Project Report Borivali East
2
sr no particulars sq.mtr/amount sqft 1 Area of the plot 12179 131094.756 2 Balance area of the plot 12179 131094.8 3 Total permissible FSI 4 4 Total permissible area 48716 524379.024 5 Total no of tenants 772 6 Rehab area for tenants 772*29 22388 240984.432 7 balwadi, welfare,society office ,passa 5864 63120.096 8 rehab components 28252 304104.528 9 sale components 20464 220274.496 10 Fungible FSI 35 % 20464 7162.4 77096.0736 11 total buildup for sale 27626.4 297370.57 12 Cost of construction a For rehab areaApprox 350000*2200 770000000 b for sale area approx 440000*2500 1100000000 c 7 nos podium parking 31000*7*1000 217000000 d basement 30000*1500 45000000 13 Total cost of constrction approx 2132000000 14 Fungible FSI from MCGM 7162*50800*60% 218297760 15 ARCH/ consultant fees 100000000 16 Contigensies 50000000 17 MGCM and other expenses 200000000 18 Society Corpus, RENT ,Shifting 120000000 19 land cost 50000000 total 738297760 2870297760 Approx 290 Balance buildup area for developer 27626 297366.264 loading 40%*297366 118946.4 416312.664 420000*15000 6300000000 parking 491 * 5 lacs 245500000 total 6545500000 The above Working is an approximate figures calculations
-
Upload
ketan-vador -
Category
Documents
-
view
214 -
download
1
description
Project Report Borivali East, Working of real estate project
Transcript of Project Report Borivali East
sr no particulars sq.mtr/amount sqft1 Area of the plot 12179 131094.7562 Balance area of the plot 12179 131094.83 Total permissible FSI 44 Total permissible area 48716 524379.0245 Total no of tenants 7726 Rehab area for tenants 772*29 22388 240984.4327 balwadi, welfare,society office ,passage. 5864 63120.0968 rehab components 28252 304104.5289 sale components 20464 220274.496
10 Fungible FSI 35 % 20464 7162.4 77096.073611 total buildup for sale 27626.4 297370.5696
12 Cost of constructiona For rehab areaApprox 350000*2200 770000000b for sale area approx 440000*2500 1100000000c 7 nos podium parking 31000*7*1000 217000000d basement 30000*1500 45000000
13 Total cost of constrction approx 213200000014 Fungible FSI from MCGM
7162*50800*60% 21829776015 ARCH/ consultant fees 10000000016 Contigensies 5000000017 MGCM and other expenses 20000000018 Society Corpus, RENT ,Shifting 12000000019 land cost 50000000
total 7382977602870297760
Approx 290 cr
Balance buildup area for developer 27626 297366.264loading 40%*297366 118946.4 416312.664420000*15000 6300000000parking 491 * 5 lacs 245500000total 6545500000
The above Working is an approximate figures calculations
