ELEMENTAL COST - Form 1 t \ JOB TITLE LOCATION: Proposed Jabatan Pengangkutan Jalan Regional Office, Kuching Kuching, Sarawak COMPETITIVE CLIENT: Government TENDER DATE: 25-Jan-99 Contract: JKR with Quantities Cost Fluctuation Competitive Tender List Yes [2] No 0 17,015,538.43 L Open/Selected Bills of Quantities [0 Competition CD Government 0 Bills of Approx. Quant. D Negotiated CJ Private 0 11,652,000.00 L 11,300,000.00 L D Serial CJ Provisional Sum RM 670,000.00 11,289,000.00 L Period Stip. By Client: 18 months Prime Cost Sum RM 11,234,117.00 L Period Offered by Buiders: 18 months Preliminaries RM 296,289.50 L 23 RM 220,000.00 storey building (Enforcement Office), reinforced concrete framed structure with metal deck roofing on steel pipe trusses and reinforced concrete utters. The building comprise of General Office, Public Hall, Enforcement/Batching Store, Docket Room and toilets. Floor Space NOT Enclosed: Roof Area: (Structural & Plant Rooms) Contract Sum RM Provisional Sum RM Prime Cost Sum RM Preliminaries RM Contingencies RM m2 904 m2 - m2 ------ 904 m2 643 m2 176 m2 70 m2 15 m2 ----- 904 m2 158 m2 904 m2 1,376,408.53 nil nil 38,113.59 being 28,299.99 being Functional Unit: External Wall Area Gross Floor Area . Below Ground Floor Ground Floor 643 m2 656 904 0.726 Brief Cost Information 2.91 % of remainder 2.16% Contract Sum Contract Sum less Contingencies RM 1,348,108.54 -- m 3.35 m -- m Percentage of Gross Floor Area: Below Ground Floor Construction b) Single Storey Construction c) 2-Storey Construction 3-Storey Construction e) 4-Storey Construction Functional Unit Cost excl external works: (RM/m2) 1,271.38 % % . , INSTITUTION OF SURVEYORS MALAYSIA COST INFORMATION CENTRE AL O S T ANAL YSIi>,fr-.m 1 Proposed Jabatan Pengangkutan Jalan Regional Office, Kuching Office, Canteen, Waiting Shelters, Weighbridge Control, Guard ng infrastructure works. The site is located approximately 11 mile from COMPETITIVE Contract: JKR with Quantities Cost Fluctuation Competitive Tender List Open/Selected IT] Competition IT] 0 Negotiated [=:J 0 Serial [=:J Period Stip. By Client: 18 months Yes [U No 0 Government m Private 0 Provisional Sum RM Prime Cost Sum RM 17,015,538.43 11,652,000.00 11,300,000.00 670,000.00 11,289,000.00 11,234,117.00 Period Offered by Buiders: 18 months RM 296,289.50 10,700,000.00 23 RM 220,000.00 DesignlShape Information Single storey building (Enforcement Office), reinforced concrete framed structure with metal deck roofing on steel pipe trusses and reinforced concrete . The building comprise of General Office, Public Hall, EnforcementiBatching Store, Docket Room and tOilets . ./ Internal Division GROSS FLOOR AREA Floor Space NOT Enclosed: Roof Area: (Structural & Plant Rooms) Contract Sum RM Provisional Sum RM RM RM RM Sum less Contingencies Functional Unit: m2 904 m2 - m2 External Wall Area 904 m2.,. Gross Floor Area 643 m2/ 176 m2/ 70 m2; 15 m2/' 904 m2/ . Below Ground Floor 158 m2,j1 904 m2 / Above Ground Floor 643 m2 ./ 656 904 0.726 / -- m 3.35 ml' -- m Percentage of Gross Floor Area: a) Below Ground Floor Construction b) Single Storey Construction /' c) 2-Storey Construction d) 3-Storey Construction 4-Storey Construction Brief Cost Information 818,895.73 ./ nil Functional Unit Cost excl external works: (RM/m2) 1,247.37 / nil 22,675.72 being / 2.91 % of remainder "If 16,837.11 being /" 2.16% Contract Sum / RM 802,058.62 /' L L L L L L % 100% ; , GROSS FLOOR AREA: Element Total Cost of Element RM SUMMARY OF ELEMENTAL COSTS 904 m2 Cost/m2 GFA RM 77,110.00 t - - ~ - - . - - . - - - ~ ~ - - ~ - - ~ - . - - . - . - j .. - - . - - - . - - - . ~ - - TENDER DATE: 25-Jan-99 Reinforced Reinforce- Concrete ment m3 Formwork m2 ,NSTITlHION OF MALAYSIA , BUILDING COST INFOR" ' . Ct:"NTRE ... <:::1'- COfiJST INFORM/form 2 13 - Adr 11I .. BuildinQs I - IA-1-_904 L , c' SUMMARY OF ELEMENTAL COSTS GROSS FLOOr- AREA: 904 m2 I TENDER DATE: 25-Jan-99 / Preliminaries Shown Element Total Cost CosUm2 Elemental Elemental Elemetal Reinforced Reinforce- of Element GFA Unit Unit Rate Ratio Concrete ment Formwork RM RM Quantity RM per m2 GFA m3 kg m2 11 , Substructure .. 11A Piling 11 B Work Below Lowest Floor Finish 186,336.70 206.12 904 m2 V 206.12 1.00 396 44,785 1,401 Group E;"III""lCl' Total 186,336.70 V 206.12 Iv' .. 12 Superstructure 12A Frame 87,246.50 96.51 904 m2 I,:.- 96.51 1.00 129 19,770 1,332 12B Upper Floors 0.00 0.00 o m2 #DIV/OI 0.00 12c Roof 166,782.00 184.49 1,017 m2 17 163.99 1.13 43 5,620 372 20 Stairs, 0.00 0.00 2E External Walls 18,070.70 19.99 444 m2 j. 40.70 0.49 12F Wil ,uuvv,; & External Doors 50 /ORR 40 56.07 212 m2. 239.10 0.23 12G Internal Walls & Partitions 10,412.40 11.52 467 m2. IA 22.30 0.52 Internal Doors 23,345.60 25.82 48 m2 1/ 486.37 0.05 Group Total 356,545.60 / 394.41 25,390 1,704 13 Finishes Iv 13A Internal Wall Finishes 41,162.00 45.53 I 2,879}n2 " 14.30 3.18 13B Internal Floor Finishes 49,460.60 54.71 \3 ,062_ r11j1. 46.57 1.17 :3C Internal Ceiling Finishes 39,401.00 43.59 890 m V _0.98
130 External Finishes Ct'
:::::----.....
Group 1=1""'''"lCl' Total -130-;-023,60 143.83 - 4 Fittings and Furnishings 1,948.00 l? 2.15 P.C. Sum Allowed Tendered Sum :5 Services - 'SA Sanitary nn 4.89 12 No 368.58 0.01 SB Plumbing Installation 1? nss nn 13.34 SC Refuse Disposal SO Air-Conditioning & Ventilation System 15E EI",,-,ul"dllnstallation 77,110.00 85.30 ISF Fire n,ul""lIu,llnstaliation ISG Lift & Conveyor ,,';'ld"dllUI SH Communication Installation 9,701.00 10.73
ISK Builders Profit & Attendance on Services ISL Builder's Work In Connection with Services 1 240.00 1.37 Group 1:1.=1I.", .. ,al Total 104,529.00 115.63 . SUb-Total exc. External Works, 779,382.90 1/ 862.15 Preliminaries & Cor"" 16 External Works 16A Site Work .....- ---........ 1--"- " CV) - 16B Drainage e 1\ ( (" 16C External Services "'""- -- ) . 160 Ancillary Buildings - 16E Recr"dltulldl Facilities Group E,,,, ,c,ltal Total 0.00 In, ,,:iilllllaries 22,675.72 1/ 25.08 ITOTAL (less C, , .. ,c") 802,058.62 1/ 887.23 :..
