PROJECT COST
CALUCULATION SQ.MTS SQ.FTS RATE INR Rs in CR.
Construction Cost
1
Permissible B.U.A. ( WITH
FUNGIBLE) X 1.7 1.8 34003.82 366017.08
2 Total Cost of construction 34003.82 366017.08
43,056
1,46,40,68,310 146.41
3 Total Consultancy Charges 6% 34003.82 366017.08
8,78,44,099 8.78
4
Structural Engineer / Plumbing /
MEP/ Lift/ fees @ 2% 2% 34003.82 366017.08
2,92,81,366 2.93
Cost of Approvals from
MHADA
A Scrutiny Fees 34003.82 366017.08 94
31,96,359 0.32
B IOA Deposite – BUA x 1 18891.01 203342.82 1
2,03,343 0.02
C Debris Deposite- BUA x 2 18891.01 203342.82 2
4,06,686 0.04
D
Premium towards fungible area
given for sale (50% of RR (25) 50% 1727.65 18596.38
1,42,590
12,31,72,523 12.32 Page 5
E
Premium towards fungible area of
Mhada Share(50% of RR )(24) 50% 826.07 8891.85
1,42,590
5,88,94,873 5.89 Page5
F Development Charges
Land Component -Area of Plot X
Land Rate X Basic FSI 1 Or 1.33
X 1% RESI.Or 8% For
Commercial) 1% 4256.53 1.33
1,42,590
80,72,284 0.81
Building Component -(B.U.A
Area – Exiting Area) X Land Rate
X 4% RESI. 4% 14818.51
1,42,590
8,45,18,848 8.45