• No results found

House Building Cost Data

N/A
N/A
Protected

Academic year: 2021

Share "House Building Cost Data"

Copied!
17
0
0

Loading.... (view fulltext now)

Full text

(1)

Variable Rates of Contractors, Materials & Architect

Contractor Items

Unit

Rate/ Unit

Option 1

Option 2

Excavation for foundation CFT 6 7

Plain cement concrete for foundation CFT 85 85

Reinforce cement concrete for foundation CFT 120 120

Masonary upto plinth beam CFT 110 110

RCC 1:2:4 Plinth beam CFT 125 125

Masonary ground floor (above plinth beam) CFT 115 120 Masonary first floor (above plinth beam) CFT 120 125

Plaster internal wall SFT 15 17

External plastor SFT 20 22 Ceiling plastor SFT 18 20 RCC 124 Column CFT 125 126 RCC Lintal CFT 125 126 RCC slab CFT 125 126 RCC 124 Stair case CFT 160 165

Steel reinforcement with placing and fixing KG 63 65

Roof top screeding 1:2:4 with GI mesh SFT 40 38

Plumbing (covered area) SFT 8 10

Pipe fittings (water, sui gas, sewerage pipes) SFT 35 35

Electric (covered area) (labor cost) SFT 9 11

Wire fittings (ordinary, high voltage) SFT 15 17

Lacqour wood polish SFT 21 20

Emulsion paint + enamel paint (wall + ceiling) SFT 2 3

Enamel paint (ceiling) SFT 2 3

Weathershield paint (exterior) SFT 2 3

(2)

Unit

Rate/ Unit

Manufactured by/in

Rate/ Unit

Option 1 Option 2

Electricity fittings

Switch socket Per point 33 Chinese

-Chandelair set Per set 7500 Chinese

-Light fittings (wall lights including bulb) Per unit 1250 Chinese

-Tube lights (complete set) Per unit 330 Philips

-Electricity main board (with circuit breakers) Per unit 2950 Chinese

-Ceiling fans Per unit 2375 Parwaz (craze) 3300

Exhaust fans Per unit 720 Parwaz (window type) 880

Bathroom fittings

Shower set Per set 2200 Super Asia 3200

Basic amenities set Per set 3900 Forte 3600

Accessories set (mirror, towel hangers, soap shelf etc) Per set 1800 Master 1200

Bathtub Per set 1890 Super Asia

-Bathroom tiles (8 cm. * 12cm.) (for walls) Per mtr. 290 Forte 330 Bathroom tiles (8 cm. * 12cm.) (for floor) Per mtr. 290 Forte 330 Paint

Lacqour wood polish Per gallon 1075 ICI 1075

Enamel synthetic paint (ceiling) Per gallon 650 ICI 650

Emulsion paint (wall) Per gallon 1550 ICI 1550

Weathershield paint (exterior) Per gallon 3400 ICI 3400

Accessories

Gas Heater (servant quarter) Per unit 850 Pakistani

-Gas Heater (auto-ignition) Per unit 5900 Canon

-Gas Geyser (40 gallons) Per unit 10500 SSG

-Cooking range (5 burner + oven) Per unit 22100 Care 11000

Air conditioner (split unit, heat & cool) (1.5 Ton) Per unit 27000 GREE Wood work

(3)

Wooden main door (including locks) Per unit 6500 Local Manufactured -Wooden washroom doors (including locks) Per unit 1650 Local Manufactured -Wooden doors (including locks) Per unit 2220 Local Manufactured -Wooden cabinets (bedroom & t.v. lounge) SFT 260 Local Manufactured

-Wooden cabinets (kitchen) SFT 300 Local Manufactured

-Aluminium windows wih grills Per sq. mtr 400 Local Manufactured

-Window panes (glass plain) Per sq. mtr 29 Al-Karam Glass 35

Main Gate Per sq.ft 350 Local Manufactured

-Overhead water tank (200 gallon) Per unit 5760 Local Manufactured 4160 Floor marbles (for terrace and porch) Per sq. ft 80 Local Manufactured

-Floor tiles (18 inch by 18inch) Per sq. ft 250 Local Manufactured

-Kitchen counter marbles SFT 350 Local Manufactured

-Architect fee

2% of total cost of construction

(4)
(5)

Manufactured by/in

Option 2 -Parwaz (marvel) Parwaz (sprint) Gujranwala Super Asia Super Asia -Amco Amco Berger Berger Berger Berger -Pakistani

(6)

-Khwaja Glass -Local Manufactured

(7)

-Total Selected Costs

Plot Price (50' x 90')

Contractor Items

Unit

Rate/ Unit

Quantity

Excavation for foundation CFT 6 15,000

Plain cement concrete for foundation CFT 85 945

Reinforce cement concrete for foundation CFT 120 2,800

Masonary upto plinth beam CFT 110 1,700

RCC 1:2:4 Plinth beam CFT 125 510

Masonary ground floor (above plinth beam) CFT 115 4,320 Masonary first floor (above plinth beam) CFT 120 3,960

