SBQ 2732 ELEMENTAL COST ANALYSIS 1 · 2018. 7. 5. · PWD Form 203A (Rev. 10/83) Open/Selected...

: 082 - 348199

: 082 - 334199

: [email protected]

Name : Eu Hieng Mew

NRIC : 890218 - 13 - 6435

Matric Number : AB 080157

Contact Number : 016 - 8658275

Programme : 2 SBQ

Section : Section 1

Session : 2009 / 2010

Lecturer : Dr. Mohd. Saidin B. Misnan

Fax

E-Mail Address

ELEMENTAL COST ANALYSIS 1

SBQ 2732

LT JURUUKUR BAHAN SDN. BHD.

No. 42H, Lot 9750, 1st & 2nd Floor,

Section 64, Mendu Commercial Centre, Jalan Mendu,

93200 Kuching, Sarawak, Malaysia

Telephone

ii

TITLE PAGE

FORM 1 1

FORM 2 2

FORM 3 3

APPENDICES -

TABLE OF CONTENTS

1

Contract Particulars :

Yes

No

Basis of Tender : RM Int (Jv)/L

Bills of Quantities

Bills of Appr. Quant. - -

Sched. of Rates/

Spec. & Drawings RM 4,000,000.00

: RM -

: RM 3,000,000.00

: RM -

: RM 60,000,000.00

Accomodation and Design Features :

Areas :

Lower Ground Floor m2 Functional Unit : 968.40 m

2

Ground Floor 1,358.04 m2

Upper Floor 57.82 m2

GROSS FLOOR AREA 1,415.86 m2 External Wall Area 855.00 (a) %

Gross Floor Area 1,415.86

Usable Area 968.40 m2 = 0.604 (b) 95.92 %

Circulation Area 92.88 m2

Ancillary Area 345.73 m2 (c) 4.08 %

Internal Division 8.85 m2

GROSS FLOOR AREA 1,415.86 m2 Storey Heights : (d) %

Av. below Grd. Floor m

Floor Space NOT Enclosed 283.08 m2 At Ground Floor 3.00 m

Above Ground Floor 1.50 m

Roof Area

(Structural & Plant Rooms) 1,329.36 m2

Contract Sums RM

Provisional Sums RM (Tender : RM 2,135.80 per m² Usable Area)

Prime Cost Sums RM

Preliminaries RM Being 5.00 % of remainder

Contingencies RM Being 0.00 % Contract Sum

RM

Government

A block of dining hall located between male and female dormitory.

Water supply along main road. Capacity and pressure to be determined by Engineer. Electricity

/ Telephone not available.

Items for modular workstation, laboratory equipments, building sign board, landscape works and

capital contribution are included in Provisional Sum.

60 m road reserve on North Boundary. From Town, the road is going uphill up to approximately

1/3 of the site Frontage. The land is undulating. Mainly covered with secondary forest with some

rubber trees and cash crops at in pockets. Rocks usually detectable at the apex of road. Jungle

track accessible by motorcycle leading to the planted areas.

Period of Honouring of certificate :

30 days from the date of the architect

Number of Tenders Received

Private

Prime Cost Sum

Preliminaries

Contract Period Stipulated by Client

Contract Period Offered by Buliders

ANALYSIS OF SINGLE BUILDING - DINING HALL

Competitive Tender List

JOB TITLE : Sekolah Menengah Kebangsaan yang Mengandungi 36 Bilik Darjah &

JOB TITLE : Kemudahan Berkaitan Di Atas Lot 343, Block 8, Kayan Land District,

JOB TITLE : Tebedu, Daerah Serian Sarawak

Cost Fluctuation :

Period of Interim Certificates :

Monthly

Scope of the project's works are construction and completion of Administration and Academic

Blocks, Canteen, Dining Hall, 2 blocks Quarter Class "D", Quarter Class "C", 4 blocks Quarter

Class "F", Male Dormitory, Female Dormitory and Multi Purpose Hall; related Mechanical and

Electrical works; related External works.

