Cost Analysis

ELEMENTAL COST ANALYSIS
1.0
BILL NO. 5 - DOUBLE STOREY LINK HOUSES - 22' x 80' INTERMEDIATE UNIT TYPE A1
SINGLE FRONTAGE (WITH PAD FOOTING)
2
215 m
Gross Floor Area =

#
1.1
1.2
2.1
2.2
2.3
2.4
3.1
3.2
3.3
4.1
4.2
4.3
4.4
4.5
4.6
4.7
4.8
4.9
4.10
4.11
4.12
Element
Cost/F.S.
(RM)
Cost/m
(RM)
Piling
Work Below Ground Floor Level
29,410.35
12.71
136.79
13.16
Sub-Total (Item 1.1-1.2)
29,410.35
12.71
136.79
13.16
Frame
Upper Floors
Roof Construction
Staircase Construction
25,498.20
10,566.84
13,735.85
3,092.07
11.02
4.57
5.94
1.34
118.60
49.15
63.89
14.38
11.41
4.73
6.15
1.38
52,892.96
22.86
246.01
23.68
Roof Finishes
Ext. Walls, Doors & Windows
Int. Partitions & Doors
10,102.10
11,335.31
15,159.38
4.37
4.90
6.55
46.99
52.72
70.51
4.52
5.07
6.79
36,596.79
15.81
170.22
16.38
Ext. Wall Finishes

Int. Wall Finishes
Floor Finishes
Staircase Finishes
Ceiling Finishes
Sundries
Sanitary Fittings
External Works Within Boundary
Ext. Mechanical and Electrical
Int. Mechanical and Electrical
TNB Substation
Infrastructure Works
3,556.42
12,441.22
11,757.66
2,933.72
6,932.10
1,143.45
3,461.49
18,963.51
3,456.10
14,804.74
2,046.51
16,541.90
1.54
5.38
5.08
1.27
3.00
0.49
1.50
8.19
1.49
6.40
0.88
7.15
16.54
57.87
54.69
13.65
32.24
5.32
16.10
88.20
16.07
68.86
9.52
76.94
1.59
5.57
5.26
1.31
3.10
0.51
1.55
8.49
1.55
6.63
0.92
7.40
98,038.82
42.36
455.99
43.88
216,938.92
93.74
1,009.02
97.10
6,204.91
265.92
2.68
0.11
28.86
1.24
2.78
0.12
223,409.75
96.54
1,039.12
100.00
Sub - Total
5.1
5.2
Cost
(RM)
2,314 F.S.
Preliminaries
Prime Cost and Provisional Sums
Total
02/1361/C3-1
1.

2.0
DOUBLE FRONTAGE (WITH FOOTING)
212 m
Gross Floor Area =

#
1.1
1.2
2.1
2.2
2.3
2.4
3.1
3.2
3.3
4.1
4.2
4.3
4.4
4.5
4.6
4.7
4.8
4.9
4.10
4.11
4.12
Element
2,282 F.S.
Cost/F.S.
(RM)
Cost/m2
(RM)
Piling
30,360.02
13.30
143.21
13.27
30,360.02
13.30
143.21
13.27
Frame
Upper Floors
Roof Construction
27,270.27
11,754.16
13,808.60
1,827.14
11.95
5.15
6.05
0.80
128.63
55.44
65.13
8.62
11.92
5.14
6.04
0.80
54,660.17
23.95
257.83
23.90
Roof Finishes
11,173.12
11,557.89
14,595.78
4.90
5.06
6.40
52.70
54.52
68.85
4.88
5.05
6.38
37,326.79
16.36
176.07
16.31
Ext. Wall Finishes

