Beruflich Dokumente
Kultur Dokumente
PLOT
NO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
Total
Sq.Ft
in Cent Rate per Sq.ft
1182.34
2.71
62.5
896.25
2.06
62.5
892.37
2.05
62.5
877.62
2.01
62.5
885.00
2.03
62.5
899.93
2.07
62.5
899.93
2.07
62.5
2048.12
4.70
62.5
2178.00
5.00
62.5
2870.00
6.59
62.5
4523.50 10.38
84
2000.00
4.59
62.5
1500.00
3.44
62.5
1500.00
3.44
62.5
1500.00
3.44
62.5
1500.00
3.44
62.5
1500.00
3.44
62.5
1500.00
3.44
62.5
1500.00
3.44
62.5
1500.00
3.44
62.5
2586.00
5.94
62.5
720.00
1.65
50
1260.00
2.89
50
1020.00
2.34
50
802.50
1.84
50
712.31
1.64
50
1310.00
3.01
50
1200.00
2.75
50
1200.00
2.75
50
1200.00
2.75
50
1200.00
2.75
50
1200.00
2.75
50
1200.00
2.75
50
1200.00
2.75
50
1200.00
2.75
50
1200.00
2.75
50
1200.00
2.75
62.5
1200.00
2.75
62.5
1200.00
2.75
62.5
1200.00
2.75
62.5
1200.00
2.75
62.5
1200.00
2.75
62.5
1200.00
2.75
62.5
Rate
73,896.25
56,015.63
55,773.13
54,851.25
55,312.50
56,245.63
56,245.63
128,007.50
136,125.00
179,375.00
379,974.00
125,000.00
93,750.00
93,750.00
93,750.00
93,750.00
93,750.00
93,750.00
93,750.00
93,750.00
161,625.00
36,000.00
63,000.00
51,000.00
40,125.00
35,615.50
65,500.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
Total Amount
73,896.25
56,015.63
55,773.13
54,851.25
55,312.50
56,245.63
56,245.63
128,007.50
136,125.00
188,343.75
398,972.70
131,250.00
93,750.00
93,750.00
93,750.00
93,750.00
93,750.00
93,750.00
93,750.00
93,750.00
161,625.00
36,000.00
63,000.00
51,000.00
40,125.00
35,615.50
65,500.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
1200.00
1200.00
1600.00
1600.00
2930.00
2660.00
1200.00
1600.00
1600.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1260.00
1220.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
2.75
2.75
3.67
3.67
6.73
6.11
2.75
3.67
3.67
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.89
2.80
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
62.5
62.5
62.5
84
84
84
84
84
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
75,000.00
75,000.00
100,000.00
134,400.00
246,120.00
223,440.00
100,800.00
134,400.00
100,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
63,000.00
61,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
0.00%
0.00%
5.00%
5.00%
5.00%
5.00%
0.00%
5.00%
5.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
5,000.00
6,720.00
12,306.00
11,172.00
0.00
6,720.00
5,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
75,000.00
75,000.00
105,000.00
141,120.00
258,426.00
234,612.00
100,800.00
141,120.00
105,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
63,000.00
61,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
1600.00
1600.00
1200.00
3340.75
2344.56
1200.00
1200.00
1600.00
1600.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1160.00
1070.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
3.67
3.67
2.75
7.67
5.38
2.75
2.75
3.67
3.67
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.66
2.46
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
62.5
84
84
84
84
84
84
84
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
100,000.00
134,400.00
100,800.00
280,623.00
196,943.04
100,800.00
100,800.00
134,400.00
100,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
58,000.00
53,500.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
5.00%
5.00%
0.00%
5.00%
5.00%
0.00%
0.00%
5.00%
5.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5,000.00
6,720.00
0.00
14,031.15
9,847.15
0.00
0.00
6,720.00
5,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
105,000.00
141,120.00
100,800.00
294,654.15
206,790.19
100,800.00
100,800.00
141,120.00
105,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
58,000.00
53,500.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
138 1600.00
139 1600.00
140 1200.00
141 1200.00
142 1200.00
143 1020.00
144 22904.62
145 2400.00
146 1800.00
147 1800.00
148 1800.00
149 1800.00
150 1800.00
151 1800.00
152 1800.00
153 1800.00
154 1800.00
155 1800.00
156 1800.00
157 1800.00
158 1800.00
159 1800.00
160 1800.00
161 1800.00
162 1800.00
163 1800.00
164 1807.50
165 1480.25
166 1448.75
167 1428.00
168 1477.50
169 1515.00
170 1552.50
171 1590.00
172 1612.50
173 1620.00
174 1605.00
175 1597.50
176 1612.50
177 1605.00
178 1567.50
179 1522.50
180 1500.00
181 1485.00
182 1455.00
183 1425.00
184 1410.00
3.67
3.67
2.75
2.75
2.75
2.34
52.58
5.51
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.15
3.40
3.33
