PRELIMINARY ESTIMATE

FOR

CADANGAN MEMBINA SEBUAH BANGLO 2 TINGKAT DI ALAMAT NO. 33, LOT PT348 JALAN BOLA LISUT 13/17 SEKSYEN 13 41000, SHAH ALAM,SELANGOR DARUL EHSAN

FOR

EN JAMALUDDIN BIN NON & PUAN NOR SALINA BINTI JISMI

PREPARED BY FIRST CHOICE CONSULTANCY MARCH 2013

CADANGAN MEMBINA SEBUAH BANGLO 2 TINGKAT DI ALAMAT NO. 33, LOT PT348 JALAN BOLA LISUT 13/17 SEKSYEN 13 41000, SHAH ALAM,SELANGOR DARUL EHSAN

CONTENTS
1.0 2.0 3.0 4.0 5.0 6.0 INTRODUCTION PROJECT BACKGROUND BASIS OF ESTIMATE GFA FOR PROPOSED BUILDING PRELIMINARY ESTIMATE APPENDIX

CADANGAN MEMBINA SEBUAH BANGLO 2 TINGKAT DI ALAMAT NO. 33, LOT PT348 JALAN BOLA LISUT 13/17 SEKSYEN 13 41000, SHAH ALAM,SELANGOR DARUL EHSAN

1.0 INTRODUCTION 1.1 This report has been by First Choice Consultancy in order to provide an estimate for the construction of the proposed building. This report is intended to provide a preliminary basis for the formulation of financial plan for the project.

1.2

2.0 PROJECT BACKGROUND

2.1 2.2 2.3 2.4 2.5 2.6

Client : En Jamaluddin bin Non & Puan Nor Salina binti Jismi Architect : Abadi Architecture Sdn Bhd Engineer : Mohis & Associates Quantity Surveyor : First Choice Consultancy Land Surveyor : Juruukur Abdul Pilus Type of building : A 2 Storey bungalow at No. 33, Lot PT348 Jalan Bola Lisut 13/17 Seksyen 13, 41000, Shah Alam,Selangor Darul Ehsan

3.0 BASIS OF ESTIMATE 3.1 This preliminary estimate has been prepared based on the preliminary architectural drawings listed in Appendix to this report. This estimate is based on current rates obtained by shedule of rates and 3 samples of Elemantal Cost Analysis from previous project. All details regarding structural and mechanical and electrical details have been assumed and need to be varified by the respective engineer.

3.2

3.3

CADANGAN MEMBINA SEBUAH BANGLO 2 TINGKAT DI ALAMAT NO. 33, LOT PT348 JALAN BOLA LISUT 13/17 SEKSYEN 13 41000, SHAH ALAM,SELANGOR DARUL EHSAN

3.0 BASIS OF ESTIMATE (CONT'D) 3.4 For this project, the method used to prepare this preliminary estimates is Floor Area Method. The total building cost is calculated with this formula: Total cost = Area x Cost/m Gross Floor Area (GFA) Area - Calcutale the area of the building. The measurement method differs according to practise Cost/m GFA - From similar building type and function

3.5

CADANGAN MEMBINA SEBUAH BANGLO 2 TINGKAT DI ALAMAT NO. 33, LOT PT348 JALAN BOLA LISUT 13/17 SEKSYEN 13 41000, SHAH ALAM,SELANGOR DARUL EHSAN

4.0

GFA FOR PROPOSED BUILDING

GFA BREAKDOWN

GROUND FLOOR AREA A AREA B AREA C AREA D AREA E AREA F AREA G SUB-TOTAL

AREA (m) 30.08 13.50 56.03 40.00 29.40 4.70 20.26

FIRST FLOOR AREA A AREA B AREA C AREA D AREA E AREA F

AREA (m) 3.89 33.45 3.36 29.81 53.46 34.58 158.55

193.97 SUB-TOTAL

AREA (m) SUB-TOTAL GROUND FLOOR SUB-TOTAL FIRST FLOOR TOTAL 193.97 158.55 352.52

AREA (ft) 2,087.89 1,706.63 3,794.53

SAY

353.00

3,799.69

CADANGAN MEMBINA SEBUAH BANGLO 2 TINGKAT DI ALAMAT NO. 33, LOT PT348 JALAN BOLA LISUT 13/17 SEKSYEN 13 41000, SHAH ALAM,SELANGOR DARUL EHSAN