Plaster internal wall SFT 15 17,100

External plastor SFT 20 5,040 Ceiling plastor SFT 18 6,750 RCC 124 Column CFT 125 1,000 RCC Lintal CFT 125 216 RCC slab CFT 125 3,960 RCC 124 Stair case CFT 160 90

Steel reinforcement with placing and fixing KG 63 15,000 Roof top screeding 1:2:4 with GI mesh SFT 40 4,248

Plumbing (covered area) SFT 8 7,632

Pipe fittings (water, sui gas, sewerage pipes) SFT 35 7,632

Electric (covered area) (labor cost) SFT 9 7,632

Wire fittings (ordinary, high voltage) SFT 15 7,632

Lacqour wood polish SFT 21 360

Emulsion paint + enamel paint(wall + ceiling) SFT 2 24,000

Enamel paint (ceiling) SFT 2 900

Weathershield paint (exterior) SFT 2 5,040

Contractor Cost

Construction Material

(8)

Electricity fittings

Switch socket Per point 33 Chinese

Chandelair set Per set 7,500 Chinese

Light fittings (wall lights including bulb) Per unit 1,250 Chinese

Tube lights (complete set) Per unit 330 Philips

Electricity main board (with circuit breakers) Per unit 2,950 Chinese

Ceiling fans Per unit 2,375 Parwaz (craze)

Exhaust fans Per unit 720 Parwaz (window type)

Bathroom fittings

Shower set Per set 3,200 Gujranwala

Basic amenities set Per set 3,900 Forte

Accessories set (mirror, towel hangers etc.) Per set 1,800 Master

Bathtub Per set 1,890 Super Asia

Bathroom tiles for walls (8 cm.*12cm.)(Rs.330/sq.m) Per SFT 31 Amco Bathroom tiles for floor (8 cm.*12cm.)(Rs.330/sq.m) Per SFT 31 Amco Paint

Lacqour wood polish Per gallon 1,075 ICI

Enamel synthetic paint (ceiling) Per gallon 650 ICI

Emulsion paint (wall) Per gallon 1,550 ICI

Weathershield paint (exterior) Per gallon 3,400 ICI Accessories

Gas Heater (servant quarter) Per unit 850 Pakistani

Gas Heater (auto-ignition) Per unit 5,900 Canon

Gas Geyser (40 gallons) Per unit 10,500 SSG

Cooking range (5 burner + oven) (first floor) Per unit 11,000 Pakistani Cooking range (5 burner + oven) (ground floor) Per unit 22,100 Care Air conditioner (split unit, heat & cool) (1.5 Ton) Per unit 27,000 GREE Wood work

Wooden main door (including locks) Per unit 6,500 Local Manufactured Wooden washroom doors (including locks) Per unit 1,650 Local Manufactured Wooden doors (including locks) Per unit 2,220 Local Manufactured

(9)

Wooden cabinets (bedroom & t.v. lounge) SFT 260 Local Manufactured

Wooden cabinets (kitchen) SFT 300 Local Manufactured

Aluminium windows wih grills Per sq. mtr 400 Local Manufactured Window panes (glass plain) Per sq. mtr 35 Khwaja Glass

Main Gate (1 gate) Per sq.ft 350 Local Manufactured

Overhead water tank (200 gallon) Per unit 5,760 Local Manufactured Floor marbles (for terrace and porch) Per sq. ft 80 Local Manufactured Floor tiles (18 inch by 18inch) Per sq. ft 250 Local Manufactured

Kitchen counter marbles SFT 350 Local Manufactured

Construction Material Cost

Total Cost (Contractor cost + Material cost + Plot price)

Architect fee

2% of total cost of construction

(10)

Total Selected Costs

1,900,000

Labor Cost

Total Amount

90,000 90,000 80,325 144,576 61,236 336,000 33,680 187,000 11,500 63,750 90,000 496,800 85,536 475,200 46,656 265,500 18,144 100,800 21,870 121,500 22,680 125,000 4,860 27,000 89,100 495,000 2,592 14,400 163,296 945,000 30,585 169,920 59,911 59,911 - 267,120 68,688 68,688 - 114,480 7,560 7,560 48,000 48,000 1,800 1,800 11,794 11,794

1,049,813

4,636,799

Quantity

Amount

(11)

171 5,643 2 15,000 53 66,250 30 9,900 1 2,950 17 40,375 10 7,200 7 22,400 8 31,200 7 12,600 1 1,890 1,000 31,000 350 10,850 9 38,700 4 10,400 6 37,200 5 68,000 1 850 2 11,800 1 10,500 1 11,000 2 22,100 6 162,000 2 13,000 10 16,500 19 42,180

(12)

720 187,200 300 90,000 570 228,000 570 19,950 66 23,100 1 5,760 1,300 104,000 3,100 775,000 130 45,500

2,179,998

8,716,797

174,336

8,891,133

(13)

Bid Price

(Rs.)

