House Building Cost Data
we were required to give the cost of construction of a house and give a competitive bid conforming to the current market trends in Paksitan. this is the Data on which our project was based upon.
Content
Variable Rates of Contractors, Materials & Architect
Contractor Items
Unit Option 1
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) 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
Rate/ Unit Option 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
Construction Material
Unit
Rate/ Unit
Manufactured by/in
Option 1
Rate/ Unit
Option 2 3300 880
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) Bathroom tiles (8 cm. * 12cm.) (for floor) 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
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)
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
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 Overhead water tank (200 gallon) Floor marbles (for terrace and porch) Floor tiles (18 inch by 18inch) Kitchen counter marbles
Per unit Per unit Per unit SFT SFT Per sq. mtr Per sq. mtr Per sq.ft Per unit Per sq. ft Per sq. ft SFT
6500 1650 2220 260 300 400 29 350 5760 80 250 350
Local Manufactured Local Manufactured Local Manufactured Local Manufactured Local Manufactured Local Manufactured Al-Karam Glass Local Manufactured Local Manufactured Local Manufactured Local Manufactured Local Manufactured -
35 4160
-
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
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) 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
6 85 120 110 125 115 120 15 20 18 125 125 125 160 63 40 8 35 9 15 21 2 2 2
Quantity
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
Contractor Cost
Construction Material
Unit Rate/ Unit Manufactured by/in
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 etc.) Bathtub Bathroom tiles for walls (8 cm.*12cm.)(Rs.330/sq.m) Bathroom tiles for floor (8 cm.*12cm.)(Rs.330/sq.m) 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) (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)
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)
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
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
Per unit Per unit Per unit
6,500 1,650 2,220
Local Manufactured Local Manufactured Local Manufactured
Wooden cabinets (bedroom & t.v. lounge) Wooden cabinets (kitchen)
SFT SFT
260 300
Local Manufactured Local Manufactured
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
Per sq. mtr Per sq. mtr Per sq.ft Per unit Per sq. ft Per sq. ft SFT
400 35 350 5,760 80 250 350
Local Manufactured Khwaja Glass Local Manufactured Local Manufactured Local Manufactured Local Manufactured Local Manufactured
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
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
Total Amount
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
570 570 66 1 1,300 3,100 130
228,000 19,950 23,100 5,760 104,000 775,000 45,500
2,179,998 8,716,797
174,336
8,891,133
Bid Price
(Rs.)
Total Cost Profit Margin (10% of total cost)
8,891,133 889,113
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
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 5,643 15,000 66,250 9,900 2,950 40,375 7,200 22,400 31,200 12,600 1,890 31,000 10,850 850
3,205,386
147,318
109,940
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 13,000 16,500 42,180 187,200 90,000 228,000 19,950 23,100 5,760 104,000 775,000 45,500
218,250
348,880
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) 90,000 80,325 61,236 33,680 11,500 90,000
5,385,384
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 174,336 1,900,000
1,431,413
Total Manufacturing Overhead
2,074,336
Cost of House Manufactured
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 Total Cost of House Sold 9,780,245
0 8891133 8891133 0 (8,891,133)
Gross Profit
889,112
Contractor Items
Unit Option 1
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) 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
Rate/ Unit Option 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
Construction Material
Unit
Rate/ Unit
Manufactured by/in
Option 1
Rate/ Unit
Option 2 3300 880
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) Bathroom tiles (8 cm. * 12cm.) (for floor) 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
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)
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
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 Overhead water tank (200 gallon) Floor marbles (for terrace and porch) Floor tiles (18 inch by 18inch) Kitchen counter marbles
Per unit Per unit Per unit SFT SFT Per sq. mtr Per sq. mtr Per sq.ft Per unit Per sq. ft Per sq. ft SFT
6500 1650 2220 260 300 400 29 350 5760 80 250 350
Local Manufactured Local Manufactured Local Manufactured Local Manufactured Local Manufactured Local Manufactured Al-Karam Glass Local Manufactured Local Manufactured Local Manufactured Local Manufactured Local Manufactured -
35 4160
-
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
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) 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
6 85 120 110 125 115 120 15 20 18 125 125 125 160 63 40 8 35 9 15 21 2 2 2
Quantity
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
Contractor Cost
Construction Material
Unit Rate/ Unit Manufactured by/in
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 etc.) Bathtub Bathroom tiles for walls (8 cm.*12cm.)(Rs.330/sq.m) Bathroom tiles for floor (8 cm.*12cm.)(Rs.330/sq.m) 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) (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)
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)
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
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
Per unit Per unit Per unit
6,500 1,650 2,220
Local Manufactured Local Manufactured Local Manufactured
Wooden cabinets (bedroom & t.v. lounge) Wooden cabinets (kitchen)
SFT SFT
260 300
Local Manufactured Local Manufactured
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
Per sq. mtr Per sq. mtr Per sq.ft Per unit Per sq. ft Per sq. ft SFT
400 35 350 5,760 80 250 350
Local Manufactured Khwaja Glass Local Manufactured Local Manufactured Local Manufactured Local Manufactured Local Manufactured
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
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
Total Amount
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
570 570 66 1 1,300 3,100 130
228,000 19,950 23,100 5,760 104,000 775,000 45,500
2,179,998 8,716,797
174,336
8,891,133
Bid Price
(Rs.)
Total Cost Profit Margin (10% of total cost)
8,891,133 889,113
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
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 5,643 15,000 66,250 9,900 2,950 40,375 7,200 22,400 31,200 12,600 1,890 31,000 10,850 850
3,205,386
147,318
109,940
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 13,000 16,500 42,180 187,200 90,000 228,000 19,950 23,100 5,760 104,000 775,000 45,500
218,250
348,880
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) 90,000 80,325 61,236 33,680 11,500 90,000
5,385,384
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 174,336 1,900,000
1,431,413
Total Manufacturing Overhead
2,074,336
Cost of House Manufactured
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 Total Cost of House Sold 9,780,245
0 8891133 8891133 0 (8,891,133)
Gross Profit
889,112
