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