House Building Cost Data
This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA
Overview
Download & View House Building Cost Data as PDF for free.
More details
- Words: 1,762
- Pages: 17
Variable Rates of Contractors, Materials & Architect Contractor Items Unit
Excavation for foundation Plain cement concrete for foundation Reinforce cement concrete for foundation Masonary upto plinth beam RCC 1:2:4 Plinth beam Masonary ground floor (above plinth beam) Masonary first floor (above plinth beam) Plaster internal wall External plastor Ceiling plastor RCC 124 Column RCC Lintal RCC slab RCC 124 Stair case Steel reinforcement with placing and fixing Roof top screeding 1:2:4 with GI mesh Plumbing (covered area) Pipe fittings (water, sui gas, sewerage pipes) Electric (covered area) (labor cost) Wire fittings (ordinary, high voltage) Lacqour wood polish Emulsion paint + enamel paint (wall + ceiling) Enamel paint (ceiling) Weathershield paint (exterior)
Construction Material
CFT CFT CFT CFT CFT CFT CFT SFT SFT SFT CFT CFT CFT CFT KG SFT SFT SFT SFT SFT SFT SFT SFT SFT
Rate/ Unit Option 1
Option 2
6 85 120 110 125 115 120 15 20 18 125 125 125 160 63 40 8 35 9 15 21 2 2 2
7 85 120 110 125 120 125 17 22 20 126 126 126 165 65 38 10 35 11 17 20 3 3 3
Unit
Rate/ Unit
Manufactured by/in
Rate/ Unit
Option 1
Option 2
Electricity fittings Switch socket Chandelair set Light fittings (wall lights including bulb) Tube lights (complete set) Electricity main board (with circuit breakers) Ceiling fans Exhaust fans
Per point Per set Per unit Per unit Per unit Per unit Per unit
33 7500 1250 330 2950 2375 720
Chinese Chinese Chinese Philips Chinese Parwaz (craze) Parwaz (window type)
3300 880
Bathroom fittings Shower set Basic amenities set Accessories set (mirror, towel hangers, soap shelf etc) Bathtub Bathroom tiles (8 cm. * 12cm.) (for walls) Bathroom tiles (8 cm. * 12cm.) (for floor)
Per set Per set Per set Per set Per mtr. Per mtr.
2200 3900 1800 1890 290 290
Super Asia Forte Master Super Asia Forte Forte
3200 3600 1200 330 330
Per gallon Per gallon Per gallon Per gallon
1075 650 1550 3400
ICI ICI ICI ICI
1075 650 1550 3400
Per unit Per unit Per unit Per unit Per unit
850 5900 10500 22100 27000
Pakistani Canon SSG Care GREE
11000
Paint Lacqour wood polish Enamel synthetic paint (ceiling) Emulsion paint (wall) Weathershield paint (exterior) Accessories Gas Heater (servant quarter) Gas Heater (auto-ignition) Gas Geyser (40 gallons) Cooking range (5 burner + oven) Air conditioner (split unit, heat & cool) (1.5 Ton) Wood work
Wooden main door (including locks) Wooden washroom doors (including locks) Wooden doors (including locks) Wooden cabinets (bedroom & t.v. lounge) Wooden cabinets (kitchen)
Per unit Per unit Per unit SFT SFT
6500 1650 2220 260 300
Local Manufactured Local Manufactured Local Manufactured Local Manufactured 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
-
SFT
350
Local Manufactured
-
Kitchen counter marbles
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.