Int. Wall Finishes
Floor Finishes
Staircase Finishes
Ceiling Finishes
Sundries
Sanitary Fittings
TNB Substation
3,418.18
13,115.37
12,338.21
2,626.42
8,614.31
1,394.24
3,461.49
18,698.90
3,456.10
14,598.16
2,046.51
16,311.09
1.50
5.75
5.41
1.15
3.77
0.61
1.52
8.19
1.51
6.40
0.88
7.05
16.12
61.86
58.20
12.39
40.63
6.58
16.33
88.20
16.30
68.86
9.52
75.87
1.49
5.73
5.39
1.15
3.76
0.61
1.51
8.17
1.51
6.38
0.89
7.13
100,078.98
43.74
470.88
43.73
222,425.96
97.36
1,047.99
97.21
6,118.33
262.21
2.68
0.11
28.86
1.24
2.67
0.11
228,806.50
100.15
1,078.09
100.00
Sub - Total
5.1
5.2
Cost
(RM)
Preliminaries
Total
02/1361/C3-1
2.

3.0
BILL NO. 7 - DOUBLE STOREY LINK HOUSES - 24' x 80' CORNER UNIT TYPE C1
SINGLE FRONTAGE (WITH FOOTING)
269 m2
Gross Floor Area =

#
1.1
1.2
2.1
2.2
2.3
2.4
3.1
3.2
3.3
4.1
4.2
4.3
4.4
4.5
4.6
4.7
4.8
4.9
4.10
4.11
4.12
Element
Cost/F.S.
(RM)
Cost/m
(RM)
Piling
48,533.94
16.76
180.42
15.53
48,533.94
16.76
180.42
15.53
Frame
Upper Floors
Roof Construction
44,742.93
13,334.35
13,794.05
2,805.93
15.45
4.61
4.76
0.97
166.33
49.57
51.28
10.43
14.32
4.27
4.41
0.90
74,677.26
25.79
277.61
23.90
Roof Finishes
17,681.11
22,332.73
14,977.16
6.11
7.71
5.17
65.73
83.02
55.68
5.66
7.15
4.79
54,991.00
18.99
204.43
17.60
Ext. Wall Finishes

Int. Wall Finishes
Floor Finishes
Staircase Finishes
Ceiling Finishes
Sundries
Sanitary Fittings
TNB Substation
6,231.68
18,206.90
15,801.74
2,697.23
10,024.31
1,347.99
3,461.49
23,726.43
3,456.10
18,523.14
2,046.51
20,696.62
2.15
6.29
5.46
0.93
3.46
0.47
1.20
8.19
1.19
6.40
0.71
7.15
23.17
67.68
58.74
10.03
37.27
5.01
12.87
88.20
12.85
68.86
7.61
76.94
1.99
5.83
5.06
0.86
3.21
0.43
1.11
7.59
1.11
5.93
0.65
6.62
126,220.14
43.59
469.22
40.39
304,422.34
105.14
1,131.68
97.41
7,763.35
332.71
2.68
0.11
28.86
1.24
2.48
0.11
312,518.40
107.93
1,161.78
100.00
Sub - Total
5.1
5.2
Cost
(RM)
2,896 F.S.
Preliminaries
Total
02/1361/C3-1
3.

4.0
2
270 m
Gross Floor Area =

#
1.1
1.2
2.1
2.2
2.3
2.4
3.1
3.2
3.3
4.1
4.2
4.3
4.4
4.5
4.6
4.7
4.8
4.9
4.10
4.11
4.12
Element
Cost/F.S.
(RM)
Cost/m
(RM)
Piling
48,533.94
16.70
179.76
15.52
48,533.94
16.70
179.76
15.52
Frame
Upper Floors
Roof Construction
44,742.93
13,334.35
13,794.05
2,805.93
15.40
4.59
4.75
0.97
165.71
49.39
51.09
10.39
14.30
4.26
4.41
0.90
74,677.26
25.69
276.57
23.87
Roof Finishes
17,657.83
22,332.73
14,977.16
6.08
7.68
5.15
65.40
82.71
55.47
5.64
7.14
4.79
54,967.72
18.92
203.57
17.57
Ext. Wall Finishes

