You are on page 1of 11
, , I' • f- _~f, , .. ~ENTALCOST ANALYSIS - Form 1 2 - Industry
, ,
I' • f-
_~f,
,
..
~ENTALCOST
ANALYSIS - Form 1
2 - Industry Buildings
'
I
A-11/2-5,79
.
r
JOB TITLE: Factory
LOCATION: Sungai Siput, Perak
CLIENT: Metal rlZik Sdn. Bhd.
TENDER DATE: 20/04/97
INFORMAnON ON TOTAL PROJECT
E'miect Details and Site Condjtjons .
Project and Contract Information
Contract •
Construction and completion of 20 unitsot 1 1/2 storey semi detached factory
including aU associated external works, The site is next to existing indUStry park.
PAM with Quantities
Market Conditions:
Competitive
Contract Particulars·
Competitive Tender Ust
Type of Contract: PAM Form Of Contract
Cost Ructuation : not applicable
RM
Int(JV)lL
0
Basis of Tender : Invitation
Government
5,904,985.35
L
0
12:1
0
Bills of Quantities
Open/selected
Private
5,693,786.90
L
Competition
0
.JBills of Appro. Quant. 0
Negotiation
5,292,236.40
L
0
0
Sched. Of Ratest
Spec. & Drawings
Serial
Provisional Sums
RM
650,000.00
4,919,821.85
L
Prime Cost Sums
RM
250,000.00
Contract Period
Stipulate by Client: 12 months
Preliminaries
RM
150,000.00
Contract Period Offered by Builders: 10 months
Contingencies
RM
300,000.00
Number otTenders Issued: 4
Contract Sum
RM
4,919,821.85
Number otTenders Received: 4
ANALYSIS OF SINGLE BUILDING
DeslgnlShape Information
Accommodation and Design features .
This is a pair of 1 1/2 storey semi-detached reinforced concrete structure building in rectangular shape for standard units with ground and first floor
with separated toilet for male and female at both floors.
DesignlShape
Function Unit:
2
lower Ground Floor
Ground Floor
Upper Floor
GROSS FLOOR AREA
-
m
452.00
m 2
Percentage of Gross Floor Area:
450.00
m 2
129.00
m 2
External Wall Area
=
621.00
m 2
2
579.00
m
Gross Roor Area
579.00
m
100.00%
Usable Area
Circulation Area
Ancillary Area
Internal Division
GROSS FLOOR AREA
452.00
m 2
=
1.073
2
59.00
m
a) Below Grd. Roor
b) Single Storey
c) 2 Storey
d)3 Storey
e) Attic
56.00
m 2
2
12.00
m
storey Heights .
2
-
579.00
m
Av. Below Grd.
Floor
m
At Grd. Floor
3.66
m
-
2
Floor Space NOT Enclosed
m
Above Grd. Floor
3.05
m
Roof Area
5,450.00
m 2
(Structural & Plant Rooms)
Brief Cost Information
contract Sum
Provisional Sum
Prime Cost Sum
Preliminaries
Contingencies
RM
491,982.19
Functional Unit Cost axcl. external works: RM
778.91
RM
65,000.00
RM
25,000.00
RM
15,000.00
being
RM
30,000.00
being
3.25 % of remainder
6.49 % Contract Sum
BASE
TOTAL COST/~ GFA:
RM
797.90
BASE FUNCTIONAL UNIT COST:
RM
778.91
BASE INDEX:
Contract Sum
RM
461,982.19
ANALYSIS INDEX:
(less Contingencies)

ELEMENTAL COST ANALYSIS· Form 2

2 Industry Buildings

SUMMARY OF ELEMENTAL COSTS

GROSS FLOOR AREA :

