PROPOSED UPGRADING AND EXPANSION OF TERMINAL BUILDING, AIRCRAFT PARKING APRON

AND ASSOCIATED FACILITIES AT PENANG INTERNATIONAL AIRPORT MALAYSIA FOR MALAYSIA

AIRPORTS SDN BHD

No Item Description Area (m2)

1 Pejabat JKR Zon Bayan Lepas 868.17

2 Store TNB Zon Bayan Lepas 114.53
3 Existing Quarters 3,458.90
4 Existing Link Houses 5,372.71
5 Existing Surau 223.26
6 Airport Corner Restaurant 330.91
7 Existing MAS Engineering Workshop 1,322.00
8 Existing TCR & Air Asia Workshop 119.03
9 Tanjung Flying Club 95.86
10 AFRS 1,643.00
11 Existing MET Building 171.00
12 Existing MASB Workshop 643.00
13 Post Aviation Guard House 32.64
14 Limosin 173.30
15 Canteen 147.72
16 Cabin 49.36
Total GFA 14,765.39
PROPOSED UPGRADING AND EXPANSION OF TERMINAL BUILDING, AIRCRAFT PARKING
APRON AND ASSOCIATED FACILITIES AT PENANG INTERNATIONAL AIRPORT MALAYSIA FOR
MALAYSIA AIRPORTS SDN BHD

Trade : Demolition Works

Item Item Description

A To demolish existing structure and finishes completely and cart away all debris to Contractor's own
dumping ground and making good where necessary.

COST CALCULATION

Rental Rate Rate

1 Heavy Plant and Machinery Cost
Per Month Per Day Per Hour
a Excavator high reach long arm cutter RM25,000.00 RM822.00 RM103.00
b Excavator concrete breaker RM20,000.00 RM658.00 RM82.00
c Excavator hydraulic jaw crusher cutter RM25,000.00 RM822.00 RM103.00
d Heavy duty cargo roro trucks RM12,000.00 RM395.00 RM49.00
e 10 wheeler lorry RM12,000.00 RM395.00 RM49.00
f Backhoe RM17,000.00 RM559.00 RM70.00
g Backhoe with concrete breaker RM19,000.00 RM625.00 RM78.00
h 20 tonne KATO Mobile crane RM17,000.00 RM559.00 RM70.00
i Bulldozer RM12,000.00 RM395.00 RM49.00

Note: All machineries rental rate is inclusive of fuel and operator

Rental Rate Rate

2 Light Equipment Cost
Per Month Per Day Per Hour
a TE 700 - AVR Demolition Hammer RM350.00 RM12.00 RM2.00
b TE-2000 AVR Demolition Hammer RM450.00 RM15.00 RM2.00
c TE-3000 - AVR HD Jackhammer RM800.00 RM26.00 RM3.00

Rate Rate
3 Labour Cost
Per Day Per Hour
a Supervisor RM150.00 RM19.00
b Skilled worker RM120.00 RM15.00
c Semi-skilled worker RM100.00 RM13.00
d General worker RM80.00 RM10.00
PROPOSED UPGRADING AND EXPANSION OF TERMINAL BUILDING, AIRCRAFT PARKING
APRON AND ASSOCIATED FACILITIES AT PENANG INTERNATIONAL AIRPORT MALAYSIA FOR
MALAYSIA AIRPORTS SDN BHD

Trade : Demolition Works

SECTIONS OF WORK
GFA
a. To demolish Pejabat Zon Bayan Lepan Lepas JKR 868.17 m²

a/1 Plant and equipment Qty Period Rate

Total
Qty Unit Per Day
i Heavy duty cargo roro trucks 2 20 Days RM395.00 RM15,800.00
ii Excavator high reach long arm cutter 1 15 Days RM822.00 RM12,330.00
iii Excavator concrete breaker 1 15 Days RM658.00 RM9,870.00
iv Bulldozer 1 20 Days RM395.00 RM7,900.00
v TE 700 - AVR Demolition Hammer 3 20 Days RM12.00 RM720.00
vi TE-2000 AVR Demolition Hammer 3 20 Days RM15.00 RM900.00
vii TE-3000 - AVR HD Jackhammer 2 20 Days RM26.00 RM1,040.00

a/2 Labour
i Supervisor 1 20 Days RM150.00 RM3,000.00
ii Skilled worker 3 20 Days RM120.00 RM7,200.00
iii Semi-skilled worker 2 20 Days RM100.00 RM4,000.00
iv General Worker 3 20 Days RM80.00 RM4,800.00

a/3 Sub-Total for Item a/1 - Plant and equipment RM48,560.00

a/4 Sub-Total for Item a/2 - Labour RM19,000.00

Add
a/5 Downtime 10% of Item a/3 RM4,856.00
a/6 Difficulty factor 15% of Item a/4 RM2,850.00
a/7 Double handling 15% of Item a/4 RM2,850.00
a/8 Sub-Total - Item a/3 to Item a/7 RM78,116.00

