This document provides a cost estimate for a proposed development comprising 2 blocks of 31-storey residential towers above a 7-storey podium and 2-storey basement on a site in Kuala Lumpur. It includes estimates for substructure, structure, architectural components, M&E services, and external works. The total estimated construction cost is RM194,999,403.72 or RM2,195/sqft, including preliminaries, contingencies and cost escalation over one year. The highest cost components are structure, architectural works, and M&E services.

1. 1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
A B C D E F G H I J K L
CADANGAN PEMBANGUNAN 2 BLOK 31 TINGKAT PANSAPURI SERVICE (404) UNIT DI ATAS 7 TINGKAT PODIUM
BERSERTA 2 TINGKAT BASEMEN DI ATAS LOT 160, JALAN ROBSON OFF JALAN SYED PUTRA, MUKIM KUALA
LUMPUR, WILAYAH PERSEKUTUAN KUALA LUMPUR.
CFA (M2) = 88,935.58 CFA (M2) = 7,992.96 CFA (M2) = 29,713.97 CFA (M2) = 25,745.95 CFA (M2) = 25,482.70
Estimated Cost Estimated Cost Estimated Cost Estimated Cost Estimated Cost
Construction per m2 Construction per m2 Construction per m2 Construction per m2 Construction per m2
Cost (RM) of CFA (RM) Cost (RM) of CFA (RM) Cost (RM) of CFA (RM) Cost (RM) of CFA (RM) Cost (RM) of CFA (RM)
1.00 SUBSTRUCTURE
1.01 SITE PREPARATION 1,795,000.00 20.18 161,000.00 20.14 600,000.00 20.19 520,000.00 20.20 514,000.00 20.17
1.02 PILING 17,465,000.00 196.38 1,570,000.00 196.42 5,835,000.00 196.37 5,056,000.00 196.38 5,004,000.00 196.37
1.03 FOUNDATIONS 5,496,000.00 61.80 494,000.00 61.80 1,836,000.00 61.79 1,591,000.00 61.80 1,575,000.00 61.81
1.04 BASEMENT CARCASS 404,000.00 4.54 404,000.00 50.54 - - - - - -
Group Element Total 25,160,000.00 282.90 2,629,000.00 328.91 8,271,000.00 278.35 7,167,000.00 278.37 7,093,000.00 278.35
2.00 STRUCTURAL FRAME
2.01 FRAME 40,067,000.00 450.52 3,247,000.00 406.23 11,178,000.00 376.19 12,887,000.00 500.54 12,755,000.00 500.54
2.02 TRANSFER STUCTURES - - - - - - - - - -
2.03 ROOF TRUSSES - - - - - - - - - -
2.04 ROOF STRUCTURE 386,000.00 4.34 - - - - 194,000.00 7.54 192,000.00 7.53
2.05 STAIRCASE & RAMP 1,832,000.00 20.60 111,000.00 13.89 455,000.00 15.31 636,000.00 24.70 630,000.00 24.72
Group Element Total 42,285,000.00 475.46 3,358,000.00 420.12 11,633,000.00 391.50 13,717,000.00 532.78 13,577,000.00 532.79
3.00 EXTERNAL WALLING AND FINISHES
3.01 WALLS 2,290,000.00 25.75 - - 674,000.00 22.68 812,000.00 31.54 804,000.00 31.55
3.02 EXTERNAL FINISHES 4,298,000.00 48.33 - - 2,243,000.00 75.49 1,033,000.00 40.12 1,022,000.00 40.11
3.03 CURTAIN WALLING - - - - - - - - - -
3.04 DOORS - - - - - - - - - -
3.05 ALUMINIUM SCREENING 6,626,000.00 74.50 - - 6,626,000.00 222.99 - - - -
3.06 WINDOWS 5,386,000.00 60.56 - - - - 2,707,000.00 105.14 2,679,000.00 105.13
Group Element Total 18,600,000.00 209.14 - - 9,543,000.00 321.16 4,552,000.00 176.80 4,505,000.00 176.79
4.00 ROOF COVERING ,ETC
4.01 ROOFING 782,000.00 8.79 - - - - 393,000.00 15.26 389,000.00 15.27
4.02 RAINWATER GOODS 1,544,000.00 17.36 - - - - 776,000.00 30.14 768,000.00 30.14
Group Element Total 2,326,000.00 26.15 - - - - 1,169,000.00 45.41 1,157,000.00 45.40
5.00 INTERNAL WALLING
5.01 WALLS 1,603,900.00 18.03 92,900.00 11.62 216,000.00 7.27 651,000.00 25.29 644,000.00 25.27
5.02 DOORS 9,509,000.00 106.92 - - 201,000.00 6.76 4,678,000.00 181.70 4,630,000.00 181.69
Group Element Total 11,112,900.00 124.95 92,900.00 11.62 417,000.00 14.03 5,329,000.00 206.98 5,274,000.00 206.96
6.00 INTERNAL FINISHES
6.01 FLOORS 8,745,600.00 98.34 92,600.00 11.59 1,032,000.00 34.73 3,830,000.00 148.76 3,791,000.00 148.77
6.02 WALLS 8,590,000.00 96.59 214,000.00 26.77 829,000.00 27.90 3,793,000.00 147.32 3,754,000.00 147.32
6.03 CEILINGS 2,473,000.00 27.81 103,000.00 12.89 378,000.00 12.72 1,001,000.00 38.88 991,000.00 38.89
6.04 STAIRCASES AND RAILINGS 826,000.00 9.29 53,000.00 6.63 359,000.00 12.08 208,000.00 8.08 206,000.00 8.08
Group Element Total 20,634,600.00 232.02 462,600.00 57.88 2,598,000.00 87.43 8,832,000.00 343.04 8,742,000.00 343.06
