ROYAL INSTITUTION OF SURVEYORS MALAYSIA

BUILDING COST INFORMATION CENTRE

ELEMENTAL COST ANALYSIS - Form 1 4 - Health and Welfare Buildings

A - 4 - 877.24
JOB TITLE: KLINIK KESIHATAN (JENIS 7) CHUPING, PERLIS CLIENT: KERAJAAN MALAYSIA

LOCATION: CHUPING, PERLIS INDERA KAYANGAN TENDER DATE: 13 FEBRUARI 2017

INFORMATION TOTAL PROJECT

Project and Contract Information
Project Details and Site Condition: Contract: P.W.D. FORM 203A (With Quantities)
The project comprise the construction and completion of four storey Klinik Kesihatan (Jenis 7)
Chuping building complete with associated external works within lot baundaries. No problems
in accessibility and the site is generally flat.

Market Conditions:
Contract Particulars: Competitive Tender List

Type of Contract: P.W.D. FORM 203A (With Quantities) Cost Fluctuation: Yes / RM Int (jv)/L

No 4,550,000.00 L
Basis of Tender Open/Selected 4,286,881.00 L
Bills of Quantities / Competition / Government / 4,200,587.60 L
4,023,588.00 L
Bills of Appr. Quant. Negotiated Private 3,939,492.10 L
3,904,165.50 L
Sched. Of Rates/ Provisional Sum RM 75,600.00 3,789,019.00 L
Spec. & Drawings Serials 3,652,262.10 L
Prime Cost Sum RM 615,240.00 3,634,000.00 L
Contract Period Stip. By Client: 52 weeks 3,468,929.80 L
Preliminaries RM 267,612.00
Contract Period Offered by Builders: 52 weeks
Contingencies RM
Number of Tenders Issued: 10
Contract Sum RM 3,586,906.50
Number of Tenders Received: 10

ANALYSIS OF SINGLE BUILDING

Design/Shape Information

Accommodation and Design Features:

Areas: Functional Unit: 390.6 Design/Shapes

Percentage of Gross Floor Area
Lower Ground Floor m2
Ground Floor 311.01 m2 External Wall Area = 1075.98 (a) Below Grd. Flr. %
Upper Floor 566.23 m2 Gross Floor Area 877.24
GROSS FLOOR AREA 877.24 m2 (b) Single Storey
Construction %
Usable Area 390.6 m2 = 1.2266
Circulation Area 134.14 m2 (c) Two-Storey
Ancillary Area 326.56 m2 Storey Heights: Construction %
Internal Division 25.94 m2
GROSS FLOOR AREA 877.24 m2 Av. Below Grd. Floor m (d) 3-Storey
Construction %
Floor Space NOT Enclosed 56.1 m2 At Ground Floor 3.9 m
(e) 4 - Storey
Roof Area 666.52 m2 Above Ground Floor 9.9 m Construction 100%
(Structural & Plant Rooms)
Brief Cost Information
Contract Sums RM 3,586,906.50 Functional Unit Costs
Provisional Sums RM 75,600.00 excluding external works: 2,368.36
Prime Cost Sums RM 615,240.00
Preliminaries RM 267,612.00 being 8.06 % of remainder
Contingencies RM being % Contract Sum
Contract Sums less Contingencies RM 3,586,906.50
INSTITUTION OF SURVEYORS MALAYSIA
BUILDING COST INFORMATION CENTRE

ELEMENTAL COST ANALYSIS - Form 2

SUMMARY OF ELEMENT COSTS

GROSS FLOOR AREA: 877.24 EUR-ELEMENT/EUQ TENDER DATE: 13 FEB 2017

ERP-EUQ/GFA
Preliminaries Shown Separately
Total Cost Cost per m2 Element Element Unit Element Reinforced Reinforcement Formwork
of Element GFA Unit Rate Ratio Concrete kg m2
RM RM Quantity RM per m2 GFA m3

1 Substructure
1A Piling 312,612.00 356.36 300 1042.04 0.34
1B Work Below Lowest 160,282.60 182.71 311.01 515.36 0.35 129.00 11,532.00 432.00
Floor Finish
Group Element Total 472,894.60 539.07 611.01 1557.40 0.70 129.00 11,532.00 432.00
2 Superstructure
2A Frame 265,729.20 302.92 877.24 302.92 1.00 138.00 31,267.00 1,823.00
2B Upper Floors 96,009.00 109.44 566.23 169.56 0.65 73.00 1,196.00 539.00
2C Roof 107,680.00 122.75 666.52 161.56 0.76
2D Stairs 38,538.70 43.93
2E External Walls 44,839.00 51.11 711.49 63.02 0.81
2F Windows & External Doors 104,574.00 119.21 364.49 286.90 0.42
2G Internal Walls & Partitions 44,316.00 50.52 529.14 83.75 0.60
2H Internal Doors 42,459.00 48.40 73.89 574.62 0.08
Group Element Total 744,144.90 848.28 3789 1642.33 4.32 211.00 32,463.00 2362