Add
a/9 Overheads 15% of Item a/8 RM11,717.40
a/10 Profit Margin 15% of Item a/8 RM11,717.40
a/11 Contingency 5% of Item a/8 RM3,905.80
TOTAL COST Item a/8 +a/9+a/10+a/11 RM105,456.60
COST PER M² RM121.47
SAY, RM110,000.00
PROPOSED UPGRADING AND EXPANSION OF TERMINAL BUILDING, AIRCRAFT PARKING
APRON AND ASSOCIATED FACILITIES AT PENANG INTERNATIONAL AIRPORT MALAYSIA FOR
MALAYSIA AIRPORTS SDN BHD

Trade : Demolition Works

GFA
b. To demolish Stor Bayan Lepas TNB 114.53 m²

a/1 Plant and equipment Qty Period Rate

Total
Qty Unit Per Day
i Heavy duty cargo roro trucks 1 7 Days RM395.00 RM2,765.00
ii Excavator high reach long arm cutter 0 0 Days RM822.00 RM0.00
iii Excavator concrete breaker 1 7 Days RM658.00 RM4,606.00
iv Bulldozer 1 5 Days RM395.00 RM1,975.00
v Backhoe 0 0 Days RM559.00 RM0.00
vi Backhoe with concrete breaker 1 5 Days RM625.00 RM3,125.00
vii 20 tonne KATO Mobile crane 0 0 Days RM559.00 RM0.00
viii TE 700 - AVR Demolition Hammer 2 7 Days RM12.00 RM168.00
ix TE-2000 AVR Demolition Hammer 1 7 Days RM15.00 RM105.00
x TE-3000 - AVR HD Jackhammer 0 0 Days RM26.00 RM0.00

a/2 Labour
i Supervisor 1 7 Days RM150.00 RM1,050.00
ii Skilled worker 2 7 Days RM120.00 RM1,680.00
iii Semi-skilled worker 0 7 Days RM100.00 RM0.00
iv General Worker 1 7 Days RM80.00 RM560.00

a/3 Sub-Total for Item a/1 - Plant and equipment RM12,744.00

a/4 Sub-Total for Item a/2 - Labour RM3,290.00

Add
a/5 Downtime 10% of Item a/3 RM1,274.40
a/6 Difficulty factor 15% of Item a/4 RM493.50
a/7 Double handling 15% of Item a/4 RM493.50
a/8 Sub-Total - Item a/3 to Item a/7 RM18,295.40

Add
a/9 Overheads 15% of Item a/8 RM2,744.31
a/10 Profit Margin 15% of Item a/8 RM2,744.31
a/11 Contingency 5% of Item a/8 RM914.77
TOTAL COST Item a/8 +a/9+a/10+a/11 RM24,698.79
COST PER M² RM215.65
SAY, RM25,000.00
PROPOSED UPGRADING AND EXPANSION OF TERMINAL BUILDING, AIRCRAFT PARKING
APRON AND ASSOCIATED FACILITIES AT PENANG INTERNATIONAL AIRPORT MALAYSIA FOR
MALAYSIA AIRPORTS SDN BHD

Trade : Demolition Works

GFA
c. To demolish all existing Quarters 3,458.90 m²

a/1 Plant and equipment Qty Period Rate

Total
Qty Unit Per Day
i Heavy duty cargo roro trucks 3 20 Days RM395.00 RM23,700.00
ii Excavator high reach long arm cutter 3 18 Days RM822.00 RM44,388.00
iii Excavator concrete breaker 3 18 Days RM658.00 RM35,532.00
iv Bulldozer 2 20 Days RM395.00 RM15,800.00
v Backhoe 4 20 Days RM559.00 RM44,720.00
vi Backhoe with concrete breaker 5 20 Days RM625.00 RM62,500.00
vii 20 tonne KATO Mobile crane 0 0 Days RM559.00 RM0.00
viii TE 700 - AVR Demolition Hammer 10 20 Days RM12.00 RM2,400.00
ix TE-2000 AVR Demolition Hammer 10 20 Days RM15.00 RM3,000.00
x TE-3000 - AVR HD Jackhammer 10 20 Days RM26.00 RM5,200.00

