INSTITUTION OF SURVEYORS MALAYSIA

BUILDING COST INFORMATION CENTER

3 - Administrative Buildings
ELEMENTAL COST ANALYSIS - Form 1 A - 4 - 1156

BUILDING & EXTERNAL WORKS FOR CADANGAN MEMBINA 48 UNIT KEDAI

PEJABAT 4 TINGKAT, DI ATAS LOT 5198 (GRN 56267) & LOT 5199 (GRN 60083)
JALAN SAKEH, MUKIM BANDAR MAHARANI, DAERAH MUAR, JOHOR DARUL
JOB TITLE: TAKZIM UNTUK TETUAN LEONG HUP INDUSTRIES SDN. BHD. (Phase 1) CLIENT: PANGKAL MURNI SDN. BHD.
LOCATION: MUAR, JOHOR DARUL TAKZIM TENDER DATE: 11-Jan-2013
INFORMATION ON TOTAL PROJECT
Project and Contract Information
Project Details and Site Conditions : Contract :

Proposed 48 unit of Four Story Shop-Office Lot including associated external works within lot boundries. PAM 2006 With Quantities

No problem in accessibility and the site condition generally is flat and slightly sloping.

Market Conditions :
Contract Particulars: Competitive Tender List

Type of Contract : PAM 2006 With Quantities Cost fluctuation Yes RM INT(JV) / L
No /

Basis of Tender : Open / Selected 22,024,960.96 L

Bills of Quantities / Competition / Government
18,877,370.80 L
Bills of Approx. Quantities Negotiated Private /
16,644,491.02 L
Schedule of Rates/ Serial Provisional Sums RM 1,151,605.60
Spec. & Drawings 12,461,985.50 L
Prime Cost Sums RM 167,632.40
Contract Period Stipulated
by Client : - Preliminaries RM 189,008.82

Contract Period Offered Contingencies RM

by Builders : 30 Months
Contract Sum RM 12,461,985.50
Number of Tenders Issued : 5

Number of Tenders Received : 4

ANALYSIS OF SINGLE BUILDING

Design / Shape information
Accomodation and Design Features :
Four storey shop office in pentagon shape, Type A which is comprising with shop, office, toilet and lift.

Areas : Functional Unit : 1043.00 m2 Design / shape :

Lower Ground Floor m2 Percentage of gross floor area :

Ground Floor 295 m2
Upper Floors 861 m2 External Wall Area = 914 m2 (a) Below Ground Floor %
Gross Floor Area 1,156
GROSS FLOOR AREA 1,156 m2 (b) Single - Storey
= 0.791 Construction %
Usable Area 1,043 m2
Circulation Area 102 m2 (c) Two - Storey
Ancillary Area m2 Storey Heights : Construction %
Internal Division 11 m2
Average Below Ground Floor m (d) 3 - Storey
GROSS FLOOR AREA 1,156 m2 Construction %
At Ground Floor 4.87 m
Floor Spaces NOT Enclosed m2 (e) 4 - storey
Above Ground Floor 3.66 m Construction 100 %
Roof Area 298 m2
(Structural and Plant Room)
Brief Cost Information
Contract Sum RM 1,021,274.80 Functional unit cost
excluding external works : RM 903.26 per m2
Provisional Sums RM 1,151,605.60
Prime Cost Sums RM 167,632.40
Preliminaries RM 189,008.82 being 22.71%
Contingencies RM - being % ) Contract Sum
Contract Sum less Contingencies RM RM 1,021,274.80
INSTITUTION OF SURVEYORS MALAYSIA
BUILDING COST INFORMATION CENTER
ELEMENTAL COST ANALYSIS - Form 2 3 - Administrative Buildings
A - 4 - 1156
SUMMARY OF ELEMENT COSTS
GROSS FLOOR AREA : 1,156 m2 TENDER DATE : 11-Jan-2013
Preliminaries shown separately
Total cost Cost per m2 Element Element Element Reinforced Rein - Formwork
of element GFA unit unit rate Ratio Per Concrete forcement
(RM) (RM) quantity (RM) m2 GFA m3 kg m2
1. Substructure
1.A. Piling m
1.B. Work Below Lowest Floor Finish 86,993.36 75.25 295.00 m2 294.89 0.26 81.10 11,739.10 465.30
Group Element Total : 86,993.36 75.25 81.10 11,739.10 465.30
2. Superstructure
2.A. Frame 154,415.09 133.58 1,156.00 m2 133.58 1.00 104.50 21,647.90 1,245.90
2.B. Upper Floors 121,046.88 104.71 861.00 m2 140.59 0.74 123.40 15,222.80 840.70
2.C. Roof 63,920.99 55.29 298.00 m2 214.50 0.26 22.30 3,230.70 310.50
2.D. Stairs 7,536.52 6.52 7.10 954.00 106.10
2.E. Externall Walls 73,279.43 63.39 914.20 m2 80.16 0.79
2.F. Windows & External Doors 67,505.57 58.40 264.28 m2 255.43 0.23
2.G. Internal Walls & Partitions 52,942.60 45.80 1,352.20 m2 39.15 1.17
2.H. Internal Doors 14,183.14 12.27 12.60 m2 1,125.65 0.01
Group Element Total : 554,830.22 479.96 257.30 41,055.40 2,503.20
3. F i n i s h e s
3.A. Internall Wall Finishes 26,739.43 23.13 1,352.2 m2 19.77 1.17
3.B. Internal Floor Finishes 21,603.58 18.69 974.90 m2 22.16 0.84
3.C. Internal Ceiling Finishes 5,708.16 4.94 1,189.20 m2 4.80 1.03
3.D. External Finishes 35,569.20 30.77
Group Element Total : 89,620.37 77.53
4. Fit tings and Furnishings P.C. Sums Tendered
Allowed Sum
5. S e r v i c e s
5.A. Sanitary Appliances 4,364.00 3.78 50 No. 87.28 0.04
5.B. Plumbing Installation 17,282.90 14.95
5.C. Refuse Disposal -
5.D. Air conditioning and -
Ventilation System -
5.E. Electrical Installation -
5.F. Fire Protection Installation -
5.G. Lift and Conveyor Installation -
5.H. Communication Installation -
5.J Special Installation -
5.K. Builder's Profit and Attendance -
on Services -
5.L. Builder's Work in Connection -
with Services -
Group Element Total : 21,646.90 18.73
Sub - total excluding External Works, 753,090.85 651.46
Priliminaries and Contingencies
6. External Works
6.A. Site Work 41,788.85 36.15
6.B. Drainage 13,779.27 11.92
6.C. External Services 21,424.83 18.53
6.D. Ancillary Buildings -
6.E. Recreational Facilities 2,182.19 1.89
Group Element Total : 79,175.13 68.49
Preliminaries 189,008.82 163.50
TOTAL ( less Contingencies ) 1,021,274.80 883.46
INSTITUTION OF SURVEYORS MALAYSIA
BUILDING COST INFORMATION CENTER
ELEMENTAL COST ANALYSIS - Form 3 3 - Administrative Buildings
A - 4 - 1156
BRIEF SPECIFICATION
Gross Floor Area : 1156 m2 Tender date : 11-Jan-2013
ELEMENT SPECIFICATION

