I' f-

COSTANALYSIS - Form 1
,'
I
. r
JOB TITLE: Factory
LOCATION: Sungai Siput, Perak
E'miect Details and Site Condjtjons .
,,
INFORMAnON ON TOTAL PROJECT
Project and Contract Information
Contract
2 - Industry Buildings
A-11/2-5,79
CLIENT: Metal rlZik Sdn. Bhd.
TENDER DATE: 20/04/97
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.
Market Conditions: Competitive
PAM with Quantities
Contract Particulars Competitive Tender Ust
Type of Contract: PAM Form Of Contract Cost Ructuation : not applicable RM Int(JV)lL
Number otTenders Issued: 4
Contract Period Stipulate by Client: 12 months
Contract Period Offered by Builders: 10 months
Basis of Tender : Invitation
Bills of Quantities 0
.JBills of Appro. Quant. 0
Sched. Of Ratest 0
Spec. & Drawings
Open/selected 12:1
Competition
Negotiation 0
Serial 0
Government 0
Private 0
Provisional Sums RM 650,000.00
Prime Cost Sums RM 250,000.00
Preliminaries RM 150,000.00
Contingencies RM 300,000.00
Contract Sum RM 4,919,821.85
5,904,985.35
5,693,786.90
5,292,236.40
4,919,821.85
L
L
L
L
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.
lower Ground Floor
Ground Floor
Upper Floor
GROSS FLOOR AREA
Usable Area
Circulation Area
Ancillary Area
Internal Division
GROSS FLOOR AREA
Floor Space NOT Enclosed
DesignlShape
Function Unit:
- m
2
452.00 m
2
Percentage of Gross Floor Area:
450.00 m
2
129.00 m
2
External Wall Area
=
621.00 m
2
a) Below Grd. Roor
579.00 m
2
Gross Roor Area 579.00 m b) Single Storey
c) 2 Storey 100.00%
452.00 m
2
=
1.073 d)3 Storey
59.00 m
2
e) Attic
56.00 m
2
12.00 m
2
storey Heights .
579.00 m
2
Av. Below Grd. Floor
-
m
At Grd. Floor 3.66 m
-
m
2
Above Grd. Floor 3.05 m
Roof Area 5,450.00 m
2
(Structural & Plant Rooms)
Brief Cost Information
contract Sum RM
Provisional Sum RM
Prime Cost Sum RM
Preliminaries RM
Contingencies RM
Contract Sum RM
(less Contingencies)
491,982.19
65,000.00
25,000.00
15,000.00 being 3.25 % of remainder
30,000.00 being 6.49 % Contract Sum
461,982.19
Functional Unit Cost axcl. external works: RM
BASE TOTAL GFA: RM
BASE FUNCTIONAL UNIT COST: RM
BASE INDEX:
ANALYSIS INDEX:
778.91
797.90
778.91
ELEMENTAL COST ANALYSIS Form 2 2 Industry Buildings
A-11125,79
SUMMARY OF ELEMENTAL COSTS
GROSS FLOORAREA : 579 m
2
TENDER DATE: 20104197
Preliminaries Shown separately
Total Cost Cost/m
2
8ementUnit Element Unit Element Reinforced Reinforce- Formwork
of Element GFA Quantity Rate Ratio Concrete ment
RM RM RM perm2GFA m
3
kg m
2
1 substructure
1A Piling 71,123.00 122.84 882 m 80.64 1.52 - -
-
1B Work Below Lowest Floor Finish 49,085.82 84.78 450 m2 109.08 0.78 42 5.578 446
Group Element Total 120,208.82 207.61
2 Superstructure
2A Frame 18,892.90 32.63 579 m
2
32.63 1.00 32 3.712 342
2B Upper Floors 6,802.60 11.75 122 m
2
55.76 0.21 16 794 120
2C Roof 46,607.40 80.50 576 m
2
80.92 0.99 2 294 20
20 Stairs 5,222.64 9.02