Int. Wall Finishes
Floor Finishes
Staircase Finishes
Ceiling Finishes
Sundries
Sanitary Fittings
TNB Substation
6,231.68
18,206.90
15,851.69
2,697.23
10,024.31
1,347.99
3,461.49
23,814.64
3,456.10
18,592.00
2,046.51
20,773.56
2.14
6.26
5.45
0.93
3.45
0.46
1.19
8.19
1.19
6.40
0.70
7.15
23.08
67.43
58.71
9.99
37.13
4.99
12.82
88.20
12.80
68.86
7.58
76.94
1.99
5.82
5.07
0.86
3.20
0.43
1.11
7.61
1.10
5.94
0.65
6.64
-
126,504.09
43.53
468.53
40.44
304,683.01
104.84
1,128.44
97.40
7,792.21
333.95
2.68
0.11
28.86
1.24
2.49
0.11
312,809.17
107.63
1,158.53
100.00
Sub - Total
5.1
5.2
Cost
(RM)
2,906 F.S.
Preliminaries
Total
02/1361/C3-1
5.0
4.
BILL NO. 9 - DOUBLE STOREY LINK HOUSES - 24' x 80' SPECIAL CORNER UNIT TYPE C2
SINGLE FRONTAGE (WITH FOOTING)
313 m
Gross Floor Area =

#
1.1
1.2
2.1
2.2
2.3
2.4
3.1
3.2
3.3
4.1
4.2
4.3
4.4
4.5
4.6
4.7
4.8
4.9
4.10
4.11
4.12
Element
3,369 F.S.
Cost/F.S.
(RM)
Cost/m2
(RM)
Piling
49,984.72
14.84
159.70
14.67
49,984.72
14.84
159.70
14.67
Frame
Upper Floors
Roof Construction
44,553.10
17,758.37
14,025.88
2,951.42
13.22
5.27
4.16
0.88
142.34
56.74
44.81
9.43
13.08
5.21
4.12
0.87
79,288.77
23.53
253.32
23.28
Roof Finishes
19,290.96
22,919.10
15,088.03
5.73
6.80
4.48
61.63
73.22
48.20
5.66
6.73
4.43
57,298.09
17.01
183.06
16.82
Ext. Wall Finishes

Int. Wall Finishes
Floor Finishes
Staircase Finishes
Ceiling Finishes
Sundries
Sanitary Fittings
TNB Substation
7,876.54
18,978.05
18,559.76
2,636.90
12,364.75
1,229.43
4,230.71
27,607.34
3,456.10
21,552.94
2,046.51
24,081.94
2.34
5.63
5.51
0.78
3.67
0.36
1.26
8.19
1.03
6.40
0.61
7.15
25.16
60.63
59.30
8.42
39.50
3.93
13.52
88.20
11.04
68.86
6.54
76.94
2.31
5.57
5.45
0.77
3.63
0.36
1.24
8.11
1.01
6.33
0.60
7.07
144,620.97
42.93
462.05
42.46
331,192.55
98.30
1,058.12
97.23
9,033.19
387.14
2.68
0.11
28.86
1.24
2.65
0.11
340,612.87
101.10
1,088.22
100.00
Sub - Total
5.1
5.2
Cost
(RM)
Preliminaries
Total
02/1361/C3-1
6.0
5.
BILL NO. 10 - DOUBLE STOREY LINK HOUSES - 24' x 80' SPECIAL CORNER UNIT TYPE C2
313 m
Gross Floor Area =

#
1.1
1.2
2.1
2.2
2.3
2.4
3.1
3.2
3.3
4.1
4.2
4.3
4.4
4.5
4.6
4.7
4.8
4.9
4.10
4.11
4.12
Element
3,369 F.S.
Cost/F.S.
(RM)
Cost/m
(RM)
Piling
49,984.72
14.84
159.70
14.68
49,984.72
14.84
159.70
14.68
Frame
Upper Floors
Roof Construction
44,553.10
17,758.37
14,025.88
2,951.42
13.22
5.27
4.16
0.88
142.34
56.74
44.81
9.43
13.09
5.22
4.12
0.87
79,288.77
23.53
253.32
23.29
Roof Finishes
19,290.96
22,919.10
15,008.03
5.73
6.80
4.45
61.63
73.22
47.95
5.67
6.73
4.41
57,218.09
16.98
182.81
16.81
Ext. Wall Finishes