a/2 Labour
i Supervisor 1 20 Days RM150.00 RM3,000.00
ii Skilled worker 5 20 Days RM120.00 RM12,000.00
iii Semi-skilled worker 15 20 Days RM100.00 RM30,000.00
iv General Worker 15 20 Days RM80.00 RM24,000.00

a/3 Sub-Total for Item a/1 - Plant and equipment RM237,240.00

a/4 Sub-Total for Item a/2 - Labour RM69,000.00

Add
a/5 Downtime 10% of Item a/3 RM23,724.00
a/6 Difficulty factor 15% of Item a/4 RM10,350.00
a/7 Double handling 15% of Item a/4 RM10,350.00
a/8 Sub-Total - Item a/3 to Item a/7 RM350,664.00

Add
a/9 Overheads 15% of Item a/8 RM52,599.60
a/10 Profit Margin 15% of Item a/8 RM52,599.60
a/11 Contingency 5% of Item a/8 RM17,533.20
TOTAL COST Item a/8 +a/9+a/10+a/11 RM473,396.40
COST PER M² RM136.86
PROPOSED UPGRADING AND EXPANSION OF TERMINAL BUILDING, AIRCRAFT PARKING
APRON AND ASSOCIATED FACILITIES AT PENANG INTERNATIONAL AIRPORT MALAYSIA FOR
MALAYSIA AIRPORTS SDN BHD

Trade : Demolition Works

SAY, RM500,000.00

GFA
d. To demolish all existing link houses 5,372.71 m²

a/1 Plant and equipment Qty Period Rate

Total
Qty Unit Per Day
i Heavy duty cargo roro trucks 4 25 Days RM395.00 RM39,500.00
ii Excavator high reach long arm cutter 4 15 Days RM822.00 RM49,320.00
iii Excavator concrete breaker 4 15 Days RM658.00 RM39,480.00
iv Bulldozer 3 25 Days RM395.00 RM29,625.00
v Backhoe 4 25 Days RM559.00 RM55,900.00
vi Backhoe with concrete breaker 5 25 Days RM625.00 RM78,125.00
vii 20 tonne KATO Mobile crane 0 0 Days RM559.00 RM0.00
viii TE 700 - AVR Demolition Hammer 12 25 Days RM12.00 RM3,600.00
ix TE-2000 AVR Demolition Hammer 10 25 Days RM15.00 RM3,750.00
x TE-3000 - AVR HD Jackhammer 10 25 Days RM26.00 RM6,500.00

a/2 Labour
i Supervisor 1 25 Days RM150.00 RM3,750.00
ii Skilled worker 5 25 Days RM120.00 RM15,000.00
iii Semi-skilled worker 15 25 Days RM100.00 RM37,500.00
iv General Worker 15 25 Days RM80.00 RM30,000.00

a/3 Sub-Total for Item a/1 - Plant and equipment RM305,800.00

a/4 Sub-Total for Item a/2 - Labour RM86,250.00

Add
a/5 Downtime 10% of Item a/3 RM30,580.00
a/6 Difficulty factor 15% of Item a/4 RM12,937.50
a/7 Double handling 15% of Item a/4 RM12,937.50
a/8 Sub-Total - Item a/3 to Item a/7 RM448,505.00

Add
a/9 Overheads 15% of Item a/8 RM67,275.75
a/10 Profit Margin 15% of Item a/8 RM67,275.75
a/11 Contingency 5% of Item a/8 RM22,425.25
PROPOSED UPGRADING AND EXPANSION OF TERMINAL BUILDING, AIRCRAFT PARKING
APRON AND ASSOCIATED FACILITIES AT PENANG INTERNATIONAL AIRPORT MALAYSIA FOR
MALAYSIA AIRPORTS SDN BHD

Trade : Demolition Works

TOTAL COST Item a/8 +a/9+a/10+a/11 RM605,481.75
COST PER M² RM112.70
SAY, RM610,000.00

