Feasibility Report

tenants (RES.)
13
Built Up Area Proposed for
tenants (NR.) 0.00 0.00
14
Total B.U.A. For existing tenants
in SQ.MTS. 7330.50 78905.50
15
Total incentive AS PER DCR
2034 50% 3665.25 39452.75 Page 2
16 TOTAL BUA AREA (14 +15) 10995.75 118358.25
17
Total B.U.A. For Sale

  • Incentive
    (15) 3665.25 39452.75
    18 Balance for sharing (11
    -16) 3631.09 39085.05
    19 MHADA share (18) 65% 2360.21 25405.28 Page 4
    20 developer share (18) 35% 1270.88 13679.77
    21 PRORATA AREA (10) 1857.25 19991.44
    22
    Total Balance area for sale
    (17+20) 4936.13 53132.52
    23
    Fungible area given for tenants
    (35% FOR RES.)(9) 35% 1710.45 18411.28
    24
    Fungible area given for Mhada
    Share (35% .)(19) 35% 826.07 8891.85
    25
    Fungible area given for sale (35%
    FOR RES.)(22) 35% 1727.65 18596.38
    26 Total rehab fungible 1710.45 18411.28
    27
    Total B.U.A. With Fungible area
    for Sale (22+25) 6663.78 71728.90
    28
    Mhada Share by paying
    Premium(19+24) 3186.28 34297.13
    29 Total Sale Area(27+28) 9850.06 106026.04
    30 TOTAL BUA AREA (14+26+29) 18891.01 203342.82