Calculation on BSP only Calculation with Other Charges

E ective Maximum E ective Sale

Brokerage at E ective Maximum
Landed Value to Possible Brokerage with Value (with Rs. 300
Floor Brokerage at 5% Landing Basis on Possible Brokerage with Price list Value
cpmany at 5% on Total Sale discounting/sales
BSP 20% Markup Margin
Price scheme)

22nd Floor 5027 263 250 276 269 5350 5650

19th-21st Floor 4877 255 250 276 261 5200 5500

17th-18th Floor 4902 256 250 276 263 5225 5525

15th-16th Floor 4927 258 250 276 264 5250 5550

12th-14th Floor 4952 259 250 276 265 5275 5575

10th & 11th Floor 4977 260 250 276 266 5300 5600

8th & 9th Floor 5027 263 250 276 269 5350 5650

6th & 7th Floor 5057 264 250 276 270 5380 5680

5920 6220
4th & 5th Floor 5597 291 250 276 297
5960 6260
2nd & 3rd Floor 5637 293 250 276 299
6000 6300
1st Floor 5677 295 250 276 301
Marketing expense
Average 72.8
269 250 276 275 for sales
Brokerage

Other Charges/Markup Margin

Other Charges Average/Price as per list Markup Margin at 20%

Covered Car Parking 250000 50000

Average Sale Price Average Sale Price

EDC + EEC +FFC 2,21,556 44,311 E ective %
of a unit without (per sqft) without
Brokerage
Other Charges other charges

80,83,348 5,602 4.46

Club Membership 100000 20000 Average Sale Price Average Sale Price
E ective %
of a unit including (per sqft) including
Brokerage
all Other Charges all other charges
Average of all other charges 1,90,519 38,104 82,73,866 5,602 4.92

Total additional Revenue from other 2,83,87,283

Average Area Available 1,477 26 charges if the average value is
charged from clients
Brokerage payable at 20% of mark- 56,77,457
up margin on other charges

Net Revenue only from Other 2,27,09,827

Charges

1
fl
ff
ff
ff
ff
ff
 Price List Value
S.no Tower No Floor Unit No Area BSP E ective Sale
Value (with Rs. 300 Floor
Floor
1 P 10th H-1202 1,697 89,94,100 discounting/sales
scheme)
2 P 20th P-2002 1,697 88,24,400
22nd 5350 22nd 5650
3 P 7th P-703 1,787 96,14,060 5500
21st 5200 21st
4 P 11th P-1103 1,787 94,71,100 20th 5200 20th 5500

5 P 19th P-1902 1,697 88,24,400 19th 5200 19th 5500

6 H 15th H-1501 1,697 89,09,250 18th 5225 18th 5525

7 H 14th H-1406 927 4889925 17th 5225 17th 5525

16th 5250 16th 5550

8 P 14th P-1404 1,414 74,58,850

15th 5250 15th 5550

9 H 9th H-905 1,087 58,15,450
14th 5275 14th 5575
10 H 9th H-904 1,414 75,64,900
13th 5275 13th 5575
11 H 21th H-2102 1,697 88,24,400
12th 5275 12th 5575
12 H 15th H-1505 1,087 57,06,750
11th 5300 11th 5600
13 P 10th P-1001 1,697 89,94,100
10th 5300 10th 5600
14 H 19th H-1902 1,697 88,24,400
9th 5350 9th 5650
15 H 18th H-1805 1,087 56,79,575 5650
8th 5350 8th