-
Manufactured by/in Option 2 Parwaz (marvel) Parwaz (sprint)
Gujranwala Super Asia Super Asia Amco Amco
Berger Berger Berger Berger
Pakistani
Khwaja Glass Local Manufactured -
Total Selected Costs Plot Price (50' x 90') Contractor Items Excavation for foundation Plain cement concrete for foundation Reinforce cement concrete for foundation Masonary upto plinth beam RCC 1:2:4 Plinth beam Masonary ground floor (above plinth beam) Masonary first floor (above plinth beam) Plaster internal wall External plastor Ceiling plastor RCC 124 Column RCC Lintal RCC slab RCC 124 Stair case Steel reinforcement with placing and fixing Roof top screeding 1:2:4 with GI mesh Plumbing (covered area) Pipe fittings (water, sui gas, sewerage pipes) Electric (covered area) (labor cost) Wire fittings (ordinary, high voltage) Lacqour wood polish Emulsion paint + enamel paint(wall + ceiling) Enamel paint (ceiling) Weathershield paint (exterior)
Unit
Rate/ Unit
Quantity
CFT CFT CFT CFT CFT CFT CFT SFT SFT SFT CFT CFT CFT CFT KG SFT SFT SFT SFT SFT SFT SFT SFT SFT
6 85 120 110 125 115 120 15 20 18 125 125 125 160 63 40 8 35 9 15 21 2 2 2
15,000 945 2,800 1,700 510 4,320 3,960 17,100 5,040 6,750 1,000 216 3,960 90 15,000 4,248 7,632 7,632 7,632 7,632 360 24,000 900 5,040
Unit
Rate/ Unit
Manufactured by/in
Contractor Cost
Construction Material
Electricity fittings Switch socket Chandelair set Light fittings (wall lights including bulb) Tube lights (complete set) Electricity main board (with circuit breakers) Ceiling fans Exhaust fans
Per point Per set Per unit Per unit Per unit Per unit Per unit
33 7,500 1,250 330 2,950 2,375 720
Chinese Chinese Chinese Philips Chinese Parwaz (craze) Parwaz (window type)
Bathroom fittings Shower set Basic amenities set Accessories set (mirror, towel hangers etc.) Bathtub Bathroom tiles for walls (8 cm.*12cm.)(Rs.330/sq.m) Bathroom tiles for floor (8 cm.*12cm.)(Rs.330/sq.m)
Per set Per set Per set Per set Per SFT Per SFT
3,200 3,900 1,800 1,890 31 31
Gujranwala Forte Master Super Asia Amco Amco
Per gallon Per gallon Per gallon Per gallon
1,075 650 1,550 3,400
ICI ICI ICI ICI
Accessories Gas Heater (servant quarter) Gas Heater (auto-ignition) Gas Geyser (40 gallons) Cooking range (5 burner + oven) (first floor) Cooking range (5 burner + oven) (ground floor) Air conditioner (split unit, heat & cool) (1.5 Ton)
Per unit Per unit Per unit Per unit Per unit Per unit
850 5,900 10,500 11,000 22,100 27,000
Pakistani Canon SSG Pakistani Care GREE
Wood work Wooden main door (including locks) Wooden washroom doors (including locks) Wooden doors (including locks)
Per unit Per unit Per unit
6,500 1,650 2,220
Local Manufactured Local Manufactured Local Manufactured
Paint Lacqour wood polish Enamel synthetic paint (ceiling) Emulsion paint (wall) Weathershield paint (exterior)
Wooden cabinets (bedroom & t.v. lounge) Wooden cabinets (kitchen)
SFT SFT
260 300
Local Manufactured 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
SFT
350
Local Manufactured
Kitchen counter marbles
Construction Material Cost Total Cost (Contractor cost + Material cost + Plot price)
Architect fee 2% of total cost of construction
TOTAL CONSTRUCTION COST
1,900,000 Labor Cost
Total Amount
90,000 80,325 61,236 33,680 11,500 90,000 85,536 46,656 18,144 21,870 22,680 4,860 89,100 2,592 163,296 30,585 59,911 68,688 7,560 48,000 1,800 11,794
90,000 144,576 336,000 187,000 63,750 496,800 475,200 265,500 100,800 121,500 125,000 27,000 495,000 14,400 945,000 169,920 59,911 267,120 68,688 114,480 7,560 48,000 1,800 11,794
1,049,813
4,636,799
Quantity
Amount
171 2 53 30 1 17 10
5,643 15,000 66,250 9,900 2,950 40,375 7,200
7 8 7 1 1,000 350
22,400 31,200 12,600 1,890 31,000 10,850
9 4 6 5
38,700 10,400 37,200 68,000
1 2 1 1 2 6
850 11,800 10,500 11,000 22,100 162,000
2 10 19
13,000 16,500 42,180
720 300
187,200 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
Bid Price (Rs.)