Project Details and Site Conditon

The project comprising construction and completion of a secondary school consisting of 36

classrooms and able to be utilised by about 1080 students.

Standard Form of Contract :

PWD Form 203A (Rev. 10/83)

Contract :

4

Market Conditions : Negotiated

4,000,000.00

-

3,000,000.00

-

60,000,000.00 Contract Sums Less Contingencies

3

PWD Form 203A (Rev. 10/83)

Open/Selected

Negotiated

Serials

2

Contingencies

Contract Sum

Brief Cost Information

A - 2 - 1416

9 - Building, Spaces in General

Number of Tenders Issued

ELEMENTAL COST ANALYSIS - Form 1

JOB TITLE : Cadangan Pembangunan Projek Pendidikan Sebuah

LOCATION : SERIAN, SARAWAK

1

120 weeks

30 months

1

CLIENT : GOVERNMENT

TENDER DATE : 27th JULY 2007

60,000,000.00

INFORMATION TOTAL PROJECT

Project and Contract Information

Provisional Sum

Single Storey Construction

Double Storey Construction

3 Storey Construction

Design/Shape Information

=

Design/Shapes

Percentage of Gross Floor Area

Type of Contract :

Functional Unit Costs excluding external works :

Below Ground Floor

1

√ √

√

√√

√

√

2

GROSS FLOOR AREA : 1,415.86 m²

Total Cost Cost Element Element Ratio Reinforced

of Element per m² GFA Unit Rate per m² GFA Concrete

RM RM RM m3 kg

1

1A -

1B 404,990.00 286.04 1,358.04 m² 298.22 0.96 383.35 41,297.00

404,990.00 286.04 383.35 41,297.00

2

2A 142,692.00 100.78 57.82 m² 2,467.87 0.04 116.00 12,193.00

2B 39,573.20 27.95 294.00 m² 134.60 0.21 38.22 3,326.00

2C 381,523.30 269.46 1,386.00 m² 275.27 0.98

2D -

2E 22,522.40 15.91 524.00 m² 42.98 0.37

2F 43,927.45 31.03 92.33 m² 475.77 0.07

2G 11,551.20 8.16 206.00 m² 56.07 0.15

2H 4,092.30 2.89 12.72 m² 321.72 0.01

645,881.85 456.18 154.22 15,519.00

3

3A 25,087.00 17.72 1,387.00 m² 18.09 0.98

3B 31,010.00 21.90 1,680.00 m² 18.46 1.19

3C 23,598.00 16.67 1,680.00 m² 14.05 1.19

3D 174,936.00 123.55 0.00

254,631.00 179.84

4 -

5

5A 15,548.00 10.98 70 nos 222.11 0.073

5B 98,055.45 69.26

5C -

5D 84,335.20 59.56 31.92 Tm3

5E 369,237.71 260.79

5F 27,262.80 19.26

5G -

5H 31,142.96 22.00

5J -

5K -

5L 3,480.30 2.46

629,062.42 444.30

6

6A 478,716.38 338.11

6B 170,594.67 120.49

6C 52,373.22 36.99

6D 8,382.06 5.92

6E 30,181.30 21.32

740,247.63 522.83

133,740.65 94.46

2,808,553.55 1,983.64

1,934,565.27 1,366.35

Group Element Total

Preliminaries

TOTAL (Less Contingencies)