GFA
e. To demolish existing surau 223.26 m²

a/1 Plant and equipment Qty Period Rate

Total
Qty Unit Per Day
i Heavy duty cargo roro trucks 1 7 Days RM395.00 RM2,765.00
ii Excavator high reach long arm cutter 1 5 Days RM822.00 RM4,110.00
iii Excavator concrete breaker 0 0 Days RM658.00 RM0.00
iv Bulldozer 1 7 Days RM395.00 RM2,765.00
v Backhoe 0 0 Days RM559.00 RM0.00
vi Backhoe with concrete breaker 1 7 Days RM625.00 RM4,375.00
vii 20 tonne KATO Mobile crane 0 0 Days RM559.00 RM0.00
viii TE 700 - AVR Demolition Hammer 2 7 Days RM12.00 RM168.00
ix TE-2000 AVR Demolition Hammer 1 7 Days RM15.00 RM105.00
x TE-3000 - AVR HD Jackhammer 1 7 Days RM26.00 RM182.00

a/2 Labour
i Supervisor 1 7 Days RM150.00 RM1,050.00
ii Skilled worker 2 7 Days RM120.00 RM1,680.00
iii Semi-skilled worker 2 7 Days RM100.00 RM1,400.00
iv General Worker 3 7 Days RM80.00 RM1,680.00

a/3 Sub-Total for Item a/1 - Plant and equipment RM14,470.00

a/4 Sub-Total for Item a/2 - Labour RM5,810.00

Add
a/5 Downtime 10% of Item a/3 RM1,447.00
a/6 Difficulty factor 15% of Item a/4 RM871.50
a/7 Double handling 15% of Item a/4 RM871.50
a/8 Sub-Total - Item a/3 to Item a/7 RM23,470.00

Add
a/9 Overheads 15% of Item a/8 RM3,520.50
PROPOSED UPGRADING AND EXPANSION OF TERMINAL BUILDING, AIRCRAFT PARKING
APRON AND ASSOCIATED FACILITIES AT PENANG INTERNATIONAL AIRPORT MALAYSIA FOR
MALAYSIA AIRPORTS SDN BHD

Trade : Demolition Works

a/10 Profit Margin 15% of Item a/8 RM3,520.50
a/11 Contingency 5% of Item a/8 RM1,173.50
TOTAL COST Item a/8 +a/9+a/10+a/11 RM31,684.50
COST PER M² RM141.92
SAY, RM35,000.00

GFA
f. To demolish Airport Corner Restaurant 330.91 m²

a/1 Plant and equipment Qty Period Rate

Total
Qty Unit Per Day
i Heavy duty cargo roro trucks 2 9 Days RM395.00 RM7,110.00
ii Excavator high reach long arm cutter 1 8 Days RM822.00 RM6,576.00
iii Excavator concrete breaker 0 8 Days RM658.00 RM0.00
iv Bulldozer 1 9 Days RM395.00 RM3,555.00
v Backhoe 0 0 Days RM559.00 RM0.00
vi Backhoe with concrete breaker 1 9 Days RM625.00 RM5,625.00
vii 20 tonne KATO Mobile crane 0 0 Days RM559.00 RM0.00
viii TE 700 - AVR Demolition Hammer 1 9 Days RM12.00 RM108.00
ix TE-2000 AVR Demolition Hammer 1 9 Days RM15.00 RM135.00
x TE-3000 - AVR HD Jackhammer 1 9 Days RM26.00 RM234.00

a/2 Labour
i Supervisor 1 9 Days RM150.00 RM1,350.00
ii Skilled worker 2 9 Days RM120.00 RM2,160.00
iii Semi-skilled worker 2 9 Days RM100.00 RM1,800.00
iv General Worker 3 9 Days RM80.00 RM2,160.00

a/3 Sub-Total for Item a/1 - Plant and equipment RM23,343.00

a/4 Sub-Total for Item a/2 - Labour RM7,470.00

Add
a/5 Downtime 10% of Item a/3 RM2,334.30
a/6 Difficulty factor 15% of Item a/4 RM1,120.50
a/7 Double handling 15% of Item a/4 RM1,120.50
a/8 Sub-Total - Item a/3 to Item a/7 RM35,388.30

Add
PROPOSED UPGRADING AND EXPANSION OF TERMINAL BUILDING, AIRCRAFT PARKING
APRON AND ASSOCIATED FACILITIES AT PENANG INTERNATIONAL AIRPORT MALAYSIA FOR
MALAYSIA AIRPORTS SDN BHD