Total Cost
8,891,133
Profit Margin (10% of total cost)
Total bid price (Total cost + Profit Margin)
889,113
9,780,246
Total bid price = Rs. Nine million seven lac eighty thousand two hundred and forty six rupees only
Costing DIRECT MATERIALS Plain cement concrete for foundation Reinforce cement concrete for foundation Masonary upto plinth beam RCC 1:2:4 Plinth beam Masonary ground floor (above plinth beam) Masonary first floor (above plinth beam) Plaster internal wall External plastor Ceiling plastor RCC 124 Column RCC Lintal RCC slab RCC 124 Stair case Steel reinforcement with placing and fixing Roof top screeding 1:2:4 with GI mesh Electricity fittings Switch socket Chandelair set Light fittings (wall lights including bulb) Tube lights (complete set) Electricity main board (with circuit breakers) Ceiling fans Exhaust fans Bathroom fittings Shower set Basic amenities set Accessories set (mirror, towel hangers, soap shelf etc) Bathtub Bathroom tiles (8 cm. * 12cm.) (for walls) (Rs.330/sq.m) Bathroom tiles (8 cm. * 12cm.) (for floor) (Rs.330/sq.m) Accessories Gas Heater (servant quarter)
64,251 274,764 153,320 52,250 406,800 389,664 218,844 82,656 99,630 102,320 22,140 405,900 11,808 781,704 139,335
3,205,386
5,643 15,000 66,250 9,900 2,950 40,375 7,200
147,318
22,400 31,200 12,600 1,890 31,000 10,850
109,940
850
Gas Heater (auto-ignition) Gas Geyser (40 gallons) Cooking range (5 burner + oven) (first floor) Cooking range (5 burner + oven) (ground floor) Air conditioner (split unit, heat & cool) (1.5 Ton) Wood work Wooden main door (including locks) Wooden washroom doors (including locks) Wooden doors (including locks) Wooden cabinets (bedroom & t.v. lounge) Wooden cabinets (kitchen) Aluminium windows wih grills Window panes (glass plain) Main Gate (1 gate) Overhead water tank (200 gallon) Floor marbles (for terrace and porch) Floor tiles (18 inch by 18inch) Kitchen counter marbles Paint Lacqour wood polish Enamel synthetic paint (ceiling) Emulsion paint (wall) Weathershield paint (exterior)
11,800 10,500 11,000 22,100 162,000
218,250
13,000 16,500 42,180 187,200 90,000
348,880
228,000 19,950 23,100 5,760 104,000 775,000 45,500
1,201,310
38,700 10,400 37,200 68,000
154,300
Total Direct Materials DIRECT LABOR Excavation for foundation Plain cement concrete for foundation Reinforce cement concrete for foundation Masonary upto plinth beam RCC 1:2:4 Plinth beam Masonary ground floor (above plinth beam)
5,385,384 90,000 80,325 61,236 33,680 11,500 90,000
Masonary first floor (above plinth beam) Plaster internal wall External plastor Ceiling plastor RCC 124 Column RCC Lintal RCC slab RCC 124 Stair case Steel reinforcement with placing and fixing Roof top screeding 1:2:4 with GI mesh Plumbing (covered area) Pipe fittings (water, sui gas, sewerage pipes) Electric (covered area) (labor cost) Wire fittings (ordinary, high voltage) Lacqour wood polish Emulsion paint + enamel paint(wall + ceiling) Enamel paint (ceiling) Weathershield paint (exterior)
85,536 46,656 18,144 21,870 22,680 4,860 89,100 2,592 163,296 30,585 59,911 267,120 68,688 114,480 7,560 48,000 1,800 11,794