3.28
3.39
3.48
3.56
3.65
3.70
3.72
3.68
3.67
3.70
3.68
3.60
3.50
3.44
3.41
3.34
3.27
3.24
62.5
84
84
84
84
84
84
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
50
50
50
50
50
50
50
50
50
50
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
100,000.00
134,400.00
100,800.00
100,800.00
100,800.00
85,680.00
1,923,988.08
150,000.00
112,500.00
112,500.00
112,500.00
112,500.00
112,500.00
112,500.00
112,500.00
112,500.00
112,500.00
90,000.00
90,000.00
90,000.00
90,000.00
90,000.00
90,000.00
90,000.00
90,000.00
90,000.00
90,375.00
62,170.50
60,847.50
59,976.00
62,055.00
63,630.00
65,205.00
66,780.00
67,725.00
68,040.00
67,410.00
67,095.00
67,725.00
67,410.00
65,835.00
63,945.00
63,000.00
62,370.00
61,110.00
59,850.00
59,220.00
5.00%
5.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5,000.00
6,720.00
0.00
0.00
0.00
0.00
0.00
7,500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
105,000.00
141,120.00
100,800.00
100,800.00
100,800.00
85,680.00
1,923,988.08
157,500.00
112,500.00
112,500.00
112,500.00
112,500.00
112,500.00
112,500.00
112,500.00
112,500.00
112,500.00
90,000.00
90,000.00
90,000.00
90,000.00
90,000.00
90,000.00
90,000.00
90,000.00
90,000.00
90,375.00
62,170.50
60,847.50
59,976.00
62,055.00
63,630.00
65,205.00
66,780.00
67,725.00
68,040.00
67,410.00
67,095.00
67,725.00
67,410.00
65,835.00
63,945.00
63,000.00
62,370.00
61,110.00
59,850.00
59,220.00
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
1395.00
1098.25
1042.50
1800.00
1800.00
1800.00
1800.00
1800.00
1800.00
1800.00
1800.00
1800.00
1800.00
1800.00
1800.00
1800.00
1800.00
1800.00
1800.00
1800.00
2400.00
1800.00
1800.00
2508.50
2595.00
2595.00
2595.00
2595.00
2595.00
2587.50
2580.00
2572.50
2535.00
2878.75
1980.00
2332.50
2265.00
2197.50
2130.00
2070.00
2002.50
1950.00
2550.00
1867.50
1310.50
1200.00
1600.00
3.20
2.52
2.39
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
4.13
5.51
4.13
4.13
5.76
5.96
5.96
5.96
5.96
5.96
5.94
5.92
5.91
5.82
6.61
4.55
5.35
5.20
5.04
4.89
4.75
4.60
4.48
5.85
4.29
3.01
2.75
3.67
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
50
50
50
50
50
50
50
50
50
50
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
62.5
42
42
42
58,590.00
46,126.50
43,785.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
100,800.00
75,600.00
75,600.00
125,425.00
129,750.00
129,750.00
129,750.00
129,750.00
129,750.00
129,375.00
129,000.00
128,625.00
126,750.00
179,921.88
123,750.00
145,781.25
141,562.50
137,343.75
133,125.00
129,375.00
125,156.25
121,875.00
159,375.00
116,718.75
55,041.00
50,400.00
67,200.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.00%
5.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.00%
5.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,040.00
3,780.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,520.00
3,360.00
58,590.00
46,126.50
43,785.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
75,600.00
105,840.00
79,380.00
75,600.00
125,425.00
129,750.00
129,750.00
129,750.00
129,750.00
129,750.00
129,375.00
129,000.00
128,625.00
126,750.00
179,921.88
123,750.00
145,781.25
141,562.50
137,343.75
133,125.00
129,375.00
125,156.25
121,875.00
159,375.00
116,718.75
55,041.00
52,920.00
70,560.00
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
780.00
890.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1600.00
1200.00
1550.00
1560.00
1200.00
1600.00
1200.00
1200.00
1200.00
1200.00
1200.00
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
1.79
2.04
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
3.67
2.75
3.56
3.58
2.75
3.67
2.75
2.75
2.75
2.75
2.75
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
32,760.00
37,380.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
67,200.00
50,400.00
65,100.00
65,520.00
50,400.00
67,200.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.00%
5.00%
0.00%
0.00%
5.00%
5.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,360.00
2,520.00
0.00
0.00
2,520.00
3,360.00
0.00
0.00
0.00
0.00
0.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
32,760.00
37,380.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
70,560.00
52,920.00
65,100.00
65,520.00
52,920.00
70,560.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
955.00
1050.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1600.00
1200.00
1570.00
1590.00
1200.00
1600.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.19
2.41
