Price Estimate

S# Description Total Unit Price Percentage

Cost of Land @ Rs. 1,570.5/- Per Sq. Yd + Development +

1 Demarcation + Layout + Other Expenses i.e. conversion charges and 173,827,200.00 228.00 17.17%
Legal Fees etc. and as per actual
2 Cost of Water Supply System 6,000,000.00 7.87 0.59%
3 Cost of Sewerage Disposal System 6,000,000.00 7.87 0.59%
4 Cost of Storm Water Drainage System 6,000,000.00 7.87 0.59%
5 Cost of Roads and Walkways 200,000,000.00 262.33 19.76%
6 Cost of Electricity Supply System and Street Lighting 100,000,000.00 131.16 9.88%
7 Cost of Park Development 50,000,000.00 65.58 4.94% 368,000,000.00
541,827,200.00 710.69 53.53%

8 Consultants fee @ 6% of Total Sale 78,405,936.00 102.84 7.75%

9 Advertisement and brokerage @ 2% of Total Sale 26,135,312.00 34.28 2.58% 1,161,889,600 Residential Sale @ 1,600 X 726,181
10 Service Charges @ 3% of Total Sale 39,202,968.00 51.42 3.87% 144,876,000 Residential Sale @ 4,000 X 36,219
11 Misc. / Overhead Expenses @ 5% of Total Sale 65,338,280.00 85.70 6.45% 1,306,765,600 Total Sale (Approx.)
12 Developers Profit @ 10% of Total Sale 130,676,560.00 171.40 12.91%
13 Esclation @ 10% of Total Sale 130,676,560.00 171.40 12.91%
470,435,616.00 617.05 46.47%

1,012,262,816.00 1,327.73 100.00% 294,502,784.00 Net Profit

1,012,262,816.00
1,327.73
762,400.00

Total Cost of Project

Unit Price per Sq. Yd.
Total leaseable Area