1 Substructure

1A Piling
1B Work Below Lowest Floor Finishes Reinforced concrete for pad footings, ground beams, column stumps and ground slab. Also
reinforced concrete for apron and walkaway.

2 Superstructure

2A Frame Reinforced concrete column, upper floor beam and roof beam.
2B Upper Floor
2C Roof Steel roof structure system on prefabricated timber roof trusses with a layer of single sided
aluminium foil with fibreglass wool insulation, uPVC rain water down pipes

2D Stairs Reinforced concrete stair construction finished with cement and sand trowelled smooth.

2E External Walls Generally 114mm thick brickwall plastered on both side

2F Windows & External Doors Aluminium frame (Powder coated) fixed glass window
Glass panel window
Aluminium louvers window
Hollow core flush doors
Metal Fire-rated roller shutter c/w motorised or manual operated
1 hour fire rated door to the instruction and recommendation by Jabatan Perkhidmatan Bomba
Malaysia.

2G Internal Walls & Partitions 114mm thick brick wall reinforced with and including a layer of "Exmet" at every fourt course.
230mm thick brick party wall reinforced with and including a layer of "Exmet" at every fourt course.

2H Internals Doors Hollow core flush doors

PVC door

3 Finishes

3A Internal Wall Finishes Glazed Ceramic Tiles to toilet wall

Water base interior emulsion paint to internal wall

3B Internal Floor Finishes Cement render to floor and non-slip homogenous tiles to toilets
3C Internal Ceiling Finishes Gypsum ceiling board with skim coat
3D External Finishes Gypsum ceiling board with skim coat
Cement and sand plaster with weathershield paint to external wall and column.
INSTITUTION OF SURVEYORS MALAYSIA
BUILDING COST INFORMATION CENTER
ELEMENTAL COST ANALYSIS - Form 3 3 - Administrative Buildings
A - 4 - 1156
BRIEF SPECIFICATION
Gross Floor Area : 1156 m2 Tender date : 11-Jan-2013
ELEMENT SPECIFICATION
4 Fittings and Furnishings

5 Services

5A Sanitary appliances Generally, "Claytan" vitreous china white sanitary wares , "Lynx" counter top basin and "DOE" range
of tap fittings.

5B Plumbing Installation Cold water and sanitary plumbing.

5C Refuse Disposal
5D Air-Conditioning & Ventilation
System
5E Electrical Installation Complete electrical services
5F Fire Protection Installation
5G Lift & Conveyor Installation
5H Communication Installation
5J Special Installation
5K Builder's Profit & Attendance on
Services
5L Builder's Work in Connection
with Services

6 External Works

6A Site Works Site preparation and earthworks and all slope protection works including turfing.
Roadworks and car parks

6B Drainage Stormwater drainage systems, foul drainage system and water reticulation system which include all
the fittings and accessories.

6C External Services Sewerage system

6D Ancillary Buildings
6E Recreational Facilities Landscaping work
PCM KOS PERUNDING SDN. BHD.

BUILDING & EXTERNAL WORKS FOR CADANGAN MEMBINA 48 UNIT KEDAI PEJABAT 4 TIN
LOT 5198 (GRN 56267) & LOT 5199 (GRN 60083) JALAN SAKEH, MUKIM BANDAR MAHARANI, D
JOHOR DARUL TAKZIM UNTUK TETUAN LEONG HUP INDUSTRIES SDN. BHD. (Phase 1)

GENERAL SUMMARY
Contract
Item Description
Amount

A. PRELIMINARIES 189,008.82
Sub-total = 189,008.82

B. BUILDING WORKS
a) Type A (Corner Lot) 753,090.85
b) Type B (Intermediate Lot) 8,106,932.88
c) Type B (End Lot) 476,818.90
d) Type B (End Lot Single Lift) 497,097.38
e) Type C (Corner Lot) 1,119,798.67
Sub-total = 10,953,738.68

C. MECHANICAL & ELECTRICAL WORKS 167,632.40

a) Type A (Corner Lot)
b) Type B (Intermediate & End Lot)
c) Type B (End Lot Single Lift)
d) Type C (Corner Lot)
Sub-total = 167,632.40

D. EXTERNAL WORKS
a) Roadworks 607,820.60
b) Drainage Works 200,420.00
c) Sewerage Works 87,900.00
d) Water Reticulation Works 223,725.00
e) Landscapping Works 31,740.00
Sub-total = 1,151,605.60

