Sr m2 sft

1 Plot area 1500 16146

2 Road cutting(if given in d.p) 50 538.2
3 R.G 15%(if plot <2200sqm)
4 Net plot(1-2-3) 15607.8
5 TDR=net plot IF( R.G DUC Then=1-2) 15607.8
6 TDR to be purchesh=tdr-fsi consume 50 15069.6
7 FUNGIBAL AREA FOR Member=35% of member area 5651.1
8 FUNGIBAL AREA FOR sale=35% of tdr to be purces area 5274.36
9 FSI =(4+5+7+8) 42141.06
Member area calculation
10 flat 12000
11 shop 1239
12 Extra area given to flat(10*%) 28% 3360
13 Extra area given to shop(11*%) 20% 247.8
14 Totel area given to member in carpet(10+11+12+13) 16846.8
15 Totel area given to member in bua 19879.22

sale area
16 Resedent (6+8) 20343.96
17 carpet area for sale 16682.05
18 Loding 45%(17*1.5) 25023.07

19 Sale rate 12000rs/sft cr. 30.02768

20 COST DETAILS
21 Construction cost =2200rs/sft 10.17647
22 arch+rcc+pmc =7% 0.712353
TDR
23 67% from market 4500rs/sft(6) 4.543484
24 33% from premium 1800rs /sft(6) 0.895134
25 BMC premium350 rs /sft(net plot+ tdr)4+5 1.092546
26 FUNGIBAL AREA FOR sale=35% @ 60% of R.R BOOK 4500 1.424077
27 RENT 55RS /SFT FOR FLAT(55 RS*10) 1.584
28 RENT 105 RS /SFT FOR FLAT(105 RS*11) 0.312228
29 BROKARAJE
30 FLAT(27*2%*2) 2% 0.06336
31 SHOP(28*2%*2) 2% 0.012489
32 Corpus fund 700rs/sft=(10+11)*700 0.92673
33 Shifting 10000/tripe 0.07
34 Out of pokets 0.25
35 TOTEL 22.06287 CR

Profite=19-35 7.964818 CR
%OF INCOME 36.10056
Sr m2 sft
1 Plot area 3000 32292
2 Road cutting (if given in d.p) 50 538.2
3 R.G 15% (if plot <2200sqm)=1*.15 4843.8
4 Net plot (1-2-3) - I 26910
5 TDR=Net plot ( If R.G Deduct then=1-2) - II 31753.8
6 TDR to be purchased=(TDR-FSI consume) 31215.6
7 FUNGIBAL AREA FOR Member=35% of member area 9606.87
8 FUNGIBAL AREA FOR Sale=35% of TDR to be purchased area 10925.46
9 FSI =(4+5+7+8) - III 79196.13
10 Member area calculation
11 Flat 12000
12 Shop 1239
13 Extra area given to flat(10*%) 28% 3360
14 Extra area given to shop(11*%) 20% 247.8
15 Totel area given to member in carpet (10+11+12+13) - IV 16846.8
16 Totel area given to member in built-up-area - V (15*1.18) 19879.224
17
18 Sale area
19 Resident (6+8) 42141.06
20 Carpet area for sale 18% 34555.6692
21 Loding 45% (20*1.5) 51833.5038
22
23 Sale rate Rs-12000/-sft - VI cr. 62.20020456
24
25 COST DETAILS
26 Construction cost = Rs-2200/-sft 15.69113185
27 Arch+rcc+pmc =7% -VII 1.09837923
28 TDR
29 67% from market Rs-4500/-sft(6) 9.4115034
30 33% from premium Rs-1800/-sft(6) 1.85420664
31 BMC premium Rs-350/-sft (Net plot+ TDR) 4+5 2.053233
32 FUNGIBAL AREA FOR Sale=35% @ 60% of R.R BOOK 4500 2.9498742
33 RENT Rs-55/-SFT FOR FLAT (55 RS*10) 1.584
34 RENT Rs-105/-SFT FOR FLAT (105 RS*11) 0.312228
35 BROKARAJE
36 FLAT (27*2%*2) 2% 0.06336
37 SHOP (28*2%*2) 2% 0.01248912
38 Corpus fund Rs-700/-sft= (10+11)*700 0.92673
39 Shifting 10000/tripe 0.07
40 Out of pokets 0.25
41 TOTEL - VIII 36.27713544 CR
42
43 Profite=19-35 25.92306912 CR
44 %OF INCOME 71.45842361
45
Sr m2 sft
1 Plot area 1848 19891.87
2 Road cutting(if given in d.p) 0 0
3 R.G 15%(if plot <2200sqm)
4 Net plot(1-2-3) 19891.87
5 TDR=net plot IF( R.G DUC Then=1-2) 19891.87
6 TDR to be purchesh=tdr-fsi consume 50 19891.87
7 FUNGIBAL AREA FOR Member=35% of member area 5439.21
8 FUNGIBAL AREA FOR sale=35% of tdr to be purces area 6962.155
9 FSI =(4+5+7+8) 52185.11
Member area calculation
10 flat 13170
11 shop 0
12 Extra area given to flat(10*%) 28% 3687.6
13 Extra area given to shop(11*%) 20% 0
14 Totel area given to member in carpet(10+11+12+13) 16857.6
15 Totel area given to member in bua (16*1.18) 19891.97

