Professional Documents
Culture Documents
CENTRE
ELEMENTAL COST ANALYSIS - FORM 1
JOB TITLE :
LOCATION :
3 - Administrative B
A - 2 - 1089
Government
Cadangan Membina dan Menyiapkan Sebuah Dewan Serbaguna, Asrama dan Pejabat Serta Kerja- CLIENT :
kerja Berkaitan Dengannya di Kompleks Perhutanan Bukit Bakar, Jajahan Machang, Kelantan. (Dewan
Serbaguna)
Machang, Kelantan Darul Naim
TENDER DATE :
October/05
COMPETITIVE
Type of Contract :
Competitive Tende
RM
Basis of Tender :
Bills of Quantities
Cost Fluctuation:
Yes
No
/
Open / Selected
Competition
Negotiated
Schedule of rates /
Spec. & Drawings
Serials
Government
Private
Provisional Sums
RM
350,000.00
RM
28 weeks
Preliminaries
RM
177,157.15
28 weeks
Contigencies
RM
Contract Sum
RM
32
25
3,931,663.80
92
760
237
1089
m
m
m
m
Usable Area
Circulation Area
Ancillary Area
Internal Division
Gross Floor Area
612
173
291
14
1089
m
m
m
m
m
612
910
1089
0.84
Design / Shape
Percentage of G
(a)
(b)
199 m
Roof Area :
(Structural and Plant Rooms)
1172 m
(c)
Storey Heights:
Av. Below Ground Floor
1.52 m
At Ground Floor
3.05 m
3.96 m
(e)
Brief Cost
Information
Contract sum
RM
1,997,464.55
Provisional Sums
RM
350,000.00
RM
Preliminaries
RM
177,157.15
being
Contigencies
RM
being
RM
1,997,464.55
(d)
9.73
% of remainder
% Contract Sum
3 - Administrative Buildings
A - 2 - 1089
Government
October/05
A (Rev. 10/83)
Int (JV)/L
4,546,550.87
4,280,494.30
1,997,464.55
3,899,071.45
3,789,000.00
Design / Shapes
Percentage of Gross Floor Area
Below Ground Floor
Single-Storey Construction
Two-storey Construction
3-storey Construction
20-storey Construction
RM
%
%
100
N/A
N/A
2,508.64 per m2
1,089
Total Cost
of Element
RM
1. Substructure
1A
Piling
1B
Work Below Lowest Floor
Finish
m
Cost per m2
GFA
RM
118,016.30
108.37
118,016.30
108.37
2 Superstructure
2A
Frame
2B
Upper Floor
2C
Roof
2D
Stairs
2E
External Wall
2F
Windows & External Doors
2G
Internal Walls & Partitions
2H
Internal Doors
88,793.60
7,754.20
137,900.00
9,413.20
28,337.50
27,769.50
10,690.00
8,452.50
81.54
7.12
126.63
8.64
26.02
25.50
9.82
7.76
319,110.50
293.03
3. Finishes
3A
Internal Wall Finishes
3B
Internal Floor Finishes
3C
Internal Ceiling Finishes
3D
External Finishes
40,852.00
113,459.50
46,112.00
51,608.60
37.51
104.19
42.34
47.39
252,032.10
184.04
85,360.00
78.38
12,090.00
43,775.00
11.10
40.20
100,089.00
91.91
384,382.50
42,038.45
352.97
38.60
582,374.95
534.78
1,356,893.85
1,198.61
322,342.10
62,765.25
296.00
57.64
78,306.20
71.91
463,413.55
425.54
Preliminaries
177,157.15
162.68
1,997,464.55
1,786.83
5. Services
5A
Sanitary Appliances
5B
Plumbing Installation
5C
Refuse Disposal
5D
Air-conditioning & Ventilation System
5E
5F
5G
5H
5J
5K
5L
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
6C
External Services
6D
Ancillary Buildings
6E
Recreational Facilities
Element
Unit
Quantity
759
m2
155.49
0.70
1,089
237
1,347
m
m
m
81.54
32.72
102.38
1.00
0.22
1.24
910
125
391
47
m
m
m
m
31.14
222.16
27.34
179.84
0.84
0.11
0.36
0.04
1,836
1,090
1,308
m
m
m
22.25
104.14
35.25
0.02
0.10
0.03
Nos
145.66
0.08
83
3 - Administrative Buildings
A - 2 - 1089
n Separately
Reinforced
Concrete
m3
Reinforcement
kg
Formwork
m2
242.38
7,113.00
704.20
242.38
7,113.00
704.20
121.00
16.13
4.00
11.00
14,366.00
22.00
522.00
1,163.00
111.40
32.00
58.00
152.13
14,910.00
1,364.40
P.C.Sums Allowed
(RM)
Tendered Sums
(RM)
3 - Administrative Buil
A - 2 - 1089
BRIEF SPECIFICATION
Reinforced concrete for pad footings, ground beams, column stumps and groud slab. Also reinf
and walkaway.
