PROPOSAL FOR BUILDING A HOME +/- 350 sqm
Prepared Prepared by Ngara Ngara Property Property Develop Developments ments
Plan 350 sq sqm House
Project Plan TIME-LINE IN WEEKS TASK
Foundation Ground Floor 1st Floor Slab 1st Floor Roof Plastering Rhinolite Boundary Wall Tiling Cladding Stone Cladding Plumbing Electrical Painting Kitchen & BIC's Paving Yard preparation
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
Cost Overview Start up costs House design and approval
R 23 000
NHBRC Enrolment
R 18 500 R 41 500
Foundation Superstructure
R 97 945 R 616 500 R 714 445
Finishes
R 560 000
Labour Cost
R 546 000
Equipment Hire
Total Building Cost
R 30 000
R 1 891 945
Labour Cost WORK DETAIL COST
COST
Procurement Management Fee
R 30 000
SECTION A: FOUNDATION
R 44 500
SECTION B: GROUND FLOOR
R 55 000
SECTION C: SLAB
R 22 000
SECTION D: FIRST FLOOR
R 47 000
SECTION E: BOUNDARY WALL
R 55 000
SECTION F: PLASTERING (including screed)
R 65 000
TOTAL SUPERSTRUCTURE
R 318 500
SECTION G: FINISHES Ceiling Installation
R 12 000
Rhinoli Rhinolite te Ceiling Ceiling
R 21 000
Rhinoli Rhinolite te Walls Walls
R 30 000
Installation of doors and cornices Skirting @ R28/m
R 9 000 12000
Waterproofing (Labour & Material)
R 12 000
Plumbing
R 32 000
Electrical
R 32 000
Tiling
R 36 000
Painting
R 32 000
FINISHES TOTAL
R 228 000
TOTAL LABOUR COST
R 546 500
Indicative Material Costs Foundation
R 97 945
Superstructure
R 616 500
Kitchens & BIC's
R 150 000
Other Finishes
R 410 000
Total Materials
R 1 277 445
Unit
Quantity
Unit Price
Total
GENERAL FINISHES Tiles & Carpets
sqm
460
R 200
R 92 000
Vanities
Each
3
R 7 500
R 22 500
Light Fittings
Set
1
R 40 000
R 40 000
Bathroom Fittings
Set
4
R 900
R 3 600
Paint
20 litre drum
40
R 900
R 36 000
Balustrades (Mild Steel)
set
1
R 50 000
R 50 000
Main entrance door
Each
1
R 7 000
R 7 000
Doors
Each
13
R 950
R 12 350
Door handles & Locks
Each
13
R 600
R 7 800
Hardware
Set
1
R 15 000
R 15 000
Skirting and Cornices
set
2
R 15 000
R 30 000
Sub-total
R 316 250
PLUMBING FINISHES Basins
Each
5
R 800
R 4 000
Bath Tubs
Each
2
R 1 800
R 3 600
Showers
Each
3
R 8 000
R 24 000
Geysers & Trays
set
2
R 5 500
R 11 000
Mixers
Each
9
R 1 200
R 10 800
Toilets
Each
4
R 1 500
R 6 000
Sub-total
R 59 400
KITCHEN, BIC & GARDEN FINISHES Kitchen Bedroom Cupboards
1
R 90 000
R 90 000
4.5
R 14 000
R 63 000
Paving
sqm
120
R 150
R 18 000
Grass
sqm
225
R 60
R 13 500
Sub-total
R 184 500
TOTAL FINISHES COST
R 560 150
Start-Up Cost Drawing up plans & approval
R 23 000
NHBRC Enrolment
R 17 000
30,000 Bricks
R 27 600
20 Cubes 20MPA Concrete
R 19 000
20 Cubes 25MPA Concrete
R 20 500
DPC Re-inforcement
R 3 500 R 14 000
Pesticide
R 1 200
Brick Force
R 1 450
Cement 100 Bags
R 7 500
Equipment Hire
R 6 000
Total Material Costs Progress Payment for Foundation Total Start Up Costs
R 140 750 R 67 000 R 207 750
Progress Payments Schedule STAGE
% PAYMENT
Foundation
10
1st Floor Slab
23
Roof Level
35
Roofing and Plastering
50
Finishes
100
Contact Details Allen Chimhandamba Chimhandamba Managing Member E-mail:
[email protected] Cell: 082 775 0699
