change only blue cells

1 plot area 300 square yards

2 plot area 2700 square feet

3 plot dimensions 45 feet 60

4 built up area per floor 2160 sq feet

5 total no of floors 3 no.s

6 total built up area 6480 sq feet

7 cost of construction per sf 1400 Rs/sq.f

8 total cost of construction 9072000 Rs.

9 cost of land per square yard 35000 Rs/sq yard

cost of land with comission 2%

10 and 8 % registration 11550000 Rs

11 total project cost 20622000 Rs

12 total plinth area/salable area 5184 sq f

13 break even cost per sf 3978 Rs/sf

14 proposed selling price 3800 Rs/sf

15 LOSS AMOUNT PER SFT -178 Rs/sf

16 TOTAL LOSS AMOUNT -922800 Rs

% LOSS considering total

17 project cost -4 %

% LOSS considering ONLY

18 LAND COST -8 %
feet