ELEMENTAL COST ANALYSIS

1 BLOCK OF 16 STOREY APARTMENT ELEMENTAL COST ANALYSIS

Group A:Chung Hui Ping (Leader) 0310592Ng Wei Lin 0316302Chan Eu-Weng 0311736Norbert Voo Hsien Yung 0303747Osman bin Musa 0311517Azmira binti Md Yaakob 0312011Even Dennedy Gan 0311647Sheila Ann anak Rayan 0312279Evelyn Ho Ee Miin0319107Ahmed Munzir bin Akmal0304924Sia Yu Rong0311870

BUILDING:BLOCK B OF 16 STOREY APARTMENT

OWNER:IOI SDN. BHD.

LOCATION:PUCHONG, SELANGOR

OVERALL SIZE:47.6 m x 21.0 m

CLIENT OF PROJECT:PRIVATE

TOTAL GROSS FLOOR AREA:15637 m2Details:PROJECT INFORMATIONFORM 1

FORM 1

Block B = RM15,636.673Block A + Block B = RM14,528.955 + Rm15,636.673 = Rm30,165.628

Ratio = RM15,636.673 Rm30,165.628 x 100% = 51.8% Ratio of Block B GFARatio of lump sum (Block B)Amount of lump sump for block B = lump sum x 51.8% = Rm1,706,745.88 x 51.8% = Rm884,094.37

x=(contract sum provisional sum prime cost sum) + lump sum = (Rm26,180,000 Rm588,000 Rm3,157,980) + 1,706,745.88 = Rm22,434,020 + 1,706,745.88 = Rm24,140,765.88

Ratio of lump sum (block b) = Amount of lump sump for block B x = Rm884,094.37

= Rm24,140,765.88 = 0.037

Hence, ratio of lump sump discount = 1-0.037 = 0.963

PV Sum, PC Sum and Preliminaries of Block BProvisional Sum = RM 588,000 x 51.8% = Rm 304,584.00Prime Cost Sum = Rm 3,066,000 x 51.8% = Rm 1,588,188.00Preliminaries = Rm 1,008,000 x 51.8% x 0.963 (lump sum) = Rm 502,824.67

SITE PLANOVERALL SIZE- 47.6 m x 21.0 mGROSS FLOOR AREA (GFA)

GFA Ground FloorArea A1 & A2= (total) Apartment UnitsArea B= (total) Management Office, pump equip, male & female changing room, LV room, pool pump roomArea C= (total)Shop 1 & 2, cleaning storeArea E= (total)Porch areaArea D= (total) Corridor, hallway, lift shaftTOTAL AREA= 1079.266 m2GFA 1st to 15th Floor

Area B1,B2,B3 & B4= (TOTAL) Apartment unitsA1 & A2 = (TOTAL) Refuse Room, Lift well, Staircase, CorridorTOTAL AREA= A1+A2+B1+B2+B3+B4= 949.759 m21st to 15th floor Area= 949.759 m2 X 15 Floors = 14,246.385 m2

GFA ROOFA1B1CA2B2TOTAL AREA= A1+A2+B1+B2+C= 311.320 m2SUMMARY:

GROUND FLOOR 1,079.266 m21ST -15TH FLOOR 14,246.385 m2ROOF FLOOR 311.320 m2 15,636.971 m2TOTAL GROSS FLOOR AREANET FLOOR AREA (NFA)Usable : BLUEApartment Units, Shops 1 & 2, Management Office, Changings roomTOTAL AREA = 660.987 m2

Circulation : REDCorridor, Lift shaft, Hallway, Stairwell, PoarchTOTAL AREA = 275.507 m2

Ancillary : GREENRefuse room, Pump Room, Cleaners store, Wet riser chamber TOTAL AREA = 89.244 m2

Internal Division Internal brickwall, Internal wallTOTAL AREA = 53.528m2

TOTAL AREA = 1,079.266 m2 Net Floor Area for Ground FloorNet Floor Area For Ground Floor

Net floor area for ground floor= 1,079.266 m2Useable : PURPLEApartment UnitsTOTAL AREA = 762.510(1ST-15TH) = 762.510 x 15= 11,437.643

Circulation : ORANGECorridor, Lift shaft, StairwellTOTAL AREA = 158.999(1ST-15TH) = 158.999 x 15=2,384.85

Ancillary : CREAMRefuse room, Wet riser chamberTOTAL AREA = 12.433(1ST-15TH) = 12.433 x 15= 186.495

Internal DivisionTOTAL AREA = 15.817 (1ST-15TH) =15.817x 15 = 237.255

1st Floor to 15TH FloorTOTAL AREA: 14,246.385 m2

1st Floor to 15TH Floor1st to 15th net floor Area= 14,246.385 m2Circulation : ORANGEWalkway, StaircaseTOTAL AREA = 190.799 m2

Ancillary : CREAMLift motor room, Tank room 1 & 2TOTAL AREA = 113.000 m2

Internal DivisionTOTAL AREA = 7.333 m2 NET FLOOR AREA FOR ROOFTOTAL AREA: 311.132 M2

NET FLOOR AREA FOR ROOFTotal Net floor area for roof= 311.132 m2SUMMARY:

USABLE AREA 12,098.630 m2CIRCULATION AREA2,851.291 m2ANCILARY AREA 388.742 m2INTERNAL DIVISION 298.116 m2 15,636.779 m2NET FLOOR AREA*TOTAL GFA = NFAGROSS FLOOR AREA PIE CHART (GFA) PIE CHART OF NET FLOOR AREAFUNCTIONAL UNITFUNCTIONAL UNIT = USABLE AREA

Total Useable area Ground Floor= 660.987 m21st-15th floor= 11,437.643 m2Total= 12,098.630 m2FUNCTIONAL UNITFLOOR SPACE NOT ENCLOSEDFloor Space NOT Enclosed

N1 & N2: 72.634 m2N3: 10.480 m2N4: 5.214 m2Total Floor space Not Enclosed = 88.330 m2ROOF AREA

ROOF AREATOTAL PITCH ROOF AREA: 1,263.173 m2

ROOF AREATOTAL FLAT ROOF AREA : 165.350 m2TOTAL ROOF AREASUMMARY:

PITCH ROOF AREA: 1263.173 m2 FLAT ROOF AREA: 165.350 m2 TOTAL ROOF AREA: 1,428.523 m2THANK YOU