CADANGAN MEMBINA 20 UNIT KEDAI PEJABAT 2 TINGKAT DI ATAS

LOT 734 - 753, KOMPLEK PERABUT OLAK LEMPIT, MUKIM

TANGJUNG DUA BELAS, DAERAH KUALA LANGAT, SELANGOR
DARUL EHSAN

UNTUK

TETUAN SELANGOR INDUSTRIAL CORPORATION SDN. BHD.

PRELIMINARY ESTIMATE NO. 2

2-A, Jalan Liku B 8/B,

40100 Shah Alam
Selangor Darul Ehsan
Tel: +603 - 5510 6944 Fax: +603 - 5510 1626

Jun 2012
 CADANGAN MEMBINA 20 UNIT KEDAI PEJABAT 2 TINGKAT DI ATAS LOT 734 - 753, KOMPLEK PERABUT OLAK LEMPIT, MUKIM
TANGJUNG DUA BELAS, DAERAH KUALA LANGAT, SELANGOR DARUL EHSAN
GROSS FLOOR AREA 527.00 m2 328.00 m2
5,672.63 Sq.Ft. 3,530.59 Sq.Ft.

CORNER INTERMEDIATE
ITEM DESCRIPTION UNIT RATE AMOUNT AMOUNT
QTY QTY
(RM) (RM)

1 WBLFF
a) Excavation reduce level m2 10.00 219 2,190.00 160 1,600.00
b) Excvate Pile cap not exceeding 1.50m m3 13.00 21 273.00 17 221.00
c) Excavate Pile cap exceeding 1.50m but exceeding 3.00m m3 16.00 11 176.00 9 144.00
d) Excavate Ground beam m3 13.00 15 195.00 11 143.00
e) 150mm hardcore under slab m2 10.00 219 2,190.00 160 1,600.00
f) 50mm lean concrete in Pile cap (Gr 10) m2 8.50 14 119.00 11 93.50
g) 50mm lean concrete in Ground beam (Gr 10) m2 8.50 27 229.50 20 170.00
h) 50mm lean concrete in Slab (Gr 10) m2 8.50 41 348.50 24 204.00
j) Pile cap (Gr 30) m3 255.00 11 2,805.00 9 2,295.00
k) Ground beam (Gr 30) m3 255.00 19 4,845.00 14 3,570.00
l) Column stump (Gr 30) m3 255.00 3 765.00 2 510.00
m) Slab (Gr 30) m3 255.00 41 10,455.00 24 6,120.00
n) Reinforcement in pile cap
i) 10mm Diameter Mild Steel kg 3.30 63 207.90 25 82.50
ii) 12mm Diameter High Tensile kg 3.30 95 313.50 134 442.20
iii) 16mm Diameter High Tensile kg 3.30 631 2,082.30 187 617.10
iv) 20mm Diameter High Tensile kg 3.30 820 2,706.00 1,320 4,356.00
p) Reinforcement in ground beam
i) 10mm Diameter Mild Steel kg 3.30 418 1,379.40 607 2,003.10
ii) 12mm Diameter Mild Steel kg 3.30 818 2,699.40 324 1,069.20
iii) 12mm Diameter High Tensile kg 3.30 79 260.70 86 283.80
iv) 16mm Diameter High Tensile kg 3.30 870 2,871.00 592 1,953.60
v) 20mm Diameter High Tensile kg 3.30 290 957.00 301 993.30
vi) 25mm Diameter High Tensile kg 3.30 3,832 12,645.60 1,592 5,253.60
q) Reinforcement in column stump
i) 10mm Diameter High Tensile kg 3.30 165 544.50 91 300.30
ii) 16mm Diameter High Tensile kg 3.30 73 240.90 32 105.60
iii) 20mm Diameter High Tensile kg 3.30 0 - 47 155.10
iv) 25mm Diameter High Tensile kg 3.30 1,492 4,923.60 747 2,465.10
r) Reinforcement in slab
i) 10mm Diameter High Tensile kg 3.30 2,437 8,042.10 1,773 5,850.90
ii) 16mm Diameter High Tensile kg 3.30 792 2,613.60 0 -
s) Fwk to side of pile cap m2 30.00 39 1,170.00 36 1,080.00
t) Fwk to side of ground beam m2 30.00 170 5,100.00 123 3,690.00
u) Fwk to side column stump m2 30.00 32 960.00 18 540.00
v) Fwk to edge of slab m 7.00 44 308.00 14 98.00
w) DPM m2 5.00 219 1,095.00 160 800.00
x) Anti Termite m2 5.00 219 1,095.00 160 800.00
-
2 Frame
a) Column m3 255.00 8 2,040.00 7 1,785.00
b) Beam m3 255.00 17 4,335.00 12 3,060.00
c) Roof beam m3 255.00 18 4,590.00 12 3,060.00
d) Reinforcement in column
i) 10mm Diameter Mild Steel kg 3.30 526 1,735.80 502 1,656.60
ii) 12mm Diameter High Tensile kg 3.30 0 - 32 105.60
iii) 16mm Diameter High Tensile kg 3.30 188 620.40 352 1,161.60
iv) 20mm Diameter High Tensile kg 3.30 288 950.40 267 881.10
v) 25mm Diameter High Tensile kg 3.30 1,664 5,491.20 827 2,729.10
e) Reinforcement in beam
i) 10mm Diameter Mild Steel kg 3.30 530 1,749.00 610 2,013.00
ii) 12mm Diameter Mild Steel kg 3.30 434 1,432.20 0 -
iii) 12mm Diameter High Tensile kg 3.30 109 359.70 115 379.50
iv) 16mm Diameter High Tensile kg 3.30 773 2,550.90 749 2,471.70
v) 20mm Diameter High Tensile kg 3.30 150 495.00 89 293.70
vi) 25mm Diameter High Tensile kg 3.30 3,112 10,269.60 1,072 3,537.60
 CADANGAN MEMBINA 20 UNIT KEDAI PEJABAT 2 TINGKAT DI ATAS LOT 734 - 753, KOMPLEK PERABUT OLAK LEMPIT, MUKIM
TANGJUNG DUA BELAS, DAERAH KUALA LANGAT, SELANGOR DARUL EHSAN
GROSS FLOOR AREA 527.00 m2 328.00 m2
5,672.63 Sq.Ft. 3,530.59 Sq.Ft.