579

m 2

A-1112·5,79

TENDER DATE: 20104197

1

1A

1B

substructure

Piling

Work Below Lowest Floor Finish

Group Element Total

2

2A

2B

2C

20

Superstructure

Frame

Upper Floors

Roof

Stairs

W'1xtemal WaDs

I

,,"mdows & External

Doors

Intemal Walls & Partitions

;.,~

2H

Internal Doors

Group Element Total

3

3A

3B

3C

3D

Fmjshes lotemal WaH Finishes

Internal Floor Finishes Intemal Ceiling Finishes External Finishes

Group Element Total

Total Cost

of Element

RM

Cost/m 2

GFA

RM

Preliminaries Shown separately

8ementUnit

Quantity

Element Unit

Rate

RM

Element

Ratio

perm2GFA

Reinforced

Concrete

m 3

71,123.00

49,085.82

120,208.82

122.84

84.78

207.61

882

450

m

m2

80.64

109.08

1.52

0.78

-

42

Reinforce-

ment

kg

Formwork

m 2

-

5.578

-

446

18,892.90

6,802.60

46,607.40

5,222.64

9,846.00

28,250.30

12,870.00

8,484.00

136,975.84

32.63

11.75

80.50

9.02

17.01

48.79

22.23

14.65

236.57

579

122

576

m

2

m

2

m 2

·

448

100

434

24

m

2

m

2

m

2

rW

32.63

55.76

80.92

-

21.98

282.50

29.65

356.47

1.00

0.21

0.99

-

0.17

0.17

0.75

0.04

32

16

2

4

-

-

-

-

3.712

794

294

296

-

-

-

-

342

120

20

27

-

-

-

-

18,732.50

4,738.00

9,040.50

8,483.00

40,994.00

32.35

8.18

15.61

14.65

70.80

1,270 rW

567

732

rW

rW

-

14.75

8.36

12.35

-

2.19

0.98

1.26

-

-

-

- -

-

-

- -

-

-

- -

4

Fitting and Eumjshings

Group Element Total

- -

-

.

-

·

-

-

-

-

-

.

-

.

-

.

S

SA

58

5C

Services

Sanitary Appliances

Plumbing Installation

Disposal InstaHation

SI""

_

tir-conditioning &

Ventilation System

.c

~Electrical Installation

5F"-

5G

5H

5J

5K

5L

Fire Protection Installation Lift & Conveyor InstaHation Communication Installation Special Installation Builder's Profit & Attendance

on Services

Builder's Work in Connection

with 5ervices

Group Element Total

Sub-total exc. External Works, Preliminaries & Contingencies

6

6A

6B

6C

60

6E

External Works

Site Work

Drainage

External Services

Ancillary Works

Recreational Facilities

Group Element Total

2,750.00

10,645.40

7,325.40

-

17,670.00

-

-

-

-

SOO.OO

-

38,890.80

4.75

18.39

12.65

-

30.52

-

.

- -

0.86

-

67.17

337,CMi9.46

582.16

44,912.73

20,000.00

2S,OOO.00

20,000.00

-

109,912.73

17.57

34.54

43.18

34.54

-

189.83

22

No.

- -

-

Tm 3

-

- -

·

·

-

-

- -

-

- -

12S.00

-

-

-

- -

- -

-

-

-

- -

.

- -

0.04

-

-

-

-

- -

- - -

-

-

-

-

- -

P.CSum

Allowed

Tendered

Sum

-

-

-

- -

-

- -

- -

Preliminaries

15,000.00

25.91

TOTAL (less Contingencies)

