Size & Length Total Pcs Total Ton

5 x 5 x 10' 15 0.5208
5 x 5 x 8' 5 0.1389
4 x 4 x 8' 3 0.0533
2 x 6 x 18' 28 0.8400
2 x 6 x 16' 5 0.1333
2 x 6 x 10' 1 0.0167
2 x 5 x 18' 22 0.5500
2 x 5 x 10' 4 0.0556
2 x 4 x 18' 9 0.1800
2 x 4 x 16' 9 0.1600
2 x 4 x 14' 9 0.1400
2 x 4 x 12' 18 0.2400
2 x 4 x 10' 9 0.1000
2 x 4 x 20' 6 0.1333
1 x 10 x 12' 14 0.2333
1 x 6 x 12' 125 1.2500
1 x 3 x 12' 60 0.3000
5.0453
Total Area 744
744
1650
Indoor Flooring 3,138 sqft

Outdoor Flooring 432

Total Flooring 3,570 sqft

Wall - exls Glass 341

528
576
825
525 w/tank
2,795 sqft

Pasir Garam 35 lorry RM 5,000.00

Batu kerikil 1 lori RM 1,000.00
Reay mix 22.67 m3 RM 6,688.89
- 1 lorry @ 6 m3 @ RM1,400 per lorry RM 12,688.89

Bricks - incl Ground Beam 19,000 pcs RM 7,600.00

Simen - ikat bata 26 bag RM 520.00

Simen - plaster 41 " RM 820.00
Simen - Ground beam & pillar 50 " RM 1,000.00
RM 2,340.00

G/Beam
R/S Y 16mm
6" x 2 1/2 x 24' @ 5 pcs 120
6" x 2 1/2' x 18' @ 2 pcs 36
6" x 2 1/2' x 75' @ 2 pcs 150
306 ft
64 pcs
R/S Y16 for Pillar 13 pcs
cost RM3300/ ton @ 50 pcs RM 68.00 per pc
Total RM 5,264.63

Lint R/S 6mm incls for pillar

-306 pcs x 5' = 1,530 / 19 = 81 pcs RM 13.00 per pc RM 1,222.00
- lint for pillar - 13 pcs

BRC - 13' x 6'

(3,600 sqft / 78 sqft) = 47 pcs RM 65.00 per pc RM 3,055.00

Formwork
- Plywood RM 47.00 per pc RM 7,050.00
- 1" x 2" malaya RM 1,800.00 per ton RM 1,800.00
RM 8,850.00

Timber - Yellow Balau

Joist 1 1/2" x 7" @ 1.3 ton RM 7,500.00 RM 9,750.00
Joist 2" x 5" @ 1.7 ton RM 7,000.00 RM 11,900.00
Rail 1" x 2 " @
Facia 1" x 8" 1.5 ton RM 10,500.00
Decking 2" x 4"
RM 32,150.00

Atap Gajah
size per unit 2' 1/2 x 4') @ 10 sqft RM 12.00 per unit
Roof size 2,394 sqft
Total roof 300 pcs RM 3,600.00

Insulator (Glass wool - 1.2m x 30m ) RM 200.00 per roll

@ 386.8 sqft per roll
Total Roof area 3138 sqft
Total Roll 8 roll RM 1,622.54

10mm Clear Tempered Glass

- Front 744 sqft
- Side 264 sqft
- Rear 240 sqft
- L SHAPE (8' x 44') 352 sqft
Top Hung 22 sqft
1622 sqft
RM 20.00 sqft RM 32,440.00
Installation cost RM 12.00 sqft RM 19,464.00

Aluminium U Chnnel RM 2,500.00

Sliding Door ( 4' x 12' - 2 pcs) 96 sqft RM 3,840.00

Sliding Door accessories RM 20,000.00
RM 23,840.00

Window/Door - 12' x 3' 36 sqft RM 1,440.00

Plaster Ceiling 3138 sqft
material 1.2 RM 3,765.60
labour 1.5 RM 4,707.00
RM 8,472.60

Skim Coating
material RM 1.70 sqft
labour RM 1.70 sqft
Total area 660 sqft -RM 2,244.00

Swimming pool - 15' x 35' c/w all accrs RM 80,000.00

Sub construction RM 30.00 per sqt

Total build up area 3,138 sqft RM 94,140.00

Total Build up area (sqft) 3,138

APPROX COST RM 338,445.66
ADD others 20% RM 67,689.13
Approx Total cost RM 406,134.80

Approx cost per sqft RM 129

Price at 50% RM 194

RM 609,202.20
per sqft

per sqft
per unit
A)

1)
2)
3)
4)
5)
6)
7)
8)
9)

10)
11)
12)

B)

1)
2)

3)
4)

5)

6)

7)
8)

C)

1)

2)
3)

4)

E)

F)

