Schedule of total cost and total sales proceeds

SCHEDULE 'A'-Cost of Construction

Area Cottah Chittacks Sq. Ft. Total Sq. ft

Plot No.
1 11 3 36 8,091
2A 4 2 2,970
2B 1 11 1,215
2C 2 3 1,575
Common Area 2 7 36 1,791
21 10 72 15,642

FAR 2.75
Sanctioned Built up Area 43,016
Add 10% green construction 4,302
Add 12% exempted common area 5,162
Add 30% super built up 12,905
Total 65,384

Floor Area 60% of plot area 9,385

No. of floors 7.00

Area Rate/Sq.ft Total INR Total INR (In Crs)

Construction Cost 65,384 2,500 163,460,000 16.35
Cost of Plot 1 and 2B @ 2.25 Cr Market Price 12C 14CH 36SFT 290,812,500 29.08
Estimated cost of plot 2C 2C 7CH 36Sft 35,000,000 3.50
Cost of Removal of caretakers 15,000,000 1.50
Showroom space to be given to 2A occupant 2,500 30,000 75,000,000 7.50
Flat to be given to 2A lady and her brother 25,000,000 2.50
Total Cost of construction 604,272,500 60.43

SCHEDULE 'B'- Sales

Area in sq. ft Rate/Sqft Total INR Total INR (In Crs.)

Sales
Ground Floor 9,385 35,000 328,475,000 32.85
1st Floor 9,385 30,000 281,550,000 28.16
2nd-6th Floor 46,614 20,000 932,280,000 93.23
Double basement 100 car parkings @ 8 Lacs 80,000,000 8.00

Total Sales proceeds 65,384 1,622,305,000 162.23