Page 64 - Surveyor51_1and2_Web

ELEMENTal COST ANALYSIS

The Malaysian Surveyor

ELEMENTAL COST ANALYSIS - FORM 2 8 - Residential Buildings
A - 21 - 24,425

SUMMARY OF ELEMENT COSTS

Gross Floor Area : 24,425 M2 Tender Date : March 2012

Prelim inaries Show n Separately

Total cost Cost per Element Unit Element Element Reinf orc ed Reinf orc ement Formw ork
of element GFA (m2) Quantity unit rate Ratio / GFA kg
Concrete m2
RM RM RM m² m3
2,136
1 Substructure 1,139,000.00 46.63 6,680 m 170.51 0.27
1A Piling 723,471.40 29.62 356 m2 2,136
1B Work Below Low est Floor 2,032.22 0.01 461 116,307
37,306
Finishes 1,862,471.40 76.25 461 116,307 20,828
Group Elem ent Total : 5,592,943.50
2 Superstructure 228.98 24,425m2 228.98 1.00 3,555 1,012,430 941
2A Frame 150.29 22,993m2 159.65 0.94 3,861 527,674 1,323
424.58 0.06 15,775
2B Upper Floors 3,670,741.20 24.84 1,429m2 - - 211 20,546 203
2C Roof 606,722.50 23.66 - 0.44 114 532 -
2D Staircases 577,938.30 23.58 54.11 0.12 - 111
2E External Walls 575,836.10 59.60 10,641m2 515.67 0.75 27 1,748 -
48.46 2,823m2 0.11 - - 60,712
2F Window s & External Doors 1,455,747.80 76.41 64.76 16
2G Internal Walls & Partitions 1,183,681.10 635.82 18,279m2 716.68 - 1,578,705
2H Internal Doors 1,866,235.70 2,604m2 7,767

Group Elem ent Total : 15,529,846.20 149.04 87,245m2 41.73 3.57
3 Finishes 130.60 71,426m2 44.66 2.92
3A Internal Wall Finishes 3,640,316.58 56,294m2 12.40 2.30
3B Internal Floor Finishes 3,189,837.60 28.58
61.23
3C Internal Ceiling Finishes 697,968.00 369.45
3D External Finishes 1,495,652.57
Group Elem ent Total : 9,023,774.75

4 Fittings And Furnishing PC Sum Allow ed Tendered Sum
4I Fittings and Fixtures
4II Furniture and Furnishings -
-

4III Works of Arts - 0.00 2,249 no 951.42 0.09
4IV Equipment -
Group Elem ent Total : - 87.60 2,348,000.00 2,230,000.00
5 Services 96.13
5A Sanitary Appliance 2,139,741.80
5B Plumbing Installation 2,348,000.00 0.00
5C Refuse Disposal 120.86
-
0.00
5D Air Conditioning & 2,952,000.00 191.73 2,952,000.00 2,880,000.00
Ventilation System 4,683,000.00 -
28.66 4,700,000.00
5E Electrical Installation 33.16 4,683,000.00 680,000.00
700,000.00 790,000.00
5F Fire Protection Installation 700,000.00 0.00 810,000.00
5G Lift & Conveyor Installation 810,000.00 0.00 -
5H Communication Installation 14.12 -
5J Special Installation - 4.71
- 0.00
576.97
5K Builder's P&A on Services 344,790.00 11,493,000.00 11,280,000.00
5L Builder's Work in Connection 115,000.00

With Services 14,092,531.80
Group Elem ent Total :

Sub-total excluded External w orks,

Prelim inaries & Contingencies 40,508,624.15 1,658.49

6 External Works 650,000.00 26.61
6A Site w ork 392,156.70 16.06
6B Drainage
6C External Services - 0.00
6D Ancillary Buildings - 0.00
6E Recreational Facilities - 0.00

Group Elem ent Total : 1,042,156.70 42.67 Note :
Prelim inaries 4,546,000.00 186.12 1) 6A - Site Works is for Roadw orks and Landscaping.

Less : Lump Sum Discount - 2) Piling under separate contract.
TOTAL ( Less Contingencies) 46,096,780.85
1,887.28

64