House Building Cost Data

8/14/2019 House Building Cost Data

1/17

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 120Masonary 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 11Wire 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

Construction Material


2/17

Unit Rate/ Unit Manufactured by/in Rate/ Unit

Option 1

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) 3300Exhaust 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


3/17

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

Note: The yellow coloured boxes are the options selected by our group, based on price or quality consideration.


4/17


5/17

Manufactured by/in

Option 2

-

-

-

-

-

Parwaz (marvel)Parwaz (sprint)

Gujranwala

Super Asia

Super Asia

-

Amco

Amco

Berger

Berger

Berger

Berger

-

-

-

Pakistani


6/17

-

-

-

-

-

-

Khwaja Glass

-

Local Manufactured

-

-

-


7/17

Total Selected Costs

Plot Price (50' x 90')

Contractor ItemsUnit 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 4,320Masonary 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 MaterialUnit Rate/ Unit Manufactured by/in


8/17


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 ForteAccessories 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 SSGCooking 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


9/17

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

TOTAL CONSTRUCTION COST


10/17

1,900,000

Labor Cost Total Amount90,000 90,000

80,325 144,576

61,236 336,000

33,680 187,000

11,500 63,750

90,000 496,80085,536 475,200

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


11/17

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 31,2007 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 10,5001 11,000

2 22,100

6 162,000

2 13,000

10 16,500

19 42,180


12/17


13/17

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

Total bid price = Rs. Nine million seven lac eighty thousand two hundred and forty six rupees only


14/17

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 82,656Ceiling 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


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

Gas Heater (servant quarter) 850


15/17

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

Masonary ground floor (above plinth beam) 90,000


16/17


17/17

INCOME STATEMENT(Rs)

Sales Revenue 9,780,245

Less: Cost of House

Beginning inventory 0Cost of house Manufactured 8891133

Cost of house Available for sale 8891133

less:Ending Inventory 0

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

Gross Profit 889,112

House Building Cost Data

Documents

Transcript of House Building Cost Data