Total Cost

8,891,133

Profit Margin (10% of total cost)

889,113

Total bid price (Total cost + Profit Margin)

9,780,246

(14)

Costing

DIRECT MATERIALS

Plain cement concrete for foundation 64,251 Reinforce cement concrete for foundation 274,764

Masonary upto plinth beam 153,320

RCC 1:2:4 Plinth beam 52,250

Masonary ground floor (above plinth beam) 406,800 Masonary first floor (above plinth beam) 389,664

Plaster internal wall 218,844

External plastor 82,656 Ceiling plastor 99,630 RCC 124 Column 102,320 RCC Lintal 22,140 RCC slab 405,900 RCC 124 Stair case 11,808

Steel reinforcement with placing and fixing 781,704

Roof top screeding 1:2:4 with GI mesh 139,335 3,205,386

Electricity fittings

Switch socket 5,643

Chandelair set 15,000

Light fittings (wall lights including bulb) 66,250

Tube lights (complete set) 9,900

Electricity main board (with circuit breakers) 2,950

Ceiling fans 40,375

Exhaust fans 7,200 147,318

Bathroom fittings

Shower set 22,400

Basic amenities set 31,200

Accessories set (mirror, towel hangers, soap shelf etc) 12,600

Bathtub 1,890

Bathroom tiles (8 cm. * 12cm.) (for walls) (Rs.330/sq.m) 31,000

Bathroom tiles (8 cm. * 12cm.) (for floor) (Rs.330/sq.m) 10,850 109,940

Accessories

(15)

Gas Heater (auto-ignition) 11,800

Gas Geyser (40 gallons) 10,500

Cooking range (5 burner + oven) (first floor) 11,000 Cooking range (5 burner + oven) (ground floor) 22,100

Air conditioner (split unit, heat & cool) (1.5 Ton) 162,000 218,250

Wood work

Wooden main door (including locks) 13,000 Wooden washroom doors (including locks) 16,500

Wooden doors (including locks) 42,180

Wooden cabinets (bedroom & t.v. lounge) 187,200

Wooden cabinets (kitchen) 90,000 348,880

Aluminium windows wih grills 228,000

Window panes (glass plain) 19,950

Main Gate (1 gate) 23,100

Overhead water tank (200 gallon) 5,760 Floor marbles (for terrace and porch) 104,000 Floor tiles (18 inch by 18inch) 775,000

Kitchen counter marbles 45,500 1,201,310

Paint

Lacqour wood polish 38,700

Enamel synthetic paint (ceiling) 10,400

Emulsion paint (wall) 37,200

Weathershield paint (exterior) 68,000 154,300

Total Direct Materials

5,385,384

DIRECT LABOR

Excavation for foundation 90,000

Plain cement concrete for foundation 80,325 Reinforce cement concrete for foundation 61,236

Masonary upto plinth beam 33,680

RCC 1:2:4 Plinth beam 11,500

(16)

Masonary first floor (above plinth beam) 85,536

Plaster internal wall 46,656

External plastor 18,144 Ceiling plastor 21,870 RCC 124 Column 22,680 RCC Lintal 4,860 RCC slab 89,100 RCC 124 Stair case 2,592

Steel reinforcement with placing and fixing 163,296 Roof top screeding 1:2:4 with GI mesh 30,585

Plumbing (covered area) 59,911

Pipe fittings (water, sui gas, sewerage pipes) 267,120 Electric (covered area) (labor cost) 68,688 Wire fittings (ordinary, high voltage) 114,480

Lacqour wood polish 7,560

Emulsion paint + enamel paint(wall + ceiling) 48,000

Enamel paint (ceiling) 1,800

Weathershield paint (exterior) 11,794

Total Direct Labor

1,431,413

MANUFACTURING OVERHEAD

Architect fee (2%) 174,336

Land 1,900,000

Total Manufacturing Overhead

2,074,336

(17)

INCOME STATEMENT(Rs)

Sales Revenue 9,780,245

Less: Cost of House

Beginning inventory 0

Cost of house Manufactured 8891133 Cost of house Available for sale 8891133 less:Ending Inventory 0

Total Cost of House Sold (8,891,133)

References

Related documents

R Henderson explained that the performance standards are both challenging and frustrating, and the figures for Bassetlaw are replicated across the East Midlands. There are good

– Computer room has two doors with locks – Locks have KeyCard/KeyFOB/Code access – Independent card & code access on doors – Security levels limit access to rooms. ●

Service Catalogue Major update Service Catalogue Minor update Service Plan Follow-up on initiatives ITOSMan SPM Review ITOSMan SPM Review ITOSMan SPM Review ITOSMan SPM Review

The results demonstrated the overall efficiency of the team were three teams were the Yankees, Dodgers and Marlins, Marlins team in which the total salary for the last two league

If the protest is denied, in whole or in part, by the Commissioner of the BIR or his duly authorized representative, the taxpayer may lodge an appeal by filing a petition for

ccnum X Credit Card number keyed in (when a swipe reader is unable to detect the card number) expmon X Expiration month keyed in (when a swipe reader is unable to detect the

Repair of interior doors (including maintenance and repair to locks and hinges)V. L Only in cases of obvious wear and tear the landlord will provide

Arm the alarm control unit with the remote control by pressing button A: the central door locking locks the doors, the protection of the alarm is armed, the direction indicators flash