Total Direct Labor MANUFACTURING OVERHEAD Architect fee (2%) Land
Total Manufacturing Overhead
Cost of House Manufactured
1,431,413 174,336 1,900,000
2,074,336
8,891,133
INCOME STATEMENT(Rs) Sales Revenue Less: Cost of House Beginning inventory Cost of house Manufactured Cost of house Available for sale less:Ending Inventory
9,780,245
0 8891133 8891133 0
Total Cost of House Sold
(8,891,133)
Gross Profit
889,112
Excavation for foundation Plain cement concrete for foundation Reinforce cement concrete for foundation Masonary upto plinth beam RCC 1:2:4 Plinth beam Masonary ground floor (above plinth beam) Masonary first floor (above plinth beam) Plaster internal wall External plastor Ceiling plastor RCC 124 Column RCC Lintal RCC slab RCC 124 Stair case Steel reinforcement with placing and fixing Roof top screeding 1:2:4 with GI mesh Plumbing (covered area) Pipe fittings (water, sui gas, sewerage pipes) Electric (covered area) (labor cost) Wire fittings (ordinary, high voltage) Lacqour wood polish Emulsion paint + enamel paint (wall + ceiling) Enamel paint (ceiling) Weathershield paint (exterior)
Construction Material
CFT CFT CFT CFT CFT CFT CFT SFT SFT SFT CFT CFT CFT CFT KG SFT SFT SFT SFT SFT SFT SFT SFT SFT
Rate/ Unit Option 1
Option 2
6 85 120 110 125 115 120 15 20 18 125 125 125 160 63 40 8 35 9 15 21 2 2 2
7 85 120 110 125 120 125 17 22 20 126 126 126 165 65 38 10 35 11 17 20 3 3 3
Unit
Rate/ Unit
Manufactured by/in
Rate/ Unit
Option 1
Option 2
Electricity fittings Switch socket Chandelair set Light fittings (wall lights including bulb) Tube lights (complete set) Electricity main board (with circuit breakers) Ceiling fans Exhaust fans
Per point Per set Per unit Per unit Per unit Per unit Per unit
33 7500 1250 330 2950 2375 720
Chinese Chinese Chinese Philips Chinese Parwaz (craze) Parwaz (window type)
3300 880
Bathroom fittings Shower set Basic amenities set Accessories set (mirror, towel hangers, soap shelf etc) Bathtub Bathroom tiles (8 cm. * 12cm.) (for walls) Bathroom tiles (8 cm. * 12cm.) (for floor)
Per set Per set Per set Per set Per mtr. Per mtr.
2200 3900 1800 1890 290 290
Super Asia Forte Master Super Asia Forte Forte
3200 3600 1200 330 330
Per gallon Per gallon Per gallon Per gallon
1075 650 1550 3400
ICI ICI ICI ICI
1075 650 1550 3400
Per unit Per unit Per unit Per unit Per unit
850 5900 10500 22100 27000
Pakistani Canon SSG Care GREE
11000
Paint Lacqour wood polish Enamel synthetic paint (ceiling) Emulsion paint (wall) Weathershield paint (exterior) Accessories Gas Heater (servant quarter) Gas Heater (auto-ignition) Gas Geyser (40 gallons) Cooking range (5 burner + oven) Air conditioner (split unit, heat & cool) (1.5 Ton) Wood work
Wooden main door (including locks) Wooden washroom doors (including locks) Wooden doors (including locks) Wooden cabinets (bedroom & t.v. lounge) Wooden cabinets (kitchen)
Per unit Per unit Per unit SFT SFT
6500 1650 2220 260 300
Local Manufactured Local Manufactured Local Manufactured Local Manufactured 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
-
SFT
350
Local Manufactured
-
Kitchen counter marbles
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.