461,982.19

797.90

, .' ELEMENTAL COST ANALYSIS - Form 3 2 - Industry BUildings A - 1 1/2
,
.'
ELEMENTAL COST ANALYSIS - Form 3
2 - Industry BUildings
A - 1 1/2 - 5,79
BRIEF SPECIFICATION
GROSS FLOOR AREA :
579
TENDER DATE: 20104/97
ELEMENT
SPECIFICATION
1
Substructure
1A
1B
Piling
Work Below Lowest Floor Finish
Precast reinforced concrete square piles.
Reinforced concrete pile caps, ground beams, column stumps, 150 mm thick
ground floor slab with BRC.
2
Superstructure
2A
Frame
2B
Upper Floors
Roof
Stairs
2E
2F
Extemal Walls
Windows & External Doors
2G
2H
Intemal Walls & Partitions
Intemal Doors
Reinforced concrete column and beams construction.
Reinforced concrete suspended floor construction with combination of rebar and
BRC
Pitch roof with metal roofing and steel roof trusses and UPVC rainwater
downpipe including accessories.
Reinforced concrete staircase with nosing tiles and cement and sand (1 :3) paving
and mild steel balustrading.
Generally 115mm thick common brickwalls construction.
Power coated finished aluminium frame windows glazes with 6mm tinted float glass,
mild steel roller shutter and one hour fire rated door.
Generally 115mm thick common brickwalls construction.
Timber flush door, timber fire rated doors to fire escape staircase.
"Shows" and "Hewi" range of ironmongery generally.
3
Finishes
3A
Intemal Wall Finishes
3B
3C
Intemal Floor Finishes
Intemal Ceiling Finishes
3D
Extemal Finishes
Cement and sand (1 :6) plastered to walls and column generally, ceramic tiles to
toilet areas.
Cement and sand (1 :3) paving render to office areas.
Skim coating to office areas at ground floor, "UAC" suspended ceiling to office areas
at first floor and toilet areas.
Generally acrylic paint to plastered walls and columns.
4
Fitting and Furnishings
Not Applicable
e_ J
~¥- _...
:s~e...rv.a.i...ce_s
SA
5B
5C
Sanitary Appliances
Plumbing Installation
Disposal Installation
"Armitage Shank" range offittings.
Water plumbing services.
Soil, waste and vent pipes for sanitary plumbing services.
50
5E
SF
5G
5H
5J
5K
5L
Air-Conditioning &
Ventilation System
Electrical Installation
Fire Protection Installation
Lift & Conveyor Installation
Communication Installation
Special Installation
Builder's Profit & Attendance
on Services
Builder's Work in Connection
with Services
Builder's profit and attendance in accordance connection with mechanical and
electrical services.
6
External Works
6A
Site Work
6B
6e
Drainage
External Services
Site preparation, premix road and car parking, fencing and gate.
Provisional Sum of RM 250,000.00 for Road Construction
Provisional Sum of RM 200,000.00 for Surface Water Drainage
PC Sum for Electrical Main & Street Lighting Installation - RM 250,000.00
60
6E
Ancillary Works
Recreational Facilities
Provisional Sum of RM 200,000.00 for Sub-Station Construction

.

..

,...,

"

.,'1

"

"I

,-

,.

-#

:

•• 1 ~ , !, •• r ~ ••

j',,;

I'

:

"!'1

I"·

.1' ..

~

i

.; ~oJ ~

,I

..

I;;"il,., .

-(

'.:t

'"~

~,

t

,

.'

, ..

.

,

~.

(l

.-

•.

11

"r.···· ..

l.."f'

1..

L

.-

...

"

[

i

i....

""

,,,

:

!

__

•.• '

.. .....

,

" ..,.~

"

u

,

()

z

9

f-

U

lLI

(j)

l-

~

~

...

~

~

f

~~

::,

lSi

~

~.

;ci:;

..'

"\ ..

f

~

to

t

..

~

L.

-

~

:::-,

'-

~

I

t.

.i

E:'

~,

.

,

...

c.~

..

~

~

~.

,

;

~.

c~: f';

~

L

"

c.=:-

- ~'-

~~""~~

1· I ' , I I I , , I ' I , I .. ~
I
'
,
I
I
I
,
,
I
'
I
,
I
..
~
-:
. .
:::~
_J
:j~ ..
.:
~
::.-
...
__~I
..
".
\
.
'·t.
,
.
,.
......
'
....
.
.,-
..
I":"
.
...
,
.
;::

'\

,

.

e J

------E3E51-

(

_/I

..

r--

i

;

I

I r-:

!

I

.

-I

I

,

I

--- .:--1'

.

.

.

I

i

i

!

t

I

I

,

I

.

1

.

t

f

,

f

j

,

I

i

I

t

)

I

f

I

I

zl

0,

bl

w;

~;

-.J!

W1

  • I -

i

~: j

1

I

J

,

,

1

1

f

i

i

I

i

,.

"

"

».'.

,

.....

.~

;fi

:~~

~~j

..

.,

i~·i

f;.t

:il

......

'"

...

..-

:fj

"I~

.,.g

.

j

;c

~ ~ ~~ $ - ! ~
~
~
~~
$
-
!
~

"':

  • .- ..

....

to:

-'

t

-

.l

L

t

~

~

.

~

f

~

t-

"<. t.

...

..

,

~

~

~.

~

_..-

~

'.

~

.

~

  • t. l-

~

'.

~

C"_';"

?-

r ~

,

-

!,;

!O

I

·

o-

"'

:~

.

·

o

!

I

I

-~_

···....

.

.

I' .I

.

--.

.

i,e)

fS "

'.'

