Variable Rates of Contractors, Materials & Architect

Contractor Items
Unit Option 1
Excavation for foundation Plain cement concrete for foundation Reinforce cement concrete for foundation Masonar u!to !lint" #eam RCC 1$2$% Plint" #eam Masonar &round floor 'a#ove !lint" #eam( Masonar first floor 'a#ove !lint" #eam( Plaster internal )all External !lastor Ceilin& !lastor RCC 12% Column RCC +intal RCC sla# RCC 12% *tair case *teel reinforcement )it" !lacin& and fixin& Roof to! screedin& 1$2$% )it" -/ mes" Plum#in& 'covered area( Pi!e fittin&s ')ater0 sui &as0 se)era&e !i!es( Electric 'covered area( 'la#or cost( 2ire fittin&s 'ordinar 0 "i&" volta&e( +ac3our )ood !olis" Emulsion !aint 4 enamel !aint ')all 4 ceilin&( Enamel !aint 'ceilin&( 2eat"ers"ield !aint 'exterior( CFT CFT CFT CFT CFT CFT CFT *FT *FT *FT CFT CFT CFT CFT ,*FT *FT *FT *FT *FT *FT *FT *FT *FT 6 85 120 110 125 115 120 15 20 18 125 125 125 160 6. %0 8 .5 1 15 21 2 2 2

Rate/ Unit Option 2

7 85 120 110 125 120 125 17 22 20 126 126 126 165 65 .8 10 .5 11 17 20 . . .

Construction Material

Unit

Rate/ Unit

Manufactured by/in
5!tion 1

Rate/ Unit
5!tion 2 7 7 7 7 7 ..00 880

Electricit fittin&s *)itc" soc6et C"andelair set +i&"t fittin&s ')all li&"ts includin& #ul#( Tu#e li&"ts 'com!lete set( Electricit main #oard ')it" circuit #rea6ers( Ceilin& fans Ex"aust fans 9at"room fittin&s *"o)er set 9asic amenities set :ccessories set 'mirror0 to)el "an&ers0 soa! s"elf etc( 9at"tu# 9at"room tiles '8 cm; < 12cm;( 'for )alls( 9at"room tiles '8 cm; < 12cm;( 'for floor( Paint +ac3our )ood !olis" Enamel s nt"etic !aint 'ceilin&( Emulsion !aint ')all( 2eat"ers"ield !aint 'exterior( :ccessories -as =eater 'servant 3uarter( -as =eater 'auto7i&nition( -as -e ser '%0 &allons( Coo6in& ran&e '5 #urner 4 oven( :ir conditioner 's!lit unit0 "eat > cool( '1;5 Ton( 2ood )or6

Per !oint Per set Per unit Per unit Per unit Per unit Per unit

.. 7500 1250 ..0 2150 2.75 720

C"inese C"inese C"inese P"ili!s C"inese Par)a8 'cra8e( Par)a8 ')indo) t !e(

Per set Per set Per set Per set Per mtr; Per mtr;

2200 .100 1800 1810 210 210

*u!er :sia Forte Master *u!er :sia Forte Forte

.200 .600 1200 7 ..0 ..0

Per &allon Per &allon Per &allon Per &allon

1075 650 1550 .%00

/C/ /C/ /C/ /C/

1075 650 1550 .%00

Per unit Per unit Per unit Per unit Per unit

850 5100 10500 22100 27000

Pa6istani Canon **Care -REE

7 7 7 11000

2ooden main door 'includin& loc6s( 2ooden )as"room doors 'includin& loc6s( 2ooden doors 'includin& loc6s( 2ooden ca#inets '#edroom > t;v; loun&e( 2ooden ca#inets '6itc"en( :luminium )indo)s )i" &rills 2indo) !anes '&lass !lain( Main -ate 5ver"ead )ater tan6 '200 &allon( Floor mar#les 'for terrace and !orc"( Floor tiles '18 inc" # 18inc"( ,itc"en counter mar#les

