Location Room Description Comments

N/A Level pavement

N/A Replace gates

N/A Remove awning

N/A Demolish flower pot area

N/A Break concrete pavement - replace with turf area

N/A Conceal rainwater downpipe

N/A Replace outdoor power socket to weatherproof type

N/A Cut away tree

N/A Replace wire-mesh fence with brick wall fence

N/A Telecom cable goes across houses ? - Problem ?

N/A Seal front door + remove step + Install window

N/A Extend house onto porch area

Backyard New drain covers for area behind spare room

Backyard New wire mesh fencing

Backyard Remove outdoor sink and extend kitchen

Backyard Re-pave concrete area

Grd Floor Living Room Level up or level down main area ( + Remove steps )

Grd Floor Kitchen Extend kitchen into back-yard area

Grd Floor Kitchen Create store room under stairs area

Grd Floor Kitchen Relocate sink once extension complete

Grd Floor Kitchen Remove counters/cabinets

Grd Floor Kitchen Install door to kitchen

Grd Floor Toilet Retile walls + floor

Grd Floor Toilet Conceal downpipes

Grd Floor Toilet Replace squat toilet to seating type toilet

Grd Floor Spare Room -

Grd Floor Stairwell Build shoe cabinet area under the stairs

2nd Floor Common Area Replace parquay for all rooms to tiles

2nd Floor Shared Toilet Retile walls + floor

2nd Floor Bedroom 1 New windows - Change to push out type + grills

2nd Floor Bedroom 2 Remove in-built cabinets and drawers

2nd Floor Bedroom 2 New windows - Change to push out type + grills

2nd Floor

2nd Floor Toilet Remove bath-tub and backfill/level off

2nd Floor Toilet Retile walls + floor

2nd Floor Toilet New toilet

2nd Floor Balcony Extend Masterbedroom outwards to balcony area

Clarifications / Specifications1 Paint - Brand, specification , no of coats / layers , no of colors2 Tiling - Brand , size , no of designs 3 Iron works - Design , material for main gate , grills , stair banister etc 4 Ergonomics - Eg. Height of windows, kitchen counter top , light switches etc etc5 Quantities and dimensions for any self-supplied equipment/fittings - Lights , Electrical Fans , Heaters , Sink fittings ,etc

External (Front)External (Front)External (Front)External (Front)External (Front)External (Front)External (Front)External (Front)External (Front)External (Front)External (Front)External (Front)External (Rear)External (Rear)External (Rear)External (Rear)

MasterBedroom

Remove in-built cabinets and drawers - Create study / dressing table area

Tiling

Internal Floor Tiling SQ FT Tile TypeGround Living + Dining area 570 AGround Kitchen (Existing) + Maid Quarters 250 BGround Kitchen (Extension) 160 BGround Toilet 40 CFirst Floor Bedrooms (Existing) + Hall 620 DFirst Floor Master Bedroom (Extension) 60 DFirst Floor Toilet ( Shared) 40 EFirst Floor Toilet ( Masterbedroom+Shared) 64 F

External Floor TilingGround Front Entrance 600 GGround Backyard 110 G

Wall Tiling SQ FT Tile TypeGround Kitchen (+Extension) 470 HGround Toilet (Downstairs) 140 IFirst Floor Toilet (Shared) 140 JFirst Floor Toilet (Masterbedroom) 180 K

Internal FittingsDoors No Of

Ground Internal 2Ground External 1First Floor Internal 6

Windows SQ FT No Of "Sets"Ground Living + Dining area 24 2Ground Kitchen 72 6Ground Maid Quarters 36 3Ground Toilet (Downstairs) 12 1First Floor Bedroom 1&2 48 4First Floor Master Bedroom 72 6First Floor Toilet (Shared) 12 1First Floor Toilet (Masterbedroom) 12 1

Run Length Height85 5.524 5.524 5.532 5.5

Assume ave 12sqft/set

Price Benchmarks (Quotes Dated Q2 2009 - Q4 2009)Description Unit

TOTAL (Note basis of quote MAY BE DIFFERENT ) MYR

1 Floor (Internal) Tiling ( Labour + Installation Mat' Only) RM/SQFT

2 Floor (External) Tiling ( Labour + Installation Mat' Only) RM/SQFT

3 Wall Tiling ( Labour + Installation Mat' ONLY ) RM/SQFT

4 Plaster Ceiling (Supply & Install) RM/SQFT

5 Electrical : Power Socket RM/No

6 Electrical : AirCond/WaterHeater RM/No

7 Windows (Aluminum + Frame-set) RM/SQFT

8 Brick wall work RM/SQFT

9 Kitchen Counter-top RM/ RUN FT

10 Doors (Supply & Install) RM/No

11 Paintwork (Internal+External) L/S

12 Roof-Tile (Supply & Labour) RM/SQFT

13 Porch Extension (Excl tiling/windows/etc-structure work only) L/S

14 Kitchen Extension (Excl tiling/windows/etc-structure work only) L/S

15 L/S

16 Plumbing ( L/s) L/S

17 Tiling First Floor (L/S) L/S

18 Tiling Ground Floor (L/S) L/S

Bedroom Extension (Excl tiling/windows/etc-structure work only also excludes roof tiles(?)