Superstructure
2A
Frame
2B
Upper Floors
2C
Roof
2D
Staircase
2E
2F
External Walls
Windows & External Doors
2G
Generally 115mm thick reinforced with and including a layer of "Exmet" at every fourt course.
2H
Internal Doors
Finishes
3A
Alkali resisting primer and emulsion paint with glazed ceramic tiles finished to wall and columns.
3B
3C
3D
External Finishes
Lecture chair sittings, rectangular banquet table, moveable magnetic white board, velvet notice bo
Rectangular 4 sides curved confrenced table and moveable magnetic white board for meeting roo
4-seater and 3-seater waiting chairs, media tower, newspaper rack, velvet notice board and Linformation counter at lobby area.
Double sides workstation, executive table, full leather chair and cabinet at office.
For VIP room both sides curved showcase.
5
5A
Services
Sanitary Appliances
5B
5C
5D
Plumbing Installation
Refuse disposal
Air-Conditioning & Ventilation System
5E
Electrical Installation
5F
5G
5H
5J
5K
5L
External Works
6A
Site Works
6B
Drainage
6C
External Services
Generally, "Johnson Suisse" glazed vitreous china of sanitary wares, 3 tap-hole counter top vanit
of tap fittings.
Cold water and sanitary plumbing.
Air cooled split unit system, air cooled packaged, electrical wiring and mechanical ventilation syst
Complete electrical services, telephone, sound reinforcement system, stage curtain system, visu
stage lighting system.
Hose reel system, fire alarm system and portable fire extinguisher system.
Site preparation and earthworks and all slope protection works including turfing.
Roadworks and car parks, fencing and gates, stainless steel sliding gate and bridgeworks.
Stormwater drainage systems, foul drainage system and water reticulation system which inc
accessories.
6D
6E
Ancillary Building
Recreation Facilities
3 - Administrative Building
A - 2 - 1089
ATE : October-05
fixed panels.
)
Perkhidmatan Bomba Malaysia.
every fourt course.
ng.
ceiling sheet.
umn.
urfing.
and bridgeworks.
ation system which include all the fittings and
ITEM
Location
Nos
ANCILLARY AREA
UTILITIES
Length
TOTAL :
5.31
Width
17.26
Sub Total
91.72
Total
91.72
91.72
Ground Floor
ITEM
1
Location
Nos
USABLE AREA
Length
Width
Less
HALL AREA
30.37
18.17
STAGE
1.83
13.60
1.54
3.92
WC
Near Door
Sink
Opening
3
1
1
1
0.95
0.95
2.02
1.22
1.71
2.32
2.32
0.12
WC
Sink
Opening
1
1
1
0.95
0.95
0.91
1.71
2.32
0.12
WC
Sink
Near Door
Opening
4
1
1
1
0.95
3.09
0.95
1.22
1.71
2.32
2.32
0.12
CHANGING ROOM
Male & Female
2.32
2.63
VIP Room
4.09
4.15
CIRULATION AREA
HALLWAY
4.15
4.15
ENTRANCE HALL
13.30
4.27
1
1
2
1.10
2.44
0.91
11.77
8.11
0.12
ANCILLARY AREA
AHU Room
TOILET (Female)
VIP Toilet
TOILET (Male)
BACKSTAGE
A
B
Opening A
Ground Floor
ITEM
4
Location
Nos
Length
Width
INTERNAL DIVISION
Backstage
2
2
1
1.83
0.91
8.11
0.12
0.12
0.12
2.32