CORNER INTERMEDIATE
ITEM DESCRIPTION UNIT RATE
TOTAL CARRIED FORWARD 113,425.70 72,744.40
 CADANGAN MEMBINA 20 UNIT KEDAI PEJABAT 2 TINGKAT DI ATAS LOT 734 - 753, KOMPLEK PERABUT OLAK LEMPIT, MUKIM
TANGJUNG DUA BELAS, DAERAH KUALA LANGAT, SELANGOR DARUL EHSAN
GROSS FLOOR AREA 527.00 m2 328.00 m2
5,672.63 Sq.Ft. 3,530.59 Sq.Ft.

CORNER INTERMEDIATE
ITEM DESCRIPTION UNIT RATE
B/F 113,425.70 72,744.40

3 Frame
f) Reinforcement in roof beam
i) 10mm Diameter Mild Steel kg 3.30 754 2,488.20 468 1,544.40
ii) 10mm Diameter High Tensile kg 3.30 111 366.30 43 141.90
iii) 12mm Diameter High Tensile kg 3.30 126 415.80 115 379.50
iv) 16mm Diameter High Tensile kg 3.30 774 2,554.20 388 1,280.40
v) 20mm Diameter High Tensile kg 3.30 82 270.60 150 495.00
vi) 25mm Diameter High Tensile kg 3.30 1,079 3,560.70 272 897.60
g) Fwk to side of column m2 30.00 110 3,300.00 97 2,910.00
h) Fwk to side of beam m2 30.00 178 5,340.00 129 3,870.00
j) Fwk to side of roof beam m2 30.00 188 5,640.00 129 3,870.00

3 Upper floor
a) Slab (Gr 30) m3 255.00 40 10,200.00 24 6,120.00
b) Reinforcement in upper slab
i) 10mm Diameter High Tensile kg 3.30 2,899 9,566.70 1,789 5,903.70
ii) 16mm Diameter High Tensile kg 3.30 524 1,729.20 0 -
c) Fwk to soffit of suspended slab m2 30.00 253 7,590.00 154 4,620.00
d) Fwk to edge of slab m 7.00 44 308.00 14 98.00

4 Roof
a) Roof Slab m3 255.00 2 510.00 2 510.00
b) A10 wire mesh m2 23.00 12 276.00 12 276.00
c) Fwk to soffit of roof slab m2 30.00 12 360.00 12 360.00
d) Fwk to edge of roof slab m 7.00 15 105.00 15 105.00
e) DPM m2 5.00 12 60.00 12 60.00
f) Pre fabricated light weight roof trusses m2 60.00 258 15,480.00 121 7,260.00
g) Metal deck roofing tiles & accessories m2 45.00 259 11,655.00 122 5,490.00
h) UPVC Gutter including accessories m 50.00 5 250.00 3 150.00
j) R.C Gutter including accessories m2 50.00 7 350.00 4 200.00
k) RWDP & accessories m 35.00 8 280.00 6 210.00