-
Manufactured by/in Option 2 Parwaz (marvel) Parwaz (sprint)
Gujranwala Super Asia Super Asia Amco Amco
Berger Berger Berger Berger
Pakistani
Khwaja Glass Local Manufactured -
Total Selected Costs Plot Price (50' x 90') Contractor Items Excavation for foundation Plain cement concrete for foundation Reinforce cement concrete for foundation Masonary upto plinth beam RCC 1:2:4 Plinth beam Masonary ground floor (above plinth beam) Masonary first floor (above plinth beam) Plaster internal wall External plastor Ceiling plastor RCC 124 Column RCC Lintal RCC slab RCC 124 Stair case Steel reinforcement with placing and fixing Roof top screeding 1:2:4 with GI mesh Plumbing (covered area) Pipe fittings (water, sui gas, sewerage pipes) Electric (covered area) (labor cost) Wire fittings (ordinary, high voltage) Lacqour wood polish Emulsion paint + enamel paint(wall + ceiling) Enamel paint (ceiling) Weathershield paint (exterior)
Unit
Rate/ Unit
Quantity
CFT CFT CFT CFT CFT CFT CFT SFT SFT SFT CFT CFT CFT CFT KG SFT SFT SFT SFT SFT SFT SFT SFT SFT
6 85 120 110 125 115 120 15 20 18 125 125 125 160 63 40 8 35 9 15 21 2 2 2
15,000 945 2,800 1,700 510 4,320 3,960 17,100 5,040 6,750 1,000 216 3,960 90 15,000 4,248 7,632 7,632 7,632 7,632 360 24,000 900 5,040
Unit
Rate/ Unit
Manufactured by/in
Contractor Cost
Construction Material
Electricity fittings Switch socket Chandelair set Light fittings (wall lights including bulb) Tube lights (complete set) Electricity main board (with circuit breakers) Ceiling fans Exhaust fans
Per point Per set Per unit Per unit Per unit Per unit Per unit
33 7,500 1,250 330 2,950 2,375 720
Chinese Chinese Chinese Philips Chinese Parwaz (craze) Parwaz (window type)
Bathroom fittings Shower set Basic amenities set Accessories set (mirror, towel hangers etc.) Bathtub Bathroom tiles for walls (8 cm.*12cm.)(Rs.330/sq.m) Bathroom tiles for floor (8 cm.*12cm.)(Rs.330/sq.m)
Per set Per set Per set Per set Per SFT Per SFT
3,200 3,900 1,800 1,890 31 31
Gujranwala Forte Master Super Asia Amco Amco
Per gallon Per gallon Per gallon Per gallon
1,075 650 1,550 3,400
ICI ICI ICI ICI
Accessories Gas Heater (servant quarter) Gas Heater (auto-ignition) Gas Geyser (40 gallons) Cooking range (5 burner + oven) (first floor) Cooking range (5 burner + oven) (ground floor) Air conditioner (split unit, heat & cool) (1.5 Ton)
Per unit Per unit Per unit Per unit Per unit Per unit
850 5,900 10,500 11,000 22,100 27,000
Pakistani Canon SSG Pakistani Care GREE
Wood work Wooden main door (including locks) Wooden washroom doors (including locks) Wooden doors (including locks)
Per unit Per unit Per unit
6,500 1,650 2,220
Local Manufactured Local Manufactured Local Manufactured
Paint Lacqour wood polish Enamel synthetic paint (ceiling) Emulsion paint (wall) Weathershield paint (exterior)
Wooden cabinets (bedroom & t.v. lounge) Wooden cabinets (kitchen)
SFT SFT
260 300
Local Manufactured 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
SFT
350
Local Manufactured
Kitchen counter marbles
Construction Material Cost Total Cost (Contractor cost + Material cost + Plot price)
Architect fee 2% of total cost of construction
TOTAL CONSTRUCTION COST
1,900,000 Labor Cost
Total Amount
90,000 80,325 61,236 33,680 11,500 90,000 85,536 46,656 18,144 21,870 22,680 4,860 89,100 2,592 163,296 30,585 59,911 68,688 7,560 48,000 1,800 11,794
90,000 144,576 336,000 187,000 63,750 496,800 475,200 265,500 100,800 121,500 125,000 27,000 495,000 14,400 945,000 169,920 59,911 267,120 68,688 114,480 7,560 48,000 1,800 11,794
1,049,813
4,636,799
Quantity
Amount
171 2 53 30 1 17 10
5,643 15,000 66,250 9,900 2,950 40,375 7,200
7 8 7 1 1,000 350
22,400 31,200 12,600 1,890 31,000 10,850
9 4 6 5
38,700 10,400 37,200 68,000
1 2 1 1 2 6
850 11,800 10,500 11,000 22,100 162,000
2 10 19
13,000 16,500 42,180
720 300
187,200 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
Bid Price (Rs.)