Price Benchmarks (Quotes Dated Q2 2009 - Q4 2009)Vendor A Vendor B Vendor C Vendor D

94,954.00 94,465.00 106,445.00 110,853.00

9.80 7.50 12.00 9.00

9.80 15.80 5.00

9.80 7.70 8.00

2.60 2.80 3.00

80.00 110.00

170.00 250.00

20.00 ? ? 25.00

9.00 ? ? 9.00

150.00 93.00 127.00 ?

? ? ? 450.00

? ? 7,500.00 5,000.00

15.00

19,360.00 19,430.00 19,360.00 19,606.00

18,480.00 19,650.00 17,500.00 19,582.00

1,458.00 4,350.00 4,800.00 1,500.00

? 7,650.00 7,000.00 4,500.00

6,967.00 5,230.00 4,900.00 -

9,702.00 7,210.00 9,425.00 -

Work Breakdown Structure For New Home (Last Update : 23 Oct 2009)NoL1 Level 1 NoL2 Level 2 NoL3 Level 3 Unit Cost/Unit Budgeted (RM) Commited Actual Additional Notes

1 Main Contractor Civil Works L/S 1 98,000 98,000 45,000

Variations 10,000

Submission/Approvals Local Council 1,121

Electrical 3,510

Tiling 1,291

Timbre Flooring 6,005 Merbau @15RM/sqft

Air Conditioning Piping 1,114

3 Phase Upgrade 4,600 2,300

2 Fixtures/Fittings

2-1 Sanitary

2-1-1 Taps/Faucets 3 300 900

2-1-2 Sinks + Mirror/Cabinets 3 750 2,250

2-1-3 Toilet Bowls 3 500 1,500

2-1-4 Shower + Heaters 3 300 900

2-2 Lighting 3,725

2-2-1 Hallways/Kitchen

2-2-2 Toilets

2-2-3 Rooms

2-2-4 External / Porch

2-3 Woodwork/Built Ins

2-3-1 Kitchen Cabinet/Drawers 5,000

2-3-2 Bedroom Wardrobes/Dresser 2,500

2-3-4 Misc.(Store Areas) 750

2-4 Kitchen Fittings

2-4-1 Stove/Hobs/Oven (Combi) 1,750

2-4-2 Extractor Hoods 500

2-4-3 Ovens -

2-4-4 Sinks/Faucets (Internal/External) 1,500

2-5 Ventilation

2-5-1 Ceiling/Wall Mounted Fans 5 300 1,500

2-5-2 Air Conditioning 4 1000 4,000

2-6 Alarm / Security System 2,000 1,950 975

3 Movables/FurnitureBudget Committed Actual

3-1 Living / Dining

3-1-1 Dining Table and Chairs 1 1200 1,200

(Note:Leather) 3-1-2 Sofas/Couches (3+2) 1 3000 3,000

3-1-3 Coffee Tables 1 500 500

3-1-4 Reading Lamps 2 200 400

3-1-5 Living Area Table 1 500 500

3-1-6 Shoe Racks 1 100 100

3-1-7 Carpet(s) 1 500 500

3-1-8 Television 1 1500 1,500

3-1-9 TV Stands 1 500 500

3-1-10 Bookshelves 1 700 700

3-2 Kitchen

3-2-1 Refrigerator 1 1600 1,600 2Dr 400L

3-2-2 Washing Machine 1 1300 1,300 8-9kg TopLoad

3-2-3 Kitchen Table + Chairs 1 500 500

3-2-4 Microwave 1 300 300

3-2-5 Toaster 1 100 100

3-2-6 Sandwich Maker 1 100 100

3-2-7 Rice Cooker 1 100 100

3-2-8 Blender 1 100 100

3-3 Bedroom

3-3-1 Beds 4 1500 6,000

3-3-2 Study Table + Chair 3 750 2,250

3-3-3 Bedside Table 2 300 600

3-3-4 Filing Cabinet 1 500 500

3-3-5 Safe 1 500 500

3-3-6 Shelves (Non Built In) 3 750 2,250

4 Consumables/MiscBudget Committed Actual

4-1 Kitchen

4-1-1 Wok/Pans/Pots 200

4-1-2 Kettle 100

4-1-3 Kitchen Utensils 350

4-1-4 Dish Rack 50

4-2 Household 750

4-2-1 Trash Bins

4-2-2 Broom + Holder

4-2-3 Toilet Cleaner

4-2-4 Vacuum Cleaner

4-2-5 Rags

4-2-6 Iron Board

4-2-7 Iron

4-2-8 Clothes Dryer/Hanger

4-3 Others

4-3-1 Table Fans 100

4-3-2 Lamps 75

4-3-3 Curtains/Blinds 600

4-3-4 Water Filter System 750

4-3-5 Ladder / Tools 375

TOTAL 165,225 117,591 48,275Budget Committed Actual

Rev Date : 01 Sep 2009

Lighting EstimateDown Light Wall Light Flourescent Tube Pendant Light Spot Light Ceiling Light Porch Light Ceiling Fan

ExternalPorch/Verendah 2 2

Gate 1Rear 1

Ground FloorLiving 2 1Dining 2

Stairs Landing 2 1Kitchen 4

Maid Quarters 1 1 1Toilet 2

First FloorHall 2 1

Bed Room1 5 1Bed Room2 4 1

Toilet 1 2Masterbedroom 6 1

Toilet 2 4Walk In Wardrobe 2

Cost/Unit 60 150 35 75 60 150 175 300Sub Total 1620 1050 175 75 180 450 175 1500

Light Estimate Cost 3,725 RMFan Estimate Cost 1,500 RM