CALCULATIONS FOR MR. MANDAR OAK, CHIPLUN.FSI CALCULATIONS

1 AREA OF PLOT 35,0002 RECREATIONAL OPEN SPACE 3,5003 AMENITY SPACE 3,5004 NET PLOT AREA (90%) 31,5005 EXTRA HIGHWAY FSI (1.2) 37,8006 EXTRA FSI ON PAYMENT OF PREMIUM (0.2) 45,3607 SALEABLE AREA (130%) 58,968

TOTAL INCOME FROM THE PROJECT8 COMMERCIAL SALEABLE (30%) 17,6909 COMMERCIAL SELLING RATE 7,000

10 TOTAL COMMERCIAL INCOME 123,832,80011 RESIDENTIAL SALEABLE (70%) 41,27812 RESIDENTIAL SELLING RATE 3,00013 TOTAL RESIDENTIAL INCOME 123,832,800(A) TOTAL INCOME FROM THE PROJECT 247,665,600

TOTAL EXPENSES14 RATE OF CONSTRUCTION 1,30015 TOTAL COSTRUCTON COST 76,658,40016 LAND RATE 1,70017 TOTAL LAND COST 59,500,00018 PREMIUM (RS.500/SQ.FT.) 29,484,00019 LIFT EXPENSES 600,00020 ARCHITECTURAL FEES 3,832,92021 DEVELOPMENT CHARGES 1,179,36024 INTEREST(a) ON CONSTRUCTION COST (FOR 6 MONTHS @18% P.A.) 6,899,256(b) ON LAND COST (FOR 12 MONTHS @18% P.A.) 10,710,000( c) TOTAL INTEREST 17,609,256(B) TOTAL EXPENSES FOR THE PROJECT 188,863,936

(D) PROFIT GAINED (A-B) 58,801,664

CALCULATIONS FOR MR. MANDAR OAK, CHIPLUN.FSI CALCULATIONS

SQ.FT.SQ.FT.SQ.FT.SQ.FT.SQ.FT.SQ.FT.SQ.FT.

TOTAL INCOME FROM THE PROJECTSQ.FT.

RS./SQ.FT.RS.

SQ.FT.RS./SQ.FT.

RS. RS.

TOTAL EXPENSESRS./SQ.FT.

RS.RS./SQ.FT.

RS.RS. RS.RS.RS.

RS.RS.RS.RS.

RS.

CALCULATIONS FOR MR. MANDAR OAK, CHIPLUN.FSI CALCULATIONS

1 AREA OF PLOT 34,4322 RECREATIONAL OPEN SPACE 3,4433 AMENITY SPACE 3,4434 NET PLOT AREA (90%) 30,9895 30,9896 EXTRA FSI ON PAYMENT OF PREMIUM (0.2) 37,1877 08 SALEABLE AREA (135%) 50,202

TOTAL INCOME FROM THE PROJECT9 COMMERCIAL SALEABLE (15%) 7,530

10 COMMERCIAL SELLING RATE 6,00011 TOTAL COMMERCIAL INCOME 45,181,67012 RESIDENTIAL SALEABLE (70%) 42,67213 RESIDENTIAL SELLING RATE 2,50014 TOTAL RESIDENTIAL INCOME 106,678,944(A) TOTAL INCOME FROM THE PROJECT 151,860,614

TOTAL EXPENSES15 RATE OF CONSTRUCTION 1,50016 TOTAL COSTRUCTON COST 75,302,78417 LAND RATE 1,39418 TOTAL LAND COST 48,000,00019 PREMIUM (RS.500/SQ.FT.) 3,098,88020 LIFT EXPENSES 021 ARCHITECTURAL FEES 022 TDR COST 023 DEVELOPMENT CHARGES 024 INTEREST(a) ON CONSTRUCTION COST (FOR 6 MONTHS @18% P.A.) 0(b) ON LAND COST (FOR 12 MONTHS @18% P.A.) 0( c) TOTAL INTEREST 0(B) TOTAL EXPENSES FOR THE PROJECT 126,401,664

(D) PROFIT GAINED (A-B) 25,458,950

EXTRA HIGHWAY FSI (1.2) Not considerd

EXTRA BUILT UP WITH TDR (20%) (Not Considered)

CALCULATIONS FOR MR. MANDAR OAK, CHIPLUN.FSI CALCULATIONS

SQ.FT.SQ.FT.SQ.FT.SQ.FT.SQ.FT.SQ.FT.SQ.FT.SQ.FT.

TOTAL INCOME FROM THE PROJECTSQ.FT.

RS./SQ.FT.RS.

SQ.FT.RS./SQ.FT.

RS. RS.

TOTAL EXPENSESRS./SQ.FT.

RS.RS./SQ.FT.

RS.RS. RS.RS.

RS.

RS.RS.RS.RS.

RS.