KARPAGA VIRUTCHAM NAGAR, NACHIYARPATTI

PLOT
NO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43

Total
Sq.Ft
in Cent Rate per Sq.ft
1182.34
2.71
62.5
896.25
2.06
62.5
892.37
2.05
62.5
877.62
2.01
62.5
885.00
2.03
62.5
899.93
2.07
62.5
899.93
2.07
62.5
2048.12
4.70
62.5
2178.00
5.00
62.5
2870.00
6.59
62.5
4523.50 10.38
84
2000.00
4.59
62.5
1500.00
3.44
62.5
1500.00
3.44
62.5
1500.00
3.44
62.5
1500.00
3.44
62.5
1500.00
3.44
62.5
1500.00
3.44
62.5
1500.00
3.44
62.5
1500.00
3.44
62.5
2586.00
5.94
62.5
720.00
1.65
50
1260.00
2.89
50
1020.00
2.34
50
802.50
1.84
50
712.31
1.64
50
1310.00
3.01
50
1200.00
2.75
50
1200.00
2.75
50
1200.00
2.75
50
1200.00
2.75
50
1200.00
2.75
50
1200.00
2.75
50
1200.00
2.75
50
1200.00
2.75
50
1200.00
2.75
50
1200.00
2.75
62.5
1200.00
2.75
62.5
1200.00
2.75
62.5
1200.00
2.75
62.5
1200.00
2.75
62.5
1200.00
2.75
62.5
1200.00
2.75
62.5

Rate
73,896.25
56,015.63
55,773.13
54,851.25
55,312.50
56,245.63
56,245.63
128,007.50
136,125.00
179,375.00
379,974.00
125,000.00
93,750.00
93,750.00
93,750.00
93,750.00
93,750.00
93,750.00
93,750.00
93,750.00
161,625.00
36,000.00
63,000.00
51,000.00
40,125.00
35,615.50
65,500.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00

Corner plots Corner plots

extra %
Extra amount
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
5.00%
8,968.75
5.00%
18,998.70
5.00%
6,250.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00

Total Amount
73,896.25
56,015.63
55,773.13
54,851.25
55,312.50
56,245.63
56,245.63
128,007.50
136,125.00
188,343.75
398,972.70
131,250.00
93,750.00
93,750.00
93,750.00
93,750.00
93,750.00
93,750.00
93,750.00
93,750.00
161,625.00
36,000.00
63,000.00
51,000.00
40,125.00
35,615.50
65,500.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00

44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90

1200.00
1200.00
1600.00
1600.00
2930.00
2660.00
1200.00
1600.00
1600.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1260.00
1220.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00

2.75
2.75
3.67
3.67
6.73
6.11
2.75
3.67
3.67
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.89
2.80
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75

62.5
62.5
62.5
84
84
84
84
84
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5

75,000.00
75,000.00
100,000.00
134,400.00
246,120.00
223,440.00
100,800.00
134,400.00
100,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
63,000.00
61,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00

0.00%
0.00%
5.00%
5.00%
5.00%
5.00%
0.00%
5.00%
5.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

0.00
0.00
5,000.00
6,720.00
12,306.00
11,172.00
0.00
6,720.00
5,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

75,000.00
75,000.00
105,000.00
141,120.00
258,426.00
234,612.00
100,800.00
141,120.00
105,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
63,000.00
61,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00

91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137

1600.00
1600.00
1200.00
3340.75
2344.56
1200.00
1200.00
1600.00
1600.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1160.00
1070.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00

3.67
3.67
2.75
7.67
5.38
2.75
2.75
3.67
3.67
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.66
2.46
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75

62.5
84
84
84
84
84
84
84
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5

100,000.00
134,400.00
100,800.00
280,623.00
196,943.04
100,800.00
100,800.00
134,400.00
100,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
58,000.00
53,500.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00

5.00%
5.00%
0.00%
5.00%
5.00%
0.00%
0.00%
5.00%
5.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

5,000.00
6,720.00
0.00
14,031.15
9,847.15
0.00
0.00
6,720.00
5,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

105,000.00
141,120.00
100,800.00
294,654.15
206,790.19
100,800.00
100,800.00
141,120.00
105,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
58,000.00
53,500.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00

