This document provides an elemental cost analysis for a sports complex project in Pennas Jaya, Johor, Malaysia. The complex includes tennis courts, a gymnasium, and swimming pool, covering a total gross floor area of 5,966 square meters across two floors. It details construction information like materials used, functional areas, and a breakdown of estimated costs including the contract sum of RM 5,254,640.95, provisional sums, and prime cost sums. Elemental costs are also summarized for major building components.
This document provides an elemental cost analysis for a sports complex project in Pennas Jaya, Johor, Malaysia. The complex includes tennis courts, a gymnasium, and swimming pool, covering a total gross floor area of 5,966 square meters across two floors. It details construction information like materials used, functional areas, and a breakdown of estimated costs including the contract sum of RM 5,254,640.95, provisional sums, and prime cost sums. Elemental costs are also summarized for major building components.
This document provides an elemental cost analysis for a sports complex project in Pennas Jaya, Johor, Malaysia. The complex includes tennis courts, a gymnasium, and swimming pool, covering a total gross floor area of 5,966 square meters across two floors. It details construction information like materials used, functional areas, and a breakdown of estimated costs including the contract sum of RM 5,254,640.95, provisional sums, and prime cost sums. Elemental costs are also summarized for major building components.
ELEMENTAl COST ANALYSIS - Form 1 5- Refreshment, Entertainment , Rectaalion Building D-2-6966 JOB TITLE: Pennas Jaya Sport Complex CUENT: PrivaIe LOCATION: 9andar Baru PermaJaya, Johor TENDER DATE: Nov. 92 IIIFORMATION TOTAl PROJECT Prajec:t and Contract InbmaIion Proiect Detail i!!!I SIe Conc8on: Con!rac:t: The project c:ompriIes 1he construc:tiDn and completion d a sport complex , compIetIe with tennis court, PAM Form of CorItnM:t (With QuamIies) wmnasiUm 8Id wJimnling pod.Easy far accea Market Condtion : COMPETITIVE ,ontract Particulars : ComDelilivea Iendec bt lJpe d ContIact: PAM ( WillI QuanIiIies) Cost FIuc:IuaIion v_ 0 RM 1nt(JV)L No OJ BIIIIia d Tender 0penISeIeded fila of QuanIiIies OJCompetiIion OJ GcMImment 0 BIUs of Appr. Quant DNegotialed 0 PrivaIe OJ jL''::::' Sched. Of Raesl Serials PIuviIIiona Sum RM 800,000.00 " Spec & Drawings 0 D Prime ea.t Sum RM 1,065,750.00 ContnIct Period S1JJ- By CIent 13 months PlI6t"ies RM 140.000.00 ConInIct Period 0II'erwd by Buidens : 13mordhs ConIigenc:ies RM 200,000.00 NumbenI of Tendens Issues : ConInKtsum RM 5,254,640.95 Nwnbas fJl TendeIS nIC8MId : ANALYSIS OF SINGlE BUlDING Design I Shape InfonnaIion AccomodaIion and n....im F ....... 2-6fDnIr buIcIng will 1IIIdt,._ courIB, awimrning pool, squash COUIt and irIdooI" games RIOI'JI8 at gRlUttd Ioor. And a gymnasium I aerobic IDOm at firsttloor. with .-.....rat and SUtliIU fac:iIIies. Mias Func:IIonaI Unit: 39221112 Desian I ShaDeS Pert:ell1ag8 of Gtass Floor Area lawer Graund Floor - Ground Roar 5216m2 -- ~ (a) BeIaw Gtd. fir - Upper Floor 750m2 GnI8s Floor Ala 5968 GROSS FLOOR AREA 5966m2 =0.49 (b) Single SIIcny 87'lft
ConsncIian Usable Area 3922rn2 CicuIaIon Area 1082m2 (c) T'MHiIIny 13% ~ Anc:iIaIy Area 962m2 SIorw tleiaht: ConstrucIion JnIemaI 0MIi0n - GROSS FLOOR AREA 5966m2 Av. Below Gn1 Floor - ( d ) ~ - ConsIrudIon Aoor Space NOT EncIoaed .. 201,8m2 N. GIound Floor 3.5Om (e)-SIDrey - Roof Area 3750m2 !Above Gmund Floor 3.5Om , Construction (Structual & Plant Rooma) Brief Cost Information CoItItact Suma RM 5,254,640.95 PtawiaioItIII Sums RM 800,000.00 Functional Unit CasIIs PIime CoIIt Sume RM 1,065.750.00 edJdng IIlIIaneIwotIcs: PfeImInaties RM 140.000.00 being 2.85% ofNmainder (Tender RM 899.27 1m2) Con1igenc:ies RM 200,000.00 being 4.07% CottIrac:t Sum Contract Sums less conligenc:ies RM 5,054,640.95 F_ Upper FJaars Roof SlaB EldImIIII walls V\IindIIws & ElIIImIII Door InImIII walls & PIrtiIians InIiIInW DaIn SilItWarb ~ EarnII s.w:. Ardrrt BUIdirvs Reel ........ Fai1iIie8 145 SUMMARY OF ELEMENT COSTS 187 0.87 1.00 0.13 0.63 0.<13 0.11 0.10 0.10 0.81 0.78 0.34 TI::.""", .. DATE : .. { :te-'
;, ).>'
mS81JCII !elK e:I tit Sil '"
I i (HI II '1IIijilliilliIJ'1 r Ii iii IIII r iff fJI i ,n li I i l il il'" f
"",11- 11 'n I n "I I i I .
I !l, h
I f w '.
n
I; ;i II Jun' U ff Il ullin HUuun i I ii II '1. II) II dlilljUI illi'l rf If I'" I "ii II i(1 II '1 111
! .. u rh,'n ., rc EiI iht i hlllu ' t11r i
t I ! I I I_ Uill Ii' . . II I Ilfl l 8 8 II Jl l 'll i 1 1 ,1 II . J ,I 1 I 1111 I ii en'. I t J J "i i t i- 9 I f ,J fIt r i I t IIf I III i I( I t I I I Ii 1