Adminstration Expenses

1 Building License 38125 (33625+4500)

2 Loan Processing Fee 14670 (6700+7970)
3 Plan & Estimation 5000
4 Water Supply 7500
5 Electric supply 5700
70995

Foundation Expenses
1 Site Levelling 2800
2 Store room Rent 2000
3 Foundation Pit 17000
4 Steel 100460
5 M Sand 64000 4 Load
6 Stone 67000 (26x2 + 1x15)
7 Crushed Stone-Big 15000 1 Load
8 Crushed Stone-Small 32000 2 Load
9 Cement 140 bag 49000
10 Bricks 10100
11 Barbending 11000 (6000+5000)
12 Watchman 2000 10-May
13 Water 3500
14 Contractor(26-05) 100000

Total 475860
 Ground Floor
1 Sand(600 CFT) 130000 2 Load
2 Bricks (16000) 112000
3 Wood 66000
4 Cement 162 bag 56700
5 Watchman 8000 2x4000 10-06 & 10-07
6 Carpenter 10000
7 Grill 12250
8 Centring 41200
9 Steel 129300
10 Water 600
11 Barbending 20000 5000+15000
12 Electricity 400
13 Crushed Stone 16000
14 Concrete Mixer 10000
15 Electric Contractor 10000
16 Contractor(10-07) 100000

Total 722450
 First Floor
1 Sand(600 CFT) 132000 2 Load (65+67+64)
2 Bricks (12000) 87500
3 Wood 52780 48000+4780
4 Cement bag(196 bag) 69250
5 Watchman 8000 12-08 & 10-09
6 Carpenter 10000 (5000+5000)
7 Grill 6300
8 Centring 49000 (45000+4000)
9 Steel 92000
10 Water 2500
11 Barbending 15000
12 Electricity & Repair 1035
13 Crushed Stone 16000
14 Concrete Mixer 11000
15 Electric Contractor
16 Room rent 3000
17 Contractor(10-09) 100000

Total 655365
 Head Room & Plastering
1 Sand(600 CFT) 129000 2 Load
2 Bricks (4700) 35400
3 Wood 166250 (3000+105000+33000+9000+2750+13500)
4 Cement bag(415 bag) 145050
5 Watchman 8000
6 Carpenter 124000 (2000+5000 on 08-01+11000 on12-01+10000 on 19-01+8000 on 02-03+10
7 Grill 1000
8 Centring 6800
9 Steel 20500
10 Water 1500
11 Barbending 14000
12 Electricity 3900 3000 on 29/01
13 Crushed Stone 7200
14 Lime Stone 9950 (1200+1050+1500+1000+2500 Gas Connection+1000 Tractor+1700 Sump)
15 Electric Contractor 90000 (40000 on 06-11 + 25000 on 04-12 + 25000 on 03-02)
16 Contractor(16-10) 450000 200000 ON 05-01 + 100000 ON 03-03 +50000 on 08-04)

17 Fabricator 190000 (10000 on 08-01-2019 + 20000 on 24-02-2019+50000 on 28-02-2019+3000

18 M SAND 58100 35600+22500

19 Plywood & Vineer 123850 (5150+39000+29000+9000+4000+7700+30000)
20 Electric Components 110700 (29800+8600+37500+4300+2300+1100+6300+20000+800)
Total 1695200
000 on 19-01+8000 on 02-03+10000 on 09-03+12000 on 16-03+10000 on 23-03+30-03+8000 on 05-04+5000 on 15-04+5000 on 23-04+

ction+1000 Tractor+1700 Sump)

0 on 03-02)
000 on 08-04)

019+50000 on 28-02-2019+30000 on 20-03+30000 on 23-03+40000 on 02-04 + 10000 on 18-04)

300+20000+800)
00 on 15-04+5000 on 23-04+28000 on 27-04)
 Gross Total
1 Foundation Pit & Leveling 19800
2 Sand 391000
3 M Sand 122100
4 Stone 67000
5 Crushed Stone Big 15000
6 Crushed Stone small 71200
7 Bricks 245000
8 Wood 408880
9 Cement 320000
10 Watchman 26000
11 Carpenter 144000
12 Grills & Fabrication 209550 15000
13 Centring 97000
14 Steel 342260
15 Water 8100
16 Barbending 60000
17 Electricity & Repair 5335
18 Concrete Mixer 21000
19 Electric Contractor 210700 (10000+40000 on 06-11+25000 on 04-12+25000 on 03-02)
20 Room rent 5000
21 Contractor 750000
22 Plan Approval 70995
23 Plumber 42000 (8000 on 19-01+6000 on 02-04)
24 Plumbing Materials 149300 (61600+52000+9200+5300+5200+5000+11000)
25 Paint 75500 (7250+15770+5000+11380+7100+10780+2850+1880+3400+4200
26 Paint Labour 80000 (3000+7000 on 10-03+10000 on 18-03+12000 on 23-03+8000 on
27 Granite +Tiles 456800 (Stones 60200 + Tiles 71000+Granite213500+Roof tile 25500+Epo
28 Tiles Labour 162100 (Stones 15000 + Tiles 18000+Granite 78000+Epoxy 10000+ parkin
29 Solar & ups 39600 (21300+18300)
30 Interior 479000
31 Glass 63450 (12500+31500+13700+5000+750)
32 Fittings & Hinges for Door 45000
33 Misc 9950
34 Function 129000
5341620 15000 5356620
Labour 1480900
+25000 on 03-02)

+2850+1880+3400+4200+5100 Polish)
2000 on 23-03+8000 on 30-03-10000 on 05-04+5000 on 09-04+Texture 9000+5000 on 18-04+11000 for polish)
500+Roof tile 25500+Epoxy 30100+Parking 20500-Kitchen-20000+16000 )
00+Epoxy 10000+ parking tile 13000+3100 Core cutting+varnishing-10000+Cleaning & Buffing 15000)
 Function
Catering 25000 15000+10000
Archakaru 18000
Shamiyana 21000
Decoration 7300 (3000+1000+1100+2200)
Gif 15300
Paper & Glass 2900
Grocery 24000
Vegetables 11000
Shifing 4500
129000