTAL (2.0) 37,753.00

Prepared by SCQS Page 1of 4

 COST ESTIMATE NO.1
Project: MASJID AL-FURQAN - PHASE 2
Date: 17-Nov-21

ITEM DESCRIPTION UNIT QTY RATE (RM) AMOUNT (RM)

3.0 Architectural
3.1 Wall
a. External Wall; 115mm thick Cement Sand Brick wall m2 24.00 120.00 2,880.00
b. Internal Wall; 115mm thick Cement Sand Brick wall (Seal Off) m2 5.00 150.00 750.00
Box Up Wall Panel
c. Overall Size: 5,050mm L x 600 mm H (Top) No 1.00 3,600.00 3,600.00
d. Overall Size: 2,750mm L x 600 mm H (Side) No 2.00 1,300.00 2,600.00
e. Overall Size: 4,970mm L x 1,660mm H (Mimbar) No 1.00 6,200.00 6,200.00
f. Box-Up Pelmet; Overall Size: 3,775mm L x 300mm H No 2.00 1,100.00 2,200.00

3.2 Door and Window

a. RC Lintol m 8.00 60.00 480.00
b. 1,000mm W x 2,100mm H Timber Flush Door c/w Painting No 2.00 1,300.00 2,600.00
c. 600mm W x 2,500mm H Fixed Aluminium Window No 2.00 980.00 1,960.00
d. 2,400mm W x 1,200mm H Adjustable Louvered Aluminium Window No 1.00 1,350.00 1,350.00

3.3 Wall Finishes

a. 20mm thick Internal Plastering and Painting m2 45.90 75.00 3,442.50
b. 20mm thick External Plastering and Painting m2 24.00 75.00 1,800.00

3.4 Floor Finishes

a. 25mm thick Cement Render (Apron) m2 9.18 55.00 504.90
b. 25mm thick Screeding to receive Floor Tiles m2 19.00 50.00 950.00
c. 600mm x 600mm MML Porcelain Tiles m2 19.00 185.00 3,515.00

3.5 Ceiling Finishes

a. Plaster Ceiling c/w Painting m2 19.00 95.00 1,805.00
SUB-TOTAL (3.0) 36,637.40

4.0 Mechanical & Electrical Works

4.1 Power Point No 5.00 150.00 750.00
4.2 Air-Cond Point c/w Ceiling Cassette Unit (2 hp) No 2.00 3,850.00 7,700.00
4.3 Ceiling Fan Point c/w 'Khind' Ceiling Fan No 1.00 800.00 800.00
4.4 Light Point c/w LED Light No 16.00 230.00 3,680.00
4.5 Relocation Existing Air-Cond No 6.00 300.00 1,800.00
SUB-TOTAL (4.0) 14,730.00

5.0 Contingency Sum

5.1 Contingency Sum % 10% 10,300.00
SUB-TOTAL (5.0) 10,300.00

TOTAL ESTIMATED CONSTRUCTION COST: 112,820.40

Note:
1 The Structural Works will be Design and Build by the Contractor. We have made our own assumption for cost estimate purposes.
2 EXCLUDES the Loose Furniture and White Board. Will be procured by the Client.

Prepared by SCQS Page 2of 4

 COST ESTIMATE NO.1A
Project: MASJID AL-FURQAN - PHASE 2
Date: 18-Nov-21

ITEM DESCRIPTION UNIT QTY RATE (RM) AMOUNT (RM)

MEETING ROOM EXTENSION
1.0 Preliminaries
1.1 Preliminaries % 15% 11,200.00
SUB-TOTAL (1.0) 11,200.00

2.0 Structural
2.1 Demolition Works LS 1.00 6,000.00 6,000.00

2.2 Pad Footing (600mm x 600mm x 450mm x 4 Nos)

Excavation m3 1.58 70.00 110.60
50mm thick Lean Concrete m2 1.44 35.00 50.40
Concrete m3 0.65 450.00 292.50
Rebar @ 250kg/m3 kg 162.50 7.50 1,218.75
Formwork m2 9.60 70.00 672.00

2.3 Column Stump (150mm x 300mm x 600mm x 4 Nos)

Concrete m3 0.11 450.00 49.50
Rebar @ 250kg/m3 kg 27.50 7.50 206.25
Formwork m2 1.08 70.00 75.60

2.4 Ground Beam (150mm x 450mm)

Excavation m3 0.70 70.00 49.00
50mm thick Lean Concrete m2 1.50 35.00 52.50
Concrete m3 0.70 450.00 315.00
Rebar @ 200kg/m3 kg 140.00 7.50 1,050.00
Formwork m2 8.70 70.00 609.00

2.5 Ground Slab (150mm thick)

Excavation m3 10.40 70.00 728.00
50mm thick Lean Concrete m2 20.80 35.00 728.00
300mm Thick Crusher Run m2 20.80 90.00 1,872.00
Concrete m3 3.12 450.00 1,404.00
Rebar @ 100kg/m3 kg 312.00 7.50 2,340.00

