Ana-formINSTITUTION OF SURVEYORS MALAYSIABUILDING COST INFORMATION CENTER8- Residential BuildingELEMENTAL COST ANALYSIS - Form 1A-16-15637JOB TITLE:Apartment BuildingCLIENT:PrivateLOCATION:Puchong, SelangorTENDER DATE:8th April 2003INFORMATION ON TOTAL PROJECTProject and Contract InformationProject Details and Site Conditions :Contract :PAM with quantitiesProposed 2 blocks of 15 and 16 storey residential building comprising 240 unitsPAM Form 1998 (With Quantities)and 2 units shop lot at ground floor, including associated external works withinlot boundaries. Overall site is generally flat.Market Conditions: CompetitiveContract Particulars:Competitive Tender ListType of Contract :PAM Form 1998 (With Quantities)Cost fluctuationYesRMINT(JV) / LNoXBasis of Tender :SelectedNot availableNot availableBills of QuantitiesXCompetitionXGovernmentBills of Approx. QuantitiesNegotiatedPrivateXSchedule of Rates/SerialProvisional Sums RM588,000.00Spec. & DrawingsPrime Cost Sums RM3,157,980.00Contract Period Stipulatedby Client :20 monthsPreliminaries RM1,008,000.00Contract Period OfferedNot availableContingencies RM-by Builders :Contract Sum RM26,180,000.00Number of Tenders Issued :Not availableNumber of Tenders Received :Not availableANALYSIS OF SINGLE BUILDINGDesign / Shape informationAccomodation and Design Features :Block B of rectangular shape comprising 16 storey residential apartment with 124 units.Areas :Functional Unit :12,099Design / shape :Lower Ground Floor-m2Percentage of gross floor area :Ground Floor1,079m2Upper Floors14,558m2External Wall Area =7,698.40m2(a) Below Ground Floor%Gross Floor Area15,637.00GROSS FLOOR AREA15,637m2(b) Single - Storey=0.492Construction%Usable Area12,099m2Circulation Area2,851m2(c) Two - StoreyAncillary Area389m2Storey Heights :Construction%Internal Division298m2Average Below Ground Floor -m(d) 3 - StoreyGROSS FLOOR AREA15,637m2Construction%At Ground Floor3.00mFloor Spaces NOT Enclosed88m2(e) 16 storeyAbove Ground Floor3.00mConstruction100.00%Roof Area1,429m2(Structural and Plant Room)Brief Cost InformationContract SumRM13,285,674.68Functional unit costRm953.44/m2excluding external works :Provisional SumsRM304,584.00Prime Cost SumsRM1,588,188.00PreliminariesRM502,824.67being 3.933.93% ) of remainderContingenciesRMbeing % ) Contract SumContract Sum less Contingencies RM13,285,674.68

ele-formINSTITUTION OF SURVEYORS MALAYSIABUILDING COST INFORMATION CENTERELEMENTAL COST ANALYSIS - Form 28-Residential BuildingsA-16-15637SUMMARY OF ELEMENT COSTSGROSS FLOOR AREA :15,637.000m2TENDER DATE :8th April 2003Preliminaries shown separatelyTotal costCost per m2ElementElementElementReinforcedRein -Formworkof elementGFAunitunit rateRatio PerConcreteforcement(RM)(RM)quantity(RM)m2 GFAm3kgm21. Substructure1.A. Piling459,548.2129.395,480.00m83.860.3501.B. Work Below Lowest Floor Finish338,904.9921.671,079.25m2314.020.0691,49046,214910Group Element Total :798,453.1951.066,559.25397.880.4191,49046,2149102. Superstructure2.A.Frame1,883,780.14120.4715,636.78m2120.471.0001,753256,16527,1972.B.Upper Floors1,081,748.1669.1814,558.00m274.310.9311,57594,36414,0352.C.Roof250,636.1116.031,428.52m2175.450.091423,9244802.D.Stairs219,099.3514.01699,9056092.E.Externall Walls180,813.8411.566,772.00m226.700.4332.F.Windows & External Doors415,905.4826.60926.40m2448.950.0592.G.Internal Walls & Partitions290,551.9318.5810,898.00m226.660.6972.H.Internal Doors514,881.0432.932,856.57m2180.240.183Group Element Total :4,837,416.05309.3653,076.271,052.783.3943,439364,35942,3203. F i n i s h e s3.A.Internall Wall Finishes991,853.8963.4325,968.00m238.201.6613.B.Internal Floor Finishes1,070,114.2068.4313,468.00m279.460.8613.C.Internal Ceiling Finishes200,407.2312.8213,071.00m215.330.8363.D.External Finishes345,477.0622.09Group Element Total :2,607,852.38166.7752,507.00132.983.3584. Fit tings and Furnishings72,520.004.64P.C. SumsTenderedAllowedSum5. S e r v i c e s5.A.Sanitary Appliances297,918.5019.052,313No.128.800.1485.B.Plumbing Installation674,100.0043.115.C.Refuse Disposal5.D.Air conditioning andTm3Ventilation System5.E.Electrical Installation808,598.0051.71808,5985.F.Fire Protection Installation119,658.007.65119,6585.G.Lift and Conveyor Installation406,112.0025.97406,1125.H.Communication Installation5.JSpecial Installation253,820.0016.23253,8205.K.Builder's Profit and Attendance47,645.643.0547,646on Services5.L.Builder's Work in Connection108,780.006.96with ServicesGroup Element Total :2,716,632.14173.732,313128.800.1481,635,834Sub - total excluding External Works,Priliminaries and Contingencies6. External Works6.A.Site Work755,065.1448.296.B.Drainage391,796.7925.066.C.External Services69,584.654.456.D.Ancillary Buildings266,697.2217.066.E.Recreational Facilities266,832.4417.06Group Element Total :1,749,976.25111.91List of Provisional Sums:Preliminaries502,824.6732.16Builder's work in connection with M&E servicesRm108,780TOTAL ( less Contingencies )13,285,674.68849.63Signage and directoriesRm 36,260Soft Landscaping and Planter boxRm72,520Tennis CourtRm50,764Letter BoxRm36,260