Trade : Demolition Works

a/9 Overheads 15% of Item a/8 RM5,308.25
a/10 Profit Margin 15% of Item a/8 RM5,308.25
a/11 Contingency 5% of Item a/8 RM1,769.42
TOTAL COST Item a/8 +a/9+a/10+a/11 RM47,774.22
COST PER M² RM144.37
SAY, RM50,000.00

GFA
g. To demolish existing MAS Workshop 1,322.00 m²

a/1 Plant and equipment Qty Period Rate

Total
Qty Unit Per Day
i Heavy duty cargo roro trucks 2 15 Days RM395.00 RM11,850.00
ii Excavator high reach long arm cutter 1 12 Days RM822.00 RM9,864.00
iii Excavator concrete breaker 1 12 Days RM658.00 RM7,896.00
iv Bulldozer 1 12 Days RM395.00 RM4,740.00
v Backhoe 1 12 Days RM559.00 RM6,708.00
vi Backhoe with concrete breaker 1 12 Days RM625.00 RM7,500.00
vii 20 tonne KATO Mobile crane 0 0 Days RM559.00 RM0.00
viii TE 700 - AVR Demolition Hammer 1 15 Days RM12.00 RM180.00
ix TE-2000 AVR Demolition Hammer 1 15 Days RM15.00 RM225.00
x TE-3000 - AVR HD Jackhammer 1 15 Days RM26.00 RM390.00

a/2 Labour
i Supervisor 1 15 Days RM150.00 RM2,250.00
ii Skilled worker 2 15 Days RM120.00 RM3,600.00
iii Semi-skilled worker 2 15 Days RM100.00 RM3,000.00
iv General Worker 3 15 Days RM80.00 RM3,600.00

a/3 Sub-Total for Item a/1 - Plant and equipment RM49,353.00

a/4 Sub-Total for Item a/2 - Labour RM12,450.00

Add
a/5 Downtime 10% of Item a/3 RM4,935.30
a/6 Difficulty factor 15% of Item a/4 RM1,867.50
a/7 Double handling 15% of Item a/4 RM1,867.50
a/8 Sub-Total - Item a/3 to Item a/7 RM70,473.30
PROPOSED UPGRADING AND EXPANSION OF TERMINAL BUILDING, AIRCRAFT PARKING
APRON AND ASSOCIATED FACILITIES AT PENANG INTERNATIONAL AIRPORT MALAYSIA FOR
MALAYSIA AIRPORTS SDN BHD

Trade : Demolition Works

Add
a/9 Overheads 15% of Item a/8 RM10,571.00
a/10 Profit Margin 15% of Item a/8 RM10,571.00
a/11 Contingency 5% of Item a/8 RM3,523.67
TOTAL COST Item a/8 +a/9+a/10+a/11 RM95,138.97
COST PER M² RM71.97
SAY, RM100,000.00

GFA
h. To demolish existing TCR and Air Asia Workshop 119.03 m²

a/1 Plant and equipment Qty Period Rate

Total
Qty Unit Per Day
i Heavy duty cargo roro trucks 1 5 Days RM395.00 RM1,975.00
ii Excavator high reach long arm cutter 0 0 Days RM822.00 RM0.00
iii Excavator concrete breaker 1 0 Days RM658.00 RM0.00
iv Bulldozer 0 0 Days RM395.00 RM0.00
v Backhoe 1 5 Days RM559.00 RM2,795.00
vi Backhoe with concrete breaker 1 5 Days RM625.00 RM3,125.00
vii 20 tonne KATO Mobile crane 0 0 Days RM559.00 RM0.00
viii TE 700 - AVR Demolition Hammer 1 5 Days RM12.00 RM60.00
ix TE-2000 AVR Demolition Hammer 1 5 Days RM15.00 RM75.00
x TE-3000 - AVR HD Jackhammer 1 5 Days RM26.00 RM130.00

a/2 Labour
i Supervisor 1 5 Days RM150.00 RM750.00
ii Skilled worker 2 5 Days RM120.00 RM1,200.00
iii Semi-skilled worker 2 5 Days RM100.00 RM1,000.00
iv General Worker 2 5 Days RM80.00 RM800.00

a/3 Sub-Total for Item a/1 - Plant and equipment RM8,160.00

a/4 Sub-Total for Item a/2 - Labour RM3,750.00

Add
a/5 Downtime 10% of Item a/3 RM816.00
a/6 Difficulty factor 15% of Item a/4 RM562.50
PROPOSED UPGRADING AND EXPANSION OF TERMINAL BUILDING, AIRCRAFT PARKING
APRON AND ASSOCIATED FACILITIES AT PENANG INTERNATIONAL AIRPORT MALAYSIA FOR
MALAYSIA AIRPORTS SDN BHD

