construction plan

no description 1 lad purchase side on project 11.5%

land cost land purchase 10% on project cost registration charges others on land value

provision amount

10% 15%

3659040 548856

2 constrution side matrial cost cement sand steel metal(agregate) wood electrical flooring plumbinlg 3 labour cost 4 mislenous

on project 50%

18295200 12% 5% 15% 8% 10% 4% 13% 6% 25% 2% 2195424 914760 2744280 1463616 1829520 731808 2378376 1097712 0 4573800 365904

total

100%

22503096

ction plan
guntas yards sq fts

land open area 1 acar roads (-) net area plot area (-) open area net area net area sale feets per sqfeet sale rate total amount plots plots no 901aq feets=each plot

40 30%

4840

43560 13068 30492 6098.4 24393.6

20% 24393.6 1500 36590400

total project after sale rateper plot 1351500

27

profeet amount

percentage 14087304 profit

38.5