Academic Building

(1)

ELEMENTAL COST ANALYSIS - Form 1

L

7-Education, Cultural, Scientific Buildinqs

I

A-2-4950

JOB TITLE Academic Building

I

CLIENT: Private

LOCATION Shah Alam , Selangor TENDER DATE: Oct -93

I

INFORMATION ON TOTAL PROJECT

Project and Contract information

Project Details and Site Condition: Contract:

The project comprises the construction and completion of 2- Standard PWD Form of Contract (Rev. 10/63) With Quantities Storey Academic Building which sits on an existing slope and

related external and infrastructure works. The site is situated within the existing campus and is accessible from the existing road network within the campus.

Market condition: Competitive

Contract Particulars: Comgetitive Tender List

Type of Contract: PWD Form 203A

D

RM

I

INT/(JV)/L

(Rev.10/63) With Cost Fluctuation: Yes

Quantities 3,336,875.76 L

No

[J

3,288,665.15 L

Basis Of Tender

0

Open/Selected _Competition

[2]

3,244,913.68 L

D

Bills Of Quantities Government 3,203,743.60 L

D

Negotiated

D

Private

D

3,182,599.30 L

Bills Of Appr. Quant.

D

Serial

D

Provisional Sums RM 100,000.00 Sched. Of Rate/

Spec. &. Drawings Prime Cost Sums RM 568,000.00

Preliminaries RM 141,000.00

52 Weeks Contingencies RM

-Contract Period Stipulated by Client: _{Contract Sum} _{RM 3,182,599.30}

52 Weeks Contract Period Offered by Builders:

23 Number Of Tenders Issued: ₂₁ Number Of Tenders Received:

ANALYSIS OF SINGLE BUILDING Design/Shape Information Accommodation and Design Features:

I

The building accommodates admin office, workshop, seminar room and lecture hall.

--~s:

Functional Design/ShaQe:

Unit: 3,645.00 m2

Lower Ground Floor _ m2 Percentage of Gross Floor

Ground Floor 2,420 m2

r

_{External Wall Area}

=

3,504.00 Area

Upper Floor 2,530 m2

/ ' Gross Floor Area 4,950.00

GROSS FLOOR AREA

4,950 m2

/

=

0.7079 a) Below Grd. Floor 0%

b) Single-storey 0%

Storey Heights c) 2-storey 100 %

Av. Below Grd. Level -m d) 3-storey 0%

Usable Area 3,645 m2 At. Grd. Floor 4.80 m e) 4-storey 0%

Circulation Area 905 m2 Above Grd. Floor 3.60 m

I

Ancillary Area 400 m2

Internal division 2

GROSS FLOOR AREA

4,950 m2

Floor Space NOT Enclosed 600 m2. ' "

Roof Area 2,559 m2

1"

(Structural & Plant Rooms)

Brief Cost Information:

Contract Sum RM 3,182,599.30 Functional Unit Cost

Provisional Sums RM 90,000.00 excluding external works: RM 788.11 perm2

Prime Cost Sums RM 568,000.00

Preliminaries RM 141,000.00 being 4.64 %) of reminder

Contingencies RM

-

being - %)of Contract Sum

Contract Sum less Contingencies RM 3,182,599.30

(2)

"

.

ELEMENTAL COST ANALYSIS-Form 2

7-Educational, Cultural, Scientific Buildings

A-2-4950

/

SUMMARY OF ELEMENT COST

GROSS FLOOR AREA 4,950 m2 TENDER DATE: October - 93

Preliminaries Shown Separately

Total Cost Of Cost per m2 Element Element Element Reinforced Reinforcement Formwork

Element GFA Unit Unit Rate Ratio per Concrete Kg m2

RM RM Quantity RM m2GFA m3

1 Substructure

lA Piling 324,023.00 65.46 8,140 m 39.81 1.644

-

-1 B Work Below Lowest Floor Finish 483,052.25 97.59 2,863 m2 168.72 0.578 932 127,778 7,643

Group Element Total: 807,075.25 163.05 932 127,778 7,643 2 Superstructure

-2A Frame 436,532.50 88.19 4,950 m2 88.19 1.000 721 105,404 10,002 2B Upper Floors 88,537.00 17.89 2,400 m2 36.89 0.485 244 14,738 2,309 2C Roof 195,288.80 39.45 2,559 m2 76.31 0.517 152 8,695 1,373 20 Stairs 35,566.20 7.19 m2

