Scribd
Upload
9 views3 pages

Block 18

Uploaded by

affanimran098
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
9 views3 pages

Block 18

Uploaded by

affanimran098
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
You are on page 1/ 3

BLOCK 18

Low-income proposal

Total area

379425 sq ft

Unbuilt area 37% 140,387.25 sq ft 15,598 sq yards

Land cost 2222.2 per sq ft

Total land cost 311,970,800 PKR

Construction cost for infrastructure is 2500 per sq ft

Construction cost is 350,967,500 PKR

Total unbuilt area cost becomes 662,938,300 PKR

Built area 63% 239,037 sq ft 26,559 sq yards

Land cost 222.2 per sq ft

Total land cost 465,895,341 PKR

Adding unbuilt cost 660,021,894 PKR

Total cost becomes 1,125,917,235 PKR

 Amenity 3% 7171 sq ft 769.76 sq yards

Land cost 222.2 per sq ft

Land cost becomes 15,935,539 pkr

Construction cost is 5000 per sq ft

Construction cost becomes 35,855,000

So total becomes 51,790,539

Now all cost accumulates including amenity and and unbuilt total becomes1,177,707,774
 Commercial 10 % 239,03 sq ft 2,655 sq yards

Total land cost of commercial becomes 111,777,077 PKR

 Proposed plot size for commercial is 240 sq yards


10 plots will be allotted for commercial
- Total units 50
- As per proposed idea plot size will be 240 sq yards
- One plots land cost is 10,161,552 PKR
- We are making a 5 story building
- Land cost of 1 unit will be 2,032,310 PKR
- Total cost of 1 commercil unit will be 12,832,310 PKR
- Construction cost of 1 unit will be 10,800,000 PKR
- Amount of contractor after profit contractactor 540,000,000
- Total cost of 1 commercil unit will be 12,832,310 PKR
- Totakl anount becomes1,,615,500

Selling price will be 16,553,589

Amount becomes 826,679,450

Total surplus was 10,607,158,936

Total surplus becomes 10,893,838,386

 Residential 87 % 207,962 sq ft 23,106 sq yards

Total land cost becomes of residential becomes 1,059,936,996 PKR

- As per our proposed design plot size will be 300 sq yard


- 60 plots as per the area
- On that plot we will built 4 floors , each floor 2 units
- Total units 480
- Land cost of 1 unit will be 1,720,676 PKR
- Construction cost ( grey structure ) is 3182 per square unit
- So the construction cost of 1 unit will be 1,425,000 PKR
- Total amount after profit of Builder is 1,368,000,000PK

Total surplus was 10,893,838,386

Total surplus becomes 9,525,838,386

You might also like