SBQ 3724 LATIHAN INDUSTRI

ANALISIS KOS
4-Health and Welfare Buildings

ELEMENTAL COST ANALYSIS- Form 1

A-3-2056

JOB TITLE: Asrama Pelatih Paramedik

CLIENT : GOVERNMENT

LOCATION: Sibu, Sarawak

TENDER DATE : 01/08/07

INFORMATION TOTAL PROJECT

Project and Contract Information
Project Details and Site Condition:

Contract:

-Project comprising construction and completion of 1 blocks with 3 storey and 2 stor

Standard Form of Contract P.W.D Form 203A (Rev.10/83)

of asrama pelatih paramedik, external work comprising of demolition,

earthworks, road and car parks, water drainage and and landscaping
works and also include Mechanical and Electrical works.
-Piling works is also under provisional sum.
-Accessibility to site is good.
-The site is generally flat.

2 Market Condition : Competive

Contract Particular :

Competitive Tender List

Int

Type of contract : Standard Form of P.W.D (with quantities)

Cost

Yes

(JV/L)

Fluctuation :
No
Basic of tender

Open / Selected

Basic of Quantities

Competition

Government

Bills of Appr. Quant.

Negotiation

Private

Sched. of rate / Spec. & Drawings

Serials

Provisional Sum

RM

Prime cost sum

RM

Preliminaries

RM

Number of tenders issued :

Contigencies

RM

Number of tenders Received :

Contract Sum

RM

Contract period stip. By client :

Open

Contract period offered by builders :

10 months

166,250.00

280,000.00

3,717,442.30

ANALYSIS OF SINGLE BUILDING

Design/Shape Information
Accomodation and Design Features :
Rectangle in shape.Gross floor area is 2056.00 m.
Function Unit : 1,132.17

Areas :

Design / Shape

Lower Ground Floor

Ground Floor

896.00 m

External Wall Area

Upper Floor

1160.00 m

Gross Floor Area

GROSS FLOOR AREA

2056.00 m

1132.17

(a) Below Ground Floor

=

Usable Area

1132.17 m

Circulation Area

653.35 m
m

Ancillary Area
Internal Division

Percentage of Gross Floor Area

2056
0.00%

0.551

Storey Height

(b) Single Storey Construction

43.58%

(c) Two Storey Construction

37.94%

(d) 3-Storey Construction

18.48%

270.48 m

GROSS FLOOR AREA

2056.00 m
m

Floor space NOT Enclosed

Roof Area

1184.25m

Av. Below Grd Floor

0.00 m

At Ground Floor

3.85 m

Above Ground Floor

7.00 m

(Structural & Plant Rooms)

4

Brief Cost Information

Contract Sum

RM

3,717,442.30

Provisional Sum

RM

166,250.00

Prime Cost Sum

RM

Preliminaries

RM

Contingencies

RM

Contract Sum Less Contigencies

RM

Functional Unit Cost

Excluding external
Being

280,000.00

Being

works :
7.53%

of reminder
contract sum

3,717,442.30

RM 2673.50

per m

SBQ 3724 LATIHAN INDUSTRI

ANALISIS KOS
ELEMENTAL COST ANALYSIS- Form 2

4-Health and Welfare Buildings

A-3-2056
SUMMARY OF ELEMENT COSTS

GROSS FLOOR AREA :

2056 m

TENDER DATE :01/08/07

Preliminaries Shown Separately

Total Cost of
Element (RM)

Cost per m
GFA RM

Element Unit
Quantity

Element Ratio per

m GFA

Element Unit Rate

(RM)

Rienforced
Concrete m

Rienforcement kg

Formwork m

Substructure

1A

Piling

559,041.00

271.91

1B

Work Below Lowest

271,547.60

132.08

830,588.60

403.98

23175.00

24.12

11.27

891.05 m

304.75

0.43

574

26,172

1,452

574

26,172

1,452

Floor Finish
Group Element Total

Superstructure

2A

Frame

201,624.40

98.07

2056.00 m

98.07

1.00

151

25,504

1,901

2B

Upper Floors

118,297.80

57.54

1082.00 m

109.33

0.53

171

9,217

967

2C

Roof

239,350.30

116.42

1184.25 m

202.11

0.58

324

32

2D

Stairs

28,435.60

13.83

11

2,316

221

2E

External Walls

82,390.80

40.07

48.00

0.83

2F

Windows & External Doors

149,206.00

72.57

295.77

504.47

0.14

2G

Internal Walls & Partitions

46,035.00

22.39

224.02 m

205.50

0.11

2H

Internal Doors

35,186.00

17.11

89.98 m

391.04

0.04

900,525.90

438.00

Group Element Total

1716.54 m

External Wall Finishes

80,054.00

38.94

3750.23 m

21.35

1.82

3B

Internal Wall Finishes

145,813.00

70.92

3974.25 m

36.69

1.93

3B

Floor Finishes

131,160.00

63.79

2056.00 m

63.79

1.00

3C

Ceiling Finishes

87,207.00

42.42

1922.05 m

45.37

0.93

444,234.00

216.07

Group Element Total

Fitting and furnishing

Sundries

43.09

24,659.80

11.99

88,584.00

Services

6A

Sanitary Fittings

26,209.00

12.75

210 Nos

6B

Plumbing Installation

80,155.00

38.99

6C

Refuse Disposal

17,430.40

8.48

6D

Air Conditioning &

18,850.00

9.17

508,445.00

247.30

65,540.00

31.88

1051.75 Tm

124.80

0.10

17.92

0.51

Ventilation System
6E

Electrical Installation

6F

Fire Protection Installation

6G

Life & Conveyor Installation

6H

Communication Installation

19,360.00

9.42

6I

Special Installation

25,000.00

12.16

6J

Builder's profit & Attendance

on Services
6K

Builder's work in connection

with services
Group Element Total

760,989.40

370.13

Subtotal exc. External Work,

3,049,581.70

1,483.26

Preliminaries & Contigencies

37,361

3,121

Finishes

3A

339

External Works

7A

Site work

204,640.30

99.53

7B

Drainage

94,610.30

46.02

7C

External services

88,610.00

43.10

7D

Ancillary Buildings

7E

Recreational Facilities

Group Element Total

Preliminaries
TOTAL (Less Contigencies)

387,860.60

188.65

280,000.00

136.19

3,717,442.30

1,808.09

P. C Sum Allowed

Tendered Sum