Building work 160224466 160224466 unit type 1 2 bed

  • No School
  • AA 1
  • 60

This preview shows page 23 - 25 out of 60 pages.

Building Work 160,224,466 160,224,466 Unit Type 1 - 2 bed 77 m2 76 228 8,666 150,167,523 658,629 150,167,523 658,629 150,167,523 34 22,393,403 56 36,883,251 68 44,786,805 70 46,104,064 Unit Type 2 - 3 bed 98 m2 91 13 8,501 10,056,943 773,611 10,056,943 773,611 10,056,943 3 2,320,833 3 2,320,833 3 2,320,833 4 3,094,444 Development and Project Management Fee 5.0% 9,985,364 9,985,364 30,724.20 7,404,531 1,136,795 1,812,728 2,181,418 2,273,590 Contingencies (incl vat) 2.5% 5,809,157 5,809,157 24,104.39 5,809,157 891,862 1,422,159 1,711,411 1,783,725 Agents fee 4% (incl vat) 4.6% 14,981,196 14,981,196 62,162.64 14,981,196 2,300,018 3,667,596 4,413,547 4,600,035 Transfer Cost per unit or Stamp Duty 6.0% 8,402 2,024,940 2,024,940 8,402.24 2,024,940 37 310,883 59 495,732 71 596,559 74 621,766 SUB TOTAL 260,641,990 260,641,990 Senior Debt Payback 45,000,000 45,000,000 TOTAL EXPENSES 305,641,990 305,641,990 - NET INCOME 373,535,000 373,535,000 Less: Interest on Senior Debt 877,745 877,745 Less: Interest on Equity Loan - - 372,657,255 372,657,255 NET INCOME Before Tax 67,015,266 67,015,266 -
Image of page 23
EZULWINI ECO ESTATE A DEVELOPMENTBY MERELAVA 24 | P a g e Building Works per Unit Unit Type 1 2 Bedroom , 2 Bathroom 76m2 2 BEDROOM, 2 BATHROOM, CARPORT DESCRIPTION Quantity Unit Marerial Labour Rate Total TOTAL COST Transport 1 Item 7,000 1 7,000.00 7,000.00 8,500.00 Clearing and Customs fee 1 Item 3,000 1 3,000.00 3,000.00 3,000.00 SITE PREPARATION Quantity Unit Marerial Labour Rate Total 4,165.00 Digging up and removing rubbish, debris, vegetation, hedges,shrubs and trees not exceeding 200mm girth,bush,etc 85.00 m2 0 10.00 10.00 850.00 Stripping average 100mm thick layer of top soil and stockpiling on site 85.00 m2 0 12.00 12.00 1,020.00 Prepare Foundation Pad 85.00 m2 0 15.00 15.00 1,275.00 Soil poisoning 85.00 m2 0 12.00 12.00 1,020.00 WALLS Quantity Unit Marerial Labour Rate Total 93,964.73 External walls includingshared partition wall 2/2x3mx1.5m (heigh)=5m2 incl 5% waste and bonding morter 100.28 m2 369.43 211.2 580.63 58,222.67 External Finish 100.28 m2 115.13 26 141.13 14,151.97 Internal walls including 5% wate and bonding mortar 25.20 m2 270.85 211.2 482.05 12,147.66 Flush Plaster finish internal walls 170.68 m2 25.00 26 51.00 8,704.43 DPC 41.00 m2 8.00 10 18.00 738.00 ROOF Quantity Unit Marerial Labour Rate Total 80,736.75 Roof kit including truss system and IBR roof sheeting and all fixings 112.81 m2 480.00 195 675.00 76,146.75 Box Gutters including rainwater colectors to Jo Jo Tanks. 13.50 m 250.00 90 340.00 4,590.00 CEILING Quantity Unit Marerial Labour Rate Total 26,125.00 9mm Ceiling Board with jointing strips incl cove corners 95.00 m2 190.00 85 275.00 26,125.00 FOUNDATIONS AND CIVIL WORKS 75,600.00 Raft Foundation as per Eng design and Geotech conditions Quantity Unit Marerial Labour Rate Total Raft Foundation incl of car port floor 90.00 m2 840.00 840.00 75,600.00 Attendance 0.00% - - Profit 5% 0.00% - - FINISHES AND FIXTURES including installation by subbies Quantity Unit Marerial Labour Rate Total 116,453.29 Skirting Meranti or from cut floor tiles. 40.00 m 100.00 - 100.00 4,000.00 Decorations Painting Internal Only 170.68 m2 48.00 - 48.00 8,192.40 Decorations 'Shadowline' Cornice - Donn System 40.00 m 88.20 - 88.20 3,528.00 Kitchen BIC inclusive of runners, hinges, glides, bases and handels 1.00 No. 15,000.00 - 15,000.00 15,000.00 KitchenTops 30mm x 600 laminated Island Granite Honed Work Surface 1.00 No. 7,662.28 - 7,662.28 7,662.28 Kitchen Sink - Franke ss Double Bowl Sink Unit 1.00 No. 1,393.86 - 1,393.86 1,393.86 Kitchen Stove and Hob icluding installation - gas hob 1.00 No. 3,333.33 - 3,333.33 3,333.33 Kitchen Taps and Fittings 1.00 No. 955.26 - 955.26 955.26 Floor Tiling - 600 x 600 Porceline Tile 66.00 m2 129.82 - 129.82 8,568.42 Patio Tiling 10.00 m2 100.00 - 100.00 1,000.00 Matted 100 x 100 Mosaic 1.00 No. 341.23 - 341.23 341.23 Tiling Adhesive 34.20 Bags 65.79 - 65.79 2,250.00 Talpro Grout 1.50 No. 65.79 - 65.79 98.68 Bathroom Vanity - Cascade vanity swing door units 2.00 No. 864.91 - 864.91 1,729.82 Bathroom Vanity Tops - 600 x 600 x 20 mm Profiled Brushed Marble Vanity Tops 2.00 No. 613.16 - 613.16 1,226.32 Bathroom Taps - Square Basin Mixer incl bath mixer 3.00 No. 1,121.93 - 1,121.93 3,365.79 Wash Hand Basin - Kansas Counter Top Basin including required traps 2.00 No. 876.32 - 876.32 1,752.63 Guest Toilet WHB including required traps - No. 650.00 - 650.00 - Basin Clicker Waste 3.00 No. 69.30 - 69.30 207.89 Bath 1.00 No. 1,500.00 - 1,500.00 1,500.00 Shower enclosures 1.00 No.
Image of page 24
Image of page 25

You've reached the end of your free preview.

Want to read all 60 pages?

  • Fall '19
  • Bathroom, Shower, Incl, EZULWINI ECO ESTATE