Per unit Per unit Per unit *FT *FT Per s3; mtr Per s3; mtr Per s3;ft Per unit Per s3; ft Per s3; ft *FT

6500 1650 2220 260 .00 %00 21 .50 5760 80 250 .50

+ocal Manufactured +ocal Manufactured +ocal Manufactured +ocal Manufactured +ocal Manufactured +ocal Manufactured :l7,aram -lass +ocal Manufactured +ocal Manufactured +ocal Manufactured +ocal Manufactured +ocal Manufactured 7

7 7 7 7 7 7 .5 7 %160

7 7

Architect fee
2? of total cost of construction

@ote$ T"e ello) coloured #oxes are t"e o!tions selected # our &rou!0 #ased on !rice or 3ualit consideration;

Manufactured by/in
5!tion 2 7 7 7 7 7 Par)a8 'marvel( Par)a8 's!rint(

-uAran)ala *u!er :sia *u!er :sia 7 :mco :mco

9er&er 9er&er 9er&er 9er&er

7 7 7 Pa6istani

7 7 7 7 7 7 ,")aAa -lass 7 +ocal Manufactured 7 7 7

Total Selected Costs

Plot Price '50B x 10B( Contractor Items
Unit
Excavation for foundation Plain cement concrete for foundation Reinforce cement concrete for foundation Masonar u!to !lint" #eam RCC 1$2$% Plint" #eam Masonar &round floor 'a#ove !lint" #eam( Masonar first floor 'a#ove !lint" #eam( Plaster internal )all External !lastor Ceilin& !lastor RCC 12% Column RCC +intal RCC sla# RCC 12% *tair case *teel reinforcement )it" !lacin& and fixin& Roof to! screedin& 1$2$% )it" -/ mes" Plum#in& 'covered area( Pi!e fittin&s ')ater0 sui &as0 se)era&e !i!es( Electric 'covered area( 'la#or cost( 2ire fittin&s 'ordinar 0 "i&" volta&e( +ac3our )ood !olis" Emulsion !aint 4 enamel !aint')all 4 ceilin&( Enamel !aint 'ceilin&( 2eat"ers"ield !aint 'exterior( CFT CFT CFT CFT CFT CFT CFT *FT *FT *FT CFT CFT CFT CFT ,*FT *FT *FT *FT *FT *FT *FT *FT *FT

Rate/ Unit
6 85 120 110 125 115 120 15 20 18 125 125 125 160 6. %0 8 .5 1 15 21 2 2 2

Quantity
150000 1%5 20800 10700 510 %0.20 .0160 170100 500%0 60750 10000 216 .0160 10 150000 %02%8 706.2 706.2 706.2 706.2 .60 2%0000 100 500%0

Contractor Cost

Construction Material
Unit Rate/ Unit Manufactured by/in

Electricit fittin&s *)itc" soc6et C"andelair set +i&"t fittin&s ')all li&"ts includin& #ul#( Tu#e li&"ts 'com!lete set( Electricit main #oard ')it" circuit #rea6ers( Ceilin& fans Ex"aust fans 9at"room fittin&s *"o)er set 9asic amenities set :ccessories set 'mirror0 to)el "an&ers etc;( 9at"tu# 9at"room tiles for )alls '8 cm;<12cm;('Rs;..0Cs3;m( 9at"room tiles for floor '8 cm;<12cm;('Rs;..0Cs3;m( Paint +ac3our )ood !olis" Enamel s nt"etic !aint 'ceilin&( Emulsion !aint ')all( 2eat"ers"ield !aint 'exterior( :ccessories -as =eater 'servant 3uarter( -as =eater 'auto7i&nition( -as -e ser '%0 &allons( Coo6in& ran&e '5 #urner 4 oven( 'first floor( Coo6in& ran&e '5 #urner 4 oven( '&round floor( :ir conditioner 's!lit unit0 "eat > cool( '1;5 Ton( 2ood )or6 2ooden main door 'includin& loc6s( 2ooden )as"room doors 'includin& loc6s( 2ooden doors 'includin& loc6s(