- - 4 296 27
W'1xtemal WaDs
9,846.00 17.01 448 m
2
21.98 0.17
- - -
I ,,"mdows &External Doors 28,250.30 48.79 100 m
2
282.50 0.17
- -
-
; . , ~ Intemal Walls & Partitions 12,870.00 22.23 434 m
2
29.65 0.75
- - -
2H Internal Doors 8,484.00 14.65 24 rW 356.47 0.04
- - -
Group Element Total 136,975.84 236.57
3 Fmjshes
3A lotemal WaH Finishes 18,732.50 32.35 1,270 rW 14.75 2.19
- - -
3B Internal Floor Finishes 4,738.00 8.18 567 rW 8.36 0.98
- - -
3C Intemal Ceiling Finishes 9,040.50 15.61 732 rW 12.35 1.26
- - -
3D External Finishes 8,483.00 14.65
- - - - - -
Group Element Total 40,994.00 70.80
4 Fitting and Eumjshings
- - - - - - -
-
Group Element Total
-
.
- -
. . .
S Services
P.CSum Tendered
SA Sanitary Appliances 2,750.00 4.75 22 No. 12S.00 0.04 Allowed Sum
58 Plumbing Installation 10,645.40 18.39
- -
-
5C Disposal InstaHation 7,325.40 12.65
- - -
SI"" tir-conditioning & - - -
Tm
3
- - - -
_ Ventilation System
.c ~ Electrical Installation 17,670.00 30.52
- - - - -
5F"-
Fire Protection Installation
- - - - - - -
5G Lift & Conveyor InstaHation
-
.
- - - - -
5H Communication Installation - -

- - - -
5J Special Installation
- -

- -
5K Builder's Profit &Attendance SOO.OO 0.86
- - -
on Services
5L Builder's Work in Connection
- - - - -
with 5ervices
Group Element Total 38,890.80 67.17
Sub-total exc. External Works,
Preliminaries & Contingencies 337,CMi9.46 582.16
6 External Works
6A Site Work 44,912.73 17.57
- - -
6B Drainage 20,000.00 34.54
- - -
6C External Services 2S,OOO.00 43.18 -
.
-
60 Ancillary Works 20,000.00 34.54
- - -
6E Recreational Facilities - - - - -
Group Element Total 109,912.73 189.83
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 - 5,79
BRIEF SPECIFICATION
GROSS FLOOR AREA : 579 TENDER DATE: 20104/97
ELEMENT SPECIFICATION
1 Substructure
1A Piling Precast reinforced concrete square piles.
1B Work Below Lowest Floor Finish Reinforced concrete pile caps, ground beams, column stumps, 150 mm thick
ground floor slab with BRC.
2 Superstructure
2A
2B
2E
2F
2G
2H
Frame
Upper Floors
Roof
Stairs
Extemal Walls
Windows & External Doors
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 115mmthick common brickwalls construction.
Timber flush door, timber fire rated doors to fire escape staircase.
"Shows" and "Hewi" range of ironmongery generally.
3
3A
3B
3C
3D
Finishes
Intemal Wall Finishes
Intemal Floor Finishes
Intemal Ceiling Finishes
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.
Builder's profit and attendance in accordance connection with mechanical and
electrical services.
Not Applicable
"Armitage Shank" range offittings.
Water plumbing services.
Soil, waste and vent pipes for sanitary plumbing services.
Fitting and Furnishings 4
5L
5E
SF
5G
5H
5J
5K
e_
J
~ - _ . . . : s ~ e ... rv.a.i ... ce_s
SA Sanitary Appliances
5B Plumbing Installation
5C Disposal Installation
50 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
6 External Works
6A Site Work
6B Drainage
6e External Services
60 Ancillary Works
6E Recreational Facilities
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
Provisional Sum of RM 200,000.00 for Sub-Station Construction
.
..,...,
"
.,'1
"
u
,
()
z
9
f-
U
lLI
(j)
I

t ,
.'
, ..
.,
.
.- . 11
-(

'.:t
(l
[
" ,,, :
i !
i.... "" __. '
1 , ! , r
j',,;
I'
,I
.. I;;"il,., .