Trade : Demolition Works

a/7 Double handling 15% of Item a/4 RM562.50
a/8 Sub-Total - Item a/3 to Item a/7 RM13,851.00

Add
a/9 Overheads 15% of Item a/8 RM2,077.65
a/10 Profit Margin 15% of Item a/8 RM2,077.65
a/11 Contingency 5% of Item a/8 RM692.55
TOTAL COST Item a/8 +a/9+a/10+a/11 RM18,698.85
COST PER M² RM157.09
SAY, RM20,000.00

GFA
i. To demolish Tanjung Flying Club 95.86 m²

a/1 Plant and equipment Qty Period Rate

Total
Qty Unit Per Day
i Heavy duty cargo roro trucks 1 5 Days RM395.00 RM1,975.00
ii Excavator high reach long arm cutter 0 0 Days RM822.00 RM0.00
iii Excavator concrete breaker 1 5 Days RM658.00 RM3,290.00
iv Bulldozer 0 0 Days RM395.00 RM0.00
v Backhoe 1 5 Days RM559.00 RM2,795.00
vi Backhoe with concrete breaker 1 5 Days RM625.00 RM3,125.00
vii 20 tonne KATO Mobile crane 0 0 Days RM559.00 RM0.00
viii TE 700 - AVR Demolition Hammer 1 5 Days RM12.00 RM60.00
ix TE-2000 AVR Demolition Hammer 0 0 Days RM15.00 RM0.00
x TE-3000 - AVR HD Jackhammer 1 5 Days RM26.00 RM130.00

a/2 Labour
i Supervisor 1 5 Days RM150.00 RM750.00
ii Skilled worker 0 5 Days RM120.00 RM0.00
iii Semi-skilled worker 2 5 Days RM100.00 RM1,000.00
iv General Worker 2 5 Days RM80.00 RM800.00

a/3 Sub-Total for Item a/1 - Plant and equipment RM11,375.00

a/4 Sub-Total for Item a/2 - Labour RM2,550.00
PROPOSED UPGRADING AND EXPANSION OF TERMINAL BUILDING, AIRCRAFT PARKING
APRON AND ASSOCIATED FACILITIES AT PENANG INTERNATIONAL AIRPORT MALAYSIA FOR
MALAYSIA AIRPORTS SDN BHD

Trade : Demolition Works

Add
a/5 Downtime 10% of Item a/3 RM1,137.50
a/6 Difficulty factor 15% of Item a/4 RM382.50
a/7 Double handling 15% of Item a/4 RM382.50
a/8 Sub-Total - Item a/3 to Item a/7 RM15,827.50

Add
a/9 Overheads 15% of Item a/8 RM2,374.13
a/10 Profit Margin 15% of Item a/8 RM2,374.13
a/11 Contingency 5% of Item a/8 RM791.38
TOTAL COST Item a/8 +a/9+a/10+a/11 RM21,367.14
COST PER M² RM222.90
SAY, RM22,000.00

GFA
j. To demolish Airport Fire Rescue Sevices 1,643.00 m²

a/1 Plant and equipment Qty Period Rate

Total
Qty Unit Per Day
i Heavy duty cargo roro trucks 2 17 Days RM395.00 RM13,430.00
ii Excavator high reach long arm cutter 1 15 Days RM822.00 RM12,330.00
iii Excavator concrete breaker 1 15 Days RM658.00 RM9,870.00
iv Bulldozer 1 17 Days RM395.00 RM6,715.00
v Backhoe 1 17 Days RM559.00 RM9,503.00
vi Backhoe with concrete breaker 1 17 Days RM625.00 RM10,625.00
vii 20 tonne KATO Mobile crane 0 0 Days RM559.00 RM0.00
viii TE 700 - AVR Demolition Hammer 2 17 Days RM12.00 RM408.00
ix TE-2000 AVR Demolition Hammer 1 17 Days RM15.00 RM255.00
x TE-3000 - AVR HD Jackhammer 1 17 Days RM26.00 RM442.00