Group Element Total

SUB-TOTAL exclude External Works,

Preliminaries and Contingencies

Builder's Work in Connection with Services

Site Work

Drainage

External Services

Ancillary Buildings

Recreational Facilities

Group Element Total

Electrical Installation

Fire Protection Installation

Lift & Conveyor Installation

Communication Installation

Special Installation

Builder's Profit & Attendance on Services

Sanitary Appliances

Plumbing Installation

Refuse Disposal

Air-conditioning & Ventilation System

Substructure

Piling

Superstructure

Finishes

Fittings and Furnishings

Services

Work Below Lowest Floor Finish

Frame

Upper Floors

Roof

Group Element Total

Internal Ceiling Finishes

External Finishes

External Walls

Windows & External Doors

Internal Walls & Partitions

Internal Doors

Internal Wall Finishes

Internal Floor Finishes

Group Element Total

1,773.50

1,304.00

312.75

Tendered Sum

1,616.75

External Works

Stairs

ELEMENTAL COST ANALYSIS - Form 29 - Building, Spaces in General

A - 2 - 1416

SUMMARY OF ELEMENT COSTS ( DINING HALL )

Reinforcement

1,773.50

TENDER DATE : 27th

JULY 2007

Preliminaries Shown Separately

Formwork

m²

Unit Quantity

Element

P.C Sums Allowed

3

9 - Building, Spaces in General

A - 2 - 1416

1 Substructure

1A Piling -

1B Work Below Lowest Floor Finish

2 Superstructure

2A Frame

2B Upper Floors

2C Roof

2D Stairs -

2E External Walls Well burnt clay bricks

2F Windows & External Doors

2G Internal Walls & Partitions Well burnt clay bricks; stainless steel queuing handrail

2H Internal Doors UPVC door; hollow core plywood flush door

3 Finishes

3A Internal Wall Finishes

3B Internal Floor Finishes

3C Internal Ceiling Finishes

3D External Finishes

4 Fittings and Furnishing -

5 Services

5A Sanitary Appliances

5B Plumbing Installation

5C Refuse Disposal

5D Air-conditioning & Ventilation System

5E Electrical Installation

5F Fire Protection Installation

5G Life & Conveyor Installation

5H Communication Installation

5I Special Installation

5J Builder's Profit & Attendance on Services

5K Builder's Work in Connection with Services Squatting pan base

6 External Works

6A Site Work

6B Drainage

6C External Services

6D Ancillary Buildings Pump house; guard house; rubbish bin; ruang cuci kaki; bus shed

6E Recreational Facilities Games court; football field; flagpost

Windows : Adjustable louvres winbdow c/w built in security grills

External Doors : Hard wood door; solid hard wood flush door; hollow core plywood flush door

Reinforced concrete drain; concrete sump; reinforced concrete box culvert; reinforced concrete detention pond; manhole;

polypass 1300; control room

External water reticulation; suction tank; high water tank

Site clearance; earthworks; road & carparks; fencing around development site, female dormitory & boundary; brickwall

fencing; footpath; external staircases; turfing

Sanitary Plumbing ( Soil, Waste & Vent Pipe ) : B.S.4514/5255 UPVC pipe above ground; B.S.4660 UPVC pipe below

ground

Telecommunication : 10 lbs PEUTTE tel. cable run in duct link; 10 pairs direct & extension line tel. DP; tel. point c/w socket

outlet in 9 nos

-

-

Bell : Alarm bell

PA Sound : 12W column speaker

MATV : VHF antenna c/w lightning arrestor & mounting bracket, UHF antenna c/w lightning arrestor, multi-band amplifier,

IF amplifier, TV wall outlet, UBB 2 way tap off

Stainless steel kitchen Hood ( 8 m x 2.5 m ) c/w grease filter inclusive of 2 nos. 12,000 cfm bifurcated fan at 400 pa, 960 rpm

Internal plastering; 200 mm x 200mm x 7 mm glazed ceramic wall tiling; 300 mm x 300mm x 7.5 mm glazed ceramic wall

tiling; skirting; alkali resisting primer & emulsion painting

Cold Water Supply : B.S.1387 G.S. pipe; B.S.1740 fitting for G.S. pipe; B.S.3505 UPVC pipe; B.S.2871 copper pipe; SUS

304 stainless steel pipe; PN 10 - M.S.1058 HDPE pipe; PN 9 - M.S.1419 ABS pipe; 50 gals HDPE tank in 2 nos