Int. Wall Finishes
Floor Finishes
Staircase Finishes
Ceiling Finishes
Sundries
Sanitary Fittings
TNB Substation
7,876.54
18,978.05
18,491.86
12,636.90
2,364.75
1,229.43
4,230.71
27,607.34
3,456.10
21,552.94
2,046.51
24,081.94
2.34
5.63
5.49
3.75
0.70
0.36
1.26
8.19
1.03
6.40
0.61
7.15
25.16
60.63
59.08
40.37
7.56
3.93
13.52
88.20
11.04
68.86
6.54
76.94
2.31
5.57
5.43
3.71
0.69
0.36
1.24
8.11
1.02
6.33
0.60
7.07
144,553.07
42.91
461.83
42.46
331,044.65
98.26
1,057.65
97.23
9,033.19
387.14
2.68
0.11
28.86
1.24
2.65
0.11
340,464.96
101.04
1,087.75
100.00
Sub - Total
5.1
5.2
Cost
(RM)
Preliminaries
Total
02/1361/C3-1
6.

1.0
SINGLE FRONTAGE (WITH PILING)
215 m
Gross Floor Area =

#
1.1
1.2
2.1
2.2
2.3
2.4
3.1
3.2
3.3
4.1
4.2
4.3
4.4
4.5
4.6
4.7
4.8
4.9
4.10
4.11
4.12
Element
2,314 F.S.
Cost/F.S.
(RM)
Cost/m2
(RM)
Piling
19,528.02
25,288.90
8.44
10.93
90.83
117.62
8.18
10.59
44,816.92
19.37
208.45
18.77
Frame
Upper Floors
Roof Construction
25,498.20
10,566.84
13,735.85
3,092.07
11.02
4.57
5.94
1.34
118.60
49.15
63.89
14.38
10.68
4.42
5.75
1.29
52,892.96
22.86
246.01
22.15
Roof Finishes
10,102.10
11,335.31
15,159.38
4.37
4.90
6.55
46.99
52.72
70.51
4.23
4.75
6.35
36,596.79
15.81
170.22
15.32
Ext. Wall Finishes

Int. Wall Finishes
Floor Finishes
Staircase Finishes
Ceiling Finishes
Sundries
Sanitary Fittings
TNB Substation
3,556.42
12,441.22
11,757.66
2,933.72
6,932.10
1,143.45
3,461.49
18,963.51
3,456.10
14,804.74
2,046.51
16,541.90
1.54
5.38
5.08
1.27
3.00
0.49
1.50
8.19
1.49
6.40
0.88
7.15
16.54
57.87
54.69
13.65
32.24
5.32
16.10
88.20
16.07
68.86
9.52
76.94
1.49
5.21
4.92
1.23
2.90
0.48
1.45
7.94
1.45
6.20
0.86
6.93
98,038.82
42.36
455.99
41.05
232,345.49
100.40
1,080.68
97.29
6,204.91
265.92
2.68
0.11
28.86
1.24
2.60
0.11
238,816.32
103.19
1,110.77
100.00
Sub - Total
5.1
5.2
Cost
(RM)
Preliminaries
Total
02/1361/C3-1
7.