7.00 FITTINGS,ETC.
7.01 SANITARY WARES & FITTINGS 6,825,000.00 76.74 - - 265,000.00 8.92 3,280,000.00 127.40 3,280,000.00 128.71
7.02 SIGNAGES 557,000.00 6.26 50,000.00 6.26 186,000.00 6.26 161,000.00 6.25 160,000.00 6.28
7.03 MAIL BOX 60,400.00 0.68 - - - - 30,200.00 1.17 30,200.00 1.19
7.04 LIF CAR FINISHES - - - - - - - - - -
Group Element Total 7,442,400.00 83.68 50,000.00 6.26 451,000.00 15.18 3,471,200.00 134.83 3,470,200.00 136.18
8.00 SERVICES
8.01 CHILLER PLANT - - - - - - - - - -
8.02 HVAC 5,996,000.00 67.42 499,000.00 62.43 959,000.00 32.27 2,269,000.00 88.13 2,269,000.00 89.04
8.03 Fire Protection 1,704,000.00 19.16 315,000.00 39.41 665,000.00 22.38 364,000.00 14.14 360,000.00 14.13
8.04 Hot, Cold Water & Sanitary Plumbing 6,023,000.00 67.72 157,000.00 19.64 597,000.00 20.09 2,648,000.00 102.85 2,621,000.00 102.85
8.05 Natural Gas - - - - - - - - - -
8.06 BMS - - - - - - - - - -
8.07 Pool Filtration System 740,000.00 8.32 - - 740,000.00 24.90 - - - -
8.08 Electrical HV & Genset - - - - - - - - - -
8.09 Electrical LV 1,808,000.00 20.33 143,000.00 17.89 496,000.00 16.69 585,000.00 22.72 584,000.00 22.92
8.10 Telecom, Telephone services 11,750,000.00 132.12 1,059,000.00 132.49 3,936,000.00 132.46 3,410,000.00 132.45 3,345,000.00 131.27
8.11 Metering Utilities - - - - - - - - - -
8.12 Vertical Transportation 5,064,000.00 56.94 236,000.00 29.53 942,000.00 31.70 1,943,000.00 75.47 1,943,000.00 76.25
8.13 Security - - - - - - - - - -
8.14 Building Maintenance Units - - - - - - - - - -
8.15 Waste Collection System - - - - - - - - - -
8.16 Waste Bin System 153,000.00 1.72 14,000.00 1.75 51,000.00 1.72 44,000.00 1.71 44,000.00 1.73
8.17 Rain Water Harvesting System 168,000.00 1.89 - - 43,000.00 1.45 63,000.00 2.45 62,000.00 2.43
8.18 Profits and Attendance 1,002,180.00 11.27 72,690.00 9.09 252,870.00 8.51 339,780.00 13.20 336,840.00 13.22
8.19 BWICS 668,120.00 7.51 48,460.00 6.06 168,580.00 5.67 226,520.00 8.80 224,560.00 8.81
Group Element Total 35,076,300.00 394.40 2,544,150.00 318.30 8,850,450.00 297.85 11,892,300.00 461.91 11,789,400.00 462.64
9.00 External Works and Ancillary Works 6,545,000.00 73.59
SUB TOTAL ESTIMATED
CONSTRUCTION COST
169,182,200.00 9,136,650.00 41,763,450.00 56,129,500.00 55,607,600.00
Preliminary (8%) 13,534,576.00
Construction Contingency (5%) 8,459,110.00
Cost Escalation (Assuming tender to be
called in one year's time) (2%)
3,823,517.72
GRAND TOTAL ESTIMATED
CONSTRUCTION COST
194,999,403.72
Amount (RM) RM/m2 Amount (RM) RM/m2 Amount (RM) RM/m2 Amount (RM) RM/m2 Amount (RM) RM/m2
a. Structure 67,445,000.00 758.36 5,987,000.00 749.03 19,904,000.00 669.85 20,884,000.00 811.16 20,670,000.00 811.14
b. Architectural 66,660,900.00 749.54 605,500.00 75.75 13,009,000.00 437.81 23,353,200.00 907.06 23,148,200.00 908.39
c. M&E 35,076,300.00 394.40 2,544,150.00 318.30 8,850,450.00 297.85 11,892,300.00 461.91 11,789,400.00 462.64
BASEMENT CARPARK PODIUM CARPARK TOWER A TOWER B
Element
OVERALL PROJECT