3 Finishes
3A Internal Wall Finishes 122,562.00 139.71 529.14 231.62 0.60
3B Internal Floor Finishes 93,786.00 106.91 877.24 106.91 1.00
3C Internal Ceiling Finishes 37,619.00 42.88 548.15 68.63 0.62
3D External Finishes 69,956.00 79.75
Group Element Total 323,923.00 369.25 1954.53 407.16 2.23

4 Fittings and Furnishings P.C. Sum Allowed Tendered Sum

4A Sundries 4,830.00 5.51
4B Fittings and Furnishings 84,705.00 96.56
5 Services
5A Sanitary Appliances 39,463.00 44.99 103.00 383.14 0.12
5B Plumbing Installation 129,400.00 147.51
5C Refuse Disposal
5D Air-conditioning & Ventilation 31,900.00 36.36 31,900.00 31,900.00
System
5E Electrical Installation 475,040.00 541.52 475,040.00 475,040.00
5F Fire Protection Installation 94,500.00 107.72 94,500.00 94,500.00
5G Lift & Conveyor Installation
5H Communication Installation 54,000.00 61.56 54,000.00 54,000.00
5J Special Installation
5K Builder's Profit & Attendance
on Services
5L Builder's Work in Connection 10,800.00 12.31 10,800.00 10,800.00
with Services

Group Element Total 835,103.00 951.97 103.00 383.14 0.12 666,240.00 666,240.00

Sub-total exc. External Works,

Preliminaries and Contingencies

6 External Works
6A Site Work 159,209.00 181.49
6B Drainage 214,355.00 244.35
6C External Services
6D Ancillary Buildings
6E Recreational Facilities

Group Element Total 373,564.00 425.84

Preliminaries 267,612.00

TOTAL (less Contingencies) 3,586,906.50

INSTITUTION OF SURVEYORS MALAYSIA
BUILDING COST INFORMATION CENTRE

4 - Health and Welfare

ELEMENTAL COST ANALYSIS - Form 3 Buildings
A - 4 - 877.24
BRIEF SPECIFICATION
GROSS FLOOR AREA: 877.24 TENDER DATE:

ELEMENT SPECIFICATION
1 Substructure
grade 45 reinforced concrete piles (JKR standard) measuring 300mm x 300mm including pile piles
1A Piling
(x pointed shoe) according to the instructions and approval of the superintendent
1B Work Below Lowest Floor Finish VRC Grade 30 as specified

2 Superstructure
2A Frame VRC Grade 30
2B Upper Floors VRC Grade 30
18, 20 and 25 degrees Pitch Roof, Monier Contour Tiles including mild steel hollow and 'C'
2C Roof Channel steel battens

2D Stairs VRC Grade 30, Stainless steel hollow handrailling, Stainless steel handrailling and balustrading
2E External Walls Brickwork in Common Clay Bricks, 115mm thk brickwall
Casement Aluminium Windows, Aluminium Louvres Windows, Flush Hollow Core Door, aluminium
2F Windows & External Doors
sliding door, fire rated door
2G Internal Walls & Partitions Generally 115 thk brickwall
2H Internal Doors Flush hollow core door, aluminium sliding door, fire rated door

3 Finishes
Plaster & epoxy paint (waterbased and oil based), Glazed ceramic tiles, Plaster & Paint
3A Internal Wall Finishes
(washable/wipeable,anti-bacteria chemical resistant
Homogenous polished porcelain tiles, non-slip homogenous tiles, Heavy duty homogenous vinyl
3B Internal Floor Finishes
flooring, heavy duty homogenous vinyl sheet with seemless connection line,
3C Internal Ceiling Finishes PVC laminated gypsum board ceilling, Seemless gypsum board
Plasticiser finished with steel trowel, Alkali resisting primer and two coats of weatherbond paint,
3D External Finishes non-slip homogenous tiles, Washed aggregate concrete pavement, Aluminium Strip Ceilling, Free
fibre cement flat sheet, weather emulsion paint

4 Fittings and Furnishings Postforming laminated chipboard with Formica HPL (High Pressure Laminated)
4A Sundries Adhesive text and protective vinyl colour pattern