-

BRIEF SPECIFICATION

SPECIFICATION

ELEMENTAL COST ANALYSIS - Form 3

Prefabricated steel roof trusses; metal fascia board; Unilok Clean Colorbond metal roofing sheet with double sided

aluminium foil sisalation, Roxul MPB100 rockwool insulation blanket, chicken wire mesh; clean colorbond Ecosteel Long-

line metal gutter; UPVC rain water down pipe

ELEMENT

GROSS FLOOR AREA : 1,415.86 m² TENDER DATE : 27th

JULY 2007

Reinforced concrete G30 pile cap, column stump, ground beam & ground slab

Reinforced concrete G30 column, suspended beam, roof beam & ledge

Reinforced concrete G30 suspended slab

Squatting WC pan; wall urinal bowl; wall hung basin; ball joint shower rose bath-shower mixer; semi-recessed soap

holder; toilet roll holder; stainless steel floor trap; chrome cloth hooks; polished float glass mirror

-

Electrical : 2 x 36 W surface mounted fluorescent lighting fitting c/w parabolic lourve & reflector in 40 nos; 1 x 36 W

channel type ceiling mounted fluorescent lighting fitting in 130 nos; 1 x 18 W channel type ceiling mounted fluorescent

lighting fitting in 2 nos; 60" dia. ceiling sweep fan c/w speed regulator & fixing accessories in 1 no; exhaust fan in 2 nos;

wall mounted industrial oscillating fan in 16 nos; lighting point in concealed G.I. conduit c/w 2 x 1.5 mm2 PVC cable in 172

nos; fan point in concealed G.I. conduit c/w 2 x 1.5 mm2 PVC cable in 17 nos; 13A 1 gang white flush mounting switch

socket outlet in 22 nos; 20A TPN isolator c/w cabling in 1 no; 30A TPN isolator c/w cabling in 1 no; single arm galvanised

pole of 8 m height c/w 150 W SON luminaire street lighting; 1/4C 16 mm2 PVC/SWA/PVC underground cable

9 kg ABC dry powder portable fire extinguisher in 5 nos; 4.5kg CO2 portable fire extinguisher in 2 nos; wet chemical

system for 8 m x 2.5 m kitchen hood c/w heat detector, smoke detector, wiring, indicating light & control panel

Lightning Protection : 1" x 18" copper tape c/w saddles etc; 18" height air copper termination in 9 nos; test clamp c/w

accessories in 2 nos; earth termination using 5/8" dia. copper clad steel electrodes c/w earth chamber & earth resistance

shall be less than 10 ohms in 2 nos

Wall : External plastering; glazed ceramic wall tiling; alkali resisting primer & weathershield painting

Floor : Screeding; non-slip homogeneous floor tiling

Ceiling : Skim coating; asbestos free fibre reinforced cement board; alkali resisting primer & weathershield painting

300 mm x 300 mm x 8 mm non-slip homogeneous floor tiling; 200 mm x 200 mm x 7.5 mm non-slip homogeneous floor