16 H 21th H-2105 1,087 56,52,400 7th 5380 7th 5680

17 P 18th P-1803 1,787 93,37,075 6th 5380 6th 5680

18 H 13th H-1306 927 4889925 5th 5920 5th 6220

19 P 2nd P-205 1,087 64,78,520 4th 5920 4th 6220

3rd 5960 3rd 6260

20 H 14th H-1404 1,414 74,58,850

2nd 5960 2nd 6260

21 H 17th H-1704 1,414 73,88,150
1st Floor 6000 1st Floor 6300
22 P 10th P-1006 927 4913100

23 P 10th P-1004 1,414 74,94,200

24 H 19th H-1901 1,697 88,24,400

25 H 19th H-1905 1,087 56,52,400

26 P 17th P-1704 1,414 73,88,150

27 P 14th P-1401 1,697 89,51,675

28 P 20th P-2004 1,414 73,52,800

29 H 15th H-1502 1,697 89,09,250

30 P 17th P-1705 1,087 56,79,575

31 P 20th P-2001 1,697 88,24,400

32 H 10th H-1001 1,697 89,94,100

33 H 21th H-2101 1,697 88,24,400

34 H 4th H-406 927 5487840

35 P 15th P-1502 1,697 89,09,250

36 P 5th P-505 1,087 64,35,040

37 P 5th P-506 927 5487840

38 P 6th P-606 927 4987260

39 P 8th P-804 1,414 75,64,900

40 P 9th P-902 1,697 90,78,950

41 P 9th P-904 1,414 75,64,900

42 P 3rd P-301 1,697 1,01,14,120

43 P 3rd P-302 1,697 1,01,14,120

44 P 5th P-502 1,697 1,00,46,240

45 P 2nd P-206 927 5524920

46 H 10th H-1002 1,697 89,94,100

47 H 10th H-1003 1,787 94,71,100

48 H 11th H-1106 927 4913100

49 H 1st H-101 1,697 88,24,400

50 H 1st H-102 1,697 88,24,400

51 H 1st H-103 1,787 92,92,400

52 H 1st H-105 1,087 56,52,400

53 H 1st H-107 997 5184400

54 H 11th H-1101 1,697 89,94,100

55 H 11th H-1102 1,697 89,94,100

56 H 11th H-1103 1,787 94,71,100

57 H 11th H-1104 1,414 74,94,200

58 H 13th H-1301 1,697 89,51,675

59 H 13th H-1302 1,697 89,51,675

60 H 13th H-1303 1,787 94,26,425

61 H 13th H-1304 1,414 74,58,850

1
ff
62 H 13th H-1305 1,087 57,33,925

63 H 14th H-1401 1,697 89,51,675

64 H 14th H-1402 1,697 89,51,675

65 H 14th H-1403 1,787 94,26,425

66 H 14th H-1405 1,087 57,33,925

67 H 16th H-1603 1,787 93,81,750

68 H 16th H-1604 1,414 74,23,500

69 H 9th H-901 1,697 90,78,950

70 H 9th H-902 1,697 90,78,950

71 H 18th H-1804 1,414 73,88,150

72 H 19th H-1904 1,414 73,52,800

73 H 20th H-2002 1,697 88,24,400

74 H 20th H-2005 1,087 56,52,400

75 H 2nd H-201 1,697 1,01,14,120

76 H 2nd H-202 1,697 1,01,14,120

77 H 2nd H-203 1,787 1,06,50,520

78 H 2nd H-204 1,414 84,27,440

79 H 2nd H-205 1,087 64,78,520

80 H 2nd H-206 927 5524920

81 H 2nd H-207 997 59,42,120

82 H 21th H-2104 1,414 73,52,800

83 H 22th H-2201 1,697 90,78,950

84 H 22th H-2202 1,697 90,78,950

85 H 22th H-2203 1,787 95,60,450

H-2204+220
86 H 22th 5 2,501 1,33,80,350

87 H 3rd H-301 1,697 1,01,14,120

88 H 3rd H-302 1,697 1,01,14,120

89 H 3rd H-303 1,787 1,06,50,520

90 H 3rd H-304 1,414 84,27,440

91 H 3rd H-305 1,087 64,78,520

92 H 3rd H-307 997 5942120

93 H 4th H-401 1,697 1,00,46,240

94 H 4th H-402 1,697 1,00,46,240

95 H 4th H-403 1,787 1,05,79,040

96 H 4th H-404 1,414 83,70,880

97 H 4th H-407 997 5902240

98 H 5th H-501 1,697 1,00,46,240

99 H 5th H-502 1,697 1,00,46,240

100 H 5th H-503 1,787 1,05,79,040

101 H 5th H-504 1,414 83,70,880

102 H 5th H-505 1,087 64,35,040

103 H 5th H-507 997 5902240

104 H 6th H-601 1,697 91,29,860

105 H 6th H-602 1,697 91,29,860

106 H 7th H-701 1,697 91,29,860

107 H 7th H-702 1,697 91,29,860

108 H 7th H-703 1,787 96,14,060

109 H 7th H-705 1,087 58,48,060

110 H 8th H-803 1,787 95,60,450

111 H 9th H-903 1,787 95,60,450

112 P 1st P-101 1,697 88,24,400

113 P 1st P-102 1,697 88,24,400

114 P 1st P-104 1,414 73,52,800

115 P 1st P-105 1,087 56,52,400

116 P 1st P-106 927 4820400

117 P 1st P-107 997 51,84,400

118 P 11th P-1102 1,697 89,94,100

119 P 12th P-1202 1,697 89,51,675

120 P 13th P-1301 1,697 89,51,675

121 P 13th P-1302 1,697 89,51,675

122 P 13th P-1304 1,414 74,58,850

123 P 13th P-1305 1,087 57,33,925

2
124 P 14th P-1402 1,697 89,51,675

125 P 18th P-1801 1,697 88,66,825

126 P 2nd P-201 1,697 1,01,14,120

127 P 2nd P-202 1,697 1,01,14,120

128 P 2nd P-207 997 5942120

129 P 22th P-2201 1,697 90,78,950

130 P 22th P-2202 1,697 90,78,950

131 P 22th P-2203 1,787 95,60,450

P-2204+220
132 P 22th 5 2,501 1,33,80,350

133 P 22th P-2206 927 4959450

134 P 22th P-2207 997 5333950

135 P 3rd P-304 1,414 84,27,440

136 P 3rd P-305 1,087 64,78,520

137 H 3rd H-306 927 5524920

138 P 3rd P-307 997 5942120

139 P 4th P-401 1,697 1,00,46,240

140 P 4th P-402 1,697 1,00,46,240

141 P 4th P-404 1,414 83,70,880

142 P 4th P-406 927 5487840

143 P 5th P-503 1,787 1,05,79,040

144 P 5th P-504 1,414 83,70,880

145 P 5th P-507 997 5902240

146 P 6th P-601 1,697 91,29,860

147 P 6th P-607 997 5363860

148 P 7th P-702 1,697 91,29,860

149 P 8th P-801 1,697 90,78,950

Total Area Average Price 80,83,348
Available 2,20,079
Average
Size 1,477
Available