sale area
16 Resedent (6+8) 26854.03
17 carpet area for sale 22020.3
18 Loding 45%(17*1.5) 33030.45

19 Sale rate 10000rs/sft cr. 39.63654

20 COST DETAILS
21 Construction cost =2200rs/sft 11.82674
22 arch+rcc+pmc =7% 0.827872
TDR
23 67% from market 4500rs/sft(6) 5.997399
24 33% from premium 1800rs /sft(6) 1.181577
25 BMC premium350 rs /sft(net plot+ tdr)4+5 1.392431
26 FUNGIBAL AREA FOR sale=35% @ 60% of R.R BOOK 4500 1.879782
27 RENT 55RS /SFT FOR FLAT(55 RS*10) 1.73844
28 RENT 105 RS /SFT FOR FLAT(105 RS*11) 0
29 BROKARAJE
30 FLAT(27*2%*2) 2% 0.14487
31 SHOP(28*2%*2) 2% 0
32 Corpus fund 1000rs/sft=(10+11)*1000 1.317
33 Shifting 10000/tripe 0.07
34 Out of pokets 0.25
35 TOTEL 26.62611

Profite=19-35 13.01044
%OF INCOME 48.86345
m2 sft m2 sft
1450 15607.8 300 3228
0 0

15607.8 3228
15607.8
50 15607.8
5439.21
5462.73
42117.54

13170
0
28% 3687.6
20% 0
16857.6
19891.97

21070.53
17277.83
25916.75

cr. 31.1001

10.36351
0.725446

4.705752
0.927103
1.092546
4500 1.474937
1.73844
0

2% 0.069538
2% 0
0.7902
0.07
0.25
22.20747

8.892629
40.04341
Sr. no Discription sqm sqft
1 Plot area 295.03 3174.523
2 Road cutting (if given in d.p) 0 0
3 R.G 15% (if plot <2200sqm)=1*.15 0
4 Net plot (1-2-3) - I 3174.523
5 TDR=Net plot ( If R.G Deduct then=1-2) - II 3174.523
6 TDR to be purchased=(TDR-FSI consume) 3174.523
7 FUNGIBAL AREA FOR Member=35% of member area 24.93281
8 FUNGIBAL AREA FOR Sale=35% of TDR to be purchased area 1111.083
9 FSI =(4+5+7+8) - III 7485.061
10 Member area calculation
11 Flat 60.37
12 Shop 0
13 Extra area given to flat(10*%) 28% 16.9036
14 Extra area given to shop(11*%) 20% 0
15 Totel area given to member in carpet (10+11+12+13) - IV 77.2736
16 Totel area given to member in built-up-area - V 91.18285
17
18 Sale area
19 Resident (6+8) 4285.606
20 Carpet area for sale 18% 3514.197
21 Loding 45% (17*1.5) 5271.295
22
23 Sale rate Rs-12000/-sft - VI 6.325554 Cr
24
25 COST DETAILS
26 Construction cost = Rs-2200/-sft 1.107328
27 Arch+rcc+pmc =7% -VII 0.077513
28 TDR
29 67% from market Rs-4500/-sft(6) 0.957119
30 33% from premium Rs-1800/-sft(6) 0.188567
31 BMC premium Rs-350/-sft (Net plot+ TDR) 4+5 0.222217
32 FUNGIBAL AREA FOR Sale=35% @ 60% of R.R BOOK 4500 0.299992
33 RENT Rs-55/-SFT FOR FLAT (55 RS*10) 0.007969
34 RENT Rs-105/-SFT FOR FLAT (105 RS*11) 0
35 BROKARAJE
36 FLAT (27*2%*2) 0.000319
37 SHOP (28*2%*2) 0
38 Corpus fund Rs-700/-sft= (10+11)*700 0.004226
39 Shifting 10000/tripe 0.07
40 Out of pokets 0.25
41 TOTEL - VIII 3.185248 Cr
42
43 Profite=19-35 3.140306 Cr
44 %OF INCOME 98.58905