Per !oint Per set Per unit Per unit Per unit Per unit Per unit

.. 70500 10250 ..0 20150 20.75 720

C"inese C"inese C"inese P"ili!s C"inese Par)a8 'cra8e( Par)a8 ')indo) t !e(

Per set Per set Per set Per set Per *FT Per *FT

.0200 .0100 10800 10810 .1 .1

-uAran)ala Forte Master *u!er :sia :mco :mco

Per &allon Per &allon Per &allon Per &allon

10075 650 10550 .0%00

/C/ /C/ /C/ /C/

Per unit Per unit Per unit Per unit Per unit Per unit

850 50100 100500 110000 220100 270000

Pa6istani Canon **Pa6istani Care -REE

Per unit Per unit Per unit

60500 10650 20220

+ocal Manufactured +ocal Manufactured +ocal Manufactured

2ooden ca#inets '#edroom > t;v; loun&e( 2ooden ca#inets '6itc"en(

*FT *FT

260 .00

+ocal Manufactured +ocal Manufactured

:luminium )indo)s )i" &rills 2indo) !anes '&lass !lain( Main -ate '1 &ate( 5ver"ead )ater tan6 '200 &allon( Floor mar#les 'for terrace and !orc"( Floor tiles '18 inc" # 18inc"( ,itc"en counter mar#les

Per s3; mtr Per s3; mtr Per s3;ft Per unit Per s3; ft Per s3; ft *FT

%00 .5 .50 50760 80 250 .50

+ocal Manufactured ,")aAa -lass +ocal Manufactured +ocal Manufactured +ocal Manufactured +ocal Manufactured +ocal Manufactured

Construction Material Cost Total Cost Contractor cost ! Material cost ! "lot #rice$

Architect fee
2? of total cost of construction

T%TA& C%'STRUCTI%' C%ST

101000000 &abor Cost

100000 800.25 6102.6 ..0680 110500 100000 8505.6 %60656 1801%% 210870 220680 %0860 810100 20512 16.0216 .00585 510111 7 680688 7 70560 %80000 10800 11071%

Total Amount
100000 1%%0576 ..60000 1870000 6.0750 %160800 %750200 2650500 1000800 1210500 1250000 270000 %150000 1%0%00 1%50000 1610120 510111 2670120 680688 11%0%80 70560 %80000 10800 11071%

100%1081.

%06.60711

Quantity

Amount

171 2 5. .0 1 17 10

506%. 150000 660250 10100 20150 %00.75 70200

7 8 7 1 10000 .50

220%00 .10200 120600 10810 .10000 100850

1 % 6 5

.80700 100%00 .70200 680000

1 2 1 1 2 6

850 110800 100500 110000 220100 1620000

2 10 11

1.0000 160500 %20180

720 .00

1870200 100000

570 570 66 1 10.00 .0100 1.0

2280000 110150 2.0100 50760 10%0000 7750000 %50500

201710118 (,)*+,),)

*)-,..+

(,(,*,*..

/id "rice
'Rs;(

Total Cost "rofit Mar0in *12 of total cost$

(,(,*,*.. ((,,**.

Total bid #rice Total cost ! "rofit Mar0in$

,,)(1,3-+

Total #id !rice D Rs; @ine million seven lac ei&"t t"ousand t)o "undred and fort six ru!ees onl

