Title: Proposed State Government Housing ("SGH"), Phase 2B-3 of the Johor State New Administrative Centre

Ref. Location No. of Usable Ancillary Circulation External

Length Width area area area area Ceramic tiles Cement Render
Ground Floor
1 Meeting Room (30. nos.) 1 5.70 8.20 46.74 46.74
2 Foyer 1 5.10 5.20 26.52 26.52
3 Pantry 1 3.60 3.00 10.80 10.80
4 Meeting Room (40. nos.) 1 10.80 6.60 71.28 71.28
5 Female Toilet 1 4.20 3.00 12.60 12.60
6 Male Toilet 1 4.20 3.00 12.60 12.60
7 Area 1 1 1.50 3.00 4.50 4.50
8 Corridor 1 1 8.40 1.20 10.08 10.08
9 Porch 1 5.10 3.60 18.36
10 Corridor 2 1 18.40 2.00 36.80
First Floor
1 Proj. Mgr. Office 1 5.70 8.20 46.74 46.74
2 Consultant Office 1 14.40 10.20 146.88 146.88
3 Female Surau 1 4.20 3.00 12.60 12.60
4 Male Surau 1 4.20 3.00 12.60 12.60
5 Staircase 1 3.60 2.00 7.20 7.20
6 Corridor 1 1 3.80 2.00 7.60 7.60
7 Corridor 2 1 8.20 1.50 12.30 12.30
8 Corridor 3 1 8.40 1.20 10.08 10.08
348.96 50.4 51.76 55.16 403.86 47.26
18.36
SITE OFFICE
Dimension
Gross Floor Area
36.80
55.16 TOTAL
Internal Floor Finishes External Floor Finishes
Cement Render
ELEMENTAL COST ANALYSIS - Form 3
BREAKDOWN ANALYSIS OF ELEMENT COSTS
PROJECT : JOHORE STATE GOVERNMENT HOUSING (SGH) PARCEL 2B-3, NUSAJAYA
- Site Office
TOTAL COST 303,993.03 DATE 3/03/2008 GFA 478.70 M2
5,150.81 FS Total Cost Cost per m2
COST per 635.04 JOB NO. 1 B/UP 451.12 M2 of Element GFA
m2 GFA 4,854.05 FS RM RM
NOTE: DRAWING RECEIVED 19 FEB 2008
a b c d e f g h h I
factor qty m rate amount
1 SUBSTRUCTURE
1A Piling 1 40 No. 1,200.00 48,000.00
48,000.00 100.27
1B Work Below Lowest Floor Finish
pad footing
- Excavation 1 12 m3 5.40 64.80
- 50mm Thk. Lean Concrete 1 1 m3 165.00 165.00
- VRC Grade 25 1 4 m3 220.00 880.00
- Reinforcement 1 159 kg 3.30 524.70
- Formwork 1 29 m2 28.00 812.00
column stump
I-Beam 1 320 kg 6.50 2,080.00
- VRC Grade 25 1 2 m3 220.00 440.00
- Formwork 1 24 m2 28.00 672.00
ground beam
- Excavation 1 17 m3 5.40 91.80
- 50mm Thk. Lean Concrete 1 2 m3 175.00 350.00
- VRC Grade 25 1 17 m3 220.00 3,740.00
- Reinforcement 1 187 kg 3.30 617.10
- Formwork 1 145 m2 28.00 4,060.00
ground slab
- Excavation 1 33 m3 5.40 178.20
- 50mm Thk. Lean Concrete 1 11 m3 165.00 1,815.00
- VRC Grade 25 1 22 m3 220.00 4,840.00
- BRC A7 1 223 m2 15.00 3,345.00
anti-termite 1 223 m2 4.50 1,003.50
waterproof 1 223 m2 2.50 557.50
Apron slab - 100 mm 1 83 m2 22.00 1,826.00
230mm p.c.conc.drain 1 81 m 32.00 2,592.00
30,654.60 64.04
2 SUPERSTRUCTURE
2A Frame
column
I-Beam 1 2,307 kg 6.50 14,994.72
- VRC Grade 25 1 13 m3 220.00 2,851.20
- Formwork 1 173 m2 28.00 4,838.40
floor beam
- VRC Grade 25 1 8 m3 220.00 1,760.00
- Reinforcement 1 157 kg 3.30 518.10
- Formwork 1 117 m2 28.00 3,276.00
floor slab
- VRC Grade 25 1 25 m3 220.00 5,473.60
- BRC A7 1 249 m2 15.00 3,732.00
upper roof beam
- VRC Grade 25 1 6 m3 220.00 1,320.00
- Reinforcement 1 90 kg 3.30 297.00
