Academic Building

L 7-Education, Cultural, Scientific Buildinqs

ELEMENTAL COST ANALYSIS - Form 1

I JOB TITLE LOCATION

A-2-4950

I CLIENT:

Academic Building Shah Alam , Selangor

Private TENDER DATE: Oct -93

INFORMATION ON TOTAL PROJECT Project and Contract information Contract:

I Project Details and Site Condition:

Standard PWD Form of Contract (Rev. 10/63) With Quantities

The project comprises the construction and completion of 2Storey 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 Comgetitive Tender List

Contract Particulars: Type of Contract: PWD Form 203A (Rev.10/63) With Quantities

Cost Fluctuation:

Yes

No

0

Basis Of Tender Bills Of Quantities

Open/Selected Competition

Sched. Of Rate/ Spec. &. Drawings

D

Negotiated

Serial

52 Weeks

Contract Period Stipulated by Client:

D

Private

D

[J

D

Government

D D

Bills Of Appr. Quant.

[2]

RM

D

Provisional Sums

RM

100,000.00

Prime Cost Sums

RM

568,000.00

Preliminaries

RM

141,000.00

Contingencies

RM

-

Contract Sum

RM 3,182,599.30

I

INT/(JV)/L

3,336,875.76

L

3,288,665.15

L

3,244,913.68

L

3,203,743.60

L

3,182,599.30

L

52 Weeks

Contract Period Offered by Builders:

23 21

Number Of Tenders Issued: 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: _m2

Lower Ground Floor Ground Floor Upper Floor GROSS FLOOR AREA

I

Functional Unit: 3,645.00 m2

r

2,420 m 2 2,530 m 2 / '

= =

External Wall Area Gross Floor Area

4,950 m 2 / 2

Usable Area Circulation Area Ancillary Area Internal division GROSS FLOOR AREA

3,645 m 2 905 m 2 400 m

Storey Heights Av. Below Grd. Level At. Grd. Floor Above Grd. Floor

Percentage of Gross Floor Area

3,504.00 4,950.00 0.7079

-m 4.80 m 3.60 m

a) b) c) d) e)

Below Grd. Floor Single-storey 2-storey 3-storey 4-storey

2

4,950 m

2

2

Floor Space NOT Enclosed Roof Area (Structural & Plant Rooms)

600 m . ' " 2 2,559 m 1" Brief Cost Information:

Contract Sum Provisional Sums Prime Cost Sums Preliminaries Contingencies

RM RM RM RM RM

3,182,599.30 90,000.00 568,000.00 141,000.00

Contract Sum less Contingencies

ECA f1 shah Alam

RM

Functional Unit Cost excluding external works: being being

4.64 %) of reminder - %)of Contract Sum

3,182,599.30

--

Design/ShaQe:

RM 788.11 perm

2

0% 0% 100 % 0% 0%

"

.

ELEMENTAL COST ANALYSIS-Form 2 7-Educational, Cultural, Scientific Buildings A-2-4950

GROSS FLOOR AREA

4,950 m2

/

SUMMARY OF ELEMENT COST 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

1B Work Below Lowest Floor Finish

483,052.25

97.59

2,863 m2

168.72

0.578

807,075.25

163.05

436,532.50

88.19

4,950 m2

88.19

88,537.00

17.89

2,400 m2

2C Roof

195,288.80

39.45

2,559 m2

20 Stairs

35,566.20

7.19

m2

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:

127,778

7,643

932

127,778

7,643

1.000

721

105,404

10,002

36.89

0.485

244

14,738

2,309

76.31

0.517

152

8,695

1,373

47

6,508

292

1,164

135,345

13,976

2 Superstructure 2A Frame 2B Upper Floors

Group Element Total:

943,372.20

-

932

-

190.58

-

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

3,570 m2

11.23

3C Internal Ceiling Finishes

40,085.00

8.10

100,821.00

38.94

Group Element Total:

293,588.70

59.31

4 Fittings and Furnis~

60,000.00

12.12

5A Sanitary Appliances

10,408.00

2.10

5B Plumbing Installation

8,000.00

1.62

3D External Finishes

0.721

P.e.Sums Allowed

Tendergd Sum

5 Services

•

1,301.00

0.002 8,000.00

35,029.00

-

5C Refuse Disposal 50 Air-Conditioning & Ventilating System

104,000.00

21.01

5E Electrical Installation

368,000.00

74.34

88,000.00

17.78

5F Fire Protection Installation

8 No

2480 Tm~

41.94

0.501

V

-

-

-

104,000.00

105,210.00

368,000.00

373,775.00

88,000.00

45,822.00

5G Lift & Conveyor Installation 5H Communication Installation 5J Special Installation

included in Element5E

-

-

5K Builders Profit & Attendance On Services

22,720.00

4.59

5L Builder's Work In Connection With services

26,493.00

5.35

627,621.00

126.79

2,731,657.15

551.85

6A Site Work

202,470.80

40.90

6B Drainage

53,181.00

10.74

6C External Services

44,290.35

8.95

Group Element Total: Sub-Total excluding External Works, Preliminaries and Contingencies 6 External Works

60 Ancillary Buildings 6E Recreational Facilities

10,000.00

2.02

Group Element Total:

309,942.15

62.61

141,000.00

28.48

3,182,599.30

642.94

Preliminaries TOTAL (Less Contingencies)

ECA- F1 Shah Alam

-

568,000.00

559,836.00

I

ELEMENT COST ANALYSIS-Form 3

I

7 - Educational, Cultural, Scientific Building 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 e,:-r-~9::::3'--___________---1 7 ELEMENT SPECIFICATION 1 Substructure 1A Piling

150mm x 150mm and 200mm x 200mm PC (Grade 45) SIRIM approved piles average 12m depth.

