1234567

AREA (SQ.M) AREA (SQ.F)1234

abc

56789

10abc

1112131415

abcd

16abcd

17

18

AREA (SQ.M/SQ.F) AMOUNT1920

21

2223242526272829

abcd

30

31abc

32

1234

5abcd

6

789 1,600

10

1112 6,000 13 6,000 14 6,000 15 2,000 16 2,000

17

18192021 500 22 25,000 23 10,000 24 5,000 25 50,000

2627

PROJECT FEASIBLITY

AREA OF THE PLOT AS PER PR CARDAREA OF THE PLOT AS PER TRIANGULATIONAREA CONSIDERED FOR PROPOSAL

LAND OWNER NAME

C.T.S.NO.DEVELOPER/BUILDER NAMEADDRESSDATE

PROJECT NAMEADDRESS

SR.NO

CONSTRUCTION AREA [LIFT,STAIRCASE,LOBBY,TERRACE,LIFT ROOM ETC.

(APPROX 1.25%)] TOTAL BUA

RECREACTION RESERVATION (15%)TOTAL AREA (9+10)CARPET AREA (APPROX 0.87%) TOTAL BUAPERMISSIBLE COMMERCIAL AREAPERMISSIBLE RESIDENTIAL AREA

TDRFUNGIBLE FSI (35%)

PERMISSIBLE FSI

ADDITIONSAREA UNDER ROAD (SETBACK)AREA NOT IN POSSESION/RESERVATION

PERMISSIBLE CARPET AREACARPET AREA OF EXISTING MEMBERSBALANCE CARPET AREATOTAL SALEABLE AREA (AREA X 1.5 TO 1.7 LOADING)

RESIDENTIAL

CARPET AREA OF EXISTING MEMBERSBALANCE CARPET AREA

PERMISSIBLE BUILTUP AREA (5+6+7+8)

DISCRIPTION

DEDUCTIONSAREA UNDER ROAD (SETBACK)AREA NOT IN POSSESION/RESERVATIONRECREACTION RESERVATION (15%)TOTAL DEDUCTIONBALANCE AREA (3-4)

TOTAL (a+b+c+d) (APPROX Rs.50/SQ.F CAN BE ALSO CONSIDERED)

TOTAL COST OF PROJECTSALE VALUE

RESIDENTIAL (SALEBALE AREA X Rs. )COMMERCIAL (SALEBALE AREA X Rs. )

TRANSIT ACCOMODATIONRENT (EXIST CARPET AREA X Rs.35/SQ.F X 24 MONTHSBROKERAGE (EXIST CARPET AREA X Rs.35/SQ.F)TRANSPORT CHARGES ( Nos. X Rs.20,000/-)INTEREST ON DEPOSIT ( 12%/ANNUM FOR 24 MONTHS)

PERMISSIBLE CARPET AREA

CONSULTANTS,LEGAL FEES,OUT OF POCKET,GOVERNMENT FEES ETC.

(CONST.AREA X Rs.150/SQ.F) OR (Rs.4000/SQ.F LUMPSUM CAN BE

CONSIDRED)STAMP DUTY & REGISTRATION

COST OF PARKING ( Nos. X Rs. )CORPUS FUND/CONVEYANCE (Rs. /SQ.F) OR (Rs3000/SQ.F)BANK GURANTEE

MISCELLANEOUS EXPENSES/CONTINGENCIES

TOTAL SALEABLE AREA

TDR PURCHASE (AREA X RR RATE)CONSTRUCTION COST (CONST.AREA X Rs.2500/SQ.F)

DEVELOPMENT CHARGES (PERMISSBLE AREA X Rs.800/SQ.F)

TOTAL SALEABLE AREA (AREA X 1.5 TO 1.7 LOADING)COMMERCIAL

STAIRCASE , LIFT , LIFT LOBBY PREMIUM

OPEN SPACE DEFFICIENCY (APPROX) FOR TDR & FUNGI.FSI.

FRONT (RR RATE X 0.10 FUTURE ASSUM. X 1.10 LOADING)FOR 1 FSI (RR RATE X 0.25 X 1.2)FOR TDR (RR RATE X 0.25 X 1.2 X 0.1)FOR FUNGIBLE (RR RATE X 0.25 X 1.2)

SCRUTINY FEE (AREA X Rs. /SQ.M)

FSI 0.33 (AREA X RR RATE)FUNGIBLE FSI (35%) (AREA X RR RATE)

I.O.D. DEPOSIT (AREA X Rs. /SQ.M)DEBRIS DEPOSITE MAXIMUM (Rs.45,000/-)

PARKING ( Nos. X Rs. )TOTAL (a+b+c)TOTAL INCOME TOTAL EXPENDITURENET PROFIT

DP REMARK STORM WATER DRAIN C.T.S. PLAN AND PRCTREE AUTHORITY DRAINAGE COLLECTOR FEES ROYALTY CHARGES (AREA X RATE)

PREMIUM FOR PARKING SPACE DEFICIENCY (RR RATE X 0.25 X 1.2)

DEVELOPMENT CHARGES (PERMISSIBLE AREA X Rs.800/SQ.F)LUC (LAND UNDER CONST.) RR RATE X 2.19%CARRIAGE ENTRANCE (Rs.1600/-)LABOUR CES TAX ( AREA X Rs. )

ARCHITECT & ALL TECHNICAL CONSULTANT (RCC., SITE ENGG. ) (CONST.

AREA X Rs. )

WATER DEPARTMENTCIVIL AVIATIONOUT OF POCKET EXPENSES (AREA X Rs.500/SQ.F)

TOTAL

STAMP DUTY ON TDR (3%) (AREA X RATE)STAMP DUTY FOR EXISTING MEMBERS(BUA) ( LUMPSUM)C.F.O. (LUMPSUM)SURVEY REMARK DEBRIS REMOVAL

PEST CONTROL

SR.NO DISCRIPTION

BRIEFLY EXPENSES