spec-formINSTITUTION OF SURVEYORS MALAYSIABUILDING COST INFORMATION CENTERELEMENTAL COST ANALYSIS - Form 38-Residential BuildingsA-16-15637BRIEF SPECIFICATIONGross Floor Area :15637m2Tender date : 8th April 2003ELEMENTSPECIFICATION1Substructure1APilingPrecast reinforced concrete square pile 300mmx300mm, 280mmx280mm, and 250mmx250mm in 12m and 6m as initial andextension pile respectively.1BWork Below Lowest Floor FinishesReinforced concrete ground slab, ground beam,transfer beam, apron slab and column stump.2Superstructure2AFrameReinforced concrete frame2BUpper FloorReinforced concrete in suspended roof and floor slab.2CRoofPrefabricated timber roof structure system with a layer of single sided aliminium foil insulation with approvedUPVC rainwater downpipes2DStairsReinforced concrete in staricase landing beam and landing slab.2EExternal Walls150mm thick brickwall and 230mm thick brickwall.2FWindows & External DoorsNatural anodised aluminium casement window, adjustable glass louvred windows, fixed aluminiumlouvred windows and fixed glass louvred windows.Two hours fire rated doors with all necessary fixings accesories all to the approval of the fire authorities.Natural anodised aluminium louvred 130mmx50mm "Ajiya" metal door frame including all necessary generallyCrown ironmangery.2GInternal Walls & Partitions115mm thick brickwall, 115mm thick low brickwall and 230mm thick brickwall reinforced with brick reinforcement.150mm thick concrete vent block walling reinforced with 3mm diameter mild steel dowel bar.2HInternals DoorsSkeleton frame, flash door in wrot pressure treated Grade B timber. Solid door decorative door with Grade B timber framing.One hour fire rated doors with all necessary fixings accessories all to the approval of the fire authorities.3Finishes3AInternal Wall Finishes200mm x 250mm and 200mm x 200mm ceramic wall tiles brand "KIMGRESS",sealer and emulsion paint, 200mm x 75mm''KIMGRESS'' sugar effect dado wall tiles3BInternal Floor Finishes300mm x 300mm and 200mm x 200mm ceramic floor tiles brand "KIMGRESS" and semi glazed homogeneous tiles3CInternal Ceiling FinishesSkim coating to concrete soffits, 1610mm x 1220mm asbestos ceiling board with conceive timbersuspension system.3DExternal FinishesCement and sand to flat roof,floor,sides and base of gutter and homogeneous tilesCement and sand plaster with "SISSONS" all weather to external wall and column,Asbestos free ceiling board with sealer and emulsion paint.4Fittings and FurnishingsProvsion of PC sum of Rm 140,000.00 for letter box and signages and directions5Services5ASanitary appliancesGenerally "Johnson Suisse" sanitary fittings,vanity counter top,"Granatak"".5BPlumbing InstallationCold water and sanitary plumbing.5CRefuse Disposal-5DAir-Conditioning & Ventilation-System5EElectrical InstallationProvision of Prime Cost sum of Rm808,598.00 for electrical and communication services, compound lighting and street lightingwithin compound5FFire Protection InstallationProvision of Prime Cost sum of Rm 119,658.005GLift & Conveyor InstallationProvision of Prime Cost sum of Rm 406,112.005HCommunication Installation-5JSpecial InstallationProvision of Prime Cost Sum of Rm 253,820.00 for genertor set, swimming pool equipment and drop bar barricade system5KBuilder's Profit & Attendance onAllowance for 3%Services5LBuilder's Work in ConnectionProvision of Provisional sum of Rm 108,780.00with Services6External Works6ASite WorksRoad and Pavements,Covered walkway and carpark shed,Fencing and gate,landscaping,retaining wall6BDrainageDrainage works and water sewerage reticulation6CExternal ServicesWater Supply6DAncillary BuildingsTNB Sub-Station,Guard House,Refuse Chamber,Tadika, Dewan Serbaguna and Surau6ERecreational FacilitiesTennis court and swimming pool.