5 Services
Wall Hung Wash Hand Basins 'Johnson Suisse', 'Boston', 'Boston 500', Vanity Bassins 'Johnson',
5A Sanitary Appliances 'Yale'
Fibreglass Reinforce Polyester (FRP) water tank, Fibreglass Reinforce Polyester (FRP) suction
5B Plumbing Installation tank
5C Refuse Disposal Not Applicable
5D Air-conditioning & Ventilation System Air-Conditioning & Mechanical Ventilation System
5E Electrical Installation Low Voltage System, Extra Low Voltage System
5F Fire Protection Installation Fire Fighting and Booster Pump, Alat Pemadam Api Mesra Alam AEROHUB
5G Lift & Conveyor Installation Not Applicable
5H Communication Installation Telecommunication System and ICT infrastructure
5I Special Installation Not Applicable
5J Builder's Profit & Attendance on Services Not Applicable
5K Builder's Work in Connection Not Applicable
with Services

6 External Works
6A Site Work Temporary earth drain
Precast concrete block drain 'egg shape', half round precast perimeter drain, trapezoidal shaped
Drainage
6B collector earth drain
6C External Services Not Applicable
6D Ancillary Buildings Not Applicable
6E Recreational Facilities Not Applicable
Vertified Clay Pipe (VCP), backfilling with selected materials, disposal of surplus excavated
6F Sewerage Works
materials
 Sand blanket or approved aquivaent material as granular sand, bituminous macadam and premix
6G Road Works
or other approved asphaltic binder course including tack coat, bitumen prime coat
 Area Unit Length Width Area Usable Circulation Ancillary Internal
(a) (b) (a x b) Area Area Area Division Area
ARAS 1
Penyusuan bayi 1 2.8 2.3 6.44 6.44 6.44
1 2.2 1.9 4.18 4.18 4.18
Bilik Pendidikan Kesihatan 1 2.6 0.9 2.34 2.34 2.34
1 3.6 3.6 12.96 12.96 12.96
Bilik Pemeriksaan 1 1 2.2 0.9 1.98 1.98 1.98
1 3.6 3.6 12.96 12.96 12.96
Bilik Pemeriksaan 2 1 4.4 3.4 14.96 14.96 14.96
Bilik Pemeriksaan 3 1 4.4 3.2 14.08 14.08 14.08
Utiliti Bersih 1 1.9 0.8 1.52 1.52 1.52
1 3.2 3.6 11.52 11.52 11.52
Utiliti Kotor 1 1.3 0.8 1.04 1.04 1.04
1 3.2 3.5 11.2 11.2 11.2
Bilik Utiliti 1 4.8 4.1 19.68 19.68 19.68
Tandas OKU 1 2.3 1.6 3.68 3.68 3.68
Bilik Cuci 1 2.3 0.8 1.84 1.84 1.84
Tandas 1 2.3 1.5 3.45 3.45 3.45
Bilik Prosedur 1 3.3 4 13.2 13.2 13.2
Bilik Kecemasan 1 4.6 4 18.4 18.4 18.4
Ruang Menunggu 1 5.5 4 22 22 22
Kaunter Pendaftaran 1 2.1 2.7 5.67 5.67 5.67
1 4 1.7 6.8 6.8 6.8
Bilik Ubat 1 3.9 3.5 13.65 13.65 13.65
Bilik Elektrik 1 2 2.7 5.4 5.4 5.4
Bilik Meter 1 2 1.2 2.4 2.4 2.4
Sisa Klinikal 1 1.4 1.6 2.24 2.24 2.24
1 3 2.4 7.2 7.2 7.2
Bilik rekod/server 1 1.9 2.6 4.94 4.94 4.94
Tangga 1 8.9 4.2 37.38 37.38 37.38

ARAS 2
Bilik Tidur Utama 2 3.7 3.8 14.06 28.12 28.12
Bilik Air 1 2 1.7 3.8 6.46 12.92 12.92
Jemuran 2 1.8 3.2 5.76 11.52 11.52
Dapur 2 2.8 3.2 8.96 17.92 17.92
Bilik Air 2 2 2.5 2.8 7 14 14
Ruang Makan 2 4.8 3.7 17.76 35.52 35.52
Ruang Tamu 2 3.6 3 10.8 21.6 21.6
2 4.4 3.6 15.84 31.68 31.68
2 1.6 1.9 3.04 6.08 6.08
Bilik Tidur 1 2 2.6 0.6 1.56 3.12 3.12
2 3.6 3 10.8 21.6 21.6
Bilik Tidur 2 2 4.1 3 12.3 24.6 24.6
Tangga 1 8.9 4.2 37.38 37.38 37.38

