How to calculate the Apartment Sales Price

Apartment Sales Cost Calculation
Date Jan-12-2019
S. No Land Area
(Sq. Yards)
No.of Floors Set-backss No.of Flats / Floor Built-up Area / Floor (Sq.ft) Total No.of Flats to be Construct Total Built-up area (BUA) Land Cost / Sq. Yard Land cost / Sft of BUA GHMC Fees / Sft of BUA Construction Cost / Sft.of BUA Total Flat Sales Cost /Sft.
Front Sides
1 200 GroundĀ  + 2 10′-3″ 5′-0″ 1 1080 1080 x 1 3 3 Floors 3240 25000 1543 228 1300 3071
2 300 Stilt + 3 10′-0″ 5′-0″ 2 1650 825 x 2 6 3 Floors 4950 25000 1515 228 1275 3018
3 400 Stilt + 4 10′-0″ 6′-6″ 2 2200 1100 x 2 6 4 Floors 6600 25000 1515 228 1250 2993
4 500 Stilt + 4 10′-0″ 8′-0″ 2 2770 1385 x 2 8 4 Floors 11080 25000 1128 228 1225 2581
5 650 Stilt + 5 10′-0″ 11′-6″ 2 3000 1500 x 2 10 5 Floors 15000 25000 1083 228 1200 2511
6 850 Stilt + 5 10′-0″ 11′-6″ 3 4380 1460 x 3 15 5 Floors 21900 25000 970 228 1200 2398
7 1000 Stilt + 5 10′-0″ 11′-6″ 4 5300 1325 x 4 20 5 Floors 26500 25000 943 228 1200 2371
7.1 1000 Stilt + 5 10′-0″ 11′-6″ 4 5300 1325 x 4 20 5 Floors 26500 35000 1321 228 1200 2748
7.2 1000 Stilt + 5 10′-0″ 11′-6″ 4 5300 1325 x 4 20 5 Floors 26500 40000 1509 228 1200 2937
7.3 1000 Stilt + 5 10′-0″ 11′-6″ 4 5300 1325 x 4 20 5 Floors 26500 45000 1698 228 1200 3126
7.4 1000 Stilt + 5 10′-0″ 11′-6″ 4 5300 1325 x 4 20 5 Floors 26500 50000 1887 228 1200 3314
Note:
1) Cosntruction cost includes Borewell, Lift, Generator, Transformer etc., for completion of Project
2) GHMC Fees includes Building permissions, HMWS&SB charges, Electricity charges etc., for completion of Project.
3) Construction Cost will be vary depends of Specifications.
4) The above sales cost depends on Land cost
5) The above sales cost will beĀ  change subject to GHMC/HMWS&SB fees, Land cost & Materials and Labor prices.
© 2019: Welcome to Civil-Estimation | Awesome Theme by: D5 Creation | Powered by: WordPress