Elemental Cost Plan
Short Description
enjoy...
Description
ELEMENTAL COST PLAN National Cost Plan Using Probablistic Analysis Optimistic
Elements
pb
pb
Exp. Optimum
Cost
Realistic
cost
Cost
1.SUBSTRUCTURE 2. SUPERSTRUCTURE
25,000
10%
0.1
2500 0
27,000
50%
0.5
A. A .Frame B.Upper Floors
15,000 1,500
20%
0.2 0.2
3000 300
18,000 2,000
60% 70%
0.6 0.7
0.3
3600
15,000
50%
0.5
C. Roof
12,000
20% 30%
D. Stairs E. External walls
500 17,500
15% 20%
0.15 0.2
75 3500
750 20,000
45% 65%
0.45 0.65
F. Windows and External Doors
6,500
40%
0.4
2600
7,000
50%
0.5
G. Internal Group Cost
3,000
30%
0.3
900
4,000
40%
0.4
4,500
20%
0.2
900
6,000
60%
0.6
H. Internal Doors Total Element Group Cost
0
3. INTERNAL FINISHES
0
A. Wall Finishes B. Floor Finishes
7,500 3,000
40% 10%
0.4 0.1
3000 300
8,500 4,000
55% 70%
0.55 0.7
C. Celling Finishes Total Element Group Cost
2,500
20%
0.2
500 0
3,000
65%
0.65
7,000
25%
0.25
1750
8,000
50%
0.5
4. FI F ITTINGS AND FURNISHIONS Total Element Group Cost 5. SERVICES
0 0
A. Sanitary Applie=ances
1,000
30%
0.3
300
2,000
50 50%
0.5
C. Disposal Installations
750
0.3
225
1,000
40 40%
0.4
0.2
5000
30,000
50 50%
0.5
35,000
60 60%
0.6
3,000
70 70%
0.7
40,000 20,000
50% 60 60%
0.5 0.6
40 40%
0.4
E. Mechanical Installation
25,000
30% 20%
H. Elecrical Installations
30,000
10%
0.1
3000
N. BWIC with services
2,000
20%
0.2
400 0
Total Element Group cost
0
Sub-totalexcluding external works, preliminaries and contingenecles 0 6. EXTERNAL WORKS
0
A. Site Works B. Drainage
30,000 15,000
C. External Services
3,000
Tota Element Group Cost 7A PRELIMINARIES 8A CONSTINGENCIES CONSTINGENCIES TOTAL COST
10.00% 5.00%
30% 20% 30%
0.3 0.2
9000 3000
0.3
900
4,000
Worst
Exp.Realistic
pb
Exp.Worst
Cost
Cost
Cost
Expected Value
13500 0
30,000
40%
0.4
12000 0
28000 0
10800 1400
21,000
20% 10%
0.2 0.1
4200 250
18000 1950
20%
0.2
3500
14600
7500
2,500 17,500
337.5 13000
850 22,000
40% 15%
0.4 0.15
340 3300
752.5 19800
3500
9,000
10%
0.1
900
7000
1600
5,000
30%
0.3
1500
4000
3600
7,000
20%
0.2
1400
5900
0
0
0
0
0
0
4675 2800
10,000 5,000
5% 20%
0.05 0.2
500 1000
8175 4100
1950 0
4,000
15%
0.15
600 0
3050 0
4000
10,000
25%
0.25
2500
8250
0 0
0 0
0 0 1000
2,500
20%
0.2
500
1800
400
30%
0.3
360
985
15000
1,200 35,000
30%
0.3
10500
30500
21000
40,000
30%
0.3
12000
36000
2100
5,000
10%
0.1
500
3000
0
0
0
0
0
0
0
0
0
0
0
0
20000 12000 1600 0
50,000 25,000 5,000
20% 20%
0.2 0.2
10000 5000
39000 20000
30%
0.3
1500
4000
0
0
0
258862.5
0
0
0
0
0 284748.8 0 298986.2 842597.5