2.6 Apron Slab (150mm thick)

Excavation m3 1.84 70.00 128.80
50mm thick Lean Concrete m2 9.18 35.00 321.30
300mm thick Crusher Run m2 9.18 90.00 826.20
Concrete m3 1.38 450.00 621.00
Rebar @ 100kg/m3 kg 138.00 7.50 1,035.00
Formwork to Edge of Concrete (100mm H) m 11.00 14.00 154.00

2.7 Column (150mm x 300mm x 4 Nos)

Concrete m3 0.55 450.00 247.50
Rebar @ 250kg/m3 kg 137.50 7.50 1,031.25
Formwork m2 10.91 70.00 763.70

2.8 Roof Beam (150mm x 450mm)

Concrete m3 0.90 450.00 405.00
Rebar @ 200kg/m3 kg 180.00 7.50 1,350.00
Formwork m2 13.50 70.00 945.00

2.9 Roof Slab (150mm thick)

Concrete m3 3.57 450.00 1,606.50
Rebar @ 90kg/m2 kg 321.30 7.50 2,409.75
Formwork m2 23.80 70.00 1,666.00

2.10 Waterproofing c/w 50mm thk Protective Screed m2 23.80 150.00 3,570.00
Anti-Termite m2 29.98 35.00 1,049.30
Damp Proof Membrane m2 29.98 20.00 599.60
RWDP System LS 1.00 1,200.00 1,200.00
SUB-TOTAL (2.0) 37,753.00
Prepared by SCQS Page 3of 4
 COST ESTIMATE NO.1A
Project: MASJID AL-FURQAN - PHASE 2
Date: 18-Nov-21

ITEM DESCRIPTION UNIT QTY RATE (RM) AMOUNT (RM)

3.0 Architectural
3.1 Wall
a. External Wall; 115mm thick Cement Sand Brick wall m2 24.00 120.00 2,880.00
b. Internal Wall; 115mm thick Cement Sand Brick wall (Seal Off) m2 5.00 150.00 750.00

3.2 Door and Window

a. RC Lintol m 8.00 60.00 480.00
b. 1,000mm W x 2,100mm H Timber Flush Door c/w Painting No 2.00 1,300.00 2,600.00
c. 600mm W x 2,500mm H Fixed Aluminium Window No 2.00 980.00 1,960.00
d. 2,400mm W x 1,200mm H Adjustable Louvered Aluminium Window No 1.00 1,350.00 1,350.00

3.3 Wall Finishes

a. 20mm thick Internal Plastering and Painting m2 45.90 75.00 3,442.50
b. 20mm thick External Plastering and Painting m2 24.00 75.00 1,800.00

3.4 Floor Finishes

a. 25mm thick Cement Render (Apron) m2 9.18 55.00 504.90
b. 25mm thick Screeding to receive Floor Tiles m2 19.00 50.00 950.00
c. 600mm x 600mm MML Porcelain Tiles m2 19.00 185.00 3,515.00

3.5 Ceiling Finishes

a. Plaster Ceiling c/w Painting m2 19.00 95.00 1,805.00
SUB-TOTAL (3.0) 22,037.40

4.0 Mechanical & Electrical Works

4.1 Power Point No 5.00 150.00 750.00
4.2 Air-Cond Point c/w Ceiling Cassette Unit (2 hp) No 2.00 3,850.00 7,700.00
4.3 Ceiling Fan Point c/w 'Khind' Ceiling Fan No 1.00 800.00 800.00
4.4 Light Point c/w LED Light No 16.00 230.00 3,680.00
4.5 Relocation Existing Air-Cond No 6.00 300.00 1,800.00
SUB-TOTAL (4.0) 14,730.00

5.0 Contingency Sum

5.1 Contingency Sum % 10% 8,600.00
SUB-TOTAL (5.0) 8,600.00

TOTAL ESTIMATED CONSTRUCTION COST (MEETING ROOM): 94,320.40

MIMBAR

a Preliminaries % 15% 4,440.00

Mimbar Arch Way - Box Up Wall Panel
Geometic Design Pattern, Islamic Caligraphy, Power Coated Aluminium
3D stand off letter with 'copper' finish to the approved laminate finish
backing panel complete with timber framing and LED strip lighting

b. Overall Size: 5,050mm L x 600 mm H (Archway Top) No 1.00 3,600.00 3,600.00

c. Overall Size: 2,750mm L x 600 mm H (Archway Side) No 2.00 1,300.00 2,600.00
d. Overall Size: 4,970mm L x 1,660mm H (Mimbar Counter) No 1.00 6,200.00 6,200.00
e. Box-Up Pelmet; Overall Size: 3,775mm L x 300mm H (TV) No 2.00 1,100.00 2,200.00
Electrical Works
f. Replace the Electrical Trunking and Cabling Works (Provisional) LS 1.00 15,000.00 15,000.00
g. Contingency Sum % 10% 3,400.00

TOTAL ESTIMATED CONSTRUCTION COST (MIMBAR): 37,440.00

GRAND TOTAL ESTIMATED CONSTRUCTION COST : 131,760.40

Note:
1 The Structural Works will be Design and Build by the Contractor. We have made our own assumption for cost estimate purposes.
2 EXCLUDES the Loose Furniture and White Board. Will be procured by the Client.

Prepared by SCQS Page 4of 4