TOTAL ESTIMATE GROSS VALUATION OF

CONTRACTOR'S WORK EXECUTED 12,461,985.50

C:\Users\Yee\Desktop\ECA\48 Unit Shop Office Muar - Pangkal Murni\05 Claim - Building Works - P1\[Leong Hup Ind - YLT - Claim No. 14.xlsx]GSM
 GENERAL SUMMARY

MBINA 48 UNIT KEDAI PEJABAT 4 TINGKAT, DI ATAS

AKEH, MUKIM BANDAR MAHARANI, DAERAH MUAR,
DUSTRIES SDN. BHD. (Phase 1)

0.06875

12,994.72

753,090.85

11,525.05

41,788.85
13,779.27
6,043.30
15,381.53
2,182.19
79,175.13

856,785.75

LT - Claim No. 14.xlsx]GSM

 Interim Valuation No. 14
BREAKDOWN FOR BILL NO. 2 - BUILDING WORKS
Date :- 30/ 8 / 2014

Item Description Unit Rate

No. of Unit

2.1 WORK BELOW LOWEST FLOOR FINISHES

2.1.1 Oversite Excavation m3 9.30 1

Excavate trenches:-
2.1.2 Max. depth n.e. 1.00m deep for pile cap m3 9.30 1
2.1.3 Ditto; exc. 1.00m but n.e. 2.00m deep (Provisional m3 9.30 1
2.1.4 Max. depth n.e. 1.00m deep for lift pit m3 9.30 1
2.1.5 Ditto; exc. 1.00m but n.e. 2.00m deep (Provisional m3 9.30 1
2.1.6 Max. depth n.e. 0.25m deep for ground beam m3 9.30 1
2.1.7 Ditto; n.e. 1.00m deep fro ground beam m3 9.30 1

2.1.8 100mm thk hardcore to receive ground floor slab m2 10.10 1

50mm thk Lean Concrete to receive:-

2.1.9 Pilecaps m2 10.10 1
2.1.10 Lift Pit m2 10.10 1
2.1.11 Ground Beams m2 10.10 1
2.1.12 Ground Floor Slab m2 10.10 1

Vibrated Reinforced Concrete (Grade 30);-

2.1.13 Pilecaps m3 289.50 1
2.1.14 Lift Pit Base m3 289.50 1
2.1.15 Lift Pit Wall m3 289.50 1
2.1.16 Column Stump (Provisional) m3 289.50 1
2.1.17 Ground Beams m3 289.50 1
2.1.18 Ground Floor Slab; 125mm thick m3 289.50 1

Mild Steel Bar to BS 4449 as described to:-

Pile Cap
2.1.19 10mm dia. Bar kg 3.50 1
Lift Pit Base
2.1.20 10mm dia. Bar kg 3.50 1
Column Stump (Provisional)
2.1.21 6mm dia. Bar kg 3.50 1
2.1.22 8mm dia. Bar kg 3.50 1
Ground Beam
2.1.23 6mm dia. Bar kg 3.50 1
2.1.24 10mm dia. Bar kg 3.50 1

High Tensile Bar to BS 4449 as described to:-

Pile Cap
2.1.25 20mm dia. Bar kg 3.50 1
Lift Pit Base
2.1.26 12mm dia. Bar kg 3.50 1
2.1.27 16mm dia. Bar kg 3.50 1
Lift Pit Wall
2.1.28 12mm dia. Bar kg 3.50 1
2.1.29 16mm dia. Bar kg 3.50 1
Column Stump (Provisional)
2.1.30 16mm dia. Bar kg 3.50 1
2.1.31 20mm dia. Bar kg 3.50 1
2.1.32 25mm dia. Bar kg 3.50 1
Ground Beam
2.1.33 12mm dia. Bar kg 3.50 1
2.1.34 16mm dia. Bar kg 3.50 1
2.1.35 20mm dia. Bar kg 3.50 1
2.1.36 25mm dia. Bar kg 3.50 1
Ground Floor Slab
2.1.37 16mm dia. Bar kg 3.50 1

Sawn Formwork as described:-

2.1.38 Sides of pile cap m 28.96 1
2.1.39 Sides of lift pit base m 28.96 1
2.1.40 Sides of lift pit wall m2 38.65 1
2.1.41 Sides of column stump (Provisional) m2 38.65 1
2.1.42 Sides of ground beam; exc. 250mm but n.e. 500m m 14.48 1
2.1.43 Ditto; exc. 500mm but n.e. 1.00m high m 28.96 1

0.25mm thk heavy duty polythene DPM to receive:-

2.1.44 Ground Floor Slab m2 3.90 1
2.1.45 Lift Pit m2 3.90 1

2.1.46 FOSROC Supercast Watafoil waterstop to Perimeter m 67.90 1

Anti-Termite treatment to receive:-

2.1.47 Ground Floor Slab m2 3.36 1
2.1.48 Lift Pit m2 3.36 1

WORK BELOW LOWEST FLOOR FINISHES

Total Carried To Summary of Building Work

2.2 FRAME

Vibrated Reinforced Concrete (Grade 30);-

2.2.1 Columns m3 289.50 1
2.2.2 Stiffener m3 289.50 1
2.2.3 Suspended Beams m3 289.50 1
2.2.4 Lift Wall; 150-300mm thick m3 289.50 1

Mild Steel Bar to BS 4449 as described to:-

Columns
2.2.5 6mm dia. Bar kg 3.50 1
2.2.6 8mm dia. Bar kg 3.50 1
Stiffener
2.2.7 6mm dia. Bar kg 3.50 1
 Suspended Beams
2.2.8 6mm dia. Bar kg 3.50 1
2.2.9 10mm dia. Bar kg 3.50 1

