You are on page 1of 9

Rules

1 Find Actual Ground aread

2 For Villa - 60%


For Appt - 40%

3 Price should be on purchased of ground area

4 For Villa
100%of ground (plot) area should be considered (as it is registered in owners name)
For Appt
40% of ground area should be considered

5 Common aminities should be calculated based on constructed area for both appt and villa
ners name)
1 acre 4840
1 sq yrd 9
Appt FSI (on the basis of appt area) 2
Villa FSI (on the basis of villa boundary area) 1.1
Huda Usage 0.6
Ground Usage (for appt) 0.4
Area for Villa 1.5
Area for Appt 1
Land Extent (In Acre) 2.5
Per Acre Cost 36500000
Per Acre Layout Formation Cost 2500000
Extension Road Cost 0
Total

Usable Area
Villa 4356
Appt 1936
Total Usable Area

Total Open Area

Base land cost 8057.85

Constructed area
Villa 4791.6
Appt 9680
Total Constructed area 14471.6

Cost of land (for aminities) 46800000

Cost of land (aminities) per sq ft construction 359.32

Total cost of usable land 50700000


Total Cost of Land (Usable land + aminities land) 97500000
Total Cost of Land (Total land * land price) 97500000

For appt
Constructed area for 1 acre 87120
Basic Cost of 1 sq ft land 179.06

Total Land Price coming from appt 15600000


Total Land Price coming from Villa 35100000
Total Price of Land (appt + villa + aminities) 97500000
sq yrd
sq ft

acres
acres
acres 12100 sq yrds

39000000

Sq yrds
Sq yrds
6292 sq yrds

5808 sq yrds 52272 sq fts

per sq yrds 895.32 per sq ft

sq yrds 43124.4 sq fts


sq yrds 87120 sq fts
sq yrds 130244.4 sq fts

sq fts
Appt
Type Base Land Cost 179.06
Base Aminities Land Cost 359.32

Construction Cost 1100

A1200
Constructed area 1200 sq ft
Base land cost 214876.03
Base Aminities land cost 431189.36
Total Land cost 646065.4
Construction cost 1320000
Total Cost 1966065.4

A1500
Constructed area 1500 sq ft
Base land cost 268595.04
Base Aminities land cost 538986.7
Total Land cost 807581.75
Construction cost 1650000
Total Cost 2457581.75

A1800
Constructed area 1800 sq ft
Base land cost 322314.05
Base Aminities land cost 646784.05
Total Land cost 969098.1
Construction cost 1980000
Total Cost 2949098.1

A2100
Constructed area 2100 sq ft
Base land cost 376033.06
Base Aminities land cost 754581.39
Total Land cost 1130614.44
Construction cost 2310000
Total Cost 3440614.44
Villa Type Base Land Cost 895.32
Base Aminities Land Cost 359.32
1254.64
Construction Cost 1250

VA
Plot area 1200 sq ft 1200
Constructed area 1500 sq ft 1800
Base land cost 1074380.17 ###
Base Aminities land cost 474308.3 474308.3
Total Land cost 1548688.47 ###
Construction cost 1875000 2250000
Total Cost 3423688.47 ###

VB Plot area 1800 sq ft 1800


Constructed area 1800 sq ft 2000
Base land cost 1611570.25 ###
Base Aminities land cost 711462.45 711462.45
Total Land cost 2323032.7 2323032.7
Construction cost 2250000 2500000
Total Cost 4573032.7 4823032.7

VC Plot area 2400 sq ft 2400


Constructed area 1800 sq ft 2000
Base land cost 2148760.33 ###
Base Aminities land cost 948616.6 948616.6
Total Land cost 3097376.93 ###
Construction cost 2250000 2500000
Total Cost 5347376.93 ###

VD Plot area
Constructed area
Base land cost
Base Aminities land cost
Total Land cost
Construction cost
Total Cost
sq ft
sq ft

1800
2500
1611570.25
711462.45
2323032.7
3125000
5448032.7

2400
2500
2148760.33
948616.6
3097376.93
3125000
6222376.93

4800
3000
4297520.66
1897233.2
6194753.86
3750000
9944753.86
Minimum Amont 60%
Maximum Amount 110%
Booking Amount 5% Booking amount needs to paid immediately

Villa
Plan Plot Area (Sq Ft) Land Cost Representative Constructed Area
VA 1200 1548688 1500
VB 1800 2323033 1800
VC 2400 3097377 2000
VD 4800 6194754 3000

Appartments
Plan Super Built-up Area (Sq Ft) Land Cost Overall Cost
A1200 1200 646065 1966065
A1500 1500 807582 2457582
A1800 1800 969098 2949098
A2100 2100 1130614 3440614
paid immediately

Villa
Overall Cost Min Amount Maximum Amount Booking Amount
3423688 929213 1703557 77434
4573033 1393820 2555336 116152
5597377 1858426 3407115 154869
9944754 3716852 6814229 309738

nts
Min Amount Maximum Amount Booking Amount
387639 710672 32303
484549 888340 40379
581459 1066008 48455
678369 1243676 56531