ARAS 3
Bilik Tidur Utama 2 3.7 3.8 14.06 28.12 28.12
Bilik Air 1 2 1.7 3.8 6.46 12.92 12.92
Jemuran 2 1.8 3.2 5.76 11.52 11.52
Dapur 2 2.8 3.2 8.96 17.92 17.92
Bilik Air 2 2 2.5 2.8 7 14 14
Ruang Makan 2 4.8 3.7 17.76 35.52 35.52
Ruang Tamu 2 3.6 3 10.8 21.6 21.6
2 4.4 3.6 15.84 31.68 31.68
2 1.6 1.9 3.04 6.08 6.08
Bilik Tidur 1 2 2.6 0.6 1.56 3.12 3.12
2 3.6 3 10.8 21.6 21.6
Bilik Tidur 2 2 4.1 3 12.3 24.6 24.6
Tangga 1 8.9 4.2 37.38 37.38 37.38

ARAS 4
Bilik Tangki Air 1 8.9 6.3 56.07 56.07 56.07

ARAS 1
B/3-4 1 4 0.23 0.92 0.92 0.92
B1/3-4 1 3.7 0.15 0.55 0.55 0.55
C/3-4 1 4.3 0.15 0.64 0.64 0.64
D/3-4 1 4.3 0.15 0.64 0.64 0.64
D1/3-4 1 4.3 0.15 0.64 0.64 0.64
E/3-4 1 3.6 0.15 0.54 0.54 0.54
F/3-4 1 4.2 0.15 0.63 0.63 0.63
A1/4A-5 1 4 0.15 0.6 0.6 0.6
B1/4A-5 1 4 0.15 0.6 0.6 0.6
C/4A-5 1 4 0.15 0.6 0.6 0.6
D1/4A-5 1 2.7 0.15 0.4 0.4 0.4
E/4A-5 1 4 0.15 0.6 0.6 0.6
E1/4A-5 1 3.9 0.23 0.89 0.89 0.89
F/4A-5 1 4 0.23 0.92 0.92 0.92
A-B/4 1 2.2 0.15 0.33 0.33 0.33
B-B1/4 1 3.5 0.15 0.52 0.52 0.52
B2-C1/4 1 3.6 0.15 0.54 0.54 0.54
C1-D1/4 1 3.4 0.15 0.51 0.51 0.51
D1-D2/4 1 3.2 0.15 0.48 0.48 0.48
D2-E1/4 1 3 0.15 0.45 0.45 0.45
E1-E2/4 1 3.2 0.15 0.48 0.48 0.48
D2-G/4 1 5 0.15 0.75 0.75 0.75
A-A1/4A 1 1.5 0.15 0.22 0.22 0.22
A1-B1/4A 1 3.3 0.15 0.49 0.49 0.49
B1-C1/4A 1 4.5 0.15 0.67 0.67 0.67
D2-E/4A 1 1.9 0.15 0.28 0.28 0.28
E-E2/4A 1 3.5 0.15 0.52 0.52 0.52
E2-F/4A 1 2 0.23 0.46 0.46 0.46
F-F1/4A 1 1.3 0.15 0.19 0.19 0.19
A-A1/4B 1 2.3 0.15 0.34 0.34 0.34
A-A1/4C 1 2.3 0.15 0.34 0.34 0.34

ARAS 2
B-B1/4 1 2.2 0.15 0.33 0.33 0.33
B1-B2/4 1 1.3 0.15 0.19 0.19 0.19
B2-C/4 1 3.2 0.15 0.48 0.48 0.48
B-B2/4A 1 3.6 0.15 0.54 0.54 0.54
B2-C1/4A 1 3.9 0.15 0.58 0.58 0.58
E-E2/4 1 3.2 0.15 0.48 0.48 0.48
E3-F/4 1 2.2 0.15 0.33 0.33 0.33
D1-E2/4A 1 3.9 0.15 0.58 0.58 0.58
E2-F/4A 1 3.6 0.15 0.54 0.54 0.54

ARAS 3
B-B1/4 1 2.2 0.15 0.33 0.33 0.33
B1-B2/4 1 1.3 0.15 0.19 0.19 0.19
B2-C/4 1 3.2 0.15 0.48 0.48 0.48
B-B2/4A 1 3.6 0.15 0.54 0.54 0.54
B2-C1/4A 1 3.9 0.15 0.58 0.58 0.58
E-E2/4 1 3.2 0.15 0.48 0.48 0.48
E3-F/4 1 2.2 0.15 0.33 0.33 0.33
D1-E2/4A 1 3.9 0.15 0.58 0.58 0.58
E2-F/4A 1 3.6 0.15 0.54 0.54 0.54