: I"
.1' ..
i .; oJ
l.."f' .-
1.. L ...
"r. ..
.., ..... " ..
"
"I ,-
l-
t

...
..'
"\..
f

, ;

..
L "
f';
c.=:- -


to
t.. :::-,
'-
L.
-
t.
.i
E:'
,
. ...

f

::, lSi

;ci:;
,. -# :
, ,
_J
__ ~ I
" : ' ~ ' ~ . ' ..... .
~ .. : : : ~ .
'.. ....
: j ~ ..
.: ~
:'".. ::.-
, .
I":" .
.. ...
;::
...
't.
1 I '
, I
I '
I ,
I
.. ".
\ .
,.
'.... . ......
.,-
, .
I I
.. ~
-:
, .
'\
e
J
(
_/I
------E3E51-
r--
i
;
I
I r-:
! I
.. .
-I
I
,
I
--- :--1' . ..
t
I
. I
I ,
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
J
I
,
,
1
1
f
i
i
I
i
"
.....
,.
f
"

;fi
t- ..
t.

"<. ,
...

.. .,

f;.t

..-

'.

;c
.
......

... '"
t. l-
:il
$

!
-
..-
-
'.
.-
"':
C"_';"

....
..
?-
!,;
t

:fj to:
L

r
!O
.,.g
.l t
-'
, I

.
-
o-
j
.
.
"'

.'.
,

.
... ---\
....J
w
o
(J)
fS
"
'.' .
. .
r: I

I"'
!I
I o
E
....
. .
I'
. -- I .
. .
_---=-=-:=.=. Z
Q

::>
w
-l
W
i,e)
..' ....
. -
; ..
! -.
'1"

....
1'1'
it!
a"
1...
...

[
.
. -
- -
'. ..
'.A. ,. --,.
-' .. ... " -\.t
..'
m
I
m
r----
I .."
Hj
lIIIIIID i J1
WIllIIl I
't!
"
l'
!
:'
'.>
.
:\ I
......... .... -,._.
,_.... o
r
I
I
I
I
.\
I
J
'60
I
L-
. '.
'. .
..
...."
,
.
','
I
I'
f '
I
I
I
i
i ,,: 1

l
I
I
:
I
I
! <{
I
ii r\j <{
i I
i
..
'.-
",
. '.
,<
"
11
..
'tl
.......
... - ..
..: ..# l,
e)
.'\
..
u
i
\,
OFFICE
sag 7SQfT
\ .
VOID
'\
\
\
\,
,.
....
'-'
; .........
./
I
/
\,
,
\
,I
,
\
\
.' '
"
\

,
"
" r-"",

,I
/
\ VOID
I.
/\
\
'\
..
f ICE
/
\
\
\\
...
..
'.
'.
"
'-
"
\
/
/1
/
/
/1
.'-
. r \
.:
il!
,
'!.
I'
I
.1'
I
'1;
:t
1
,
r
I,
I
I
I
,r
.I
l
,
t
I:

I
.t

m
!!
II
It
"
."'"
....
"' .....
rc oul1rr III .....
!
, :
alum. frCIN hUM Wlndow--
rolfcrll seolforin sheets or Iclmi (fitch 5') .

\"

, .,
i'
; I.;
I- .
, I: .
I \ .
I
I
I
I
I
.,
i
t
f
.,

I
I
t

\
I!i

,1'
;..
I
i;
;!

'.
II

,I Wlo .
4 .....,
I
tJI " W ' , :I. :JI:lU.J-++t-t-, will IIaIt aIJ! on .. -r . . ,
. -- f-
if ''':.'. .. ..,
'b: ;.'!!t'1 1/!"
t::' Ji .... "
e:t ....,..-: . s "" ,, 'I
" l;l ":, I
.. ,
_. , ,
52 I ,f ...,.
""" " .... ...,.......
c. ".;;, "" -a LJ-.....
E, . .;'
Ii.' 'i.!
'.
I' .,
.-i:-:--
II'.
,L__
t
I
I
!
,
I'
'\'
/
..., ....
,
\

\-
.\\

'('.:?

\......
\
\
\
\
''"''':''-'-, i .. 'i Qgpu .If II ,..-.. :;::::.:.::::.-.( .

IJP'C S&Vp .
t
.5D01MI I
61llnnn X25.4 kg! Iril wfth
tl IIlh CMr
III 678 115'1'1
j lh
..... Ul.'
c

:-
.-:
.",..-+----- ----------_--_-- __---- .-._ ..:__.. ... =.., . _
1laII .... "
----=:'1:...:
r . II1II1."""
i .