138 1600.00
139 1600.00
140 1200.00
141 1200.00
142 1200.00
143 1020.00
144 22904.62
145 2400.00
146 1800.00
147 1800.00
148 1800.00
149 1800.00
150 1800.00
151 1800.00
152 1800.00
153 1800.00
154 1800.00
155 1800.00
156 1800.00
157 1800.00
158 1800.00
159 1800.00
160 1800.00
161 1800.00
162 1800.00
163 1800.00
164 1807.50
165 1480.25
166 1448.75
167 1428.00
168 1477.50
169 1515.00
170 1552.50
171 1590.00
172 1612.50
173 1620.00
174 1605.00
175 1597.50
176 1612.50
177 1605.00
178 1567.50
179 1522.50
180 1500.00
181 1485.00
182 1455.00
183 1425.00
184 1410.00

3.67
3.67
2.75
2.75
2.75
2.34
52.58
5.51
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.15
3.40
3.33
3.28
3.39
3.48
3.56
3.65
3.70
3.72
3.68
3.67
3.70
3.68
3.60
3.50
3.44
3.41
3.34
3.27
3.24

62.5
84
84
84
84
84
84
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
50
50
50
50
50
50
50
50
50
50
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42

100,000.00
134,400.00
100,800.00
100,800.00
100,800.00
85,680.00
1,923,988.08
150,000.00
112,500.00
112,500.00
112,500.00
112,500.00
112,500.00
112,500.00
112,500.00
112,500.00
112,500.00
90,000.00
90,000.00
90,000.00
90,000.00
90,000.00
90,000.00
90,000.00
90,000.00
90,000.00
90,375.00
62,170.50
60,847.50
59,976.00
62,055.00
63,630.00
65,205.00
66,780.00
67,725.00
68,040.00
67,410.00
67,095.00
67,725.00
67,410.00
65,835.00
63,945.00
63,000.00
62,370.00
61,110.00
59,850.00
59,220.00

5.00%
5.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

5,000.00
6,720.00
0.00
0.00
0.00
0.00
0.00
7,500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

105,000.00
141,120.00
100,800.00
100,800.00
100,800.00
85,680.00
1,923,988.08
157,500.00
112,500.00
112,500.00
112,500.00
112,500.00
112,500.00
112,500.00
112,500.00
112,500.00
112,500.00
90,000.00
90,000.00
90,000.00
90,000.00
90,000.00
90,000.00
90,000.00
90,000.00
90,000.00
90,375.00
62,170.50
60,847.50
59,976.00
62,055.00
63,630.00
65,205.00
66,780.00
67,725.00
68,040.00
67,410.00
67,095.00
67,725.00
67,410.00
65,835.00
63,945.00
63,000.00
62,370.00
61,110.00
59,850.00
59,220.00

185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231

1395.00
1098.25
1042.50
1800.00
1800.00
1800.00
1800.00
1800.00
1800.00
1800.00
1800.00
1800.00
1800.00
1800.00
1800.00
1800.00
1800.00
1800.00
1800.00
1800.00
2400.00
1800.00
1800.00
2508.50
2595.00
2595.00
2595.00
2595.00
2595.00
2587.50
2580.00
2572.50
2535.00
2878.75
1980.00
2332.50
2265.00
2197.50
2130.00
2070.00
2002.50
1950.00
2550.00
1867.50
1310.50
1200.00
1600.00

3.20
2.52
2.39
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
5.51
4.13
4.13
5.76
5.96
5.96
5.96
5.96
5.96
5.94
5.92
5.91
5.82
6.61
4.55
5.35
5.20
5.04
4.89
4.75
4.60
4.48
5.85
4.29
3.01
2.75
3.67

42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
50
50
50
50
50
50
50
50
50
50
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
42
42
42

58,590.00
46,126.50
43,785.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
100,800.00
75,600.00
75,600.00
125,425.00
129,750.00
129,750.00
129,750.00
129,750.00
129,750.00
129,375.00
129,000.00
128,625.00
126,750.00
179,921.88
123,750.00
145,781.25
141,562.50
137,343.75
133,125.00
129,375.00
125,156.25
121,875.00
159,375.00
116,718.75
55,041.00
50,400.00
67,200.00

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.00%
5.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.00%
5.00%

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,040.00
3,780.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,520.00
3,360.00

