3991 Sq Mtr Redevelopment Plot at Gamdevi,Bhaskar Bhau lane,opp Gamdevi Temple, Mumbai, Maharashtra
Total 20 property Total plot, Tenant & Shops. Tenants, Area Demand.
Owner Buildings. Area. Occupied Area
3991.01Sq,Mtrs. 60260,Sq,Ft ./ 6040.Sq,Ft.25% Extra = 75325.Sq,Ft
Shops Area = 9000. “ “
------------
Total Rehab 84,325 “ “
Property at Gamdevi opp Gamdevi Temple
Plot Area 3991.01 Sq. Mtrs 140 Tenanats Shifting
X 10.764 30,000 per Month = 42,00,000=00.
------------- X 30. Months = 12,60,00,000=00.
42,959.23 50 Shops X 60,000=00. P. M.=
Fsi 33 (9) X 3.192 30,00,000/-X30 m =9,00,00,000/=
-------------- Transportation 50,00,000/=
1,37,126. Sq,Ft. ----------------------
Total Rehab - 84,325 “ “ Total Rs, 22,10,00,000/=
----------------
52,481.00 “ “ Corpus 9, Cr to be deposited in bank toward
55%Loadong + 28,864.55 “ “ Corpus fund
-------------
Saleble Area 81,345.55. “ “
84,325.00. “ “
---------------
Total BUA 1,65,670.55 “ “
Const Cost XRs. 2,500/= “ “
----------------
Const Cost Rs, 41,41,76,375=00.
81,345.00.Sq,Ft.X70%Resi. Area 56941.50 Sq,Ft.X Rs,50,000/=284,70,75,000/=
81,345.00.Sq,Ft.X30%Com Area24,403.50Sq,Ft.X Rs, 80,000/=195,22,80,000/=.
----------------------
Total Sale Income Rs,479,93,55,000/=
Construction Cost Rs, 41,41,76,375=00.
Shifting Rs, 22,10,00,000=00.
Corpus fund,Bank Deposit Rs, 9,00.00.000=00.
All Owners Demand Rs 120,00,00,000=00.