House Building Cost Data

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