Residential

Residential s+4
Car Parking &
Unite 24.00
Unit Size 875.00
Land Area 10,500.00
Fsi 2.00
Buildup Area 21,000.00
Guideline
Value 4,000.00
Market Rate 6,000.00
Building
Development
Cost 2,500.00
Car Parking 100,000.00
Composite Rate 6,600.00 selling cost

Jv Ratio Contribution % Of Share Area Share Car Parking

Land Lord
Contribution 63,000,000.00 54.55% 11,454.55 13.09
Developer
Contribution 52,500,000.00 45.45% 9,545.45 10.91
Total 115,500,000.00 100% 21,000.00 24.00
Promotion 23,100,000.00 20%
Composite
Rate 138,600,000.00
15% Profit
Constructio
Profit 7,875,000.00 15%

Residential / Commercial
Residential s+4
Car Parking &
Unite 24.00
Unit Size 875.00
Land Area 10,500.00
Fsi 2.00
Buildup Area 21,000.00
Guideline
Value 4,000.00
Market Rate 6,000.00
Building
Development
Cost 2,500.00
Car Parking 100,000.00
Residential /
Commercial
Sqft 10,500.00
Composite Rate 6,600.00 selling cost

Residential /
Jv Ratio Contribution % Of Share Area Share
Commercial
Land Lord
residential
Contribution 63,000,000.00 54.55% 11,454.55
commercial
Developer
residential
Contribution 52,500,000.00 45.45% 9,545.45
commercial
Total 115,500,000.00 100% 21,000.00
Promotion 23,100,000.00 20%
Composite
Rate 138,600,000.00
15% Profit
Constructio
Profit 7,875,000.00 15%

Residential / Commercial Rental

Residential s+4
Car Parking &
Unite 24.00
Unit Size 875.00 875.00
Land Area 10,500.00
Fsi 2.00
Buildup Area 21,000.00
Market Rate 6,000.00
Year 12.00 0.0833333333
Residential
Rent Sqft 2.50% 10.9375
Commercial
Sqft 5.00% 21.875

Residential /
Area Share Car Parking No.Of.Rent Per Unit
Commercial
Residential 5,250.00 7.00 6.00 9,570.31
Commercial 5,250.00 6.00 6.00 19,140.63
Residential 5,250.00 6.00 6.00 9,570.31
Commercial 5,250.00 5.00 6.00 19,140.63
21,000.00 24.00 24.00 57,421.88
Car Parking Component Unit Profit Car Parking Profit Total Profit

13.00 75,600,000.00 12,600,000.00 1,300,000.00 13,900,000.00

11.00 63,000,000.00 10,500,000.00 1,100,000.00 11,600,000.00

24.00 138,600,000.00 23,100,000.00 2,400,000.00 25,500,000.00
Area Share Area Share Car Parking Component

5,250.00 5,727.27 6.55 7.00 37,800,000.00

5,250.00 5,727.27 6.55 6.00 37,800,000.00

5,250.00 4,772.73 5.45 6.00 31,500,000.00

5,250.00 4,772.73 5.45 5.00 31,500,000.00
21,000.00 21,000.00 24.00 24.00 138,600,000.00

Total Unit
 57,421.88
114,843.75
57,421.88
114,843.75
344,531.25
Total Profit % Of Profit

13,900,000.00 22%

19,475,000.00 37%
33,375,000.00 59%
Component Unit Profit Car Parking Profit Total Profit

75,600,000.00 12,600,000.00 700,000.00 13,900,000.00 13,900,000.00

600,000.00

63,000,000.00 10,500,000.00 600,000.00 11,600,000.00 19,475,000.00

500,000.00
138,600,000.00 23,100,000.00 2,400,000.00 25,500,000.00 33,375,000.00
% Of Profit

22%

37%

59%