ELEMENTAL COST PLAN National Cost Plan Using Probablistic Analysis Optimistic
Elements
pb
Exp. Optimum
Cost
1.SUBSTRUCTURE
25,000
cost 10%
0.1
2. SUPERSTRUCTURE
2500 0
A.Frame
15,000
20%
0.2
3000
B.Upper Floors
1,500
20%
0.2
300
C. Roof
12,000
30%
0.3
3600
D. Stairs
500
15%
0.15
75
E. External walls
17,500
20%
0.2
3500
F. Windows and External Doors
6,500
40%
0.4
2600
G. Internal Group Cost
3,000
30%
0.3
900
4,500
20%
0.2
900
H. Internal Doors Total Element Group Cost
0
3. INTERNAL FINISHES
0
A. Wall Finishes
7,500
40%
0.4
3000
B. Floor Finishes
3,000
10%
0.1
300
C. Celling Finishes
2,500
20%
0.2
500
Total Element Group Cost 4. FITTINGS AND FURNISHIONS
0 7,000
25%
0.25
Total Element Group Cost
1750 0
5. SERVICES
0
A. Sanitary Applie=ances
1,000
30%
0.3
300
C. Disposal Installations
750
30%
0.3
225
E. Mechanical Installation
25,000
20%
0.2
5000
H. Elecrical Installations
30,000
10%
0.1
3000
N. BWIC with services
2,000
20%
0.2
400 0
Total Element Group cost
0
Sub-totalexcluding external works, preliminaries and contingenecles 0 6. EXTERNAL WORKS 0 A. Site Works
30,000
30%
0.3
9000
B. Drainage
15,000
20%
0.2
3000
C. External Services
3,000
30%
0.3
900
Tota Element Group Cost 7A PRELIMINARIES 8A CONSTINGENCIES
10.00% 5.00%
pb Realistic
Exp.Realistic
Cost
Cost
27,000
50%
0.5
13500
Worst
pb Expected
Cost 30,000
Value 40%
0.4
0
12000
28000
0
0
18,000
60%
0.6
10800
21,000
20%
0.2
4200
18000
2,000
70%
0.7
1400
2,500
10%
0.1
250
1950
15,000
50%
0.5
7500
17,500
20%
0.2
3500
14600
750
45%
0.45
337.5
850
40%
0.4
340
752.5
20,000
65%
0.65
13000
22,000
15%
0.15
3300
19800
7,000
50%
0.5
3500
9,000
10%
0.1
900
7000
4,000
40%
0.4
1600
5,000
30%
0.3
1500
4000
6,000
60%
0.6
3600
7,000
20%
0.2
1400
5900
0
0
0
0
0
0
0.05
500
8175
8,500
55%
0.55
4675
10,000
5%
4,000
70%
0.7
2800
5,000
20%
0.2
1000
4100
3,000
65%
0.65
1950
4,000
15%
0.15
600
3050
0
0
2500
8250
0
0
0
0
0
0
0 8,000
50%
0.5
4000
10,000
25%
0.25
2,000
50%
0.5
1000
2,500
20%
0.2
500
1800
1,000
40%
0.4
400
1,200
30%
0.3
360
985
30,000
50%
0.5
15000
35,000
30%
0.3
10500
30500
35,000
60%
0.6
21000
40,000
30%
0.3
12000
36000
70%
0.7
2100
5,000
10%
0.1
500
3000
0
0
0
0
0
0
0
0
0
0
0
0
3,000
40,000
50%
0.5
20000
50,000
20%
0.2
10000
39000
20,000
60%
0.6
12000
25,000
20%
0.2
5000
20000
40%
0.4
1600
5,000
30%
0.3
1500
4000
0
0
4,000
0 0
258862.5
0
0
0
0
0 284748.8
0 298986.2 0 842597.5
28000 0 18000 1950 14600 752.5 19800 7000 4000 5900 0 0 8175 4100 3050 0 8250 0 0 1800 985 30500 36000 3000 0 0 0 0 39000 20000 4000 0 258862.5
View more...
Comments
