BE

1. Soo Yon Li 0322821
Yip Xiaojung 0323852
Tham Kai Loon 0323593
Goh Jia Jun 0323302
Zachary Ooi 0323120
Kok Ka Shing 0323553
Lee Lin Hui 0322797
Yeoh Sin Yuen 0323737
Building Economics (QSB60804)
GROUP ASSIGNMENT

2. PROJECT DETAILS
Development Type:
Service Apartments
Development Nature:
Two 37-Storey Towers with
7 Podium Car Park Levels
with basements
Expected Expenditure:
RM200mil
Project Standards:
Medium/High-End
Luxurious Residential
Apartments

3. PROJECT LOCATION
Lot 160, Jalan Robson, Taman Persiaran Desa, 50460 Kuala
Lumpur, Wilayah Persekutuan Kuala Lumpur

4. KEY FEATURES
 Accessibility & Public transportation :
 20 minutes walk to Tun Sambanthan monorail
stations
 Mixed Development :
 Included several residential area together with
public transportations
 Multiple Public Amenities :
 School, Restaurants, Shopping Malls, Temples

5. BENCHMARK PROJECT
One Amerin Residence
• Developed by Capital Trend
Asia (CTA) group
• A mall and 2 towers of 5-star
luxury apartments.
• Located in Balakong, Selangor.
• Three-tier security system
• Provides luxury facilities
 swimming pool, gym,
sauna, BBQ, yoga zone,
mini market, terrace
garden, activities rooms &
sky garden

6. DESIGN PROPOSAL
 Using Post-tensioned Slab
System
 Using Jack-In Spun Pile
Slab SystemFoundation System

7. DESIGN PROPOSAL
Architectural
Features

8. DESIGN PROPOSAL
Special Features
 Sky Lounge
 Jacuzzi
 Swimming Pool
 Gym Room
 Multipurpose Meeting Room
 Games Room & Mini Library

9. 3D - MODEL
TOWER A
TOWER B
PODIUM
BASEMENT

10. OVERALL CONSTRUCTION COST
ANALYSIS
Building
CFA
(m2)
Cost per m2 of
CFA
(RM)
Estimated
Construction Cost
(RM)
Basement 8,054 1,613.64 12,996,757.87
Podium 28,750 934.93 26,575,860.77
Tower A 25,885 1,808.02 46,801,203.38
Tower B 26,305 1,808.01 47,559,700.31
Sub-Total for
Main Building Works
88,994 1550.12 137,951,528.01

11. CONSTRUCTION COST ANALYSIS
FOR TOTAL DEVELOPMENT
Item Estimated Construction Cost
Main Building Work 137,951,528.01
External Works & Ancillary Works 4,018,005.67
Preliminaries (10%) 13,795,152.80
Subtotal (Excluding Contingencies) 155,764,686.48
Contingencies (5%) 6,897,576.40
Cost Escalation (4.5%) 7,138,991.57
Total Estimated Construction Cost 165,783,248.79

12. OVERALL COST BREAKDOWN
 Pie chart above shows the percentage distribution of cost
allocation in total construction works.

13. COST BREAKDOWN FOR BASEMENT

14. COST BREAKDOWN OF PODIUM

15. COST BREAKDOWN FOR TOWER A

16. COST BREAKDOWN FOR TOWER B

17. ELEMENT OVERALL PROJECT BASEMENT CARPARK
PODIUM
CARPARK
TOWER A TOWER B
Amount (RM) RM/m2 Amount (RM) RM/m2
Amount
(RM)
RM/m2 Amount (RM) RM/m2 Amount (RM) RM/m2
Structure 51,948,685.62 583.73 7,627,160.83 946.97
12,450,301.78
8
433.06 15,807,530.34 610.67 16,063,692.67 610.67
Architectural 40,796,837.5 458.42 3,386,946.89 420.51 7,048,539.43 245.17 15,058,663.04 581.74 15,302,688.15 581.74
M&E 41,187,999.20 462.82 1,982,650.15 246.16 7,077,019.56 246.16 15,935,009.99 615.60 16,193,319.49 615.60
COMPARISION OF COST PLAN
BREAKDOWN FOR BUILDING

18. SUMMARY OF COST PLAN
No. Item CFA (m2) Rate
(RM/m2)
Total
(RM)
1 Basement 8,054 1,613.64 12,996,757.87
2 Podium 28,750 934.93 26,575,860.77
3 Tower A 25,885 1,808.02 46,801,203.38
4 Tower B 26,305 1,808.01 47,559,700.31
Subtotal (No. 1-4) 88,994 1,550.12 137,951,528.01
5 External Works & Ancillary
Works
46,58 45.15 4,018,005.67
6 Preliminaries - - 13,795,152.80
Subtotal (No. 1-6) - - 151,746,680.81
7 Contingencies - - 6,897,576.40
8 Cost Escalation - - 7,138,991.57
Grand Total (No. 1-8) - - 165,783,248.79