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
3.67
2.75
3.60
3.65
2.75
3.67
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
40,110.00
44,100.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
67,200.00
50,400.00
65,940.00
66,780.00
50,400.00
67,200.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.00%
5.00%
0.00%
0.00%
5.00%
5.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,360.00
2,520.00
0.00
0.00
2,520.00
3,360.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
40,110.00
44,100.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
70,560.00
52,920.00
65,940.00
66,780.00
52,920.00
70,560.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1120.00
2218.87
2197.50
2230.93
2220.00
2220.00
2220.00
2220.00
2220.00
2212.50
2205.00
2205.00
2205.00
2197.50
2190.00
2190.00
2186.25
2178.75
2175.00
2853.75
2160.00
2152.50
2931.50
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.57
5.09
5.04
5.12
5.10
5.10
5.10
5.10
5.10
5.08
5.06
5.06
5.06
5.04
5.03
5.03
5.02
5.00
4.99
6.55
4.96
4.94
6.73
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
47,040.00
93,192.54
92,295.00
93,699.06
93,240.00
93,240.00
93,240.00
93,240.00
93,240.00
92,925.00
92,610.00
92,610.00
92,610.00
92,295.00
91,980.00
91,980.00
91,822.50
91,507.50
91,350.00
119,857.50
90,720.00
90,405.00
123,123.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
50,400.00
47,040.00
93,192.54
92,295.00
93,699.06
93,240.00
93,240.00
93,240.00
93,240.00
93,240.00
92,925.00
92,610.00
92,610.00
92,610.00
92,295.00
91,980.00
91,980.00
91,822.50
91,507.50
91,350.00
119,857.50
90,720.00
90,405.00
123,123.00
Advance Payment
Balance Payment
75000
31.29
100000
10.38
75000
38.08
60000
38.17
75000
28.47
Marketing
Executive Code
100000
22.93
75000
28.47
60000
55.28
75000
28.47
100000
28.66
75000
28.47
60000
54.71
75000
28.47
100000
66.86
75000
42.7
60000
41.34
50000
162.18
60000
59.13
75000
55.61
50000
409.01
Customer Name
Customer Address
Customer
Mobile No
Checked by
126
300000
total sq.ft
3780000
37800000 40300000
8660
2500000
total cent
4653.579677
10000
95425815.38 11019.15
0
0
0
0
0
0
0
0
4653.58 15672.73
0
0
0
0
0
0
0
0
0
0
0
0
0
0
50000
2509.09091 18181.82
0
0
0
0
0
0
0
2.75
0
0
0
8660
0
0
8660
95425815.38
0
95425815.38
0
4653.58
0
8660
0
0
0
0
0
0
157454545.5
0
0
0
0
157454545.5
21728727.27
135725818.2
40300002.8
0
40300002.8
95425815.38
0
0
0
0
-1.4E+08
0
0
0
0
-1.4E+08
-28842
0
-28842
0
-16114.7
0
-28842
0
-28842
-12360.8 -41202.79
0
0
-12360.8 -41202.79
0
0
-6906.29 -23020.972
0
0
-12360.8 -41202.79
0
0
-12360.8 -41202.79
13.8
642.194
0
0
0
0
13.8
642.1939954 5295.774
1380
0
0
0
0
0
21728727.27
0
0
0
0
0
21728727.27
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
1.36E+08 15672.72727
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
1.36E+08 15672.72727
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
18181.81818
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
18181.81818
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-25530.06273
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-25530.06273
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-48551.03455
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-48551.03455
#DIV/0!
0
#DIV/0!
0
-420451959.2
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
0
0
0
157454545.5
0
0
0
0
0
Date : 27-08-2012
LAND ACQUISITION
LAND ACUESITION CHARGES
LAND VALUATION ,
REGISTRATION + DOCUMENTATION CHARGES
1 acre
2 LAKHS/ACRE
8 PERCENT
23 plots
2%
for 100 Acres
Rs. 30000 per Acre
(Approx.)
37950000.00
560000.00
3000000.00
600000.00
15312500.00
4830000.00
300000.00
(Approx.)
24602500.00
#REF!
EXPECTED PROFIT
Expected profit at the end of Sale
( Estimated Duration is 1.5 to 3 Years )
#REF!
280000
20000
1150000
6000
70000
LAND ACQUISITION
LAND ACUESITION CHARGES
LAND VALUATION ,
REGISTRATION + DOCUMENTATION CHARGES
LAND ACUESITION COMMISSION
1 acre
2 LAKHS/ACRE
8 PERCENT
2 PERCENT
SELLING COST
PER PLOT
2.75 CENTS/PLOT
PLOTS PER ACRE
23
YOUR INVESTMENT
EXPECTED PROFIT WITHIN 10 MONTHS
10 MONTHS
371000
390000
280000
20000
6000
40000
20000
5000
371000
50000
1150000
371000
779000
779000
PROJECT COST
15 CRORES
INVESTMENT
1 LAKH
2 LAKHS
5 LAKHS
10 LAKHS
RETURNS
2000/MONTH
4000/MONTH
7500/MONTH
20000/MONTH
1 SHARE
2 SHARE
25 LAKHS
50 LAKHS
100 LAKHS
50000/MONTH
100000/MONTH 2 LAKHS/MONTH
4 LAKHS/MONTH
5 SHARES
10 SHARES
40 SHARES
20 SHARES
200 LAKHS