Area Calculation

Land 5400 Sqf

Premium 540 Sqf 10%
TDR 810 Sqf 15%

Total Built-up 6750 Sqf

Super Built-up 9112.5 Sqf 35%

Description Rate Area Total

Land Cost ₹ 1,900.0 5400 ₹ 10,260,000.0

Premium ₹ 300.0 540 ₹ 162,000.0
TDR ₹ 900.0 810 ₹ 729,000.0
Construction Cost ₹ 1,500.0 6750 ₹ 10,125,000.0
Intrest on Loan (50 Lac) ₹ 1,125,000.0

Total Project Cost ₹ 22,401,000.0

Cost per Built-up Area ₹ 3,318.0

Cost per Super Built-up Area ₹ 2,458.0

Sale ₹ 3,000.0 ₹ 27,337,500.0

Profit ₹ 4,936,500.0

Profit Share 60% ₹ 2,961,900.0

Land Owner 40% ₹ 12,234,600.0

 Area Calculation

Land 5400 Sqf

Premium 810 Sqf 15%
TDR 2160 Sqf 40%

Total Built-up 8370 Sqf

Super Built-up 10881 Sqf 30%

Description Rate Area Total

Land Cost ₹ 1,900.0 5400 ₹ 10,260,000.0

Premium ₹ 300.0 810 ₹ 243,000.0
TDR ₹ 900.0 2160 ₹ 1,944,000.0
Construction Cost ₹ 1,500.0 8370 ₹ 12,555,000.0
Intrest on Loan (50 Lac) ₹ 1,125,000.0

Total Project Cost ₹ 26,127,000.0

Cost per Built-up Area ₹ 3,121.0

Cost per Super Built-up Area ₹ 2,401.0

Sale ₹ 3,000.0 ₹ 32,643,000.0

Profit ₹ 6,516,000.0

Profit Share 60% ₹ 3,909,600.0

Land Owner 40% ₹ 12,866,400.0
 Area Calculation

Land 5400 Sqf

Premium 540 Sqf 10%
TDR 0 Sqf 15%

Total Built-up 5940 Sqf

Super Built-up 7425 Sqf 25%

Description Rate Area Total

Land Cost ₹ 1,800.0 5400 ₹ 9,720,000.0

Premium ₹ - 540 ₹ -
TDR ₹ - 0 ₹ -
Construction Cost ₹ 1,300.0 7425 ₹ 9,652,500.0
Intrest on Loan (50 Lac) ₹ 1,125,000.0

Total Project Cost ₹ 20,497,500.0

Cost per Built-up Area ₹ 3,450.0

Cost per Super Built-up Area ₹ 2,760.0

Sale ₹ 3,000.0 ₹ 22,275,000.0

Profit ₹ 1,777,500.0

Profit Share 60% ₹ 1,066,500.0

Land Owner 40% ₹ 10,431,000.0

681 7327.56