Area Statement For Sunder Baug Co. Hsg. Soc., CTS No.

86B, 86B/1 to 12, Village Malad (N

(West), Mumbai 67

Sr. No. Item

1 Plot Area as per P.R. Card 2455.1

2 Free FSI available 1.00

3 Proposed 50% premium FSI 0.50
4 Permissible TDR 70 % 0.70
4 Fungible FSI 35 % 0.35
5 Total FSI available 2.55

6 Total Built up Area

7 10 % Balcony
8 4 % Cub-board (Free FSI)

9 35 % loading for saleble

10 Total Salable Area

Project Cost For Sunder Baug Co. Hsg. Soc., CTS No. 86B, 86B/1 to 12, Village Malad (No
(West), Mumbai 67

Sr. No. Item Area Unit

1 Construction Cost 103710.25 Sqft

2a TDR purchase 18498.69 Sqft

2b Premium Dr. charges 13213.35 Sqft

2c Premium Dr. charges 9249.34 Sqft

3 Chairmen Demand

4 Refundable Deposit

5 Sanctioning Fee 103710.25 450.00

a Proposal Submission Fee (Pre DCR Fee)

b Proposal Sanction Fee (Permission only)

Proposal Sanction Fee (Commencement

c
Cert.)
d Fire NOC Charges

e Proposal Sanction Fee (Occupancy Cert.)

6 Architech/RCC/Advocate @5% 103710.25 Sqft

7 Out of Pocket Expenses @100/- 103710.25 Sqft
8 Contingencies expenses 103710.25 Sqft

9 Proposal Mediator

Total Construction Cost

Project Revenue For Sunder Baug Co. Hsg. Soc., CTS No. 86B, 86B/1 to 12, Village Malad (
(West), Mumbai 67

Sr. No. Item Area Unit

1 Total Salable Area 103710.25 Sqft

Existing Tenant Carpet Area B bldg (40

2 14874.00 Sqft
Flats)
Existing Tenant Carpet Area A bldg (15
10126.00 Sqft
flats)

Existing Tenant BUA Area B bldg 20079.90 Sqft

Existing Tenant BUA Area A bldg 13670.10 Sqft

3 Area Available for Sale 69960.25

Residential Area 69960.25 Sqft
Commertial Area 0.00 Sqft

4 Total Revenue Generated

5 Total Project Cost

6 Investment Cost 18 % intersect

7 Refundable Deposit

Total Revenue Generated in Rs.

, 86B/1 to 12, Village Malad (North), At Mathuradas Road, Kandivali
), Mumbai 67

Area Unit Remark

26426.70 Sq.ft.

26426.70 Sq.ft. Free availbale

13213.35 Sq.ft.
Need to confirm from
18498.69 Sq.ft. Architech
9249.34 Sq.ft.
67388.08 Sq.ft.

67388.08 Sqft
6738.81 Sqft
2695.52 Sqft
76822.41 Sqft
26887.84 Sqft

103710.25 Sqft

86B/1 to 12, Village Malad (North), At Mathuradas Road, Kandivali

), Mumbai 67

Rate Amount in Rs. Remark

2200.00 228162547.11

Need to confirm form

8000.00 147989499.84
Architech
Need to confirm form
4000.00 52853392.80
Architech
 Need to confirm form
4000.00 36997374.96
Architech

0.00

50000000.00

46669611.91

Need to confirm form

Architech

46669611.91 46669611.91 450.00

100.00 10371024.87
100.00 10371024.87
50.00 5185512.43

588599988.79 5675.43
, 86B/1 to 12, Village Malad (North), At Mathuradas Road, Kandivali
), Mumbai 67

Rate Amount in Rs. Remark

15000.00 1049403730.30
20000.00 0.00

1049403730.30 104.94

588599988.79

105947997.98

50000000.00

404855743.53 40.49
`
`