High Tensile Bar to BS 4449 as described to:-

Columns
2.2.10 16mm dia. Bar kg 3.50 1
2.2.11 20mm dia. Bar kg 3.50 1
2.2.12 25mm dia. Bar kg 3.50 1
Stiffener
2.2.13 16mm dia. Bar kg 3.50 1
Suspended Beams
2.2.14 10mm dia. Bar kg 3.50 1
2.2.15 12mm dia. Bar kg 3.50 1
2.2.16 16mm dia. Bar kg 3.50 1
2.2.17 20mm dia. Bar kg 3.50 1
2.2.18 25mm dia. Bar kg 3.50 1
Lift Wall; 150-300mm thick
2.2.19 10mm dia. Bar kg 3.50 1
2.2.20 12mm dia. Bar kg 3.50 1

Sawn Formwork as described:-

2.2.21 Sides of column m2 38.65 1
2.2.22 Sides of stiffener m2 38.65 1
2.2.23 Sides and soffit of suspended beams m2 38.65 1
2.2.24 Sides of lift wall m2 38.65 1
2.2.25 Edge of lift core m 11.50 1

Miscellaneous Item
2.2.26 EO for temporary boxing to form opening No. 242.50 1

FRAME
Total Carried To Summary of Building Work

2.3 UPPER FLOOR CONSTRUCTION

Vibrated Reinforced Concrete (Grade 30);-

2.3.1 Suspended Slab m3 289.50 1

High Tensile Bar to BS 4449 as described to:-

2.3.2 20mm dia. Bar kg 3.50 1

Sawn Formwork as described:-

2.3.3 Soffit of suspended slab m2 38.65 1
2.3.4 Edge of suspended slab m 9.60 1

UPPER FLOOR CONSTRUCTION

Total Carried To Summary of Building Work

2.4 ROOF CONSTRUCTION

Vibrated Reinforced Concrete (Grade 30);-

2.4.1 Roof Beams m3 289.50 1
2.4.2 Gutter Slab m3 289.50 1
2.4.3 Roof Slab m3 289.50 1

Mild Steel Bar to BS 4449 as described to:-

Roof Beams
2.4.4 6mm dia. Bar kg 3.50 1
2.4.5 10mm dia. Bar kg 3.50 1
High Tensile Bar to BS 4449 as described to:-
Roof Beams
2.4.6 12mm dia. Bar kg 3.50 1
2.4.7 16mm dia. Bar kg 3.50 1
Gutter Slab
2.4.8 10mm dia. Bar kg 3.50 1
Roof Slab
2.4.9 10mm dia. Bar kg 3.50 1

Sawn Formwork as described:-

2.4.10 Sides & soffit of room beam m2 38.65 1
2.4.11 Soffit of gutter slab m2 38.65 1
2.4.12 Edges of gutter slab m 9.65 1
2.4.13 Soffit of room slab m2 38.65 1
2.4.14 Edges of roof slab m 6.65 1

ROOF CONSTRUCTION
Total Carried To Summary of Building Work

2.5 STAIRCASE

Vibrated Reinforced Concrete (Grade 30);-

2.5.1 Suspended Staircase m3 289.50 1
2.5.2 Landing Beam m3 289.50 1
2.5.3 Landing Slab; 100mm - 150mm think m3 289.50 1

Mild Steel Bar to BS 4449 as described to:-

2.5.4 6mm dia. Bar kg 3.50 1

High Tensile Bar to BS 4449 as described to:-

Staircase and landing slab
2.5.5 10mm dia. Bar kg 3.50 1
2.5.6 12mm dia. Bar kg 3.50 1

Landing Beam
2.5.7 12mm dia. Bar kg 3.50 1
2.5.8 20mm dia. Bar kg 3.50 1

Sawn Formwork as described:-

2.5.9 Soffit of landing slab m2 38.65 1
2.5.10 Slopping soffit of suspended staircase m2 38.65 1
2.5.11 Sides and soffit of landing slab m2 38.65 1
2.5.12 Open strings of suspended staircase with waist m 8.69 1
2.5.13 Under cut riser of staircase; not exceeding 250mm m 9.65 1

STAIRCASE
Total Carried To Summary of Building Work

2.6 ROOF FINISHES AND RAIN WATER GOODS

'FOSROC' waterproofing membrane

2.6.1 To gutter base and inner sides of gutter wall m2 22.48 1
2.6.2 EXTRA OVER for dressing around water outlet No. 24.25 1
2.6.3 25mm thk paving for waterproofing membrane m2 15.75 1
2.6.4 Joint guarantee and indemnity Item 1.00 1
2.6.5 Structural steelwork Item 1.00 1

2.6.6 Roof covering, flashing, gutter & RWDP

2.6.7 Aluminium sisalation m2 3.60 1
2.6.8 50mm thick fibreglass wool insulation m2 18.40 1
2.6.9 0.48mm Thick metal roofing deck m2 35.10 1
2.6.10 Wall flashing m 18.40 1
2.6.11 Party wall caping m 40.20 1
2.6.12 100mm Diameter RWDP m 21.90 1
2.6.13 Ditto but laid underground m 21.90 1
2.6.14 EXTRA OVER for bend and shoe including extra jointNo. 16.30 1
2.6.15 Rainwater outlet No. 10.90 1

ROOF FINISHES AND RAIN WATER GOODS

Total Carried To Summary of Building Work

2.7 EXTERNAL WALL

2.7.1 150mm x 150mm high wall coping m 19.40 1

2.7.2 230mm thk brickwall m2 86.59 1
2.7.3 114mm thk brickwall m2 44.40 1
2.7.4 DPC Laid on230mm thk brickwall m 0.90 1
2.7.5 DPC Laid on 114mm thk brickwall m 0.60 1
2.7.6 Sundries Item 1.00 1
2.7.8 900mm high handrail for Balcony m 174.60 1
2.7.9 Fixed lourved panel with 2871mm W x 12489mm m2 246.50 1
2.7.10 Fixed lourved panel with 3327mm W x 12489mm m2 246.50 1
2.7.11 Fixed lourved panel with 2284mm W x 12489mm m2 246.50 1
2.7.12 4.00m high aluminium pole at front No. 291.00 1