G)
H)
I)
J)
K)
Total Area

Indoor Flooring

Outdoor Flooring
Total Flooring

Ground Work, Structure & Main Building

Sand
Ready Mix Concrete
BRC (Reinforcing Fabrics of Steel)
Bricks
Mortar & Plaster Cement
Stones
Steel Y 16mm(Ground Beam, Footing, Pillar, Top)
Steel Lint R 6mm (Ground Beam, Footing, Pillar, Top)
Form Work
- 1" x 2" timber
- Plywood
Stainless Steel (304) Pillar - Dia. 4" x Height 13' x 1.5mm Thick
Skim Coating
Labour

Roof/ Timber Trusses/ Insulator/Fascia/ Rain Gutter/ Indoor Plaster Ceiling/ Outdoor Ceiling

Roof ( atap gajah) -size 2 1/2' x 4'per pc

Timber Trussess (Hardwood Yellow Balau)
- joist 1 1/2" x 7" x 10', 12' & 14' (2' gap of 25 line of 36' long joist) c/w joint 1 1/2 x 7 x 3' 2 sides
- joist 2" x 5" x 10', 14' & 14'
- joist 2" x 6" x 12',16'
- joist 2" x 4" x 10'
- rail 1 1/2" x 3" x 8' and up (19 lines of 84' per line)

Fascia 1" x 10" ( Hardwood Yellow Balau)

Planing/ Straight S4S - total timber

Insulator (Rockwool 1.2M x 30M per roll)

Rain Gutter

Indoor Plaster Ceiling

Outdoor Ceiling

Aluminium Curtain Wall 10mm Tempered Glass/ Aluminium Sliding Door/ Casement/ Timber Door

Aluminium Curtain Wall Powder Coated c/w 10mm Tempered Glass

Front
Left Side
Right Side
Rear

Aluminium Sliding Glass Door (4' x 8' pair) c/w all fittings
Aluminium Top Hung
- 630mm x 550mm
- 450mm x 900mm
- 600mm x 450mm

Timber Door c/w all fittings

- 2100mm x 2400mm (D1)
- 900MM X 2100MM (D2)

Flooring
- Indoor
- Outdoor

Decking ( Hardwood Yellow Balau) - 8300mm x 8300mm

- 2" x 4" x 12'/ 16'@ 82 line 16'= 1,312' & 82 line 12'= 984'
- 2" x 3" x 12'/ 16' @ 6 lines 16' = 96' & 6 lines 12' = 72'

- Planing/Straight/ Sanding
- Finishing

Timber Cladding - 12mm x 6" @ 12' x 60 pcs = 720'

- Finishing

Water Tank
Septic Tank
Piping
Painting
Electric & Aircondition

Pool & all necessary pump and fittings ( 15' x 35')

 744
744
1650
3,138 sqft

432
3,570 sqft

35 Lorry RM 150 RM 5,250

5 Lorry(6m3/load) RM 1,400 RM 7,000
75 pcs (size 13' x 6') RM 65 RM 4,875
36,000 pcs RM 0.4 RM 14,400
222 bags RM 20 RM 4,440
3 lorry RM 600 RM 1,800
81 pcs ( 40'/pc) RM 66 RM 5,346
87 pcs ( 40'/pc) RM 13 RM 1,131

3 ton RM 1,800 RM 5,400

3 pallet RM 2,400 RM 7,200
5 pcs RM 500 RM 2,500
660 sqft RM 3.4 RM 2,244
3,138 sqft RM 28 RM 87,864
RM 149,450 34.8%

350 pcs RM 11 RM 3,850

1.531 ton RM 7,500 RM 11,485

1.056 ton RM 7,500 RM 7,917
0.213 ton RM 7,500 RM 1,600
0.178 ton RM 7,500 RM 1,333
0.998 ton RM 7,500 RM 7,481
RM 29,816
0.3611 ton RM 8,000 RM 2,889
4.337 ton RM 500 RM 2,168

3,138 sqft RM 1.0 RM 3,138

260 feet RM 10 RM 2,600

3,138 sqft RM 3 RM 9,414

 432 sqft RM 8 RM 3,456
RM 12,870

RM 57,331 13.4%

300 sqft
32 sqft
140 sqft
130 sqft
602 sqft RM 70 RM 42,140

6 pair RM 8,320 RM 49,920

7 unit RM 112 RM 783

1" RM 567 RM 567
1" RM 378 RM 378
RM 1,728

11 unit RM 700 RM 7,700

6 unit RM 500 RM 3,000
RM 10,700

RM 104,488 24%

3138 sqft RM 2 RM 6,276

432 sqft RM 12 RM 5,184
RM 11,460 2.7%

2.5511 ton
0.14 ton
2.6911 ton RM 7,500 RM 20,183
2.5511 RM 500 RM 1,276
741.5 sqft RM 6 RM 4,449
RM 25,908 6.0%
0.41 ton RM 7,500 RM 3,075
720 feet RM 6 RM 4,320
RM 7,395 1.7%
1 unit RM 5,000 RM 5,000 1.2%
 RM 10,000 2.3%
RM 10,000 2.3%
RM 18,000 4.2%
RM 30,000 7.0%
gross costing( excls pool) RM 429,032
RM 137 per sqft

525 sqft RM 170 RM 89,250