"" I N S T I ~ ~ T l O N OF SURVEYORS MALAYSIA BUILDING COST INFORMIITION CENTRE .... l.' .... ., ELEMENTAL COST ANALYSIS - Form 3 13 -Administrative Buildings GROSS FLOOR AREA: ELEMENT 1 Substructure 1A Piling 1B Work Below Lowest Floor Finish 2 Superstructure 2A Frame 2B Upper Floors 2C Roof 20 Stairs 2E External Walls 2F Windows & External Doors 2G Internal Walls & Partitions 2H Internal Doors 3 Finishes 3A Internal Wall Finishes 3B Internal Floor Finishes 3C Internal Ceiling Finishes 3D External Finishes 4 Fittings and Furnishings 5 Services 5A Sanitary Appliances 5B Plumbing Installation 5C Refuse Disposal 150 Air-Conditioning & Ventilation 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 5A Site Work 5B Drainage 5C External Services 50 Ancillary Buildings 5E Recreational Facilities IA -1 - 904 BRIEF SPECIFICATION 904 m2 TENDER DATE: 25-Jan-99 SPECIFICATION By Others Reinforced concrete pile caps, ground beams, stumps, ground floor slab and ramp Reinforced concrete column and beam construction Pitched roof with Lysaght Colorbond Spandek metal roof sheeting on Lysaght galvanised steel purfins and steel portal roof frames, double sided sisalation, wool insulation, flashings, cappings, rc roof slab and gutters with waterproofing, UPVC rainwater downpipe Generally 115mm thick common brickwalls Natural anodised finish aluminium frame windows glazed with 6mm thick tinted float glass, solid core and hollow core plywood flush door and one hour fire rated door with timber door frames and Winkhaus and Yank ironmongeries Generally 115mm thick common brickwalls construction Hollow core plywood flush door, one hour fire rated door to service rooms, timber door frames and Winkhaus and Yank ironmongery Plastering and Jotun paint to walls and columns, full height Kim Hin ceramic wall tiles to Toilet and Kitchen areas. Kin Hin homogeneous floor tiles and cement and sand screeded floor to service rooms Armstrong RH90 Second Look" mineral fibre board suspended ceiling system to Office & Hall areas, UAC Superflex ceiling on timber ceiling framing to Toilets, store rooms and service rooms. Included in Internal Finishes Timber benches Sime Inax range sanitary wares and fittings Cold water services and sanitary plumbing Electrical cabling, wiring and fight fittings. Telephone wiring and PABX system Reinforced concrete '/anity and counter top and squatting toilet plinth finished with Kim Hin homogeneous tiles - -..
MALAYSIA BUILDING COST INFORMATION CENTRE ELEMENTAL COST ANALYSIS - Form 3 13 - Administrative Buildings GROSS FLOOR AREA: ELEMENT 1 Substructure 1A Piling 1B Work Below Lowest Floor Finish 2 Superstructure 2A Frame 2B Upper Floors 2C Roof 20 Stairs 2E Walls 2F Windows & External Doors 2G Internal Walls & Partitions 2H Internal Doors 3 Finishes 3A Internal Wall Finishes 3B Internal Floor Finishes 3C Internal Ceiling Finishes 3D External Finishes 4 Fittings and Furnishings 5 Services 5A Sanitary Appliances 5B Plumbing Installation 5C Refuse Disposal 50 Air-Conditioning & Ventilation 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 IA -1 - 904 BRIEF SPECIFICATION 904 m2 TENDER DATE: 25-Jan-99 SPECIFICATION By Others Reinforced concrete pile caps, ground beams, stumps, ground floor slab and ramp Reinforced concrete column and beam construction Pitched roof with Lysaght Colorbond Spandek metal roof sheeting on Lysaght galvanised steel purlins and steel portal roof frames, double sided sisalation, wool insulation, flashings, cappings, rc roof slab and gutters with waterproofing, UPVC rainwater downpipe Generally 115mm thick common brickwalls Natural anodised finish aluminium frame windows glazed with 6mm thick tinted float glass, solid core and hollow core plywood flush door and one hour fire rated door with timber door frames and Winkhaus and Yank ironmongeries Generally 115mm thick common brickwalls construction Hollow core plywood flush door, one hour fire rated door to service rooms, timber door frames and Winkhaus and Yank ironmongery Plastering and Jotun paint to walls and columns, full height Kim Hin ceramic wall tiles to Toilet and Kitchen areas. Kin Hin homogeneous floor tiles and cement and sand screeded floor to service rooms Armstrong RH90 Second Look II mineral fibre board suspended ceiling system to Office & Hall areas, UAC Superflex ceiling on timber ceiling framing to Toilets, store rooms and service rooms. Included in Internal Finishes Timber benches Sime Inax range sanitary wares and fittings Cold water services and sanitary plumbing Electrical cabling, wiring and light fittings. Telephone wiring and PABX system Reinforced concrete vanity and counter top and squatting toilet plinth finished with Kim Hin homogeneous tiles Site clearing, earthfilling, road & carpark, Fencing & Gate, landscaping & turfing Surface water drainage and foul drainage External water supply Refuse centre and substation Parade Ground