TEGAK PAGI HOLDING BHD

DISCRIPTION

CALCULATION METHOD

UNIT PRICE

NEGOTIATION
Land Owner
Purchase
Lawyer Fees
Fees

PROPERTY DIVISION
Planning Approval Fees
Project Signboard
Land Tax
CONDITION CONVERSION
AND BORDER DIVISION
Application Fees

LEASE PERIOD EXTENSION

Drainage

INDIVIDUAL TITLE GRANT

Strata Title Fees

PROFOSIONAL FEES
Draftman Fees
Planner Fees
Quantity surveyor Fees
Architect Fees
Civil Engineer Fee
Building Engineer Fee
M&E Engineer Fee
Landscape Engineer Fee
Park & Aminity

20% * Purchase Price

20%

UNIT

SUM

3,790,068

3,790,068

3,790,068

758013.6

Negotiation Cost

4,548,082

RM25.00 * Unit ( Malay

Reserved )
RM 1,500
RM 2,500 * Lot

RM25.00

136

3,400

RM1,500.00
RM2,500.00

1
2

1,500
5,000.00

120 * Acres ( less than

10 hectars)

RM120.00

720

RM3,000.00 * Acres (
Malay Reserved )

RM3,000.00

18,000

RM100.00 * Unit

RM100.00

136

13,600

1% * Construction Cost
2% * Construction Cost
1% * Construction Cost
3% * Construction Cost
2% * Construction Cost
2% * Construction Cost
1.5% * Construction
Cost
1% * Construction Cost
1% * Construction Cost

APPLICATION COST

42,220.00

1.0%
2.0%
1.0%
3.0%
2.0%
2.0%
1.5%

17782409.45
17782409.45
17782409.45
17782409.45
17782409.45
17782409.45
17782409.45

177824.0945
355648.189
177824.0945
533472.2835
355648.189
355648.189
266736.1418

1.0%
1.0%

17782409.45 177824.0945
17782409.45 177824.0945

PROFOSIONAL COST

2578449.37

CONSTRUCTION COST
Premilinaries

Rate * GFA

17,067.29

604182.066

17,067.29

1711678.514

17,067.29

625857.5243

17,067.29

2389420.6

17,067.29

1716286.682

17,067.29

664258.9268

17,067.29

167600.7878

17,067.29

286730.472

17,067.29

810696.275

17,067.29

396643.8196

17,067.29

315744.865

17,067.29

859338.0515

17,067.29

920097.6039

17,067.29

264542.995

17,067.29

276660.7709

17,067.29

1283289.535

17,067.29

185350.7694

17,067.29

354146.2675

17,067.29

25600.935

35.40
Substructure
Piling

Rate * GFA
100.29

Work Below Lowest Floor

Finish
Superstructure
Frame

Rate * GFA
36.67

Rate * GFA
140.00

Upper Floors

Rate * GFA
100.56

Roof

Rate * GFA
38.92

Stairs

Rate * GFA

External Walls

Rate * GFA

Window & External Doors

Rate * GFA

Internal Walls & Partition

Rate * GFA

9.82
16.80
47.50
23.24
Internal Doors

Rate * GFA
18.50

Finishes
Internal Wall Finishes

Rate * GFA

Internal Floor Finishes

Rate * GFA

Internal Ceiling Finishes

Rate * GFA

50.35
53.91
15.50
External Finshes

Rate * GFA
16.21

Fittings and Furnishing

75.19
Services
Sanitary Appliance

Rate * GFA

Plumbing Installation

Rate * GFA

10.86
20.75
Refuse Disposal

Rate * GFA

1.50
Air-conditioning &
Ventilating System
Electrical Installation

Rate * GFA

17,067.29

148144.0772

17,067.29

794141.0037

17,067.29

35158.6174

17,067.29

320865.052

17,067.29

612715.711

17,067.29

1144532.467

17,067.29

660333.4501

17,067.29

208391.6109

8.68
Rate * GFA
46.53

Fire Protection Installation

Rate * GFA

Lift & Conveyor Installation

Rate * GFA

Communication
Installation

Rate * GFA

2.06
18.80

External Works
Site Works

35.90

Rate * GFA
67.06

Drainage

Rate * GFA
38.69

External Services

Rate * GFA

12.21
CONSTRUCTION COST
MAINTAINACE COST
5% from Construction Cost

MARKETING COST
Sales and Advertisement
Permit

5% from Construction
Cost

RM250 per year * 8

years

5%

17782409.45 889120.4725

MAINTENACE COST

889120.4725

250

20,000
2000

MARKETING COST
TENDERING COST
Preparation for Documant
Tender

UTILITY COST
Water Supply Fee
Electrical Fee

17782409.45

22,000

300

RM100 per year * 8

RM90 per year * 8

TENDERING COST

300

100
8
90
8
UTILITY COST

800
720
1520