58,590.00
46,126.50
43,785.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
105,840.00
79,380.00
75,600.00
125,425.00
129,750.00
129,750.00
129,750.00
129,750.00
129,750.00
129,375.00
129,000.00
128,625.00
126,750.00
179,921.88
123,750.00
145,781.25
141,562.50
137,343.75
133,125.00
129,375.00
125,156.25
121,875.00
159,375.00
116,718.75
55,041.00
52,920.00
70,560.00

232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278

1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
780.00
890.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1600.00
1200.00
1550.00
1560.00
1200.00
1600.00
1200.00
1200.00
1200.00
1200.00
1200.00

2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
1.79
2.04
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
3.67
2.75
3.56
3.58
2.75
3.67
2.75
2.75
2.75
2.75
2.75

42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42

50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
32,760.00
37,380.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
67,200.00
50,400.00
65,100.00
65,520.00
50,400.00
67,200.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.00%
5.00%
0.00%
0.00%
5.00%
5.00%
0.00%
0.00%
0.00%
0.00%
0.00%

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,360.00
2,520.00
0.00
0.00
2,520.00
3,360.00
0.00
0.00
0.00
0.00
0.00

50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
32,760.00
37,380.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
70,560.00
52,920.00
65,100.00
65,520.00
52,920.00
70,560.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00

279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325

1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
955.00
1050.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1600.00
1200.00
1570.00
1590.00
1200.00
1600.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00

2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.19
2.41
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
3.67
2.75
3.60
3.65
2.75
3.67
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75

42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42

50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
40,110.00
44,100.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
67,200.00
50,400.00
65,940.00
66,780.00
50,400.00
67,200.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.00%
5.00%
0.00%
0.00%
5.00%
5.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,360.00
2,520.00
0.00
0.00
2,520.00
3,360.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
40,110.00
44,100.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
70,560.00
52,920.00
65,940.00
66,780.00
52,920.00
70,560.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00

326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355

1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1120.00
2218.87
2197.50
2230.93
2220.00
2220.00
2220.00
2220.00
2220.00
2212.50
2205.00
2205.00
2205.00
2197.50
2190.00
2190.00
2186.25
2178.75
2175.00
2853.75
2160.00
2152.50
2931.50

2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.57
5.09
5.04
5.12
5.10
5.10
5.10
5.10
5.10
5.08
5.06
5.06
5.06
5.04
5.03
5.03
5.02
5.00
4.99
6.55
4.96
4.94
6.73

42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42

50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
47,040.00
93,192.54
92,295.00
93,699.06
93,240.00
93,240.00
93,240.00
93,240.00
93,240.00
92,925.00
92,610.00
92,610.00
92,610.00
92,295.00
91,980.00
91,980.00
91,822.50
91,507.50
91,350.00
119,857.50
90,720.00
90,405.00
123,123.00

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
47,040.00
93,192.54
92,295.00
93,699.06
93,240.00
93,240.00
93,240.00
93,240.00
93,240.00
92,925.00
92,610.00
92,610.00
92,610.00
92,295.00
91,980.00
91,980.00
91,822.50
91,507.50
91,350.00
119,857.50
90,720.00
90,405.00
123,123.00

Advance Payment

Balance Payment

75000

31.29

100000

10.38

75000

38.08

60000

38.17

75000

28.47

Marketing Executive Name

Marketing
Executive Code

100000

22.93

75000

28.47

60000

55.28

75000

28.47

100000

28.66

75000

28.47

60000

54.71

75000

28.47

100000

66.86

75000

42.7

60000

41.34

50000

162.18

60000

59.13

75000

55.61

50000

409.01

Customer Name

Customer Address

Customer
Mobile No

Checked by

126

300000

total sq.ft
3780000
37800000 40300000
8660
2500000
total cent

4653.579677
10000

95425815.38 11019.15
0
0
0
0
0
0
0
0

4653.58 15672.73
0
0
0
0
0
0

0
0
0
0
0
0
0
0
50000
2509.09091 18181.82
0
0
0
0
0
0
0

2.75
0
0
0
8660
0
0
8660

95425815.38
0
95425815.38
0

4653.58
0

8660
0

0
0
0
0
0
157454545.5
0
0
0
0
157454545.5
21728727.27
135725818.2
40300002.8
0
40300002.8
95425815.38

0
0
0
0
-1.4E+08
0
0
0
0
-1.4E+08

-28842
0
-28842
0
-16114.7
0
-28842
0
-28842

-12360.8 -41202.79
0
0
-12360.8 -41202.79
0
0
-6906.29 -23020.972
0
0
-12360.8 -41202.79
0
0
-12360.8 -41202.79

13.8
642.194

0
0

0
0

13.8
642.1939954 5295.774
1380

0
0
0
0
0
21728727.27
0
0
0
0
0
21728727.27

0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
1.36E+08 15672.72727
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
1.36E+08 15672.72727

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
18181.81818
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
18181.81818

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-25530.06273
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-25530.06273

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-48551.03455
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-48551.03455

#DIV/0!
0
#DIV/0!
0
-420451959.2
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!