EXTERNAL WALL
Total Carried To Summary of Building Work

2.8 INTERNAL WALL

2.8.1 230mm thk brickwall m2 86.50 1

2.8.2 114mm thk brickwall m2 44.30 1
 2.8.3 DPC Laid on230mm thk brickwall m 0.90 1
2.8.4 DPC Laid on 114mm thk brickwall m 0.60 1
2.8.5 Sundries Item 1.00 1
2.8.6 138mm thk gypsum board m2 246.50 1

INTERNAL WALL
Total Carried To Summary of Building Work

2.9 DOOR

2.9.1 Lintol size 125mm x 175mm Thick m 19.40 1

2.9.2 150mm x 50mm x 150mm high No. 24.20 1

Metal Frame Door

2.9.3 Door D6 No. 108.60 1
2.9.4 Door D7 No. 104.70 1

2.9.5 Timber Door D6 No. 174.60 1

2.9.6 PVC Door D7 No. 145.50 1
2.9.7 Roller Shutter Door D2 No. 6,500.00 1
2.9.8 Roller Shutter Door D3 No. 4,364.10 1
2.9.9 Roller Shutter Door D4 No. 4,842.30 1
2.9.10 Fire Door FD No. 727.50 1
2.9.11 Ironmongery No. 97.00 1

DOOR
Total Carried To Summary of Building Work

2.10 WINDOWS

Precast Concrete Grade 20

2.10.1 Lintol size 125mm x 175mm Thick m 19.40 1
2.10.2 Window projecting hood size 150mm x 150mm T m 19.40 1
2.10.3 Window projecting sill size 150mm x 150mm Thi m 19.40 1

Fixed Glass Window W1

2.10.4 Aluminium works No. 1,873.70 1
2.10.5 Glazing No. 2,253.50 1
Fixed Glass Window W2
2.10.6 Aluminium works No. 1,536.40 1
2.10.7 Glazing No. 1,877.90 1
Fixed Glass Window ST
2.10.8 Aluminium works No. 530.50 1
2.10.9 Glazing No. 648.20 1
Top Hung Casement Window W4
2.10.10 Aluminium works No. 48.00 1
2.10.11 Glazing No. 58.60 1
Sliding Window W3
2.10.12 Aluminium works No. 172.80 1
2.10.13 Glazing No. 211.20 1
2.10.14 Fixed Louvre Window W5 No. 341.40 1

WINDOWS
Total Carried To Summary of Building Work

2.11 EXTERNAL WALL FINISHES

2.11.1 19mm Thick plastering to walls and columns m2 16.70 1

2.11.2 19mm Thick plastering to isolated columns m2 16.70 1
2.11.3 19mm Thick plastering to PC coping m2 16.70 1
2.11.4 19mm Thick plastering to hood m2 16.70 1
2.11.5 19mm Thick plastering to cill m2 16.70 1
2.11.6 EXTRA OVER for forming groove line m 4.80 1

EXTERNAL WALL FINISHES

Total Carried To Summary of Building Work

2.12 INTERNAL WALL FINISHES

2.12.1 Plastering m2 16.70 1

2.12.2 Backing to receive tiles m2 14.40 1
2.12.3 200 x 200mm glazed ceramic wall tiles m2 48.50 1

INTERNAL WALL FINISHES

Total Carried To Summary of Building Work

2.13 FLOOR FINISHES

Paving
2.13.1 25mm Thick; to Shop Office floors m2 14.00 1
2.13.2 25mm Thick; to external corridor m2 14.00 1
2.13.3 13mm Thick; to 50mm high drop m 1.80 1
2.13.4 13mm Thick; to 100mm high drop m 2.80 1
2.13.5 13mm Thick; to 150mm high drop m 3.80 1

Screeded bed or backing to receive tiles

2.13.6 25mm Thick beds m2 14.00 1
2.13.7 13mm Thick; to 50mm high drop m 1.80 1
2.13.8 13mm Thick; to 100mm high skirting m 2.80 1

200mm x 250mm non-slip ceramic floor tiles

2.13.9 To Toilets floor m2 47.70 1
2.13.10 To 50mm high drop m 12.60 1
2.13.11 To 100mm high skirting m 11.60 1

'FOSROC' cementitous waterproofing slurry

2.13.12 To Toilets floor m2 21.90 1
2.13.13 To 50mm high drop m 4.80 1
2.13.14 To 100mm high skirting m 4.80 1
2.13.15 EXTRA OVER for dressing around water outlet No. 14.50 1
 FLOOR FINISHES
Total Carried To Summary of Building Work

2.14 STAIRCASE FINISHES

Skim Coat
2.14.1 6mm Thick plainface to soffit of landing slab m2 4.80 1
2.14.2 6mm Thick plainface to soffit of landing beam m2 4.80 1
2.14.3 6mm Thick plainface to sloping soffit of staircase m2 4.80 1
2.14.4 6mm Thick plainface to open stringer edge m 3.80 1

Paving
2.14.5 25mm Thick; to landing slab m2 14.00 1
2.14.6 25mm Thick to tread; 250mm wide m 3.50 1
2.14.7 19mm Thick to undercut riser; 175mm high m 2.40 1

2.14.8 25mm wide nosing tiles m 18.90 1

2.14.9 900mm high, horizontal and raking to staircase m 174.60 1

STAIRCASE FINISHES
Total Carried To Summary of Building Work

2.15 CEILING FINISHES

2.15.1 Skim coat m2 4.80 1

CEILING FINISHES
Total Carried To Summary of Building Work

2.16 PAINTING

External Painting
2.16.1 Walls and columns m2 6.30 1
2.16.2 Isolated columns m2 6.30 1
2.16.3 Exposed surfaces of 150mm x 150mm high wall c m 2.20 1
2.16.4 Exposed surfaces of window sill size 150mm x m 2.20 1
2.16.5 Exposed surfaces of window hood size 150mm x m 2.20 1

