Estimated Expanses

Item List Qty Unit Rate Price

Bricks 36,000 No. 8.50 306,000.00
Steel 40 Mon 4,750.00 190,000.00
Cement 360 Bags 620.00 223,200.00
Bajri 13 Sankra 5,000.00 65,000.00
Ret 8 Sankra 3,000.00 24,000.00
Frames 10 No. 5,000.00 50,000.00
Labor Cost 0 Sq Feet 300.00 -
Labor Cost 2,500 Sq Feet 285.00 712,500.00
Safeel Labor cost
Total Cost of Gray Structure 1,570,700.00
1 Ton = 2.5 Mon Marble 2,600 sq feet 175.00 455,000.00
1 Sankra = 100 cubic Tiles 100 sq feet 550.00 55,000.00
Bathroom 1 No. 150,000.00 150,000.00
Electrical 1 No. 200,000.00 200,000.00
Plumbing 1 No. 200,000.00 200,000.00
Kitchen 1 No. 300,000.00 300,000.00
AC 5 No. 70,000.00 350,000.00
Solar 0 No. 250,000.00 -
Doors 15 No. 5,000.00 75,000.00
Paint 1 No. 400,000.00 400,000.00
Main Gate

Interior Works -
Total Cost of Finishing Works 2,185,000.00
Grand Total 3,755,700.00
Cost in AED 85,356.82
Length Width Sq ft
Bathroom 14.00 5.00 70.00
Room 1 14.00 16.00 224.00
Bathroom 14.00 5.00 70.00
Room 2 14.00 16.00 224.00
Store 8.00 16.00 128.00
Lounge 23.00 16.00 368.00
Kitchen 14.00 14.00 196.00
Drawing 14.00 24.00 336.00
Lobby 8.00 12.00 96.00
Stair 14.00 14.00 196.00
Enterence 9.00 9.00 81.00
Car Porch 14.00 19.00 266.00
Side Walkway 1 45.00 7.50 337.50
Side Walkway Back 47.00 5.00 235.00
Side Walkway Left 67.00 4.00 268.00
Front Lawn 12.50 10.50 131.25
3,226.75 1,989.00
Bedroom 14.00 18.00 252.00
Store 14.00 6.00 84.00
Bathroom 8.00 8.00 64.00
Lobby 8.00 14.00 112.00
 512.00

38 59.00 2,242.00 59
 Actual Expanses
Qty Unit Rate Total Old Estimation
300,000.00
400,000.00
150,000.00
130,000.00
400,000.00
50,000.00

1,430,000.00

298,350.00
Total Estimation Pakistani rupees 2,031,340.00

Total Estimation
Ceiling works with Material 120,000.00
Aluminuim window + 1 Door 363,540.00
Aluminium door 16,600.00
Stair Railing 39,200.00
Wood doors 350,000.00
Main gate and fence
Paint work without material 850,000.00
Cupboardds 100,000.00
Electrical works
Kitchen cabinets 152,000.00
Kitchen counter granite 40,000.00
 Option 1
Location Name of Marble Type Qty - Sq Feet Rate per SQF Total
1 Stairs Black Granite 120 390.00 46,800.00
4 ENT Black Granite 64 390.00 24,960.00
11 Kitchen Countertop Black top Granite 52 450.00 23,400.00
Kitchen Dinning TableBlack table Granite 10 450.00 4,500.00
5 Drawing Room Parlino Plain Marble 336 125.00 42,000.00
3 Lobby Red Marble 145 90.00 13,050.00
12 Corridor Red Marble 112 90.00 10,080.00
13 Car Parking Sunny Gray Marble 252 42.00 10,584.00
14 Walkways Sunny Gray Marble 720 42.00 30,240.00
6 Bedroom 1 Tavera Marble 224 65.00 14,560.00
7 Bedroom 2 Tavera Marble 224 65.00 14,560.00
8 Store Tavera Marble 120 65.00 7,800.00
10 Kitchen Tavera Marble 196 65.00 12,740.00
15 First Floor Bedroom Tavera Marble 444 65.00 28,860.00
2 Stairs White skirting Marble 100 350.00 35,000.00
9 Lounge Ziarat White Marble 196 250.00 49,000.00
368,134.00
8,180.76
 Option 2
Name of Marble Qty - Sq Feet Rate per SQF Total Location
Stairs & ENT Black granite 184 Stairs
Stairs White skirting 100 ENT

Kitchen Counter Black Top 52 Kitchen Countertop

Drawing Parlino Plain 336 Bedroom 1
Lobby Red 257 Bedroom 2
Outside Sunny Gray 972 Store
Rooms Tavera 1208 Kitchen
Loung Ziarat White 196 First Floor Bedroom
Rooms Botticino 1208 Drawing Room
Skirting Skirting Lobby
Corridor
Car Parking
Walkways
Stairs
Lounge
 Option 3
Name of Marble Type Required Sqf Rate per SQF Total Location
Black Granite 120 390.00 46,800.00 Stairs
Black Granite 64 390.00 24,960.00 ENT