Cement board; alkali resisting primer & emulsion painting

APPENDICES

CALCULATION OF

TOTAL COST ELEMENT

Item Description RM RM

1 Windows 26,248.00

2 External Doors 14,775.00

Ironmongeries 3,576.75

81.2% of Doors 0.8120

41,023.00 2,904.45

Item Doors RM %

1 External 14,775.00 81.20

2 Internal 3,420.00 18.80

18,195.00 100.00


1 Internal Doors 3,420.00

Ironmongeries 3,576.75

18.8% of Doors 0.1880

3,420.00 672.30

Item Doors RM %

1 External 14,775.00 81.20

2 Internal 3,420.00 18.80

18,195.00 100.00

Item Description

1 Internal Walls & Partitions

2 Handrailing & Balustrades

Item Description

1 Floor Finishes

2 Wall Finishes

3 Ceiling Finishes

TOTAL 43,927.45

TOTAL 174,936.00

3D External Finishes

RM

76,722.00

26,214.00

72,000.00

TOTAL

2H Internal Doors

2F Windows & External Doors

2G Internal Walls & Partitions

TOTAL 11,551.20

8,565.20

2,986.00

RM

SUB-TOTAL

TOTAL 4,092.30

TOTAL

3

2

SUB-TOTAL


1 Dewan Makan 37,782.00

2 Testing & Commissioning 6,000.00

3 Maintenance inclusive of parts within the Defect Liability Period 3,000.00

4 Shop drawing 2,000.00

5 As built drawing & operation / maintenance manual 2,000.00

37,782.00 13,000.00

0.0518

37,782.00 673.40

Item Main Building RM %

1 ACADEMIC & ADMINISTRATION 257,412.00 35.32

2 CANTEEN 20,530.00 2.82

3 DINING HALL 37,782.00 5.18

4 CLASS "D" QUARTERS

5 CLASS "C" QUARTER

6 CLASS "F" QUARTERS 117,240.00 16.09

7 MALE DORMITORY 128,185.00 17.59

8 FEMALE DORMITORY 110,490.00 15.16

9 MULTI PURPOSE HALL 29,160.00 4.00

10 RUBBISH BIN CENTRE 2,900.00 0.40

728,729.00 100.00

5B / 1

COLD WATER SUPPLY SERVICES

TOTAL


3.44


SUB-TOTAL

TOTAL 38,455.40

SUB-TOTAL

5.18% of Main Building

25,030.00







58,450.00 16,500.00

0.0697

58,450.00 1,150.05



2 CANTEEN 28,975.00 3.45

3 DINING HALL 58,450.00 6.97

4 CLASS "D" QUARTERS

5 CLASS "C" QUARTER

6 CLASS "F" QUARTERS 104,800.00 12.50

7 MALE DORMITORY 144,984.00 17.29




838,609.00 100.00

5B / 2

TOTAL 59,600.05


SANITARY PLUMBING SERVICES


TOTAL 98,055.45

SANITARY PLUMBING SERVICES

25,225.00 3.01

SUB-TOTAL


SUB-TOTAL

TOTAL


SANITARY PLUMBING SERVICES 59,600.05

38,455.40







83,920.00 8,000.00

0.0519

83,920.00 415.20



2 CANTEEN 83,920.00 15.83

3 DINING HALL 27,480.00 5.19

529,990.00 100.00TOTAL

5D Air-conditioning & Ventilation System

SUB-TOTAL


SUB-TOTAL

TOTAL 84,335.20


1 Main Switchboard, type form 2B, floor mounted 147,451.75

2 Distribution Panel, ground mounted outdoor type sealed to IP56 18,329.40

3 Sub Switchboard, wall mounted

SSB/DM 10,510.00

4 Distribution Board

DB/DM1 3,560.00

DB/DM2 4,510.00

5 Underground Submains Cabling c/w necessary accessories

From MSB to :