5 Staircase
a) RC Staircase Flgt 4,000.00 2 8,000.00 2 8,000.00
b) Ceramic tiles m2 65.00 20 1,300.00 20 1,300.00
c) Skirting m 6.50 28 182.00 28 182.00
d) M.s. railing m 200.00 18 3,600.00 18 3,600.00

6 External Wall
a) 110mm thick brickwall including exmet m2 36.00 318 11,448.00 85 3,060.00
b) 230mm thick brick party wall including exmet m2 75.00 100 7,500.00 100 7,500.00
c) 110mm thick DPC m 1.50 43 64.50 15 22.50
d) 230mm thick DPC m 3.00 22 66.00 22 66.00
e) R.C hood m 23.00 88 2,024.00 30 690.00
f) R.C coping m 23.00 182 4,186.00 54 1,242.00
g) Stiffener No 100.00 46 4,600.00 11 1,100.00

7 Internal Wall
a) 110mm thick brickwall including exmet m2 36.00 137 4,932.00 137 4,932.00
b) 110mm thick DPC m 1.50 18 27.00 18 27.00
c) Stiffener No 100.00 17 1,700.00 17 1,700.00

8 Window
a) Lintol m 23.00 36 828.00 11 253.00
b) 1400mm x 1800mm top hung window (W1) No 630.00 2 1,260.00 2 1,260.00
c) 2100mm x 1800mm top hung window (W2) No 950.00 1 950.00 0 -
d) 2800mm x 1800mm top hung window (W3) No 1,260.00 8 10,080.00 1 1,260.00
e) 600mm x 600mm top hung window (W4) No 125.00 4 500.00 4 500.00
 CADANGAN MEMBINA 20 UNIT KEDAI PEJABAT 2 TINGKAT DI ATAS LOT 734 - 753, KOMPLEK PERABUT OLAK LEMPIT, MUKIM
TANGJUNG DUA BELAS, DAERAH KUALA LANGAT, SELANGOR DARUL EHSAN
GROSS FLOOR AREA 527.00 m2 328.00 m2
5,672.63 Sq.Ft. 3,530.59 Sq.Ft.

CORNER INTERMEDIATE
ITEM DESCRIPTION UNIT RATE
TOTAL CARRIED FORWARD 259,328.90 156,190.40

B/F 259,328.90 156,190.40

9 Door
a) Lintol m 23.00 23 529.00 19 437.00
b) 6000mm x 2700mm Alum. roller shutter (RS1) No 5,000.00 2 10,000.00 0 -
c) 3600mm x 2700mm Alum. roller shutter (RS2) No 3,000.00 0 - 2 6,000.00
d) 1200mm x 2100mm Fire rated door (FD1) No 900.00 1 900.00 1 900.00
e) 900mm x 2100mm plywood flush door (D1) No 570.00 1 570.00 1 570.00
f) 750mm x 2100mm pvc flush door (D2) No 500.00 2 1,000.00 2 1,000.00
e) 900mm x 2100mm timber flush door (D3) No 600.00 2 1,200.00 2 1,200.00
e) 900mm x 2100mm timber louverd door (D4) No 650.00 1 650.00 1 650.00
e) 750mm x 1400mm metal door (D5) No 400.00 1 400.00 1 400.00

10 Wall Finishes
a) Plaster m2 12.00 565 6,780.00 387 4,644.00
b) Ceramic tiles m2 65.00 39 2,535.00 39 2,535.00
c) Paint m2 7.50 565 4,237.50 387 2,902.50

11 Floor Finishes
a) Cement render m2 13.00 485 6,305.00 289 3,757.00
b) Ceramic tiles m2 65.00 13 845.00 13 845.00
c) Skirting m 6.50 13 84.50 13 84.50
d) Non Slip Homogeneous tiles m2 80.00 2 160.00 2 160.00
e) Water proofing m2 30.00 15 450.00 15 450.00

12 Ceiling Finishes
a) Skim Coat m2 9.00 242 2,178.00 139 1,251.00
b) Paint m2 7.50 242 1,815.00 139 1,042.50
c) Plaster board m2 50.00 12 600.00 12 600.00
d) Asbestos free ceiling m2 30.00 246 7,380.00 153 4,590.00