a/2 Labour
i Supervisor 1 17 Days RM150.00 RM2,550.00
ii Skilled worker 3 17 Days RM120.00 RM6,120.00
iii Semi-skilled worker 2 17 Days RM100.00 RM3,400.00
iv General Worker 3 17 Days RM80.00 RM4,080.00

a/3 Sub-Total for Item a/1 - Plant and equipment RM63,578.00

PROPOSED UPGRADING AND EXPANSION OF TERMINAL BUILDING, AIRCRAFT PARKING
APRON AND ASSOCIATED FACILITIES AT PENANG INTERNATIONAL AIRPORT MALAYSIA FOR
MALAYSIA AIRPORTS SDN BHD

Trade : Demolition Works

a/4 Sub-Total for Item a/2 - Labour RM16,150.00

Add
a/5 Downtime 10% of Item a/3 RM6,357.80
a/6 Difficulty factor 15% of Item a/4 RM2,422.50
a/7 Double handling 15% of Item a/4 RM2,422.50
a/8 Sub-Total - Item a/3 to Item a/7 RM90,930.80

Add
a/9 Overheads 15% of Item a/8 RM13,639.62
a/10 Profit Margin 15% of Item a/8 RM13,639.62
a/11 Contingency 5% of Item a/8 RM4,546.54
TOTAL COST Item a/8 +a/9+a/10+a/11 RM122,756.58
COST PER M² RM74.71
SAY, RM130,000.00

GFA
k. To demolish existing MET building 171.00 m²

a/1 Plant and equipment Qty Period Rate

Total
Qty Unit Per Day
i Heavy duty cargo roro trucks 1 6 Days RM395.00 RM2,370.00
ii Excavator high reach long arm cutter 1 6 Days RM822.00 RM4,932.00
iii Excavator concrete breaker 0 0 Days RM658.00 RM0.00
iv Bulldozer 1 6 Days RM395.00 RM2,370.00
v Backhoe 0 0 Days RM559.00 RM0.00
vi Backhoe with concrete breaker 1 6 Days RM625.00 RM3,750.00
vii 20 tonne KATO Mobile crane 0 0 Days RM559.00 RM0.00
viii TE 700 - AVR Demolition Hammer 1 6 Days RM12.00 RM72.00
ix TE-2000 AVR Demolition Hammer 1 6 Days RM15.00 RM90.00
x TE-3000 - AVR HD Jackhammer 1 6 Days RM26.00 RM156.00

a/2 Labour
i Supervisor 1 6 Days RM150.00 RM900.00
ii Skilled worker 0 0 Days RM120.00 RM0.00
iii Semi-skilled worker 2 6 Days RM100.00 RM1,200.00
iv General Worker 3 6 Days RM80.00 RM1,440.00
PROPOSED UPGRADING AND EXPANSION OF TERMINAL BUILDING, AIRCRAFT PARKING
APRON AND ASSOCIATED FACILITIES AT PENANG INTERNATIONAL AIRPORT MALAYSIA FOR
MALAYSIA AIRPORTS SDN BHD

Trade : Demolition Works

a/3 Sub-Total for Item a/1 - Plant and equipment RM13,740.00

a/4 Sub-Total for Item a/2 - Labour RM3,540.00

Add
a/5 Downtime 10% of Item a/3 RM1,374.00
a/6 Difficulty factor 15% of Item a/4 RM531.00
a/7 Double handling 15% of Item a/4 RM531.00
a/8 Sub-Total - Item a/3 to Item a/7 RM19,716.00

Add
a/9 Overheads 15% of Item a/8 RM2,957.40
a/10 Profit Margin 15% of Item a/8 RM2,957.40
a/11 Contingency 5% of Item a/8 RM985.80
TOTAL COST Item a/8 +a/9+a/10+a/11 RM26,616.60
COST PER M² RM155.65
SAY, RM30,000.00