0
0
0
0
157454545.5
0
0
0
0
0

PROJECT ESTIMATION REPORT FOR SITE - THENI

Project : Sai Nagar, Theni.

Date : 27-08-2012

LAND ACQUISITION
LAND ACUESITION CHARGES
LAND VALUATION ,
REGISTRATION + DOCUMENTATION CHARGES

1 acre
2 LAKHS/ACRE
8 PERCENT

( If made with 2.75 cents plots, for an average of 23

plots per Acre.)
Saleable value of Ready Cash Plots
( If sold with an average price of Rs.55000/-per plot. )
1. Land Acquisition Commission
2. Land Levelling & Makeover Charges
(This includes Dozer Cleaning & Levelling,
Surveying, CAD Designing Charges, Legal Fees, Stone
Laying, Brick Laying, Painting & Numbering, Coolie
and Conversion Etc.,)
3. Administrative Expenses
(This includes Brouchere Printing Charges,
Office Rent & Staff Salary, Electric Bills, Telephone
Bills, Site Visiting Ceremanies, Travel expenses and
other office Expenses)
3. Commission & Incentives Charges
4. Advertisement & promotional Expenses
(This may vary depends upon the place and
Plot Sale Ratio. Variety of Advertisement includes
construction of ARCH and Model House on site,
Paper ads, Mobile Ads, Local Channel Ads, Printing
Pamphlets Etc.,)
Total Expense

23 plots

2%
for 100 Acres
Rs. 30000 per Acre
(Approx.)

37950000.00
560000.00
3000000.00

for 1 year (Approx.)

600000.00

25% for Instalmnt

14% for Ready Cash
(Approx.)

15312500.00
4830000.00
300000.00

(Approx.)

24602500.00

TOTAL EXPENSE INCLUDING LAND COST

#REF!

EXPECTED PROFIT
Expected profit at the end of Sale
( Estimated Duration is 1.5 to 3 Years )

#REF!

280000
20000

1150000

6000

70000

1. Land Acquisition Commission

2. Land Levelling & Makeover Charges
(This includes Dozer Cleaning & Levelling,
Surveying, CAD Designing Charges, Legal Fees,
Stone Laying, Brick Laying, Painting & Numbering,
Coolie and Conversion Etc.,)

LAND ACQUISITION
LAND ACUESITION CHARGES
LAND VALUATION ,
REGISTRATION + DOCUMENTATION CHARGES
LAND ACUESITION COMMISSION

1 acre
2 LAKHS/ACRE
8 PERCENT
2 PERCENT

Dozer Cleaning & Levelling, Surveying, CAD

Designing Charges, Stone Laying, Brick Laying,
Painting & Numbering, Coolie Etc.,)
CONVERSION FROM PANCHAYATH
SUB REGISTER CHARGES
TOTAL EXPENSES/ACRE

SELLING COST

PER PLOT

2.75 CENTS/PLOT
PLOTS PER ACRE

23

SELLING COST-BUYING COST

NET PROFIT
ESTIMATED PROJECT FINISHING TIME

YOUR INVESTMENT
EXPECTED PROFIT WITHIN 10 MONTHS

10 MONTHS

371000
390000

280000
20000
6000

40000
20000
5000
371000
50000
1150000
371000
779000
779000

PROJECT COST

15 CRORES

INVESTMENT

1 LAKH

2 LAKHS

5 LAKHS

10 LAKHS

RETURNS

2000/MONTH

4000/MONTH

7500/MONTH

20000/MONTH

1 SHARE

2 SHARE

PROFIT SHARES ALLOTTED

25 LAKHS

50 LAKHS

100 LAKHS

50000/MONTH

100000/MONTH 2 LAKHS/MONTH

4 LAKHS/MONTH

5 SHARES

10 SHARES

40 SHARES

20 SHARES

200 LAKHS