GREEN CITY
HOUSE PROJECT
PLOTS TOTAL AREA
8.5 MARLA PLOT WITH CORNER
8.5 MARLA PLOT WITHOUT CORNER
5.5 MARLA GREEN CITY OWN MADE 1238 SQFT
8.5 MARLA PLOT WITHOUT CORNER
8.5 MARLA PLOT WITHOUT CORNER
PRICE REGISTRY FEES TRASFER FEES UTILITY FEES TOTAL BED
2500000 45000 60000 12000 4
2300000 45000 60000 12000 2
4500000 45000 60000 12000 3
2300000 45000 60000
2300000 45000 60000
SUPPOSE
TOTAL BUDGET 9200000
EXPECTED SAVING (1) 4083000
EXPECTED SAVING (2) -17000
EXPECTED SAVING (4) 1678000
EXPECTED SAVING (5) 2195000
EXPECTED SAVING (6) 278000
GROUND AREA COVERED FIRST AREA COVERED
964 SQFT 808 SQFT
IF PLAN A SELECT
IF PLAN B & C SELECT
IF PLAN A & D SELECT
IF PLAN C & D SELECT
IF PLAN B,D & E SELECT
CONSTRUCTION COST TOTAL PLAN
2500000 5117000 A
2200000 4617000 B
4500000 4600000 C
2405000 D
SAVING CERTIFICATES 1900000 E
GREEN CITY HOUSE RENT OUT
RENT BED
8.5 MARLA 20,000 4 BED
1 CANAL 30,000 TO 35,000 6 BED
5 MARLA 16,000 3 BED
SAVING CERTIFICATE 20,000 PROFIT
GREEN CITY HOUSE
MATERIAL (8.5 MARLA)
DOUBLE PORTION
DESCRIPTION QUALITY
SQ (FT)
FANS
LIGHTS
FANCY LIGHT
ELECTRICITY WIRING
SWITCHES
DP METER
MAIN IRON GATE
GRILL
MIRROR
BATH SANITORY
BATH SANITORY MASTER
ROOM TILES
BATH TILES MASTER
BATH TILES
PAINT
DOOR WITH CHAIGARD
LOCK
WOOD SHEET
WATER TANK
SANITORY PIPE
SWERAGE PIPE
GREEN CITY HOUSE
MATERIAL (8.5 MARLA)
SINGLE PORTION
DESCRIPTION QUALITY
SQ (FT)
FANS
LIGHTS
FANCY LIGHT
ELECTRICITY WIRING
SWITCHES
DP METER
MAIN IRON GATE
GRILL
MIRROR
BATH SANITORY
BATH SANITORY MASTER
ROOM TILES
BATH TILES
PAINT
DOOR WITH CHAIGARD
LOCK
WOOD SHEET
WATER TANK
SANITORY PIPE
SWERAGE PIPE
GREEN CITY HOUSE
MATERIAL (5 MARLA)
DESCRIPTION QUALITY
SQ (FT)
FANS
LIGHTS
FANCY LIGHT
ELECTRICITY WIRING
SWITCHES
DP METER
MAIN IRON GATE
GRILL
MIRROR
BATH SANITORY
BATH SANITORY MASTER
ROOM TILES
BATH TILES MASTER
BATH TILES
PAINT
DOOR WITH CHAIGARD
LOCK
WOOD SHEET
WATER TANK
SANITORY PIPE
SWERAGE PIPE
QTY SIZE RATE TOTAL
QTY SIZE RATE TOTAL
QTY SIZE RATE TOTAL