Internal Painting
2.16.6 Walls and columns m2 4.80 1
2.16.7 Soffit of concrete slab and sides and soffit of bea m2 4.80 1
2.16.8 Soffit of landing slab m2 4.80 1
2.16.9 Soffit of landing beam m2 4.80 1
2.16.10 Sloping soffit of staircase m2 4.80 1
2.16.11 Open stringer edge of staircase; 350mm wide (ext m 1.80 1

Metal Work
2.16.12 Door D3 No. 29.10 1
2.16.13 Door D4 No. 29.10 1

Woodwork Surfaces
2.16.14 Door D3 No. 48.50 1
2.16.15 Door D4 No. 48.50 1

Galvanised surfaces
2.16.16 Exposed surfaces of wall flashings m 3.80 1
2.16.17 Exposed surfaces of party wall caping m 3.80 1
2.16.18 Indemnity / Warranty for external painting Item

PAINTING
Total Carried To Summary of Building Work

2.17 SANITARY WARES AND FITTINGS

2.17.1 Washdown WC No. 225.00 1

2.17.2 Counter top basin No. 83.00 1
2.17.3 Basin pillar tap No. 40.00 1
2.17.4 Bib tap No. 32.80 1
2.17.5 Floor trap No. 19.20 1
2.17.6 Counter top m 116.40 1

SANITARY WARES AND FITTINGS

Total Carried To Summary of Building Work

2.18 COLD WATER PLUMBING & SANITARY PIPING WORK

Supply & installation for Cold Water Plumbing Works:

2.18.1 Rising Main LS 3,688.10 1
2.18.2 Down pipes LS 2,518.10 1
2.18.3 Internal pipes LS 2,752.80 1
2.18.4 Valves LS 1
2.18.5 Stopcock LS 1
2.18.6 Hydrant LS 3,254.35 1
2.18.7 Supply and installation for water tank LS 1,027.99 1
2.18.8 Testing & inspection LS 1
2.18.9 As-built drawing LS 1
2.18.10 Painting to all exposed piping LS 14.50 1
2.18.11 Road cutting for pipes LS 48.50 1
2.18.12 Water meter with s/steel pipe LS 1,164.00 1
2.18.13 Outstanding Item LS

Supply & installation for Sanitary Pipng Works:

2.18.14 Soil pipes and fittings LS 485.00 1
2.18.15 Vent pipes and fittings LS 725.60 1
2.18.16 Waste pipes and fittings LS 286.80 1
2.18.17 Gully trap and floor trap LS 97.00 1
2.18.18 House manhole type MH1 LS 1
2.18.19 House manhole type MH2 LS 1
2.18.20 150mm diameter VCP pipe; encased in concrete LS 145.50 1
2.18.21 Installation only for washdown pedestral WC LS 450.56 1
2.18.22 Installation for wall hung wash basin with pillar LS 341.40 1
2.18.23 tap
Installation for bib tap LS 69.30 1
2.18.24 Testing & inspection LS 97.00 1
2.18.25 As-built drawing LS 19.40 1
2.18.26 Painting to all exposed piping LS 48.50 1
2.18.27 Road cutting for pipes LS 48.50 1

COLD WATER PLUMBING & SANITARY PIPING WORK

Total Carried To Summary of Building Work
Interim Valuation No. 14
Date :- 30/ 8 / 2014
TYPE 'A'
Workdone
Qty Contract Amount Workdone Amount
To Date

76.5 711.45 100% 711.45

23.6 219.48 100% 219.48

23.6 219.48 100% 219.48
5.0 46.50 100% 46.50
5.0 46.50 100% 46.50
2.6 24.18 100% 24.18
9.3 86.49 100% 86.49

291.9 2,948.19 100% 2,948.19

23.6 238.36 100% 238.36

5.0 50.50 100% 50.50
32.2 325.22 100% 325.22
291.9 2,948.19 100% 2,948.19

17.8 5,153.10 100% 5,153.10

2.3 665.85 100% 665.85
1.8 521.10 100% 521.10
4.9 1,418.55 100% 1,418.55
19.8 5,732.10 100% 5,732.10
34.5 9,987.75 100% 9,987.75

105.0 367.50 100% 367.50

11.8 41.30 100% 41.30

64.4 225.40 100% 225.40

13.4 46.90 100% 46.90

53.2 186.20 100% 186.20

1,178.0 4,123.00 100% 4,123.00

1,610.0 5,635.00 100% 5,635.00

 27.9 97.65 100% 97.65
282.7 989.45 100% 989.45

55.3 193.55 100% 193.55

92.4 323.40 100% 323.40

149.0 521.50 100% 521.50

166.1 581.35 100% 581.35
193.7 677.95 100% 677.95

156.2 546.70 100% 546.70

1,235.3 4,323.55 100% 4,323.55
302.1 1,057.35 100% 1,057.35
828.0 2,898.00 100% 2,898.00

5,214.6 18,251.10 100% 18,251.10

57.9 1,676.78 100% 1,676.78

10.4 301.18 100% 301.18
15.6 602.94 100% 602.94
39.0 1,507.35 100% 1,507.35
131.6 1,905.57 100% 1,905.57
210.8 6,104.77 100% 6,104.77

291.9 1,138.41 100% 1,138.41

4.6 17.94 100% 17.94

4.6 312.34 100% 312.34

291.9 980.78 100% 980.78

4.6 15.46 100% 15.46

86,993.36 100.00% 86,993.36

21.7 6,282.15 100% 6,282.15

13.3 3,850.35 100% 3,850.35
51.0 14,764.50 100% 14,764.50
18.5 5,355.75 100% 5,355.75
104.5