13 External Finishes
Wall Finishes
a) Plaster m2 12.00 706 8,472.00 216 2,592.00
b) Paint m2 8.00 706 5,648.00 216 1,728.00
c) Groove line m 5.00 25 125.00 25 125.00
Floor Finishes
a) Cement render m2 13.00 27 351.00 24 312.00
Ceiling Finishes
a) Skim coat m2 9.00 22 198.00 19 171.00
b) Paint m2 8.00 22 176.00 19 152.00
c) Asbestos free ceiling m2 30.00 5 150.00 5 150.00

14 Plumbing and Sanitary Appliances

a) Soil, waste and vent pipes system Lot 2,000.00 1 2,000.00 1 2,000.00
b) Brick manhole No 200.00 1 200.00 1 200.00
c) Form opening for outlet No 25.00 1 25.00 1 25.00
d) Gully trap No 15.00 1 15.00 1 15.00
e) Pedestal WC No 500.00 2 1,000.00 2 1,000.00
f) Squating WC No 400.00 2 800.00 2 800.00
g) Wash Hung Basin No 400.00 2 800.00 2 800.00
h) Pillar tap No 50.00 4 200.00 4 200.00
j) Bip Tap No 50.00 4 200.00 4 200.00
k) Floor Trap No 35.00 5 175.00 5 175.00
m) Mirror No 300.00 4 1,200.00 4 1,200.00
n) Paper Holder No 50.00 4 200.00 4 200.00
q) Kitchen Sink No 350.00 2 700.00 2 700.00
r) Plumbing & sanitary services LS 500.00 500.00 500.00
 CADANGAN MEMBINA 20 UNIT KEDAI PEJABAT 2 TINGKAT DI ATAS LOT 734 - 753, KOMPLEK PERABUT OLAK LEMPIT, MUKIM
TANGJUNG DUA BELAS, DAERAH KUALA LANGAT, SELANGOR DARUL EHSAN
GROSS FLOOR AREA 527.00 m2 328.00 m2
5,672.63 Sq.Ft. 3,530.59 Sq.Ft.

CORNER INTERMEDIATE
16
ITEM Sundries DESCRIPTION UNIT RATE
a) Metal screen m2 200.00 11 2,200.00 11 2,200.00
b) House numbering plate No 50.00 8 400.00 32 1,600.00

TOTAL 333,682.90 207,253.90

TOTAL PER SQFT 58.82 58.70
 CADANGAN MEMBINA 20 UNIT KEDAI PEJABAT 2 TINGKAT DI ATAS LOT 734 - 753, KOMPLEK PERABUT OLAK LEMPIT, MUKIM
TANGJUNG DUA BELAS, DAERAH KUALA LANGAT, SELANGOR DARUL EHSAN

GROSS FLOOR AREA

ELMENTAL
ITEM DESCRIPTION UNIT RATE QTY AMOUNT (RM)
AMOUNT (RM)

INFRASTRUCTURE WORKS

1 SITE CLEARANCE & EARTHWORKS 70,230.00

a) Site Clearance ITEM - - 3,000.00
b) Excavate to platform level M3 10.00 2,756 27,560.00
c) Fill excavated material M3 15.00 1,378 20,670.00
d) Temparory drainage M 30.00 300 9,000.00
e) Wash trough NO 5,000.00 1 5,000.00
f) Silt trap NO 5,000.00 1 5,000.00

2 ROAD 692,885.00
a) Road works M2 75.00 7,654 574,050.00
b) Road kerb M 40.00 450 18,000.00
c) Extra for kerb with outlet NO 20.00 75 1,500.00
d) Scupper drain M 35.00 150 5,250.00
e) 100mm wide center line M 3.00 395 1,185.00
f) 150mm wide edge line M 4.50 280 1,260.00
g) 300mm wide stop line M 4.50 20 90.00
h) Parking line M 6.00 2,865 17,190.00
j) OKU logo NO 600.00 4 2,400.00
k) Staright arrow NO 70.00 16 1,120.00
l) Turning arrow NO 70.00 2 140.00
m) Stop Signage NO 600.00 1 600.00
n) Interlocking pavement for walkway M2 100.00 545 54,500.00
p) Motocycle Lock LS - - 10,000.00
q) Mirror NO 300.00 2 600.00
r) OKU ramp and railing LS - - 5,000.00