ARAS 4
C-D1/2 1 4.8 0.23 1.1 1.1 1.1
TOTAL 877.24 390.6 134.14 326.56 25.94
 R.C CONCRETE REINFORCEMENT FORMWORK R.C CONCRETE REINFORCEMENT FORMWORK
ELEMENT BQ PAGES ELEMENT BQ PAGES
m2 RC THICKNESS m3 m2 kg/m3 kg m height m2 m2 RC THICKNESS m3 m2 kg/m3 kg m height m2

WBLFF COLUMN STUMP FRAME COLUMN

VRC Grade 30 3A/E1/1-ITEM H 5 VRC GRADE 30 3A/E2/1-ITEM A 26
T10 3A/1E/2-ITEM A 463 T10 3A/E2/1-ITEM G 2027
T16 3A/1E/2-ITEM B 383 T16 3A/E2/1-ITEM H 1401
T25 3A/1E/2-ITEM C 370 T20 3A/E2/1-ITEM J 341
T32 3A/1E/2-ITEM D 199 T32 3A/E2/1-ITEM K 1458
FORMWORK 3A/1E/3-ITEM J 56 FORMWORK 3A/E2/2-ITEM L 338
GROUND BEAM STIFFENER
VRC GRADE 30 3A/1E/1-ITEM J 45 VRC GRADE 30 3A/E2/1-ITEM B 9
T10 3A/1E/2-ITEM E 3699 T6 3A/E2/1-ITEM L 138
T16 3A/1E/2-ITEM F 506 T10 3A/E2/1-ITEM M 1169
T20 3A/1E/2-ITEM G 2553 T12 3A/E2/1-ITEM N 1934
T25 3A/1E/2-ITEM H 2193 FORMWORK 3A/E2/2-ITEM M 229
T32 3A/1E/2-ITEM J 68 BEAMS
FORMWORK 3A/1E/3-ITEM G 544 0.5 272 VRC GRADE 30 3A/E2/1-ITEM C 94
GROUND FLOOR SLAB T10 3A/E2/2-ITEM A 9207
VRC GRADE 30 3A/1E/1-ITEM K 58 T16 3A/E2/2-ITEM B 4300
T10 3A/E1/2-ITEM K 786 T20 3A/E2/2-ITEM C 2639
FORMWORK 3A/E1/3-ITEM H 416 0.25 104 T25 3A/E2/2-ITEM D 3960
APRON SLAB T32 3A/E2/2-ITEM E 1028
VRC GRADE 30 3A/E1/1-ITEM M 19 FORMWORK 3A/E2/2-ITEM N 800
T10 3A/E1/2-ITEM L 263 ROOF BEAMS
RAMP SLAB VRC GRDE 30 3A/E2/1-ITEM D 8
VRC GRADE 30 3A/E1/1-ITEM M 2 T10 3A/E2/2-ITEM F 882
T10 3A/E1/2-ITEM M 49 T16 3A/E2/2-ITEM G 740
FORMWORK 3A/E2/2-ITEM P 68
TOTAL QUANTITY OF WBLFF
129 11,532 432 COLUMN ON BEAM
VRC 30 3A/E2/1-ITEM E 1
T10 3A/E2/2-ITEM H 43
T16 3A/E2/2-ITEM J 98
FORMWORK 3A/E2/2-ITEM Q 11
SHEAR WALL
VRC 30 3A/E2/1-ITEM F 36
T16 3A/E2/2-ITEM J 4259
FORMWORK 3A/E2/2-ITEM R 377

TOTAL OF QUANTITY FRAME

138 31267 1823

R.C CONCRETE REINFORCEMENT FORMWORK

ELEMENT BQ PAGES
m2 RC THICKNESS m3 m2 kg/m3 kg m height m2

UPPER FLOOR FLOOR SLAB

VRC GRADE 30 3A/E3/1-ITEM A 73
T10 3A/E3/1-ITEM C 1196
FORMWORK 3A/E3/1-ITEM J 486
ROOF SLAB
VRC GRADE 30 3A/E3/1-ITEM B 8
T10 3A/E3/1-ITEM D 278
FORMWORK 3A/E3/1-ITEM L 53

TOTAL OF QUANTITY UPPER FLOOR 73 1196 539