7/27/2019 130 Units Medium Cost Terrace House
1/2
r;LEMENTAL COST ANALYSIS - Fonn 1 I 8 - Residential BuildingsI A
- 1 - 63,uJQBIITLE; 130 Units medium Cost Terrace House CLIENT :
Privatet:'X::ATION Kulim. Kedah Darul Aman TENDER DATE ;
671171995
~ - - - ~ . INFORMATION ON TOTAL PROJECTProject and contract
inf'onnationProject Details and Site Conditions.; Contract
;Proposed 130 units Medium Cost Terrace house. Earthworks &:
Infra by others. STD. PAM/IS M FORM OF CONTRACT (With
Quantities)Single storey R.C. Framed building on cut ground with
ready access.New housing estate.Market Conditions ; Competitive;
lahour &: material readily available.Contract Particulars:
Competitive Tender ListType ot o n t T ~ : STD. PAM/ISM FORM OF
CONTRACT Cost fWctuation Yes D No m RM lnt(JV)/L(With
Quantities)
Government D UNKNOWNBasis of Temier :Bills of Quan,ities U ~
Open/selected ITJcompetition Private m ThisECAwas
c=:J c=:J prepared by theBills of Approx Negotiated
successfulQuantities Provisional Sums RM - tendererof Rates/ CJ
Serial c=:J Prime Cost Sums RM -I ,_. &: Drawings Preliminaries
RM 319,500.00
iCuntract Period Stipulatedby Client: 14 months Contigencies RM
100,000.00Contract Period Offered Contract Sum RM 4,600,000.00by
Builders: 18 monthsNumber " f Tenders Issued : 9Number of Tenders
Received: 9
ANALYSIS OF SINGLf..BUILDING (Inten nediate Unit)Design/Shape
InfonnationAccommodationan d Desi&!! Features: Rectangular
shaped single storey r.c. framed build ing 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 AreaGround Floors 63.00 m2
External Wall Area - 46.00 ~ a) Below Ground Floor - %Gross Floor
Area 63.00Upper Floor Area - m2 0 b) Single -Storey- 0.730
Construction 100 %OORAREA 63.00 m2
c) Two-storeyUsable Area 60 m2 S t o ~ Heights : Construction -
%Average Below Ground Floor - mCirculation Area - m2 d) 3
-Storey
at Ground Floor 3.00 m Construction . %Ancillary Area m2 Above
Ground Floor - m e) StoreyInternal Division 3m 2 Construction -
%
( " ~ O S S K 00R AREA 63 m2Floor Space NOT Enclosed 11.00
m2Roof Area 83.00 m2(Structural and Plant Rooms)
Brief Cost InfonnationContract Sum RM 37,551.89 Functional Unit
Costexcluding external works :Provisional Sums RM (Tender RM 613.29
per m2)Prime Cost Sums RM PrelirrUnaries RM 2,457.70 being 7.00 %
II of remainde r of Contract Sum.Contingencies RM 754.72 being
2.0500 % I
!ContractSum less Contingendes 36,797.17
lOS If '"130.r/s
7/27/2019 130 Units Medium Cost Terrace House
2/2
\ ~ . ) ,.... 1 j
" t:EnT.UTION SURVEYORS, MALAYSIA, BliiU)JNG COST INFORMAnO N
CENTRE
rELEMENTALCOST ANALYSIS - Form 2i-JGROSS FLOOR AREA: 63m2/
unit
1 Substructure1.A Piling1.B Work Below Lowest Floor Finish
Group Element Total:2 SUEerstructure
2.A Frame2.B Upper Floors2.C Roof2. 0 Stairs2.E External
Walls2.F Windows & External Doors2.G Internal walls &
Partitions
. f Internal DoorsGroup Element Total :
- - . ~ . -
Finishes3.A Internal Wall Finishes3.B Internal Floor Finishes3.C
Internal Ceiling Finishes3. 0 External Finishes
_____ Group Element Total:4 Fittings and Furnishings
S ServicesS.A Sanitary AppliancesS.B Plumbing InstallationS.C
Refuse Disposa l5. 0 Air conditioning an d
VentilationSystemS.E Elecbical InstallationS.F Fire Protection
InstallationS.G Lift and Conveyor InstallationS.H Communication
Installation
-51 Special Installation(e.g. kitchen equipment, laundry,
building automation, securitysystem, gas installa tion, etc)
S.K Builder's Profit an d Attendanceon Services
5.L Builder's Work in Connectionwith ServicesGroup Element Total
:
Subtotal excluding External Works,Preliminaries an d
Contigencies.
6 External Works6.A Site Work6.B Drainage6.C External
Services6.D Ancillary Buildings6.E Recreational Facilities
Group Element Total :PreliminariesTOTAL (Less Contigencies)
Total Costof ElementRM
-6,554.586,554.58
3,690.70
3,936.26723.75
1,811.402,131.232,164.72
14,458.06
3,472.472,293.87
995.531,002.707,764.57
995.002,169.14..1,021.52-
4,185.66
32,962.87----1,376.60
..
1,376.602,457.70
36,797.17
I 8 - Residential BuildingsJ A-1-63SUMMARY OF ELEMENT COSTS
TENDER DATE: 06/11/95Preliminaries Shown Separately
Costperm2 Element Element Element ReinfoKed ReinfoKe
Fonnworkgross floor unitQty. unit rate Ratio Concrete ment m2area
RM RM perm2GFA m3 kg
. . ..104.04 63.00 104.04 1.00 61 744 59104.04
- . .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 3.2136.41 48.00 47.79 0.7615.80 50.00 19.91
0.7915.92 72.00 13.93 1.14 - -23.25
P.CSums TenderedAllowed Sums" -15.79 7 142.14
34.43 ......, .. N/A N/A
16.21 ..
66.44
523.22,.....- - - - ~ . - - ..
21.85
21.8539.01
584.08