5.0 No.

EXCLUSION Item Remarks

CADANGAN MEMBINA SEBUAH BANGLO 2 TINGKAT DI ALAMAT NO. 33, LOT PT348 JALAN BOLA LISUT 13/17 SEKSYEN 13 41000, SHAH ALAM,SELANGOR DARUL EHSAN

6.0 No.

ESTIMATED DEVELOPMENT COST Item Remarks

CADANGAN MEMBINA SEBUAH BANGLO 2 TINGKAT DI ALAMAT NO. 33, LOT PT348 JALAN BOLA LISUT 13/17 SEKSYEN 13 41000, SHAH ALAM,SELANGOR DARUL EHSAN

5.0 PRELIMINARY ESTIMATE DATA 1: Analysed project Year Area GFA Contract Sum Cost/m Cost/ft Calculation: Proposed project Year Area GFA 1.0 : : : : 2 storey house bungalow : : : : : : : 2 storey house bungalow

2011 Seremban, Negeri Sembilan 360 m / 3,875.04 ft RM RM RM 1,062,704.08 2,951.96 274.24

2013 Shah Alam, Selangor 353 m / 3,799.69 ft

Tender Price Index = = = Cost/m (Analysed) RM RM 2,951.96 2,957.62 x x Currnet index (Proposed) Base index (Analysed) 156.7 156.4

2.0

Total Proposed Building Cost = 2,957.62 RM = 1,044,039.19 RM

353 m

CADANGAN MEMBINA SEBUAH BANGLO 2 TINGKAT DI ALAMAT NO. 33, LOT PT348 JALAN BOLA LISUT 13/17 SEKSYEN 13 41000, SHAH ALAM,SELANGOR DARUL EHSAN

5.0 PRELIMINARY ESTIMATE (CONT'D) DATA 2: Analysed project Year Area GFA Contract Sum Cost/m Cost/ft Calculation: Proposed project Year Area GFA 1.0 : : : : 2 storey house bungalow : : : : : : : 2 storey semi detached house 2002 Daerah Klang, Selangor 404 m / 4,348.66 ft RM RM RM 471,644.71 1,167.44 108.46

2011 Daerah Hulu Langat, Selangor 342 m / 3,680 ft

Tender Price Index = = = Cost/m (Analysed) RM RM 1,167.44 #DIV/0! x x Currnet index (Proposed) Base index (Analysed) 0.0 0.0

2.0

Total Proposed Building Cost = RM = RM

#DIV/0! #DIV/0!

353 m

CADANGAN MEMBINA SEBUAH BANGLO 2 TINGKAT DI ALAMAT NO. 33, LOT PT348 JALAN BOLA LISUT 13/17 SEKSYEN 13 41000, SHAH ALAM,SELANGOR DARUL EHSAN

5.0 PRELIMINARY ESTIMATE (CONT'D) DATA 3: Analysed project Year Area GFA Contract Sum Cost/m Cost/ft Calculation: Proposed project Year Area GFA 1.0 : : : : 2 storey house bungalow : : : : : : : 2 storey house bungalow

2000 Daerah Petaling, Selangor 321 m / 3,455.24 ft RM RM RM 335,714.29 1,045.84 97.16

2011 Daerah Hulu Langat, Selangor 342 m / 3,680 ft

Tender Price Index = = = Cost/m (Analysed) RM RM 1,045.84 #DIV/0! x x Currnet index (Proposed) Base index (Analysed) 0.0 0.0

2.0

Total Proposed Building Cost = RM = RM

#DIV/0! #DIV/0!

353 m

CADANGAN MEMBINA SEBUAH BANGLO 2 TINGKAT DI ALAMAT NO. 33, LOT PT348 JALAN BOLA LISUT 13/17 SEKSYEN 13 41000, SHAH ALAM,SELANGOR DARUL EHSAN

AVERAGE COST FOR PROPOSED BUILDING DATA NO 1 2 3 TOTAL COST (RM) 1,044,039.19 #DIV/0! #DIV/0! #DIV/0!

TOTAL AVERAGE COST FOR PROPOSED BUILDING = = RM RM #DIV/0! 3 #DIV/0!

APPENDIX

DRAWING

SAMPLES OF ECA

BUILDING MATERIAL COST INDEX