3 SEWARAGE 34,050.00
a) 230mm Diameter VCP Pipe M 150.00 107 16,050.00
b) Manhole NO 3,000.00 4 12,000.00
c) Allow all cost for discharge 225mm VCP to nearby existing
mainhole ITEM - 3,000.00
d) Testing ITEM - 3,000.00

4 SURFACE WATER DRAINAGE 250,940.00

a) 300mm block drain including excavation, concrete base,
wall, weephole, cascading and all necessary fixing and
jointing M 200.00 512 102,400.00
b) 300mm Precast slab cover M 45.00 512 23,040.00
c) 700mm Precast U Drain As OSD including excavation,
concrete base, wall, weephole, cascading and all necessary
fixing and jointing with precast slab cover M 500.00 105 52,500.00
d) 750mm m.s grating NO 300.00 27 8,100.00
e) Trash screen NO 500.00 1 500.00
f) 750mm Diameter culvert M 600.00 36 21,600.00
g) 1200mm x 1200mm box culvert M 1,000.00 28 28,000.00
h) 1500mm x 1050mm Sump M 1,400.00 2 2,800.00
j) 1050mm x 1050mm Sump M 1,000.00 7 7,000.00
k) 1500mm x 1500mm Sump M 2,000.00 1 2,000.00
l) Labour and material for desilting of existing drainage ITEM - 3,000.00
 CADANGAN MEMBINA 20 UNIT KEDAI PEJABAT 2 TINGKAT DI ATAS LOT 734 - 753, KOMPLEK PERABUT OLAK LEMPIT, MUKIM
TANGJUNG DUA BELAS, DAERAH KUALA LANGAT, SELANGOR DARUL EHSAN

GROSS FLOOR AREA

ELMENTAL
ITEM DESCRIPTION UNIT RATE QTY AMOUNT (RM)
AMOUNT (RM)

CARRIED FORWARD 1,048,105.00

B/F 1,048,105.00

5 WATER RETICULATION 125,620.00

a) 160mm diameter HDPE pipe including bedding M 150.00 552 82,800.00
b) Fire hydrant NO 2,500.00 4 10,000.00
c) Bulk meter NO 8,000.00 1 8,000.00
d) Sluive valve NO 1,500.00 5 7,500.00
e) S/Bend NO 1,500.00 4 6,000.00
f) Allow connection of new water supply to the existing main
pipe ITEM - - 3,000.00
g) Allow for cutting road and channel crossing ITEM - - 3,000.00
h) Marker post NO 80.00 29 2,320.00
j) Testing and commissioning ITEM - 3,000.00

6 LANDSCAPE WORKS 20,000.00

a) Turfing ITEM - - 20,000.00

7 COMPACT SUB-STATION 80,000.00

a) Compacted Sub including External works ITEM - - 80,000.00

8 REFUSE COMPARTMENT 50,000.00

a) Refuse compartment including Leach bin ITEM - - 50,000.00

9 EXTERNAL ELECTRICAL WORKS ITEM - - #REF! #REF!

TOTAL #REF!
CADANGAN MEMBINA 20 UNIT KEDAI PEJABAT 2 TINGKAT DI ATAS LOT 734 - 753, KOMPLEK PERABUT OLAK LEMPIT, MUKIM TANGJUNG DUA
BELAS, DAERAH KUALA LANGAT, SELANGOR DARUL EHSAN

1 CONSTRUCTION COST Total GFA: 79,188.00

G.F.A./Unit COST/SF Cost /Unit No Of Unit TOTAL COST AMOUNT

DESCRIPTION
(SF) (RM) (RM) (No) (RM) (RM)

1 PRELIMINARIES 6% 431,708.12

2 PILING WORKS 79,188.00 8.89 703,694.40 703,694.40 703,694.40

3 BUILDING WORKS

a) Intermediate (22x72) 3,531.00 56.87 200,803.60 16 3,212,857.60

b) Corner (36.5x72) 5,673.00 55.97 317,497.10 4 1,269,988.40 4,482,846.00

4 MECHANICAL & ELECTRICAL WORKS

a) Mechanical & Electrical Works (Obtain

From M&E Consultant) 79,188.00 7.58 600,000.00 600,000.00 600,000.00

5 INFRASTRUCTURE COST

a) Site Clearance & Earthworks

b) Road Works
c) Drainage Works
d) Water Reticulation 2.65 Acres 524,237.54 1,389,229.48 1,389,229.48
e) Sewer Reticulation
f) Landscaping Works
g) Compact Sub-Station
h) Refuse Compartment 1,389,229.48

