Building Material Expenses
Serial Material / Work Detail Quantity Unit Rate Total Amount
1 Excavation 3,105 Qu.Ft 12 37,260
2 Bricks (First Quality) 104,052 Nos 19 1,976,988
3 Cement 1,383 Bags 1,480 2,046,840
4 Sand (Chenab) 5,940 Qu.Ft 60 356,400
5 Crush (Sargodha) 2,991 Qu.Ft 178 532,398
6 Roof Shuttering 5,978 Sft 60 358,680
7 Steel (60 Grade) 6,180 KG 270 1,668,600
8 PCC - Crush - Coarse Base 2,991 Qu.Ft 110 329,010
9 Door Frames (Chughat) 16 Nos 9,000 144,000
Total 7,450,176
Electric Pipe / Sewerage Pipe / Sanitary Pipe / Sui Gas Pipe
Serial Material / Work Detail Quantity Unit Rate Total Amount
1 Electric Pipe - JOB 149,014 149,014
2 Sanitary Pipe (Hot + Cold Water Lines) - JOB 223,521 223,521
3 Gas Supply - JOB 111,761 111,761
4 Sewerage Pipe - JOB 372,535 372,535
5 Water Tank - JOB 18,000 18,000
Total 874,831
Site Details & Preparations
Serial Material / Work Detail Quantity Unit Rate Total Amount
1 Cleaning, Layout, Store, Motor Pump 1 Per Plot 285,000 285,000
2 Double Story House Drawing 1 Drawing 50,000 50,000
3 Plot Size (Length x Width) 1 50x90 - -
4 Plot Area in Sq.Ft 4500 - - -
5 Total Covered Area - Construction in Sq.Ft 6150 - - -
Total Grey Structure Material Cost 8,660,007
Grey Structure Labor
Serial Material / Work Detail Quantity Unit Rate Total Amount
1 Grey Structure Labor Total - JOB 2,767,500 2,767,500
Grey Structure Labor Total 2,767,500
Flooring & Roof Details
Serial Material / Work Detail Quantity Unit Rate Total Amount
1 Floor Tile 571 Sq.M 1,350 770,850
2 Tile Laying Labor 6,150 Sft 50 307,500
3 Roof Marble 2,700 Sft 80 216,000
4 Jumbolon Sheet 2 Inch (3x6) 342 Nos 122 41,724
5 Staircase Marble - JOB 75,000 150,000
6 Stair Railing / Terrace (16 Gauge) 90 Ft 1,450 130,500
Total 1,616,574
Bathroom Details
Serial Material / Work Detail Quantity Unit Rate Total Amount
1 Bath Wall Tile (7 ft) 94 Sq.M 1,400 131,600
2 Tile Laying Labor 1,008 Sq.Ft 50 50,400
3 Bath Set / Commode / Basin / Mirror / Towel Rod - JOB 69,500 278,000
4 Plumber Labor - JOB 338,250 338,250
Total 798,250
Kitchen Details
Serial Material / Work Detail Quantity Unit Rate Total Amount
1 Wall Tile (4 ft) 20 Sq.M 1,400 28,000
2 Tile Laying Labor 216 Sq.Ft 50 10,800
3 Granite / Marble Countertop - Job 1,200 102,000
4 Kitchen Cabinet 2 Kitchen 433,027 866,053
5 Stove / Kitchen Hood / Sink Double 2 Kitchen 51,000 102,000
Total 1,108,853
Electrical Material Requirement
Serial Material / Work Detail Quantity Unit Rate Total Amount
1 Wires / Fans / Exhaust Fan - Job 866,053 866,053
2 Switches, Sockets, Lights, DB, Back Box etc. - Job 259,816 259,816
3 Electrician Labor - JOB 399,750 399,750
Total 1,525,619
Woodwork Details
Serial Material / Work Detail Quantity Unit Rate Total Amount
1 House Main Door (Solid) / Rooms / Bath / Kitchen - Job 1,600 404,800
2 Windows etc / Safety Grills 296 Sq.Ft 1,600 473,600
3 Safety Grills 296 Sq.Ft 300 88,800
Total 967,200
Room Ceilings & Paint Work
Serial Material / Work Detail Quantity Unit Rate Total Amount
1 Room Ceilings 6,150 Sq.Ft 100 615,000
2 Paint Work / Rockwall etc. 25,335 Sq.Ft 52 1,317,420
Total 1,932,420
Final Totals (Grey Structure + Finishing)
Grey Structure + Labor Total Costs 11,427,507
Finishing Material Total Costs 7,948,916
Finishing + Grey Structure Total Cost (Material + Labor) 19,376,423