0.12
Hallway
1
1
4.15
4.27
0.12
0.12
Toilet (Male)
2
3
1
4.15
1.71
1.22
0.12
0.12
0.12
Toilet (Female)
2
3
1
1
4.15
1.71
2.32
1.16
0.12
0.12
0.12
0.12
VIP room
1
1
4.09
4.27
0.12
0.12
AHU room
1
1
1.54
4.15
0.23
0.23
Changing Room
(F&M)
TOTAL :
REF :
1 ' = 0.3048m
1 " = 0.0254m
Brickwall A = 4 1/2" thk brickwall
Brickwall B = 9" thk brickwall
Brickwall A = 0.1143
Brickwall B = 0.2286
Ground Floor
Sub Total
Total
551.82
24.87
576.70
6.05
4.89
2.21
4.69
0.14
1.63
2.21
0.11
6.52
7.17
2.21
0.14
12.21
17.00
67.19
17.24
56.74
13.00
19.79
0.21
106.97
Ground Floor
Sub Total
Total
0.42
0.21
0.93
0.53
0.48
0.49
0.96
0.59
0.14
0.96
0.59
0.27
0.13
0.47
0.49
0.35
0.95
8.97
759.83
GFA
Upper Floor
ITEM
Location
Nos
USABLE AREA
Office Area
Length
Width
Less
1
5.82
5.98
ANCILLARY AREA
MEETING ROOM
12.08
9.03
AUDIO ROOM
3.54
2.93
Pantry
Toilet A
Toilet B
1
2
1
2.93
1.71
1.10
2.02
1.10
2.32
A
B
C
1
1
1
1
8.42
5.98
2.93
0.91
3.05
1.52
4.57
0.12
4.15
4.15
Office Area
1
1
5.98
6.10
0.12
0.12
Audio Room
2.93
0.12
Meeting Room
12.08
0.12
3
1
1
1
2.93
4.69
1.71
2.32
0.12
0.12
0.12
0.12
CIRULATION AREA
LOBBY AREA 1
Opening
LOBBY AREA 2
INTERNAL DIVISION
GFA
Upper Floor
TOTAL :
GFA
Upper Floor
Sub Total
Total
34.81
34.81
109.04
10.39
5.92
3.78
2.57
131.70
25.66
9.12
13.41
0.11
17.24
65.53
0.69
0.70
0.34
1.39
1.01
0.54
0.20
0.27
5.13
GFA
Upper Floor
237.18
GFA
Not Enclosed
ITEM
Location
Nos
APRON
Length
Width
Less
Front
35.47
1.83
Left A
1
1
1.22
2.44
4.27
3.05
Right
1.83
22.67
Back
34.25
1.83
Left B
1
1
5.49
1.83
1.83
2.74
Left C
1.10
0.91
TOTAL :
GFA
Not Enclosed
Sub Total
Total
64.87
5.20
7.43
41.46
62.64
10.03
5.02
2.02
198.68
GFA
Roof
ITEM
Location
Nos
ROOF
Length
Width
Less
Overall
3.66
4.57
3.66
4.27
15.85
1.83
4.27
0.61
41.45
29.87
TOTAL :
Pitch 30
Pitch
12
25
30
45
Cos
0.98
0.91
0.87
0.71
1.149425287
1/Cos
1.02
1.10
1.15
1.41
1,172.00
=
=
1,347.13
1347
GFA
Roof
Sub Total
1,238.21
Total
1,238.21
16.72
15.61
28.99
5.20
66.52
1,171.69
REF :
Eaves = 2'
Overhang = 4'
GFA
Door / Window
ITEM
Location
INTERNAL DOOR
Type D4
Nos
Length
Width
Less
4
2.13
0.91
Type D5
10
2.13
0.76
Type D1a
2.44
3.96
FD2
2.13
0.91
FD1
2.13
1.52
Type D3
2.13
1.52
TOTAL :
GFA
Door / Window
ITEM
Location
EXTERNAL DOOR
Type D1
Nos
Length
Width
Less
19
2.44
1.52
Type D2
2.44
0.91
Type FD1
2.13
1.52
Type W1
1.52
2.44
Type TH1
0.91
1.22
Type TH2
0.61
1.22
Type TH3
14
0.91
1.83
Type FG1
1.83
2.44
WINDOW
TOTAL :
GFA
Door / Window
Sub Total
Total
7.80
16.26
9.66
3.90
3.25
6.50
47.38
GFA
Door / Window
Sub Total
Total
70.61
11.15
3.25
85.01
7.43
1.11
3.72
23.41
4.46
40.13
125.14
BILL NO.
DESCRIPTION
PRELIMINARIES
BUILDING WORKS
a) ASRAMA
b) DEWAN SERBAGUNA & PEJABAT
EXTERNAL WORKS
PROVISIONAL SUMS
TOTAL AMOUNT
AMOUNT (RM)
177,157.15
603,339.90
701,248.90
201,350.00
926,827.90
971,739.95
350,000.00
3,931,663.80