Black top Granite 52 450.00 23,400.00 Kitchen Countertop

Botticino Marble 224 95.00 21,280.00 Kitchen
Botticino Marble 224 95.00 21,280.00 Drawing Room
Botticino Marble 120 95.00 11,400.00 Lobby
Botticino Marble 196 95.00 18,620.00 Corridor
Botticino Marble 444 95.00 42,180.00 Car Parking
Parlino Plain Marble 336 125.00 42,000.00 Walkways
Red Marble 145 90.00 13,050.00 Stairs
Red Marble 112 90.00 10,080.00 Bedroom 1
Sunny Gray Marble 252 42.00 10,584.00 Bedroom 2
Sunny Gray Marble 720 42.00 30,240.00 Store
White skirting Marble 100 350.00 35,000.00 Lounge
Ziarat White Marble 196 250.00 49,000.00 First Floor Bedroom
399,874.00
8,886.09
Name of Marble Type Required Sqf Rate per SQF Total
Black Granite 120 390.00 46,800.00
Black Granite 64 390.00 24,960.00

Black top Granite 52 450.00 23,400.00

Botticino Marble 196 95.00 18,620.00
Parlino Plain Marble 336 125.00 42,000.00
Red Marble 145 90.00 13,050.00
Red Marble 112 90.00 10,080.00
Sunny Gray Marble 252 42.00 10,584.00
Sunny Gray Marble 720 42.00 30,240.00
White skirting Marble 100 350.00 35,000.00
Ziarat White Marble 224 250.00 56,000.00
Ziarat White Marble 224 250.00 56,000.00
Ziarat White Marble 120 250.00 30,000.00
Ziarat White Marble 196 250.00 49,000.00
Ziarat White Marble 444 250.00 111,000.00
556,734.00
12,371.87
Marble & Granite Estimation

Marble Name Application Rates From Usmani Rates from Hamzah

1 Sunny Grey Car Parking, Walk way 42 52
2 Black Enterance 150
3 Ziarat White Bedroom 250
4 Parlino Plain with Design Drawing Room 125 97
5 Parlino Plain Bedroom 90 76
6 Tavera Kitchen 65 54
7 Botticino Bedroom 95 81
8 Black Granite for Stairs Stairs 390 515
9 White Marble for stairs Stairs 350
10 Black Granite for Kitchen T Kitchen 450 515
11 Red Color Marble Lobby 90
Rates from Khalil Bhai Area Sq ft Total Cost
40 1000 40,000.00 42000
90 64 5,760.00 9600
330 896 224,000.00 224000
336 32,592.00 42000
120 896 68,096.00 80640
60 196 10,584.00 12740
70 896 62,720.00 85120
120 46,800.00 46800
64 22,400.00 22400
52 23,400.00 23400
145 13,050.00 13050

With Ziarat White 2,873.00 418,586.00 435,990.00

With Parlino 2,873.00 262,682.00 292,630.00
With Botticino 2,873.00 257,306.00 297,110.00
 Total Money to Bhai 685,020.00
Total Money to Jameel 5,144,187.00
Budget and Sent Money
Budget 115,733.00 5,150,118.50
Available Funds 6,766.59 (679,039.50)
Total Sent Money 108,966.41 5,829,158.00 53.49
Sent Money AED PKR Conversion rate
June 8, 2020 20,000.00 886,306.00 44.32
July 10, 2020 11,052.17 500,000.00 45.24
July 13, 2020 6,631.30 300,000.00 45.24
August 5, 2020 11,005.94 500,000.00 45.43
Jameel Sent August 24, 2020 10,000.00 457,800.00 45.78
32.00
November 14, 2020 11,631.00 500,000.00 42.99
December 10, 2020 11,466.00 500,000.00 43.61
1,033.00 45,000.00 43.56
January 22, 2021 9,200.00 400,000.00 43.60
January 27, 2021 11,447.00 500,000.00 43.68
February 2, 2021 5,500.00 240,020.00 43.64
February 27, 2021 500,000.00
March 28, 2021 500,000.00
 Total Spent 580,000.00
Total Spent 4,877,188.00
Notes Current Expanses
Money in Pakistan
Available Balance 3,239,907.00
Total Expanses 2,589,251.00
nversion rate Date Total Expanses
AED Given to Jameel June Spent
Sent in Bank through Sajjad August 19, 2020 1,581,536.00
Sent in Bank through Sajjad August 27, 2020 44,150.00
Sent in Bank through Sajjad September 2, 2020 385,865.00
Sent by Jameel from previous balance October
November 577,700.00
Sent in Bank through Sajjad December
Sent in Bank through Sajjad December Spent
Sent to Bhai Anser for trip
Sent to Bhai Anser Account for Marble January Spent
Sent in Bank through Sajjad January Spent
Sent to Bhai Anser Account for Marble February Spent
Sent by Jamil February Spent
Sent in Bank through Sajjad March Spent
Balance (105,020.00)
Balance (266,999.00)

Breakdown of expenses
Total
Electrical Material 22,589.00
Tape 330.00
Steel Bars 73.2 kg 8,110.00
1,489,000.00
10,000.00
180,000.00
75,000.00
10,000.00
50,000.00
1,814,000.00 PHP
138,579.07 AED