-

47 6,508 292 2E External Walls 66,770.60 13.49 3,504 m2 19.06 0.708

2F Windows & External Doors 51,445.60 10.39 53 m2 970.67 0.011

2G Internal Walls & Partitions 45,614.80 9.22 1,939 m2 23.52 0.392

2H Internal Doors 23,616.70 4.77 213 m2 110.88 0.043

Group Element Total: 943,372.20 190.58 1,164 135,345 13,976 3 Finishes

3A Internal Wall Finishes 99,104.70 20.02 8,115 m2 12.21 1.639

3B Internal Floor Finishes 53,578,00 10.82 5,480 m2 9.78 1.107

3C Internal Ceiling Finishes 40,085.00 8.10 3,570 m2 11.23 0.721

3D External Finishes 100,821.00 38.94

-Group Element Total: 293,588.70 59.31

4 Fittings and Furnis~ 60,000.00 12.12 P.e.Sums Allowed Tendergd Sum

5 Services

5A Sanitary Appliances 10,408.00 2.10 8 No 1,301.00 0.002

5B Plumbing Installation 8,000.00 1.62 8,000.00 35,029.00

5C Refuse Disposal

-•

50 Air-Conditioning & Ventilating System 104,000.00 21.01 2480 Tm~ 41.94 0.501 104,000.00 105,210.00

5E Electrical Installation 368,000.00 74.34 V 368,000.00 373,775.00

5F Fire Protection Installation 88,000.00 17.78

-

88,000.00 45,822.00

5G Lift & Conveyor Installation

included in 5H Communication Installation

Element5E

-5J Special Installation

-5K Builders Profit & Attendance On Services 22,720.00 4.59

-

-5L Builder's Work In Connection With services 26,493.00 5.35

-Group Element Total: 627,621.00 126.79 568,000.00 559,836.00

Sub-Total excluding External Works,

Preliminaries and Contingencies 2,731,657.15 551.85

6 External Works 6A Site Work 202,470.80 40.90 6B Drainage 53,181.00 10.74 6C External Services 44,290.35 8.95 60 Ancillary Buildings 6E Recreational Facilities 10,000.00 2.02

Group Element Total: 309,942.15 62.61

Preliminaries 141,000.00 28.48

TOTAL (Less Contingencies) 3,182,599.30 642.94

(3)

ELEMENT COST ANALYSIS-Form 3

I

7 - Educational, Cultural, Scientific Building

I

A-2-4950

BRIEF SPECIFICATION

GROSS FLOOR AREA:._4-!..!,,:::.95::::0::..:mc.,:2_--,-_ _ _ _ _ _ _ _ _

..:..T:::.EN'-'-=-D:::.E:,:R-:::D::,A,:,:T-:=;E:::-: .,::O:;.::C=,lo::::b

₇

e,:-r

-~9::::3'--

_ _ _ _ _ _ _ _ _ _ _

---1

ELEMENT

SPECIFICATION

1 Substructure

1A Piling

1 B Work Below Lowest Floor Finish

2 Superstructure 2A Frame 2B Upper Floors 2C Roof 20 Stairs 2E External Walls

2F Window & External Doors

2G Internal Walls & Partitions 2H Internal Doors

3A Internal Wall Finishes 3B Internal Floor Finishes

3C Internal Ceiling Finishes 3D External Finishes

4 Fittings and Furnishings

150mm x 150mm and 200mm x 200mm PC (Grade 45) SIRIM approved piles average 12m depth. Reinforced concrete pilecap, ground beams, columns stilts, tie beam, suspended slab and ground floor slab.

Reinforced concrete columns, beams and roof beams. Reinforced concrete suspended slabs.

RC flat roof, metal roofling sheet on steel roof trusses,UPVC rainwater down pipe with accessories. Reinforced concrete staircase, cement and sand paving with non-slip nosing tiles and MS

handraling.

Half brickwall in common bricks, 900mm high parapet walls to corridor.

Natural anodized alum composite windows with clear float glass, alum louvred door, timtler flush doors.

Half brickwall in common bricks, and full height gypsum board portion. Timber flush door and fire doors.

Cement & sand plastering and emulsion paint generally 2.1M high glazed ceramic tiles to toilet. Cement and sand paving generally, ceramic tiles to toile,t vinyl flooring, carpet and floor hardener to workshop.

Plaster and paint,'UAC Superfiex' asbestos free ceiling board.

Cement and sand plastering and weathershield paint to walls, cement and sand paving to floors and 'UAC' Superfiex' asbestos free ceiling board.

Provision of Provisional Sum for pentas and furniture and fitting.