2.0
SINGLE FRONTAGE (WITH PILING)
2
269 m
Gross Floor Area =

#
1.1
1.2
2.1
2.2
2.3
2.4
3.1
3.2
3.3
4.1
4.2
4.3
4.4
4.5
4.6
4.7
4.8
4.9
4.10
4.11
4.12
Element
Cost/F.S.
(RM)
Cost/m2
(RM)
Piling
24,432.74
38,924.91
8.44
13.44
90.83
144.70
7.46
11.89
63,357.65
21.88
235.53
19.36
Frame
Upper Floors
Roof Construction
44,742.93
13,334.35
13,794.05
2,805.93
15.45
4.61
4.76
0.97
166.33
49.57
51.28
10.43
13.67
4.07
4.21
0.86
74,677.26
25.79
277.61
22.81
Roof Finishes
17,681.11
22,332.73
14,977.16
6.11
7.71
5.17
65.73
83.02
55.68
5.40
6.82
4.58
54,991.00
18.99
204.43
16.80
Ext. Wall Finishes

Int. Wall Finishes
Floor Finishes
Staircase Finishes
Ceiling Finishes
Sundries
Sanitary Fittings
TNB Substation
6,231.68
18,206.90
15,801.74
2,697.23
10,024.31
1,347.99
3,461.49
23,726.43
3,456.10
18,523.14
2,046.51
20,696.62
2.15
6.29
5.46
0.93
3.46
0.47
1.20
8.19
1.19
6.40
0.71
7.15
23.17
67.68
58.74
10.03
37.27
5.01
12.87
88.20
12.85
68.86
7.61
76.94
1.90
5.56
4.83
0.82
3.06
0.41
1.06
7.25
1.06
5.66
0.63
6.32
126,220.14
43.59
469.22
38.56
319,246.04
110.26
1,186.79
97.53
7,763.35
332.71
2.68
0.11
28.86
1.24
2.37
0.10
327,342.10
113.05
1,216.89
100.00
Sub - Total
5.1
5.2
Cost
(RM)
2,896 F.S.
Preliminaries
Total
02/1361/C3-1
8.

3.0
SINGLE FRONTAGE (WITH PILLING)
2
313 m
Gross Floor Area =

#
1.1
1.2
2.1
2.2
2.3
2.4
3.1
3.2
3.3
4.1
4.2
4.3
4.4
4.5
4.6
4.7
4.8
4.9
4.10
4.11
4.12
Element
Cost/F.S.
(RM)
Cost/m2
(RM)
Piling
28,429.17
39,596.42
8.44
11.75
90.83
126.51
7.93
11.04
68,025.59
20.19
217.33
18.97
Frame
Upper Floors
Roof Construction
44,553.10
17,758.37
14,025.88
2,951.42
13.22
5.27
4.16
0.88
142.34
56.74
44.81
9.43
12.42
4.95
3.91
0.82
79,288.77
23.52
253.31
22.11
Roof Finishes
19,290.96
22,919.10
15,088.03
5.73
6.80
4.48
61.63
73.22
48.20
5.38
6.39
4.21
57,298.09
17.02
183.05
15.98
Ext. Wall Finishes

Int. Wall Finishes
Floor Finishes
Staircase Finishes
Ceiling Finishes
Sundries
Sanitary Fittings
TNB Substation
7,876.54
18,978.05
18,559.76
2,636.90
12,364.75
1,229.43
4,230.71
27,607.34
3,456.10
21,552.94
2,046.51
24,081.94
2.34
5.63
5.51
0.78
3.67
0.36
1.26
8.19
1.03
6.40
0.61
7.15
25.16
60.63
59.30
8.42
39.50
3.93
13.52
88.20
11.04
68.86
6.54
76.94
2.20
5.29
5.17
0.74
3.45
0.34
1.18
7.70
0.96
6.01
0.57
6.71
144,620.97
42.93
462.05
40.32
349,233.41
103.66
1,115.74
97.37
9,033.19
387.14
2.68
0.11
28.86
1.24
2.52
0.11
358,653.74
106.45
1,145.84
100.00
Sub - Total
5.1
5.2
Cost
(RM)
3,369 F.S.
Preliminaries
Total
02/1361/C3-1
9.
Based
Based
C3-1 With Footin

