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 1 sq yrd Appt FSI (on the basis of appt area) Villa FSI (on the basis of villa boundary area) Huda Usage Ground Usage (for appt) Area for Villa Area for Appt Land Extent (In Acre) Per Acre Cost Per Acre Layout Formation Cost Extension Road Cost Total Usable Area Villa Appt Total Usable Area

4840 9 2 1.1 0.6 0.4 1.5 1 2.5 36500000 2500000 0

4356 1936

Total Open Area Base land cost 8057.85

Constructed area Villa Appt Total Constructed area

4791.6 9680 14471.6

Cost of land (for aminities) Cost of land (aminities) per sq ft construction

46800000 359.32

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

50700000 97500000 97500000

For appt Constructed area for 1 acre Basic Cost of 1 sq ft land Total Land Price coming from appt Total Land Price coming from Villa Total Price of Land (appt + villa + aminities)

87120 179.06 15600000 35100000 97500000

sq yrd sq ft

acres acres acres

12100 sq yrds

39000000

Sq yrds Sq yrds 6292 sq yrds

5808 sq yrds per sq yrds 895.32 per sq ft

52272 sq fts

sq yrds sq yrds sq yrds

43124.4 sq fts 87120 sq fts 130244.4 sq fts

sq fts

Appt Type Base Land Cost Base Aminities Land Cost Construction Cost 179.06 359.32 1100

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

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

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

A2100 Constructed area Base land cost Base Aminities land cost Total Land cost Construction cost Total Cost 2100 sq ft 376033.06 754581.39 1130614.44 2310000 3440614.44

Villa

Type

Base Land Cost Base Aminities Land Cost Construction Cost

895.32 359.32 1254.64 1250

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

VB

Plot area Constructed area Base land cost Base Aminities land cost Total Land cost Construction cost Total Cost

1800 sq ft 1800 sq ft 1611570.25 711462.45 2323032.7 2250000 4573032.7

1800 2000 ### 711462.45 2323032.7 2500000 4823032.7

VC

Plot area Constructed area Base land cost Base Aminities land cost Total Land cost Construction cost Total Cost

2400 sq ft 1800 sq ft 2148760.33 948616.6 3097376.93 2250000 5347376.93

2400 2000 ### 948616.6 ### 2500000 ###

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 Maximum Amount Booking Amount

60% 110% 5% Booking amount needs to paid immediately Villa Land Cost Representative Constructed Area 1548688 1500 2323033 1800 3097377 2000 6194754 3000

Plan VA VB VC VD

Plot Area (Sq Ft) 1200 1800 2400 4800

Plan A1200 A1500 A1800 A2100

Super Built-up Area (Sq Ft) Land Cost 1200 646065 1500 807582 1800 969098 2100 1130614

Appartments Overall Cost 1966065 2457582 2949098 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 387639 710672 484549 888340 581459 1066008 678369 1243676 Booking Amount 32303 40379 48455 56531

Related Interests