Land Project - Simple Cost Caluculation (1)
10
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 registe For Appt 40% of ground area should be considered 5 Common aminities should be calculated based on constructed area for both
description
this is the calculation worked out for the land project in Hyderabad
Transcript of Land Project - Simple Cost Caluculation (1)
Rules1 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 Appt40% of ground area should be considered
5 Common aminities should be calculated based on constructed area for both appt and villa
100%of ground (plot) area should be considered (as it is registered in owners name)
Common aminities should be calculated based on constructed area for both appt and villa
1 acre 48401 sq yrd 9Appt FSI (on the basis of appt area) 2Villa FSI (on the basis of villa boundary area) 1.1Huda Usage 0.6Ground Usage (for appt) 0.4Area for Villa 1.5Area for Appt 1Land Extent (In Acre) 2.5Per Acre Cost 36500000Per Acre Layout Formation Cost 2500000Extension Road Cost 0Total
Usable AreaVilla 4356Appt 1936Total Usable Area
Total Open Area
Base land cost 8057.851239669
Constructed areaVilla 4791.6Appt 9680Total Constructed area 14471.6
Cost of land (for aminities) 46800000
Cost of land (aminities) per sq ft construction 359.3244699964
Total cost of usable land 50700000Total Cost of Land (Usable land + aminities land) 97500000Total Cost of Land (Total land * land price) 97500000
For apptConstructed area for 1 acre 87120Basic Cost of 1 sq ft land 179.0633608815
Total Land Price coming from appt 15600000Total Land Price coming from Villa 35100000Total Price of Land (appt + villa + aminities) 97500000
sq yrdsq ft
acresacresacres 12100 sq yrds
39000000
Sq yrdsSq yrds
6292 sq yrds
5808 sq yrds 52272 sq fts
per sq yrds 895.316804407713 per sq ft
sq yrds 43124.4 sq ftssq yrds 87120 sq ftssq yrds 130244.4 sq fts
sq fts
ApptType Base Land Cost 179.0633609
Base Aminities Land Cost 359.32447
Construction Cost 1100
A1200Constructed area 1200 sq ftBase land cost 214876.0331Base Aminities land cost 431189.364Total Land cost 646065.3971Construction cost 1320000Total Cost 1966065.397
A1500Constructed area 1500 sq ftBase land cost 268595.0413Base Aminities land cost 538986.705Total Land cost 807581.7463Construction cost 1650000Total Cost 2457581.746
A1800Constructed area 1800 sq ftBase land cost 322314.0496Base Aminities land cost 646784.046Total Land cost 969098.0956Construction cost 1980000Total Cost 2949098.096
A2100Constructed area 2100 sq ftBase land cost 376033.0579Base Aminities land cost 754581.387Total Land cost 1130614.445Construction cost 2310000Total Cost 3440614.445
Villa Type Base Land Cost 895.316804408Base Aminities Land Cost 359.324469996
1254.641Construction Cost 1250
VAPlot area 1200 sq ftConstructed area 1500 sq ftBase land cost 1074380.16529Base Aminities land cost 474308.300395Total Land cost 1548688.46568Construction cost 1875000Total Cost 3423688.46568
VB Plot area 1800 sq ftConstructed area 1800 sq ftBase land cost 1611570.24793Base Aminities land cost 711462.450593Total Land cost 2323032.69853Construction cost 2250000Total Cost 4573032.69853
VC Plot area 2400 sq ftConstructed area 1800 sq ftBase land cost 2148760.33058Base Aminities land cost 948616.600791Total Land cost 3097376.93137Construction cost 2250000Total Cost 5347376.93137
VD Plot areaConstructed areaBase land costBase Aminities land costTotal Land costConstruction costTotal Cost
1200 sq ft1800 sq ft
1074380.2474308.3
1548688.52250000
3798688.5
1800 18002000 2500
1611570.2 1611570.248711462.45 711462.45062323032.7 2323032.699
2500000 31250004823032.7 5448032.699
2400 24002000 2500
2148760.3 2148760.331948616.6 948616.6008
3097376.9 3097376.9312500000 3125000
5597376.9 6222376.931
48003000
4297520.6611897233.2026194753.863
37500009944753.863
Minimum Amont 60%Maximum Amount 110%Booking Amount 5% Booking amount needs to paid immediately
VillaPlan Plot Area (Sq Ft) Land Cost Representative Constructed AreaVA 1200 1548688 1500VB 1800 2323033 1800VC 2400 3097377 2000VD 4800 6194754 3000
AppartmentsPlan Super Built-up Area (Sq Ft) Land Cost Overall Cost
A1200 1200 646065 1966065A1500 1500 807582 2457582A1800 1800 969098 2949098A2100 2100 1130614 3440614
Booking amount needs to paid immediately
VillaOverall Cost Min Amount Maximum Amount Booking Amount
3423688 929213 1703557 774344573033 1393820 2555336 1161525597377 1858426 3407115 1548699944754 3716852 6814229 309738
AppartmentsMin Amount Maximum Amount Booking Amount
387639 710672 32303484549 888340 40379581459 1066008 48455678369 1243676 56531
