S.NO MEGA TOWNSHIP PROJECT DEEKSHIT SIMHA .

N - ROLL NO: 04
A LAND PURCHASE COST
Land components Percentage Total Cost in Rs.
1 Total land area 494.18 Acre
2 Total land area ( in metre) 1999875.298
3 Cost of land per GUNTA (10m x 10m) ₹ 12,00,000.00
4 Cost of land per sq.m ₹ 12,000.00
5 Total land cost ₹ 23,99,85,03,576.96
6 Registration cost 8% ₹ 1,91,98,80,286.16
7 Brokerage 1% ₹ 23,99,85,035.77
8 Miscelleneous 2% ₹ 47,99,70,071.54
9 Approval 3% ₹ 71,99,55,107.31
10 Total land purchase cost ₹ 27,35,82,94,077.73
11 Land purchase cost per acre ₹ 67,60,382.40
B DEVELOPMENT CHARGES
Infrastructure area/length Cost per sq.m in rs. Total Cost in Rs.
1 Cutting & filling
2 Laying of roads 279983 500 ₹ 13,99,91,500.00
3 Landscaping 1000
Length/Area
Services in metre Cost per sq.m in Rs. Total Cost in Rs.
4 Water Pipe Line 14921 ₹ 1,900.00 ₹ 2,83,49,900.00
5 Storm Water Line 14921 ₹ 2,500.00 ₹ 3,73,02,500.00
6 Sewer Pipe Line 14921 ₹ 3,400.00 ₹ 5,07,31,400.00
7 Power Line 14921 ₹ 7,500.00 ₹ 11,19,07,500.00
8 Telecommunication 14921 ₹ 1,200.00 ₹ 1,79,05,200.00
9 Sub Power Station in KV 66 ₹ 10,00,000.00 ₹ 6,60,00,000.00
10 Water Treatment Plant 13394160 ₹ 18.00 ₹ 24,10,94,880.00
11 Sewage Treatment Plant in litres 107153828 ₹ 25.00 ₹ 2,67,88,45,700.00
12 Solid Waste Management 2678834 ₹ 75.00 ₹ 20,09,12,550.00
13 Street lights one for every 30m 497 ₹ 20,000.00 ₹ 99,47,333.33
14 Fire hydrant for every 150 m 99 ₹ 800.00 ₹ 79,578.67
Total ₹ 3,44,30,76,542.00
15 Miscellaeneous 10% ₹ 34,43,07,654.20
16 Total development cost ₹ 3,78,73,84,196.20
% 14%
17 Development cost per acre ₹ 76,63,977.09
18 Development cost per sq.m ₹ 1,893.81
19 Development costper sq.ft ₹ 175.94
C Phase 1 Development Cost
Acre Sq.m Sq.ft
Total Cost in Rs.
138 558466.128 6011280
1 Land investment cost ₹ 7,63,98,16,631.04
2 Development cost ₹ 1,37,95,15,875.42
Total 9019332506