Scribd
Upload
9 views

Elemental Costing

Mansion

Uploaded by

Aurea Gacot
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
9 views

Elemental Costing

Mansion

Uploaded by

Aurea Gacot
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 2

ELEMENTAL COSTING FOR THE PROPOSED MANSION

Item No PARTICULARS FLOOR AREA UNIT COST


1 SUBSTRUCTURE sm
1.1 Staking / Layout 2,158.00 sm 250.00
1.2 Excavation 2,158.00 sm 1,500.00
1.3 Gravel Fill 2,158.00 sm 2,200.00
1.4 Backfill & Compaction 2,158.00 sm 1,900.00
1.5 Termite Control / Soil Poisoning 2,158.00 sm 1,200.00

2 SUPER STRUCTURE
2.1 Concrete 2,158.00 sm 9,300.00
2.2 Rebars 2,158.00 sm 5,000.00
2.3 Formworks 2,158.00 sm 3,700.00
2.4 Masonry Works 2,158.00 sm 3,200.00
2.5 Architectural Finishes
2.51 Floor Finish 2,158.00 sm 6,500.00
2.52 Wall Finishes 2,158.00 sm 3,200.00
2.53 Ceiling Finishes 2,158.00 sm 5,500.00
2.54 Painting Works 2,158.00 sm 2,000.00
2.55 Doors and Jambs 2,158.00 sm 3,500.00
2.56 Windows 2,158.00 sm 9,000.00
2.57 Cabinets / Counters 2,158.00 sm 3,200.00
2.58 Metal Works 2,158.00 sm 2,200.00

3 SPECIALTY WORKS
3.1 Electrical 2,158.00 sm 7,500.00
3.2 Electronics System 2,158.00 sm 6,000.00
3.3 Fire Protection 2,158.00 sm 2,500.00
3.4 FDAS 2,158.00 sm 3,000.00
3.5 Mechanical Works 2,158.00 sm 9,300.00
3.6 Plumbing & Sanitary 2,158.00 sm 4,800.00
3.7 Swimming Pool 2,158.00 sm 6,300.00
3.8 Golf Course including Plantscape 2,158.00 sm 5,200.00
3.9 Site Development 2,158.00 sm 3,700.00
DIRECT COST

Overhead & Supervision 0.10


Profit 0.08
With holding Tax 0.02
VAT 0.12
Indirect Cost :
TOTAL :
AMOUNT

539,500.00
3,237,000.00
4,747,600.00
4,100,200.00
2,589,600.00

-
20,069,400.00
10,790,000.00
7,984,600.00
6,905,600.00
-
14,027,000.00
6,905,600.00
11,869,000.00
4,316,000.00
7,553,000.00
19,422,000.00
6,905,600.00
4,747,600.00

16,185,000.00
12,948,000.00
5,395,000.00
6,474,000.00
20,069,400.00
10,358,400.00
13,595,400.00
11,221,600.00
7,984,600.00
240,940,700.00 ###
###
###
24,094,070.00 ###
19,275,256.00
5,686,200.52
34,117,203.12
83,172,729.64 150,191.58
324,113,429.64

You might also like