New Build | Parramatta Elemental Breakdown | Floor Area | 2500 | m2 | |||||||
Group | Element | € | €/ m² | % | |||||||
(19) | Building Substructure | – | – | – | |||||||
(10) | Ground, Earth Shapes | 1,200.00 | 0.48 | 0.77 | |||||||
(13) | Floors in Substructures | 5,000.00 | 2.00 | 3.20 | |||||||
(16) | Foundations, Rising Walls | 15,000.00 | 6.00 | 9.61 | |||||||
(17) | Piled Foundations | 21,000.00 | 8.40 | 13.46 | |||||||
(29) | Building Structure | – | – | – | |||||||
(21) | External Walls | 3,000.00 | 1.20 | 1.92 | |||||||
(22) | Internal Walls, Partitions | 1,000.00 | 0.40 | 0.64 | |||||||
(23) | Floors, Galleries | 4,502.00 | 1.80 | 2.88 | |||||||
(24) | Stairs, Ramps | 3,000.00 | 1.20 | 1.92 | |||||||
(27) | Roofs | 1,500.00 | 0.60 | 0.96 | |||||||
(28) | Frame | 1,200.00 | 0.48 | 0.77 | |||||||
Carried Forward | €56,402.00 | €22.56 | 36.14 | ||||||||
BBC/ 1 | |||||||||||
Group | Element | € | €/ m² | % | |||||||
Brought Forward | €56,402.00 | €22.56 | 36.14 | ||||||||
(39) | Building Structure Completion | – | – | – | |||||||
(31) | External Walls; Completions | 1,200.00 | 0.48 | 0.77 | |||||||
(32) | Internal Walls, Partitions; Completions | 1,200.00 | 0.48 | 0.77 | |||||||
(33) | Floors, Galleries; Completions | 1,200.00 | 0.48 | 0.77 | |||||||
(34) | Stairs, Ramps; Completions | 1,500.00 | 0.60 | 0.96 | |||||||
(35) | Suspended Ceilings | 2,000.00 | 0.80 | 1.28 | |||||||
(37) | Roofs; Completions | 2,500.00 | 1.00 | 1.60 | |||||||
(49) | Building Finishes | – | – | ||||||||
(41) | Wall Finishes Externally | 1,700.00 | 0.68 | 1.09 | |||||||
(42) | Wall Finishes Internally | 1,500.00 | 0.60 | 0.96 | |||||||
(43) | Floor Finishes | 1,800.00 | 0.72 | 1.15 | |||||||
(44) | Stairs, Ramp Finishes | 3,000.00 | 1.20 | 1.92 | |||||||
(45) | Ceiling Finishes | 2,500.00 | 1.00 | 1.60 | |||||||
(47) | Roof Finishes | 1,500.00 | 0.60 | 0.96 | |||||||
Carried Forward | €78,002.00 | €31.20 | 49.98 | ||||||||
BBC/ 2 | |||||||||||
Group | Element | € | €/ m² | % | |||||||
Brought Forward | €78,002.00 | €31.20 | 49.98 | ||||||||
(50) | Building Services (Piped and Ducted) | – | – | – | |||||||
(51) | Heating Centre | 1,500.00 | 0.60 | 0.96 | |||||||
(52) | Drainage and Refuse Disposal | 1,600.00 | 0.64 | 1.03 | |||||||
(53) | Hot and Cold Water Services | 3,000.00 | 1.20 | 1.92 | |||||||
(54) | Gas Services | 4,000.00 | 1.60 | 2.56 | |||||||
(55) | Space Cooling | 5,000.00 | 2.00 | 3.20 | |||||||
(56) | Space Heating | 7,000.00 | 2.80 | 4.49 | |||||||
(57) | Ventilation and Air Conditioning | 3,200.00 | 1.28 | 2.05 | |||||||
(58) | Other Services (Mainly Piped and Ducted) | 1,200.00 | 0.48 | 0.77 | |||||||
(- -) | Builders Work | 1,400.00 | 0.56 | 0.90 | |||||||
Carried Forward | €1,05,902.00 | €42.36 | 67.86 | ||||||||
BBC/ 3 | |||||||||||
Group | Element | € | €/ m² | % | |||||||
Brought Forward | €1,05,902.00 | €42.36 | 67.86 | ||||||||
(60) | Building Services (Mainly Electrical) | – | – | – | |||||||
(61) | Electrical Centre and Main Distribution | 3,000.00 | 1.20 | 1.92 | |||||||
(62) | Power Distribution | 4,000.00 | 1.60 | 2.56 | |||||||
(63) | Lighting | 1,200.00 | 0.48 | 0.77 | |||||||
(64) | Communications | 1,100.00 | 0.44 | 0.70 | |||||||
(65) | Security and Protection | 3,200.00 | 1.28 | 2.05 | |||||||
(66) | Transport | 4,600.00 | 1.84 | 2.95 | |||||||
(68) | Protective Services | 1,700.00 | 0.68 | 1.09 | |||||||
(- -) | Builders Work | 1,800.00 | 0.72 | 1.15 | |||||||
Carried Forward | €1,26,502.00 | €50.60 | 81.06 | ||||||||
BBC/ 4 | |||||||||||
Group | Element | € | €/ m² | % | |||||||
Brought Forward | €1,26,502.00 | €50.60 | 81.06 | ||||||||
(70) | Building Fittings | – | – | – | |||||||
(71) | Display, Circulation Fittings | 1,400.00 | 0.56 | 0.90 | |||||||
(72) | Work, Rest, Play Fittings | 3,000.00 | 1.20 | 1.92 | |||||||
(73) | Culinary Fittings | 1,600.00 | 0.64 | 1.03 | |||||||
(74) | Sanitary, Hygiene Fittings | 2,090.00 | 0.84 | 1.34 | |||||||
(75) | Cleaning, Maintenance Fittings | 1,600.00 | 0.64 | 1.03 | |||||||
(76) | Storage, Screening Fittings | 1,300.00 | 0.52 | 0.83 | |||||||
1,37,492.00 | 55.00 | 88.11 | |||||||||
(0-) | Project Indirect Costs | 0.00% | 0.00 | 0.00 | 0.00 | ||||||
Sub-Total (ex VAT) | €1,37,492.00 | €55.00 | 88.11 | ||||||||
Add VAT @ | 13.5% | €18,561.42 | 7.42 | 11.89 | |||||||
Total to Cost Plan Summary | €1,56,053.42 | €62.42 | 100.00 |