Total Cost
8,891,133
Profit Margin (10% of total cost)
Total bid price (Total cost + Profit Margin)
889,113
9,780,246
Total bid price = Rs. Nine million seven lac eighty thousand two hundred and forty six rupees only
Costing DIRECT MATERIALS Plain cement concrete for foundation Reinforce cement concrete for foundation Masonary upto plinth beam RCC 1:2:4 Plinth beam Masonary ground floor (above plinth beam) Masonary first floor (above plinth beam) Plaster internal wall External plastor Ceiling plastor RCC 124 Column RCC Lintal RCC slab RCC 124 Stair case Steel reinforcement with placing and fixing Roof top screeding 1:2:4 with GI mesh Electricity fittings Switch socket Chandelair set Light fittings (wall lights including bulb) Tube lights (complete set) Electricity main board (with circuit breakers) Ceiling fans Exhaust fans Bathroom fittings Shower set Basic amenities set Accessories set (mirror, towel hangers, soap shelf etc) Bathtub Bathroom tiles (8 cm. * 12cm.) (for walls) (Rs.330/sq.m) Bathroom tiles (8 cm. * 12cm.) (for floor) (Rs.330/sq.m) Accessories Gas Heater (servant quarter)
64,251 274,764 153,320 52,250 406,800 389,664 218,844 82,656 99,630 102,320 22,140 405,900 11,808 781,704 139,335
3,205,386
5,643 15,000 66,250 9,900 2,950 40,375 7,200
147,318
22,400 31,200 12,600 1,890 31,000 10,850
109,940
850
Gas Heater (auto-ignition) Gas Geyser (40 gallons) Cooking range (5 burner + oven) (first floor) Cooking range (5 burner + oven) (ground floor) Air conditioner (split unit, heat & cool) (1.5 Ton) Wood work Wooden main door (including locks) Wooden washroom doors (including locks) Wooden doors (including locks) Wooden cabinets (bedroom & t.v. lounge) Wooden cabinets (kitchen) Aluminium windows wih grills Window panes (glass plain) Main Gate (1 gate) Overhead water tank (200 gallon) Floor marbles (for terrace and porch) Floor tiles (18 inch by 18inch) Kitchen counter marbles Paint Lacqour wood polish Enamel synthetic paint (ceiling) Emulsion paint (wall) Weathershield paint (exterior)
11,800 10,500 11,000 22,100 162,000
218,250
13,000 16,500 42,180 187,200 90,000
348,880
228,000 19,950 23,100 5,760 104,000 775,000 45,500
1,201,310
38,700 10,400 37,200 68,000
154,300
Total Direct Materials DIRECT LABOR Excavation for foundation Plain cement concrete for foundation Reinforce cement concrete for foundation Masonary upto plinth beam RCC 1:2:4 Plinth beam Masonary ground floor (above plinth beam)
5,385,384 90,000 80,325 61,236 33,680 11,500 90,000
Masonary first floor (above plinth beam) Plaster internal wall External plastor Ceiling plastor RCC 124 Column RCC Lintal RCC slab RCC 124 Stair case Steel reinforcement with placing and fixing Roof top screeding 1:2:4 with GI mesh Plumbing (covered area) Pipe fittings (water, sui gas, sewerage pipes) Electric (covered area) (labor cost) Wire fittings (ordinary, high voltage) Lacqour wood polish Emulsion paint + enamel paint(wall + ceiling) Enamel paint (ceiling) Weathershield paint (exterior)
85,536 46,656 18,144 21,870 22,680 4,860 89,100 2,592 163,296 30,585 59,911 267,120 68,688 114,480 7,560 48,000 1,800 11,794
Total Direct Labor MANUFACTURING OVERHEAD Architect fee (2%) Land
Total Manufacturing Overhead
Cost of House Manufactured
1,431,413 174,336 1,900,000
2,074,336
8,891,133
INCOME STATEMENT(Rs) Sales Revenue Less: Cost of House Beginning inventory Cost of house Manufactured Cost of house Available for sale less:Ending Inventory
9,780,245
0 8891133 8891133 0
Total Cost of House Sold
(8,891,133)
Gross Profit
889,112
Related Documents
House Building Cost Data
October 2019 29
Cost Data
April 2020 12
House Builiding Cost
October 2019 22
Building A Tree House
December 2019 17
House-building-advance.pdf
May 2020 5
House And Building
November 2019 24More Documents from "Faizan"
Business Research Excel Data
October 2019 25
Ideas By Gulahmed Textiles
May 2020 15
Standard Charter-ad Plan
May 2020 12
Standard Charter Bank Advertising Report
May 2020 17
House Building Cost Data
October 2019 29