.

r:

.

~.

.

.;~

I"'

I

_---=-=-:=.=.

Z

Q

::>

~

w

-l

W

w

o

(J)

'I'

~~

~

.

,~

---\

...

~

....

J

.

'.

'.

.

J

'60

I

L-

 

....

r

I

I

I

I

. \

I

Hj

lIIIIIID i WIllIIl I-t====="~<: I

"

l'

J 1

't!

!

r----

I

'~'.."

m

I

m

.........~

:'

'.>

.

...

•.

-,

._.

:\ I

'

..

....

..'

. -

; ..

! -.

'1"

:'-~i

....

1'1'

it!

a"

·1...

...

~ft-

-'

.

'.

'.A.

,.

"

..

~

...

[

~.

-

.

-

-

..

--,.

-\.t

. '\

.

.

·e)

..

: ..#

l,

...

- ..

.......

",

I

I' f '

I

I

I

i

i

~~

,,: 1

• l

I

I

:

I

I

!

<{

I

ii r\j <{

i

~'l

I

i

..

11

'tl

1iJi~~!!fI==========i!"',"T1..======i~-.i.:~

'.-

..

.

'.

"

,<

','

,

.

...."

''"''':''-'-,

i ..

'i

Qgpu

.If

II

...

, ....

'\'

/

~1Ol1Ml1

IJP'C S&Vp .

.¥5D01MI

t

I

"' ..... , .. - .. :;::::.:.::::.-••.( ••.••• .'- ====--;'I~_:.~ . r .: \ ,I il!
"' .....
,
..
-
..
:;::::.:.::::.-••.( ••.•••
.'-
====--;'I~_:.~
.
r
.:
\
,I
il!
./
\
, '!.
"
I
I'
/
'-
; .........
.1'
I
"
'1;
'-'
:t
,
\ \
,I
1
\\
...
r
..
I,
I
'. '.
I
" r-"",
I
,r
~.-.-
.I
/
l
,
\
VOID
t
I.
I:
.~
/\ \
~
~
\"
I
~
..
.t
'\
/
~
"
\
,~
,
/
\
m
\
!!
."'"
....
II
/1
It
\,
"
/
/
,
/1
\
.~. .
-~.-~-~-B-r~
, M!~t~~M"j~ J I,,~I--t":::J
..
J
..
will IIaIt aIJ! on
..
W
: I.
:JI:lU.J-++t-t-,

....

\,

\ .

VOID

'\

\

\

,

.,

i'

I.;

;

I- .

, I: .

I

\

I

I

I

I

I

.,

.

!~

i

  • i t ., f ~

I

I

t

,.

\,

I

~-L.+-t-r.- ' ,

tJI

"

  • 4 Wlo

.....

,

\

I!i

~

,1'

;..

I· i;

;!

~,

  • ~, II '.

,I

.

-~7X61llnnn X25.4 kg! Iril wfth

tl

IIlh CMr

,

\

\~

.\\

\-

\~

'('.:?

\......

,~

I'

t

I

I

!

,

t::'

if ''':.'. 'b: ~-l;.'!!t'1

Ji

.

--

~,..

"",~.

"

....

f-

O~f ICE

e:t

" l;l

....

,..-:

s••• ""

":,

.

"

,

,,

.'

'

~_.

,

..

"""I

",f

52~~~

~E, L"m,,,~.~~. I:!':~ :~;.

  • c. ~

".;;,

""

OFFICE

sag 7 SQfT

~

..

,

1/!"

'I

I

u

,

,

-a

,.

...

....

.;'

LJ- .....

...

,.• ......

~.~".,~!'-'~~d

\ \ \

\

~i

,

alum. frCIN

~ hUM

Wlndow--

rolfcrll

seolforin 'roo~lrcj sheets or ~!v Iclmi

(fitch 5')

•.

rc oul1rr III Ptrlr'~ ~/II .....

Ii.'

'.

I'

.,
.-i:-:--

II'.

,L __

'i.!

.",

..

-+-----

III 678

j

.....r--~7.12.

115'1'1

Ul.'

lh

----------_--_--

----

__

.- ..:__..r.-~~-=...=..,

._

.

----=:'1:

1lII1IlI.~ •• 1laII

...

:

r

i

.

.

"

....

II1II1."""

_

••

.-:

:-

~