~~,-~---~---5 Servises

SA Sanitary Appliances 58 Plumbing Installation 5C Refuse Disposal

50 Air-Condition & Ventilating System 5E Electrical Installation

5F Fire Protection Installation 5G Lift & Conveyor Installation 5H Communication Installation 5J Special Installation

5K Builder's Profit & Attendance On Services

5L Builder's Work In Connection With Services 6 External Works 6A Site Work 6B Drainage 6C External Services 60 Ancillary Buildings 6E Recreational Facilities

ECA Shah Alam spec

Water closet, urinals, wash hand basin, bib tap, soap & toilet roll holder, mirror and robe hook .. Provision of P.C. Sum Not applicable Provision of P.C. Sum Provision of P .C. Sum Provision of P.C. Sum Not applicable Included in 5E Not applicable

Builder's profit and attendance in connection with M&E services.

Builder's works in connection with M&E services.

Site clearance, earthworks, roadwork crib retaining wall and turfing.

300mm Dia half round sail glazed ware drain, precast conc cover slab, MS grating, sumps and 750mm dia PC culverts.

Sewerage pipe and brick manhole with cast iron heavy duty manhole cover and provision of provisional sum of RM 20,000.00 water reticulation

Nil

(4)

,f

INSTITUTION OF SURVEYORS MALAYSIA

"

l3UlLDING COST INFORMATION CENTRE

6 EXTERNAL WORKS

6A

Site work

6B

Drainage

6C

External services

6D

Ancillary buildings

6E

Recreational facilities

Element Total

TOTAL ( less Contingencies)

(5)

',f

INSTITUTION OF SURVEYORS MALAYSIA

BUILDING COST INFORMATION CENTRE

ELEMENTAL COST ANALYSIS - Form 3

GROSS FLOOR AREA:

ELEMENT

1 SUBSTRUCTURE

lA

Work Below Lowest Floor Finish

/

2 SUPERSTRUCTURE

2A

Frame

2B

Upper floor /

2C

Roof

2D

Stairs

2E

External wall

/

2F

Windows

&

External Doors

/

2G

Internal Wall

&

partition

2H

Internal doors

3 FINISHES

3A

Internal wall finishes

3B

Internal floor finishes

/

3C

Internal ceiling finishes

3D

External finishes

/

19 -BUILDINGS, SPACES IN GENERAL

IA -

1 - 106 '

106 m2

TENDER DATE

15-Nov-99

SPECIFICATION

Reinforced concrete column stump, ground beam,

floor bed comprising hardcore, lean concrete,reinfored concrete

bed.

Reinforced concrete column, beam and roof beam "

Not Applicable

Structural timber members with cement rooftiles,GI rain water drainage

Not Applicable

Generally halfbrickwall in cement

&

sand brick

r

Timber frame adjustable louvres windows and fixed louvres windows

w;~w

_//""

with clear sheet glass; Timber flush door

_,

&

MS roller shutter

~

One brickwal and halfbrickwall in cement and sand brick

/'

Timber frame waterproofed plywood flush door

Plastering

&

paint generally with glazed wall tiles to toilet area

Cement rendering generally. Ceramic tiles to toilet

v

Asbestos-free cement ceiling board

/'

(6)

It

•

INSTITUTION OF SURVEYORS MALAYSIA

BUILDING COST INFORMATION CENTRE

ELEMENTAL COST ANAL YSIS - Form 3

GROSS FLOOR AREA:

ELEMENT

4 FITTINGS

&

FURNISHINGS

5 SERVICES

5A

Sanitary appliances

£.

5B

Plumbing installation

5C

Refuse disposal

5D

Air-con

&

Ventilating system

5E

Electrical installation

5F

Fire-protection installation

5G

Lift

&

Conveyor installation

5H

Communication installation /

5J

Special installation

5K

Builder's Profit

&

Attendance On

Services

5L

Builder's Work In Connection With

Services

./

6 EXTERNAL WORKS

6A

Site work

6B

Drainage

6C

External services

6D

Ancillary buildings

6E

Recreational facilities

/

19 -BUILDINGS, SPACES IN GENERAL

IA-I-I06

106 m2

TENDER DATE

15-Nov-99

.SPECIFICA TlON

Not Applicable

Diamond -Bengal squat W.C. suite, 420mm x 575mm Diamond Trend II wash basin

Diamond-C59 soap holder, Diamond - C60 paper holder, TML aluminium sink

GI

&

UPVC pipe generally

Not Applicable

Lighting and power point /

Not Applicable

Surface water drainage and entrance culvert

/