GFA
l. To demolish existing MASB Workshop 643.00 m²

a/1 Plant and equipment Qty Period Rate

Total
Qty Unit Per Day
i Heavy duty cargo roro trucks 1 12 Days RM395.00 RM4,740.00
ii Excavator high reach long arm cutter 0 0 Days RM822.00 RM0.00
iii Excavator concrete breaker 1 12 Days RM658.00 RM7,896.00
iv Bulldozer 1 12 Days RM395.00 RM4,740.00
v Backhoe 0 0 Days RM559.00 RM0.00
vi Backhoe with concrete breaker 1 12 Days RM625.00 RM7,500.00
vii 20 tonne KATO Mobile crane 0 0 Days RM559.00 RM0.00
viii TE 700 - AVR Demolition Hammer 1 12 Days RM12.00 RM144.00
ix TE-2000 AVR Demolition Hammer 1 12 Days RM15.00 RM180.00
x TE-3000 - AVR HD Jackhammer 1 12 Days RM26.00 RM312.00

a/2 Labour
i Supervisor 1 12 Days RM150.00 RM1,800.00
ii Skilled worker 0 0 Days RM120.00 RM0.00
PROPOSED UPGRADING AND EXPANSION OF TERMINAL BUILDING, AIRCRAFT PARKING
APRON AND ASSOCIATED FACILITIES AT PENANG INTERNATIONAL AIRPORT MALAYSIA FOR
MALAYSIA AIRPORTS SDN BHD

Trade : Demolition Works

iii Semi-skilled worker 2 12 Days RM100.00 RM2,400.00
iv General Worker 3 12 Days RM80.00 RM2,880.00

a/3 Sub-Total for Item a/1 - Plant and equipment RM25,512.00

a/4 Sub-Total for Item a/2 - Labour RM7,080.00

Add
a/5 Downtime 10% of Item a/3 RM2,551.20
a/6 Difficulty factor 15% of Item a/4 RM1,062.00
a/7 Double handling 15% of Item a/4 RM1,062.00
a/8 Sub-Total - Item a/3 to Item a/7 RM37,267.20

Add
a/9 Overheads 15% of Item a/8 RM5,590.08
a/10 Profit Margin 15% of Item a/8 RM5,590.08
a/11 Contingency 5% of Item a/8 RM1,863.36
TOTAL COST Item a/8 +a/9+a/10+a/11 RM50,310.72
COST PER M² RM78.24
SAY, RM55,000.00

GFA
m. To demolish existing post aviation guard house 32.64 m²

a/1 Plant and equipment Qty Period Rate

Total
Qty Unit Per Day
i Heavy duty cargo roro trucks 1 3 Days RM395.00 RM1,185.00
ii Excavator high reach long arm cutter 0 0 Days RM822.00 RM0.00
iii Excavator concrete breaker 0 0 Days RM658.00 RM0.00
iv Bulldozer 0 0 Days RM395.00 RM0.00
v Backhoe 1 3 Days RM559.00 RM1,677.00
vi Backhoe with concrete breaker 1 3 Days RM625.00 RM1,875.00
vii 20 tonne KATO Mobile crane 0 0 Days RM559.00 RM0.00
viii TE 700 - AVR Demolition Hammer 1 3 Days RM12.00 RM36.00
ix TE-2000 AVR Demolition Hammer 1 3 Days RM15.00 RM45.00
x TE-3000 - AVR HD Jackhammer 1 3 Days RM26.00 RM78.00

a/2 Labour
PROPOSED UPGRADING AND EXPANSION OF TERMINAL BUILDING, AIRCRAFT PARKING
APRON AND ASSOCIATED FACILITIES AT PENANG INTERNATIONAL AIRPORT MALAYSIA FOR
MALAYSIA AIRPORTS SDN BHD

Trade : Demolition Works

i Supervisor 1 3 Days RM150.00 RM450.00
ii Skilled worker 0 3 Days RM120.00 RM0.00
iii Semi-skilled worker 2 3 Days RM100.00 RM600.00
iv General Worker 3 3 Days RM80.00 RM720.00

a/3 Sub-Total for Item a/1 - Plant and equipment RM4,896.00

a/4 Sub-Total for Item a/2 - Labour RM1,770.00

Add
a/5 Downtime 10% of Item a/3 RM489.60
a/6 Difficulty factor 15% of Item a/4 RM265.50
a/7 Double handling 15% of Item a/4 RM265.50
a/8 Sub-Total - Item a/3 to Item a/7 RM7,686.60

Add
a/9 Overheads 15% of Item a/8 RM1,152.99
a/10 Profit Margin 15% of Item a/8 RM1,152.99
a/11 Contingency 5% of Item a/8 RM384.33
TOTAL COST Item a/8 +a/9+a/10+a/11 RM10,376.91
COST PER M² RM317.92
SAY, RM15,000.00