408.3 1,429.05 100% 1,429.05

70.7 247.45 100% 247.45

277.9 972.65 100% 972.65

 83.8 293.30 100% 293.30
5,411.9 18,941.65 100% 18,941.65

710.6 2,487.10 100% 2,487.10

1,836.0 6,426.00 100% 6,426.00
595.2 2,083.20 100% 2,083.20

1,651.0 5,778.50 100% 5,778.50

40.3 141.05 100% 141.05

296.4 1,037.40 100% 1,037.40
3,406.7 11,923.45 100% 11,923.45
2,045.6 7,159.60 100% 7,159.60
3,375.8 11,815.30 100% 11,815.30

470.5 1,646.75 100% 1,646.75

967.2 3,385.20 100% 3,385.20
21,647.9

250.6 9,685.69 100% 9,685.69

221.7 8,568.71 100% 8,568.71
598.8 23,143.62 100% 23,143.62
165.8 6,408.17 100% 6,408.17
9.0 103.50 100% 103.50
1,245.9

2.0 485.00 100% 485.00

154,415.09 100.00% 154,415.09

123.4 35,724.30 100% 35,724.30

15,222.8 53,279.80 100% 53,279.80

825.2 31,893.98 100% 31,893.98

15.5 148.80 100% 148.80
840.7

121,046.88 100.00% 121,046.88

 15.5 4,487.25 100% 4,487.25
0.8 231.60 100% 231.60
6.0 1,737.00 100% 1,737.00
22.3

12.9 45.15 100% 45.15

628.5 2,199.75 100% 2,199.75

42.8 149.80 100% 149.80

1,743.4 6,101.90 100% 6,101.90

68.0 238.00 100% 238.00

735.1 2,572.85 100% 2,572.85

3,230.7

185.3 7,161.85 100% 7,161.85

6.5 251.23 100% 251.23
18.9 182.39 100% 182.39
48.0 1,855.20 100% 1,855.20
51.8 344.47 100% 344.47
310.5

27,558.44 100.00% 27,558.44

3.1 897.45 100% 897.45

1.0 289.50 100% 289.50
3.0 868.50 100% 868.50
7.1

23.2 81.20 100% 81.20

139.0 486.50 100% 486.50

717.9 2,512.65 100% 2,512.65

8.8 30.80 100% 30.80

65.1 227.85 100% 227.85
954.0

20.0 773.00 100% 773.00

13.5 521.78 100% 521.78
5.8 224.17 100% 224.17
22.4 194.66 100% 194.66
 44.4 428.46 100% 428.46
106.1

7,536.52 100.00% 7,536.52

10.4 233.79 100% 233.79

2.0 48.50 100% 48.50
6.0 94.50 100% 94.50
1 1,028.20 100% 1,028.20
1 15,453.20 100% 15,453.20

308.9 1,112.04 100% 1,112.04

308.9 5,683.76 100% 5,683.76
308.9 10,842.39 100% 10,842.39
46.0 846.40 100% 846.40
6.2 249.24 100% 249.24
31.7 694.23 100% 694.23
1.0 21.90 100% 21.90
2.0 32.60 100% 32.60
2.0 21.80 100% 21.80

36,362.55 100.00% 36,362.55

57.9 1,123.26 100% 1,123.26

20.4 1,766.44 100% 1,766.44
503.5 22,355.40 100% 22,355.40
1.3 1.17 100% 1.17
39.9 23.94 100% 23.94
1 380.00 100% 380.00
7.2 1,257.12 100% 1,257.12
71.7 17,674.05 100% 17,674.05
83.2 20,508.80 100% 20,508.80
28.5 7,025.25 100% 7,025.25
4.0 1,164.00 100% 1,164.00

73,279.43 100.00% 73,279.43

253.3 21,910.45 100% 21,910.45

116.1 5,143.23 100% 5,143.23
 17.8 16.02 100% 16.02
8.0 4.80 100% 4.80
1 380.00 100% 380.00
103.4 25,488.10 100% 25,488.10

52,942.60 100.00% 52,942.60

35.2 682.88 100% 682.88

16.0 387.20 100% 387.20

8.0 868.80 100% 868.80

8.0 837.60 100% 837.60

8.0 1,396.80 100% 1,396.80

8.0 1,164.00 100% 1,164.00
1.0 6,500.00 100% 6,500.00
2.0 8,728.20 100% 8,728.20
1.0 4,842.30 100% 4,842.30
3.0 2,182.50 100% 2,182.50
8.0 776.00 80% 620.80

28,366.28 99.45% 28,211.08

111.9 2,170.86 100% 2,170.86

101.9 1,976.86 100% 1,976.86
101.9 1,976.86 100% 1,976.86

3.0 5,621.10 100% 5,621.10

3.0 6,760.50 100% 6,760.50

9.0 13,827.60 100% 13,827.60

9.0 16,901.10 100% 16,901.10

0.5 265.25 100% 265.25

0.5 324.10 100% 324.10

8.0 384.00 100% 384.00

8.0 468.80 100% 468.80

6.0 1,036.80 100% 1,036.80

6.0 1,267.20 100% 1,267.20
 1.0 341.40 100% 341.40

53,322.43 100.00% 53,322.43

766.0 12,792.20 100% 12,792.20

39.0 651.30 100% 651.30
17.4 290.58 100% 290.58
45.9 766.53 100% 766.53
45.9 766.53 100% 766.53
272.3 1,307.04 100% 1,307.04

16,574.18 100.00% 16,574.18

1,352.2 22,581.74 100% 22,581.74

66.1 951.84 100% 951.84
66.1 3,205.85 100% 3,205.85

26,739.43 100.00% 26,739.43

974.9 13,648.60 100% 13,648.60

105.4 1,475.60 100% 1,475.60
6.3 11.34 100% 11.34
16.3 45.64 100% 45.64
4.0 15.20 100% 15.20

