r;LEMENTAL COST ANALYSIS - Fonn 1 I 8 - Residential Buildings

I A - 1 - 63
,u
JQBIITLE; 130 Units medium Cost Terrace House CLIENT : Private
t:'X::ATION Kulim. Kedah Darul Aman TENDER DATE ; 671171995

INFORMATION ON TOTAL PROJECT
Project and contract inf'onnation
I
Project Details and Site Conditions.; Contract ;
Proposed 130 units Medium Cost Terrace house. Earthworks &: Infra by others. STD. PAM/ISM FORM OF CONTRACT (With Quantities)
Single storey R.C. Framed building on cut ground with ready access.
New housing estate.
I
Market Conditions ; Competitive; lahour &: material readily available.
Contract Particulars: Competitive Tender List
Type ot : STD. PAM/ISM FORM OF CONTRACT Cost fWctuation Yes
D
No
m
RM lnt(JV)/L
I
(With Quantities)
Government
D
UNKNOWN
Basis of Temier :
Bills of Quan,ities

Open/ selected
ITJ
competition Private
m
ThisECAwas
I
c=:J c=:J
prepared by the
Bills of Approx Negotiated successful
Quantities Provisional Sums RM -
tenderer
of Rates/
CJ
Serial
c=:J
Prime Cost Sums RM -
I " ,,_. &: Drawings
Preliminaries RM 319,500.00
iCuntract Period Stipulated

I
by Client: 14 months Contigencies RM 100,000.00
I
Contract Period Offered Contract Sum RM 4,600,000.00
by Builders: 18 months
Number "f Tenders Issued : 9
I
Number of Tenders Received: 9
ANALYSIS OF SINGLf..BUILDING (Intennediate Unit)
Design/Shape Infonnation
Accommodation and Desi&!! Features: Rectangular shaped single storey r.c. framed building consisting of living &: dining area, bedrooms, kitchen and toilets.
-;--
Areas (per unit terrace house) Desi&!! I Shape :
functional Unit: 63m2 (per unit terrace house).
Lower Ground Floor - m2 Percentage of Gross Floor Area
Ground Floors 63.00 m2 External Wall Area
-
46.00

a) Below Ground Floor - %
Gross Floor Area 63.00
Upper Floor Area - m2
0
b) Single -Storey
-
0.730 Construction 100 %
OORAREA 63.00 m2
c) Two-storey
Usable Area 60 m2 Heights : Construction - %
Average Below Ground Floor - m
Circulation Area - m2 d) 3 -Storey
at Ground Floor 3.00 m Construction
.
%
Ancillary Area

m2
Above Ground Floor - m e) Storey
Internal Division 3m2 Construction - %
K 00R AREA 63 m2
Floor Space NOT Enclosed 11.00 m2
Roof Area 83.00 m2
(Structural and Plant Rooms)
Brief Cost Infonnation
Contract Sum RM 37,551.89 Functional Unit Cost
excluding external works :
Provisional Sums RM
(Tender RM 613.29 per m2)
Prime Cost Sums RM
PrelirrUnaries RM 2,457.70 being 7.00 %
I
I
of remainder of Contract Sum.
Contingencies RM 754.72 being 2.0500 %
I
!Contract Sum less Contingendes 36,797.17
lOSIf'" 130.r/s

j
,
, .
, ... 1 j
" t:EnT.UTION SURVEYORS, MALAYSIA
, BliiU)JNG COST INFORMA nON CENTRE
I
rELEMENTALCOST ANALYSIS - Form 2
i-J
I
GROSS FLOOR AREA: 63m2/ unit
1 Substructure
1.A Piling
1.B Work Below Lowest Floor Finish
Group Element Total:
2 SUEerstructure
2.A Frame
2.B Upper Floors
2.C Roof
2.0 Stairs
2.E External Walls
2.F Windows & External Doors
2.G Internal walls & Partitions
. f
Internal Doors
Group Element Total :

3 Finishes
3.A Internal Wall Finishes
3.B Internal Floor Finishes
3.C Internal Ceiling Finishes
3.0 External Finishes
_____ .Group Element Total:
4 Fittings and Furnishings
S Services
S.A Sanitary Appliances
S.B Plumbing Installation
S.C Refuse Disposal
5.0 Air conditioning and
Ventilation System
S.E Elecbical Installation
S.F Fire Protection Installation
S.G Lift and Conveyor Installation
S.H Communication Installation
-
51 Special Installation
(e.g. kitchen equipment, laundry,
building automation, security
system, gas installation, etc)
S.K Builder's Profit and Attendance
on Services
5.L Builder's Work in Connection
with Services
Group Element Total :
Subtotal excluding External Works,
Preliminaries and Contigencies.
6 External Works
6.A Site Work
6.B Drainage
6.C External Services
6.D Ancillary Buildings
6.E Recreational Facilities
Group Element Total :
Preliminaries
TOTAL (Less Contigencies)
Total Cost
of Element
RM
-
6,554.58
6,554.58
3,690.70

3,936.26

723.75
1,811.40
2,131.23
2,164.72
14,458.06
3,472.47
2,293.87
995.53
1,002.70
7,764.57

995.00
2,169.14

..

1,021.52

-




4,185.66
32,962.87
----
1,376.60


..

1,376.60
2,457.70
36,797.17
I 8 - Residential Buildings
J A-1-63
SUMMARY OF ELEMENT COSTS
TENDER DATE: 06/11/95
Preliminaries Shown Separately
Costperm2 Element Element Element ReinfoKed ReinfoKe Fonnwork
gross floor unitQty. unit rate Ratio Concrete ment m2
area RM RM perm2GFA m3 kg

. .

..
104.04 63.00 104.04 1.00 61 744 59
104.04
- .
.
58.58 63.00 58.58 1.00 5 565 97

.
-
..

..
62.48 98.00 40.17 1.56
.. .. ..

.. ..

..
1}.49 36.00 20.10 0.57
..
28.75 10.00 181.14 0.16
..
33.83 77.00 27.68 1.22
..
34.36 6.61 327.49 0.10
..
229.49 565 97
55.12 202.00 17.19 3.21
36.41 48.00 47.79 0.76
15.80 50.00 19.91 0.79
15.92 72.00 13.93 1.14
--
123.25

P.CSums Tendered
Allowed Sums
"
-
15.79 7 142.14
34.43 ..
..
..
, ..
N/A N/A
16.21 ..
66.44
523.22
,.....- ..
21.85
21.85
39.01
584.08