SSB/DM 249,550.00

From SSB/DM 5,627.60

6 Lighting Fittings, Fans, Lighting & Power Final Sub-Circuit 54,033.80

7 Lightning Protection System

1" x 18" copper tape c/w saddles etc 7,280.00

18" height air copper termination 540.00

Test clamp c/w accessories 100.00

Earth termination using 5/8" dia. copper clad steel

electrodes c/w earth chamber & earth resistance shall be

less than 10 ohms

8 External Lighting 211,747.60





336,511.40 390,528.75

0.0838

336,511.40 32,726.31


1 ACADEMIC & ADMINISTRATION 1,494,001.13 37.20

2 CANTEEN 51,070.10 1.27

3 DINING HALL 336,511.40 8.38

4 CLASS "D" QUARTERS 33,561.80 0.84

5 CLASS "C" QUARTER 17,311.72 0.43

6 CLASS "F" QUARTERS 339,118.00 8.45

7 MALE DORMITORY 737,843.15 18.37



10 GUARD HOUSE 46,285.50 1.15

4,015,838.25 100.00

5E Electrical Installation - LV Electrical Works

800.00

SUB-TOTAL

TOTAL 369,237.71


SUB-TOTAL

TOTAL







26,604.00 13,500.00

0.0488

26,604.00 658.80



2 CANTEEN 16,858.00 3.09

3 DINING HALL 26,604.00 4.88

4 CLASS "F" QUARTERS 6,400.00 1.17

5 MALE DORMITORY 50,472.00 9.25



8 GUARD HOUSE 237,975.00 43.61

545,672.00 100.00TOTAL


SUB-TOTAL

5F Fire Protection Installation

SUB-TOTAL

TOTAL 27,262.80


1 External telephone manhole & duct link

JC9C manhole 4,800.00

JC9 manhole 13,500.00

900 x 900 x 1000 mm (D) non-standard manhole 1,600.00

750 x 750 x 850 mm (D) non-standard manhole c/w medium 36,000.00

duty cast iron cover

2 ways 100 mm G.I. duct link 54,400.00

2 ways 100 mm PVC duct link 23,730.00

100 pairs telephone distribution cabinet 500.00

G.I. duct link c/w long bend up to DP 500.00

1 way 100 mm dia. G.I. duct link 17,765.00

1 way 100 mm dia. PVC duct link 33,900.00

100 pairs PEUTTE tel. cable from MDF to distribution cabinet 17,000.00

2 Dewan Makan

10 lbs PEUTTE tel. cable run in duct link 2,060.00

10 pairs direct line tel. DP 200.00

10 pairs extension line tel. DP 200.00

Tel. point c/w socket outlet 900.00

3 Keyphone System 14,975.00



6 As built drawing & operation / maintenance manual 500.00

3,360.00 222,170.00

0.0539

3,360.00 11,974.96



2 CANTEEN 4,260.00 6.83

3 DINING HALL 3,360.00 5.39

4 CLASS "D" QUARTERS 5,320.00 8.53

5 CLASS "C" QUARTER 4,020.00 6.45

6 CLASS "F" QUARTERS 12,180.00 19.54

7 MALE DORMITORY 5,560.00 8.92



62,340.00 100.00

5H / 1

TOTAL


SUB-TOTAL

TOTAL 15,334.96

TELECOMMUNICATION WORKS


SUB-TOTAL

TELECOMMUNICATION WORKS

Item Description

1 PA SOUND SYSTEM

2 MATV SYSTEM



2 CANTEEN 616,008.75 2.30

3 DINING HALL 1,324,531.15 4.94

4 QUARTERS "D" 579,008.10 2.16

5 QUARTERS "C" 360,446.20 1.34

6 QUARTERS "F" 4,000,505.80 14.92

7 MALE DORMITORY 4,249,382.70 15.85

8 FEMALE DORMITORY 4,207,893.40 15.70

9 GUARD HOUSE 20,295.70 0.08

26,808,984.66 100.00

Item Description

1 BELL SYSTEM



2 CANTEEN 616,008.75 2.82

3 DINING HALL 1,324,531.15 6.06

4 MALE DORMITORY 4,249,382.70 19.45


21,848,728.86 100.00

5H / 2

TOTAL 3,030.00

TOTAL

RM