#
1.1
1.2
Element
Piling
2.1
2.2
2.3
2.4
Frame
Upper Floors
Roof Construction
3.1
3.2
3.3
Roof Finishes
4.1
4.2
4.3
4.4
4.5
4.6
4.7
4.8
4.9
4.10
4.11
4.12
Ext. Wall Finishes

Int. Wall Finishes
Floor Finishes
Staircase Finishes
Ceiling Finishes
Sundries
Sanitary Fittings
TNB Substation
5.1
5.2
Preliminaries
Total
A1
A1
A2
A2
Single
Frontage
Single
Frontage
Double
Frontage
Double
Frontage
Cost/F.S
Cost/F.S
Cost/F.S
Cost/F.S
Based
Based
Based
Based
Based
C3-1 With Footing
With Piling
C1
C1
C1
C1
C2
C2
A1
A1
C1
Single
Frontage
Single
Frontage
Double
Frontage
Double
Frontage
Double
Frontage
Double
Frontage
Single
Frontage
Single
Frontage
Single
Frontage
Cost/F.S
Cost/F.S
Cost/F.S
Cost/F.S
Cost/F.S
Cost/F.S
Cost/F.S
Cost/F.S
Cost/F.S

Cost Analysis

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Cost Analysis

Uploaded by

Copyright:

Available Formats

ELEMENTAL COST ANALYSIS

Gross Floor Area =

Sub-Total (Item 1.1-1.2)

Sub-Total (Item 2.1-2.4)

Sub-Total (Item 3.1-3.3)

Ext. Wall Finishes

Sub-Total (Item 4.1-4.12)

ELEMENTAL COST ANALYSIS

Gross Floor Area =

Sub-Total (Item 1.1-1.2)

Sub-Total (Item 2.1-2.4)

Sub-Total (Item 3.1-3.3)

Ext. Wall Finishes

Sub-Total (Item 4.1-4.12)

ELEMENTAL COST ANALYSIS

Gross Floor Area =

Sub-Total (Item 1.1-1.2)

Sub-Total (Item 2.1-2.4)

Sub-Total (Item 3.1-3.3)

Ext. Wall Finishes

Sub-Total (Item 4.1-4.12)

ELEMENTAL COST ANALYSIS

Gross Floor Area =

Sub-Total (Item 1.1-1.2)

Sub-Total (Item 2.1-2.4)

Sub-Total (Item 3.1-3.3)

Ext. Wall Finishes

Sub-Total (Item 4.1-4.12)

Gross Floor Area =

Sub-Total (Item 1.1-1.2)

Sub-Total (Item 2.1-2.4)

Sub-Total (Item 3.1-3.3)

Ext. Wall Finishes

Sub-Total (Item 4.1-4.12)

Gross Floor Area =

Sub-Total (Item 1.1-1.2)

Sub-Total (Item 2.1-2.4)

Sub-Total (Item 3.1-3.3)

Ext. Wall Finishes

Sub-Total (Item 4.1-4.12)

ELEMENTAL COST ANALYSIS

Gross Floor Area =

Sub-Total (Item 1.1-1.2)

Sub-Total (Item 2.1-2.4)

Sub-Total (Item 3.1-3.3)

Ext. Wall Finishes

Sub-Total (Item 4.1-4.12)

ELEMENTAL COST ANALYSIS

Gross Floor Area =

Sub-Total (Item 1.1-1.2)

Sub-Total (Item 2.1-2.4)

Sub-Total (Item 3.1-3.3)

Ext. Wall Finishes

Sub-Total (Item 4.1-4.12)

ELEMENTAL COST ANALYSIS

Gross Floor Area =

Sub-Total (Item 1.1-1.2)

Sub-Total (Item 2.1-2.4)

Sub-Total (Item 3.1-3.3)

Ext. Wall Finishes

Sub-Total (Item 4.1-4.12)

C3-1 With Footin

Ext. Wall Finishes