Rajmoti Co-operative Society

Construction Area
Stilt = 4265 sq.ft Common use
Basement = 4934 sq.ft

Ground Floor (Commercial) = 4265 sq.ft

First Floor = 4257 sq.ft
Second Floor= 4152 sq.ft. Total
Third Floor= 4152 sq.ft Residential area
Fourth Floor = 4152 sq.ft 29421 sq.ft
Fifth Floor = 4236 sq.ft
Sixth Floor= 4236 sq.ft
Seventh Floor = 4236 sq.ft

Stairs/Lift = 310 sq.ft

Total Construction Area = 43195 sq.ft

To Owner/Invester
Commercial= 742 sq.ft
Residential = 4629 sq.ft
To Flat Owners (4152+4152+4152=12456) 12456 sq.ft

Total Saleable Area

(Commercial) Ground Floor = 4664 sq.ft
(4629-742=3887.00) 3887 X 1.2=4664
(Residential) Other Floors = 14803 sq.ft
(29421-4629-12456=12336) 12336 X 1.2=29750

Expenditure
Construction cost 43195 x 1500= 6,48,00,000.00
Other cost say 75.00 L 75,00,000.00
Unexpected expenditure - -------------------
Total Cost of Project -----------------------------

Revenew from Project

(Commercial) Ground Floor =4664 X 10000 (min) 4,66,40,000.00
(Residential) Other Floors = 14803 X 5000 (min) 7,40,15,000.00
Other parking etc -------------------
Total Revenew ------------------------