50,000.00

SUB-TOTAL 50,000.00

6.06% of Main Building 0.0606


TOTAL

SUB-TOTAL


TOTAL

210,000.00

110,000.00

320,000.00

0.0494

15,808.00

RM

TOTAL 31,142.96


TELECOMMUNICATION WORKS 15,334.96

PA SOUND SYSTEM, MATV SYSTEM 15,808.00

BELL SYSTEM 3,030.00

Item Description

1 Site Works

2 Roads & Carparks

3 Fencing & Gate

4 Footpath, External Staircase & Covered Walkway

5 Turfing



2 CANTEEN 616,008.75 2.20

3 DINING HALL 1,324,531.15 4.73

4 QUARTERS "D" 579,008.10 2.06

5 QUARTERS "C" 360,446.20 1.29

6 QUARTERS "F" 4,000,505.80 14.27

7 MALE DORMITORY 4,249,382.70 15.16


9 MULTI PURPOSE HALL 1,067,782.50 3.81

10 PUMP HOUSE 34,860.40 0.12

11 GUARD HOUSE 20,295.70 0.07


13 RUANG CUCI KAKI 31,041.40 0.11

14 BUS SHED 30,689.60 0.11

28,032,565.11 100.00TOTAL

RM

7,046,000.00

1,459,391.00

751,142.89

352,559.90

347,760.00

10,120,853.79

0.0473

6A Site Works

SUB-TOTAL


TOTAL 478,716.38

Item Description

1 Surface Water Drainage

2 Sewage & Associated Works



2 CANTEEN 616,008.75 2.20

3 DINING HALL 1,324,531.15 4.73

4 QUARTERS "D" 579,008.10 2.06

5 QUARTERS "C" 360,446.20 1.29

6 QUARTERS "F" 4,000,505.80 14.27

7 MALE DORMITORY 4,249,382.70 15.16



10 PUMP HOUSE 34,860.40 0.12

11 GUARD HOUSE 20,295.70 0.07


13 RUANG CUCI KAKI 31,041.40 0.11

14 BUS SHED 30,689.60 0.11

28,032,565.11 100.00TOTAL

SUB-TOTAL 3,606,652.55


6B Drainage

RM

1,984,541.50

1,622,111.05

TOTAL 170,594.67

Item Description

1 External Water Reticulation



2 CANTEEN 616,008.75 2.20

3 DINING HALL 1,324,531.15 4.73

4 QUARTERS "D" 579,008.10 2.06

5 QUARTERS "C" 360,446.20 1.29

6 QUARTERS "F" 4,000,505.80 14.27

7 MALE DORMITORY 4,249,382.70 15.16



10 PUMP HOUSE 34,860.40 0.12

11 GUARD HOUSE 20,295.70 0.07


13 RUANG CUCI KAKI 31,041.40 0.11

14 BUS SHED 30,689.60 0.11

28,032,565.11 100.00TOTAL

SUB-TOTAL 1,107,256.15


6C External Services

RM

1,107,256.15

TOTAL 52,373.22

Item Description

1 Ancillary Buildings



2 CANTEEN 616,008.75 2.21

3 DINING HALL 1,324,531.15 4.76

4 QUARTERS "D" 579,008.10 2.08

5 QUARTERS "C" 360,446.20 1.29

6 QUARTERS "F" 4,000,505.80 14.36

7 MALE DORMITORY 4,249,382.70 15.25



27,856,471.46 100.00TOTAL

SUB-TOTAL 176,093.65


6D Ancillary Buildings

RM

176,093.65

TOTAL 8,382.06

Item Description

1 Games Court, Football Field & Flagpost



2 CANTEEN 616,008.75 2.20

3 DINING HALL 1,324,531.15 4.73

4 QUARTERS "D" 579,008.10 2.06

5 QUARTERS "C" 360,446.20 1.29

6 QUARTERS "F" 4,000,505.80 14.27

7 MALE DORMITORY 4,249,382.70 15.16



10 PUMP HOUSE 34,860.40 0.12

11 GUARD HOUSE 20,295.70 0.07


13 RUANG CUCI KAKI 31,041.40 0.11

14 BUS SHED 30,689.60 0.11

28,032,565.11 100.00TOTAL

SUB-TOTAL 638,082.45


6E Recreational Facilities

RM

638,082.45

TOTAL 30,181.30

Date post:	16-Nov-2020
Category:	Documents
Upload:	others
View:	6 times
Download:	0 times

SBQ 2732 ELEMENTAL COST ANALYSIS 1 · 2018. 7. 5. · PWD Form 203A (Rev. 10/83) Open/Selected...

Documents