TOTAL CONSTRUCTION COST 7,607,478.00

Add
Contingencies (5% of Construction Cost) 380,000.00
GST (6% of Construction Cost) 518,000.00

TOTAL DEVELOPMENT COST 8,505,478.00

1
 CADANGAN MEMBINA 20 UNIT KEDAI PEJABAT 2 TINGKAT DI ATAS LOT 734 - 753, KOMPLEK PERABUT OLAK LEMPIT, MUKIM TANGJUNG DUA BELAS, DAERAH KUALA LANGAT, SELANGOR
DARUL EHSAN

PRELIMINARY COSTING

OVERALL COST COST/SFT SHOP OFFICE

Item Descriptions REMARKS
gfa lot CORNER INTERMEDIATE

Lot Area : (sft) 2,654.01 1,752.49 38,656 sft (Overall Lot Area)
No of Unit 20 4 16
Floor Area (Gross - GFA) : (sft) 5,673.00 3,531.00 79,188.00 sft (Overall GFA)
Cost/Unit Cost/Unit
1.0 CONSTRUCTION WORKS

1.1 Preliminaries 431,708.12 5.45 30,917.85 19,243.95 6% from Item1.2,1.3 and 1.4

1.2 Piling Works 703,694.40 8.89 50,432.97 31,390.59

1.3 Building Works 4,482,846.00 56.61 321,148.53 199,889.91

1.4 Mechanical & Electrical Works 600,000.00 7.58 43,001.34 26,764.98

1.5 Infrastructure Works 1,389,229.48 35.94 95,385.12 62,984.49 RM 231,538.25 / Unit

Sub Total ( Item 1.2 to 1.5) 7,175,769.88 509,967.96 321,029.97

Sub Total ( Item 1.1 to 1.5) 7,607,478.00 78.53 540,885.81 340,273.92

1.8 Allow for design reserve - - -

TOTAL CONSTRUCTION COST Total (A) 7,607,478.00 540,885.81 340,273.92

Cost / sft 96.07 95.34 96.37

2.0 Additional : 5% Contingencies from (A) 380,000.00 27,044.00 17,014.00

Total (B) 7,987,478.00 567,929.81 357,287.92

3.0 Consultancy Fees : 8% from (B) 638,998.00 45,434.00 28,583.00

Total (C) 8,626,476.00 613,363.81 385,870.92

4.0 Additional : 14% Overhead and Marketing from (B) 1,118,247.00 79,510.00 50,020.00

5.0 Additional : Subsidy - - -

6.0 Additional : 6% GST from (C) 518,000.00 36,802.00 23,152.00

Total (D) 10,262,723.00 729,675.81 459,042.92

7.0 Fixed Cost

(i) Land Cost @ 10.00 / sft 1,103,420.00 75,757.89 50,024.28
(ii) Premium/Conversion Fees - - -
(iii) Shared Infra - - -

8.0 Other Cost

(i) Security
(2 x RM 5.00 x 24 hrs x 365 days) / 20 Units 87,600.00 4,380.00 4,380.00
(ii) Insurance
0.31% x Building Cost (Item 1.2) 13,897.00 996.00 620.00
(iii) Repair Cost
1.0% x Building Cost (Item 1.2) 44,828.00 3,211.00 1,999.00

(iv) Subscription for electricity 55,000.00 2,750.00 2,750.00

(v) Subscription for water 50,000.00 2,500.00 2,500.00

Total (E) 11,617,468.00 819,270.70 521,316.20

9.0 Other Payments
(i) 2.0% x Building Cost (Item 1.2) 89,657.00 6,423.00 3,998.00

TOTAL OF DEVELOPMENT COST (/ UNIT) Total (E) 11,707,125.00 825,693.70 525,314.20

Cost / sft 147.84 145.55 148.77

10.0 TARGETED SELLING PRICE
10.1 Selling Price Requirement (Land Approval) - - -
10.2 Targeted Selling Price (Marketing) 14,672,000.00 1,028,000.00 660,000.00
10.3 Price per SqFt (Marketing) 181.21 186.92

11.0 ESTIMATED PROFIT:

11.1 Profit 2,964,875.00 202,306.30 134,685.80

11.2 % 25.33 24.50 25.64
REINFORCEMENT FOR SHOP OFFICE OLAK LEMPIT

ELEMENT CORNER INTERMEDIATE

1. WBLFF 12,875 7,858

2. FRAME 10,700 6,051

3. UPPER FLOOR 3,423 1,789

TOTAL 26,998 KG 15,698 KG

27.00 TON 15.70 TON