Costin0
4IR5CT MAT5RIA&S Plain cement concrete for foundation Reinforce cement concrete for foundation Masonar u!to !lint" #eam RCC 1$2$% Plint" #eam Masonar &round floor 'a#ove !lint" #eam( Masonar first floor 'a#ove !lint" #eam( Plaster internal )all External !lastor Ceilin& !lastor RCC 12% Column RCC +intal RCC sla# RCC 12% *tair case *teel reinforcement )it" !lacin& and fixin& Roof to! screedin& 1$2$% )it" -/ mes" 5lectricity fittin0s *)itc" soc6et C"andelair set +i&"t fittin&s ')all li&"ts includin& #ul#( Tu#e li&"ts 'com!lete set( Electricit main #oard ')it" circuit #rea6ers( Ceilin& fans Ex"aust fans /athroom fittin0s *"o)er set 9asic amenities set :ccessories set 'mirror0 to)el "an&ers0 soa! s"elf etc( 9at"tu# 9at"room tiles '8 cm; < 12cm;( 'for )alls( 'Rs;..0Cs3;m( 9at"room tiles '8 cm; < 12cm;( 'for floor( 'Rs;..0Cs3;m( Accessories -as =eater 'servant 3uarter( 6%0251 27%076% 15.0.20 520250 %060800 .81066% 21808%% 820656 1106.0 1020.20 2201%0 %050100 110808 781070% 1.10..5 506%. 150000 660250 10100 20150 %00.75 70200 220%00 .10200 120600 10810 .10000 100850 850

.02050.86

1%70.18

10101%0

-as =eater 'auto7i&nition( -as -e ser '%0 &allons( Coo6in& ran&e '5 #urner 4 oven( 'first floor( Coo6in& ran&e '5 #urner 4 oven( '&round floor( :ir conditioner 's!lit unit0 "eat > cool( '1;5 Ton( 6ood 7or8 2ooden main door 'includin& loc6s( 2ooden )as"room doors 'includin& loc6s( 2ooden doors 'includin& loc6s( 2ooden ca#inets '#edroom > t;v; loun&e( 2ooden ca#inets '6itc"en( Aluminium windows wih grills Window panes (glass plain) Main Gate (1 gate) !erhead water tan" (200 gallon) %loor mar&les ('or terra(e and por(h) %loor tiles (18 in(h &* 18in(h) +it(hen (ounter mar&les Paint ,a(-our wood polish .namel s*ntheti( paint ((eiling) .mulsion paint (wall) Weathershield paint (e/terior)

110800 100500 110000 220100 1620000 1.0000 160500 %20180 1870200 100000 228,000 19,950 23,100 5,#$0 10),000 ##5,000 )5,500

2180250

.%80880

1,201,310

38,#00 10,)00 3#,200 $8,000

15),300

Total Eirect Materials

4IR5CT &A/%R Excavation for foundation Plain cement concrete for foundation Reinforce cement concrete for foundation Masonar u!to !lint" #eam RCC 1$2$% Plint" #eam Masonar &round floor 'a#ove !lint" #eam( 100000 800.25 6102.6 ..0680 110500 100000

50.850.8%

Masonar first floor 'a#ove !lint" #eam( Plaster internal )all External !lastor Ceilin& !lastor RCC 12% Column RCC +intal RCC sla# RCC 12% *tair case *teel reinforcement )it" !lacin& and fixin& Roof to! screedin& 1$2$% )it" -/ mes" Plum#in& 'covered area( Pi!e fittin&s ')ater0 sui &as0 se)era&e !i!es( Electric 'covered area( 'la#or cost( 2ire fittin&s 'ordinar 0 "i&" volta&e( +ac3our )ood !olis" Emulsion !aint 4 enamel !aint')all 4 ceilin&( Enamel !aint 'ceilin&( 2eat"ers"ield !aint 'exterior(

8505.6 %60656 1801%% 210870 220680 %0860 810100 20512 16.0216 .00585 510111 2670120 680688 11%0%80 70560 %80000 10800 11071%

Total Eirect +a#or

MA'U9ACTURI': %V5R;5A4 :rc"itect fee '2?( +and 17%0..6 101000000

10%.10%1.

Total Manufacturin& 5ver"ead

2007%0..6

Cost of ;ouse Manufactured

(,(,*,*..

I'C%M5 STAT5M5'T Rs$

*ales Revenue +ess$ Cost of =ouse 9e&innin& inventor Cost of "ouse Manufactured Cost of "ouse :vaila#le for sale less$Endin& /nventor Total Cost of =ouse *old 1078002%5

0 88111.. 88111.. 0 '8081101..(

:ross "rofit

((,,**3