1 B Work Below Lowest Floor Finish

Reinforced concrete pilecap, ground beams, columns stilts, tie beam, suspended slab and ground floor slab.

2 Superstructure 2A Frame

Reinforced concrete columns, beams and roof beams.

2B Upper Floors

Reinforced concrete suspended slabs.

2C Roof

RC flat roof, metal roofling sheet on steel roof trusses,UPVC rainwater down pipe with accessories.

20 Stairs

Reinforced concrete staircase, cement and sand paving with non-slip nosing tiles and MS

2E External Walls

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

handraling.

2F Window & External Doors

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

2G Internal Walls & Partitions

Half brickwall in common bricks, and full height gypsum board portion.

2H Internal Doors

Timber flush door and fire doors.

3A Internal Wall Finishes

Cement & sand plastering and emulsion paint generally 2.1M high glazed ceramic tiles to toilet.

3B Internal Floor Finishes

Cement and sand paving generally, ceramic tiles to toile,t vinyl flooring, carpet and floor hardener to workshop.

3C Internal Ceiling Finishes 3D External Finishes

4 Fittings and Furnishings

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

Water closet, urinals, wash hand basin, bib tap, soap & toilet roll holder, mirror and robe hook ..

58 Plumbing Installation

Provision of P.C. Sum

5C Refuse Disposal

Not applicable

50 Air-Condition & Ventilating System

Provision of P.C. Sum

5E Electrical Installation

Provision of P .C. Sum

5F Fire Protection Installation

Provision of P.C. Sum

5G Lift & Conveyor Installation

Not applicable

5H Communication Installation

Included in 5E

5J Special Installation

Not applicable

5K Builder's Profit & Attendance On

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

Services 5L Builder's Work In Connection With

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

Services 6 External Works 6A Site Work

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

6B Drainage

300mm Dia half round sail glazed ware drain, precast conc cover slab, MS grating, sumps and

6C External Services

Sewerage pipe and brick manhole with cast iron heavy duty manhole cover and provision of

60 Ancillary Buildings

Nil

6E Recreational Facilities

Provision of provisional sum of RM 10,000.00 for landscaping.

750mm dia PC culverts.

provisional sum of RM 20,000.00 water reticulation

ECA Shah Alam spec

,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)

LKS

',f

INSTITUTION OF SURVEYORS MALAYSIA BUILDING COST INFORMATION CENTRE

19 -BUILDINGS, SPACES IN GENERAL

IA -1 - 106 '

ELEMENTAL COST ANALYSIS - Form 3 GROSS FLOOR AREA: ELEMENT 1 SUBSTRUCTURE lA Work Below Lowest Floor Finish /

106 m2

TENDER DATE SPECIFICATION

15-Nov-99

Reinforced concrete column stump, ground beam, floor bed comprising hardcore, lean concrete,reinfored concrete bed.

2 2A

SUPERSTRUCTURE Frame

Reinforced concrete column, beam and roof beam "

2B

Upper floor /

Not Applicable

2C

Roof

Structural timber members with cement rooftiles,GI rain water drainage

2D

Stairs

Not Applicable

2E

External wall

2F

Windows & External Doors

/

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

//""

,

~

2G

Internal Wall & partition

One brickwal and halfbrickwall in cement and sand brick

2H

Internal doors

Timber frame waterproofed plywood flush door

3 3A

FINISHES Internal wall finishes

Plastering & paint generally with glazed wall tiles to toilet area

3B

Internal floor finishes

/'

Cement rendering generally. Ceramic tiles to toilet

/

3C

Internal ceiling finishes

v

Asbestos-free cement ceiling board /'

3D

External finishes

/

Plaster and fungus

~sistant paint to wall and column.

INSTITUTION OF SURVEYORS MALAYSIA BUILDING COST INFORMATION CENTRE

19 -BUILDINGS, SPACES IN GENERAL ELEMENTAL COST ANAL YSIS - Form 3 106 m2

GROSS FLOOR AREA: ELEMENT 4

5 5A

FITTINGS & FURNISHINGS

SERVICES Sanitary appliances

•

TENDER DATE .SPECIFICATlON

15-Nov-99

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

£.

It

IA-I-I06

5B

Plumbing installation

GI & UPVC pipe generally

5C

Refuse disposal

Not Applicable

5D

Air-con & Ventilating system

Not Applicable

5E

Electrical installation

Lighting and power point

5F

Fire-protection installation

Not Applicable

5G

Lift & Conveyor installation

Not Applicable

5H

Communication installation /

Not Applicable

5J

Special installation

Not Applicable

5K

Builder's Profit & Attendance On

Not Applicable

/

Services 5L

Builder's Work In Connection With Services

6A

EXTERNAL WORKS Site work

6B 6C

Drainage External services

6D 6E

Ancillary buildings Recreational facilities

6

Not Applicable

./

Not Applicable

Surface water drainage and entrance culvert Sewerage main & water main recticulation are let out under separate contract. Not Applicable Not Applicable /

/