19.0 266.00 100% 266.00

6.0 10.80 100% 10.80
39.6 110.88 100% 110.88

19.0 906.30 100% 906.30

6.0 75.60 100% 75.60
39.6 459.36 100% 459.36

19.0 416.10 90% 374.49

6.0 28.80 90% 25.92
39.6 190.08 90% 171.07
8.0 116.00 90% 104.40
 17,776.30 99.58% 17,701.20

20.0 96.00 100% 96.00

3.1 14.88 100% 14.88
13.5 64.80 100% 64.80
11.2 42.56 100% 42.56

20.0 280.00 100% 280.00

38.4 134.40 100% 134.40
42.6 102.24 100% 102.24

42.6 805.14 100% 805.14

13.1 2,287.26 100% 2,287.26

3,827.28 100.00% 3,827.28

1,189.2 5,708.16 100% 5,708.16

5,708.16 100.00% 5,708.16

766.0 4,825.80 100% 4,825.80

39.0 245.70 95% 233.42
17.4 38.28 95% 36.37
45.9 100.98 95% 95.93
45.9 100.98 95% 95.93

1,352.2 6,490.56 100% 6,490.56

1,189.2 5,708.16 100% 5,708.16
20.0 96.00 100% 96.00
3.1 14.88 100% 14.88
13.5 64.80 100% 64.80
11.2 20.16 85% 17.14
 8.0 232.80 100% 232.80
8.0 232.80 100% 232.80

8.0 388.00 20% 77.60

8.0 388.00 20% 77.60

6.2 23.56 0% -
6.2 23.56 0% -

18,995.02 96.34% 18,299.79

8.0 1,800.00 100% 1,800.00

8.0 664.00 100% 664.00
8.0 320.00 0% -
8.0 262.40 0% -
8.0 153.60 100% 153.60
10.0 1,164.00 100% 1,164.00

4,364.00 86.65% 3,781.60

1 3,688.10 100% 3,688.10

1 2,518.10 100% 2,518.10
1 2,752.80 100% 2,752.80
1 - -
1 - -
1 3,254.35 -
1 1,027.99 100% 1,027.99
1 - -
1 - -
1 14.50 -
1 48.50 -
1 1,164.00 -

1 485.00 100% 485.00

1 725.60 100% 725.60
1 286.80 100% 286.80
1 97.00 100% 97.00
1 - -
1 - -
1 145.50 100% 145.50
1 450.56 -
1 341.40 -
1 69.30 -
1 97.00 -
1 19.40 -
1 48.50 -
1 48.50 -

17,282.90 67.85% 11,726.89

 Calculations
ITEM Location Remark Nos Length Width

1 GFA

Ground
1 24.88 18.54
Floor

1 24.38 5.28

Upper
3 24.96 18.54
Floor
(First floor to Third 3 24.48 5.28
Floor) opening DDT (3) 0.62 3.22
opening DDT (3) 0.76 3.10
opening DDT (3) 0.61 3.48
opening DDT (3) 0.61 3.28
opening DDT (3) 1.41 0.46

Total GFA

ITEM Location Remark Nos Length Width

2 Circulation

Ground Floor only corridor 1 32.45 2.40

Ground Floor to staircase area 2 2.00 2.73

Third Floor
2 1.22 0.23

2 2.45 7.57

Total Circulation area

ITEM Location Remark Nos Length Width

Internal Division
3 Ground
Toilet area wall 3 2.40 0.15
Toilet area wall 2 2.00 0.15
Basin area wall 1 0.75 0.15
Wall area 1 35.46 0.15
Staircase wall 1 13.31 0.15

First and second Toilet area wall 2 11.58 0.15

floor Toilet area wall 6 2.40 0.15
Basin area wall 4 2.00 0.15
Wall area 2 0.75 0.15

Third Floor Toilet area wall 2 11.60 0.15

Toilet area wall 3 2.40 0.15
Basin area wall 2 2.00 0.15
Wall area 1 0.75 0.15

Total Internal Division

ITEM Location Remark Nos Length Width

4 Roof Roof

trapezium 1 25.07 18.54

1 24.70 5.28

Total Roof Area

ITEM Location Remark Nos Length Height

External
5 Ground D2 1 5.18 3.60
window&door
D3 2 4.27 3.60
D4 1 3.96 3.60
D6 1 0.90 2.10
W4 2 0.60 0.45

First to Third D2 3 5.18 3.60

D3 6 4.27 3.60
D4 3 3.96 3.60
D6 3 0.90 2.10
W4 6 0.60 0.45
Total External Window and Door Area
ITEM Location Remark Nos Length Height

6 Internal Door d7 8 0.75 2.10

Total Internal Door Area

Sub Total Total (m2)

230.66 230.66

64.41 64.41

295.06

231.33 694.00
64.66 193.98
2.01 (6.02)
2.36 (7.07)
2.12 (6.36)
2.00 (6.00)
0.65 (1.94)
860.59

1,155.65

Sub Total Total (m2)

77.88 77.88

2.73 5.46

0.14 0.28

9.28 18.57

102.19
Sub Total Total (m2)

0.18 0.54
0.15 0.30
0.06 0.06
2.66 2.66
1.00 1.00
- -

0.87 1.74
0.18 1.08
0.15 0.60
0.06 0.11

0.87 1.74
0.18 0.54
0.15 0.30
0.06 0.06

10.72

Sub Total Total (m2)

232.40 232.40

65.25 65.25

297.64

Sub Total Total (m2)

18.66 18.66

15.36 30.72
14.26 14.26
1.89 1.89
0.27 0.54

18.66 55.97
15.36 92.17
14.26 42.79
1.89 5.67
0.27 1.62
264.28
Sub Total Total (m2)

1.58 12.60

12.60