- Formwork 1 100 m2 28.00 2,800.00
41,861.02 87.45
2C Roof
metal deck 1 358 m2 40.00 14,320.00
uPVC down pipe 1 15 m 38.00 570.00
Gutter 1 84 m 38.00 3,180.60
system timber trusses 1 358 m2 58.00 20,764.00
38,834.60 81.13
2D Stairs
staircase 1 7 m2 98.00 686.00
handrailing 1 3 m 58.00 174.00
cement paving 1 7 m2 9.80 68.60
plaster & paint to soffit 1 7 m2 15.00 105.00
1,033.60 2.16
2E External Walls
1/2 Brickwall 1 479 m2 32.00 15,321.60
15,321.60 32.01
2F Windows & External Doors
Adjustable glass louvred 1 59 m2 158.00 9,322.00
9,322.00 19.47
2G Internal Walls & Partitions
1/2 Brickwall 1 328 m2 32.00 10,483.20
10,483.20 21.90
2H Internal Doors
D1 2100x900flush door 1 11 no 114.00 1,254.00
D2 2100x1800flush door 1 5 no 230.00 1,150.00
D3 2100x750 wtrprf flush door 1 6 no 575.00 3,450.00
22 5,854.00 12.23
3 FINISHES
3A Internal Wall Finishes
plaster and paint 1 1,134 m2 13.00 14,742.00
14,742.00 30.80
3B Internal Floor Finishes
cement render 1 40 m2 10.50 420.63
300 x 300 ceramic tiles 1 406 m2 95.00 38,570.00
200 x 200 ceramic tiles - non slip 1 25 m2 85.00 2,142.00
41,132.63 85.93
3C Internal Ceiling Finishes
plaster and paint 1 232 m2 14.00 3,248.00
gypsum board 1 256 m2 48.00 12,288.00
15,536.00 32.45
3D External Finishes
floor
cement render 1 55 m2 10.50 577.50
wall
plaster and paint 1 479 m2 15.00 7,182.00
ceiling
gypsum board 1 18 m2 48.00 881.28
8,640.78 18.05
4 Services
4A Sanitary Appliances
wc-squat 1 2 No 250.00 500.00
wc - pedestal 1 2 No 360.00 720.00
Shower rose 1 2 No 75.00 150.00
kitchen sink 1 1 No 280.00 280.00
taps 1 4 no 15.00 60.00
floor trap 1 9 no 15.00 135.00
wall hung basin 1 4 no 158.00 632.00
testing 1 1 sum 100.00 100.00
2,577.00 5.38
5 Mechanical & Electrical 1 1 sum 20,000.00 20,000.00
20,000.00 4.12
TOTAL 303,993.03 585.15
54.38
PROJECT : Proposed State Government Housing 2B-3
LOCATION : Bandar Nusajaya, Johor Bahru, Johor.
USABLE AREA : 348.96 fs 55.16 m2
CIRCULATION AREA : 51.76 fs 47.26 m2
ANCILLARY AREA : 50.40 fs 403.86 m2
EXTERNAL AREA : 55.16 fs 55.16 m2
GROSS FLOOR AREA : 6,041.09 fs 561.44 m2
1B. Work Below Lowest Floor Level #REF!
2A. Frame #REF!
2B. Upper Floors #REF!
2C. Roof #REF!
2D. Stairs #REF!
2E. External Walls #REF!
2F. Windows & External Doors #REF!
2G. Internal Walls & Partitions #REF!
2H. Internal Doors #REF!
3A. Internal Wall Finishes #REF!
3B. Internal Floor Finishes #REF!
3C. Internal Ceiling Finishes #REF!
3D. External Finishes #REF!
4. Built In Fittings #REF!
5A. Sanitary Appliances (Standard) #REF!
6 External Work Within Lot Boundary #REF!
ELEMENT ELEMENT COST
( RM )
TOTAL BUILDING COST #REF!
BUILDING: Site Office
1 Block-2 Storey
STOREY : Grd Floor = 3.60 m
HEIGHT Upper Floor = 3.60 m
ARCHITECT: Imaar Architect
QS : AAJ Associates Sdn. Bhd.
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
COST PER M2 COST PER FS
( RM ) ( RM )
#REF! #REF!