|
|
örnek şerefiye hesabı » Hesap tablosu
TARZAN » Parsel 1745/3 » Blok "B" |
DNo |
Yön |
Kat |
(m2) |
Yük |
Bl |
Em |
As |
Ulş |
Isı |
Su |
Rtb |
Mnz |
Gnş |
D/B |
Cdd |
Mh |
İnş |
Gür |
B.Pu |
DPuan |
Arsa |
Fiyat |
Şerefiye |
%Puan |
Aidat |
2 |
1 |
Zemin |
144 |
0 |
0 |
0 |
4 |
36 |
5 |
50 |
3 |
32 |
34 |
8 |
13 |
0 |
243 |
5 |
438 |
62.453 |
136 |
51.579 TL |
-8.421 TL |
770 |
770,00 TL |
1 |
2 |
Zemin |
144 |
0 |
1 |
0 |
4 |
36 |
5 |
50 |
3 |
37 |
26 |
8 |
14 |
0 |
243 |
4 |
435 |
62.116 |
135 |
51.300 TL |
-8.700 TL |
766 |
766,00 TL |
3 |
3 |
Zemin |
144 |
0 |
1 |
0 |
4 |
36 |
5 |
50 |
3 |
40 |
29 |
10 |
15 |
0 |
243 |
4 |
445 |
63.496 |
138 |
52.440 TL |
-7.560 TL |
783 |
783,00 TL |
4 |
4 |
Zemin |
144 |
0 |
1 |
0 |
4 |
36 |
5 |
50 |
3 |
40 |
37 |
9 |
14 |
0 |
243 |
4 |
452 |
64.571 |
141 |
53.328 TL |
-6.672 TL |
797 |
797,00 TL |
6 |
1 |
Kat 1 |
144 |
3 |
7 |
6 |
9 |
36 |
10 |
49 |
6 |
38 |
36 |
19 |
17 |
1 |
243 |
9 |
504 |
72.118 |
157 |
59.562 TL |
-438 TL |
890 |
890,00 TL |
5 |
2 |
Kat 1 |
144 |
3 |
9 |
6 |
9 |
36 |
9 |
49 |
6 |
44 |
27 |
19 |
18 |
2 |
243 |
9 |
503 |
72.018 |
157 |
59.479 TL |
-521 TL |
888 |
888,00 TL |
7 |
3 |
Kat 1 |
144 |
3 |
11 |
6 |
9 |
36 |
10 |
49 |
6 |
48 |
31 |
22 |
18 |
2 |
243 |
8 |
517 |
74.015 |
161 |
61.128 TL |
1.128 TL |
913 |
913,00 TL |
8 |
4 |
Kat 1 |
144 |
3 |
10 |
6 |
9 |
36 |
11 |
49 |
6 |
48 |
39 |
21 |
18 |
2 |
243 |
9 |
524 |
75.093 |
164 |
62.019 TL |
2.019 TL |
926 |
926,00 TL |
10 |
1 |
Kat 2 |
144 |
6 |
14 |
11 |
11 |
35 |
10 |
48 |
9 |
48 |
40 |
22 |
16 |
5 |
243 |
10 |
539 |
77.065 |
168 |
63.647 TL |
3.647 TL |
951 |
951,00 TL |
9 |
2 |
Kat 2 |
144 |
6 |
17 |
11 |
11 |
35 |
9 |
48 |
9 |
56 |
31 |
22 |
16 |
6 |
243 |
9 |
541 |
77.356 |
169 |
63.887 TL |
3.887 TL |
954 |
954,00 TL |
11 |
3 |
Kat 2 |
144 |
6 |
21 |
12 |
11 |
35 |
9 |
48 |
9 |
61 |
35 |
25 |
17 |
7 |
243 |
9 |
559 |
79.969 |
174 |
66.045 TL |
6.045 TL |
987 |
987,00 TL |
12 |
4 |
Kat 2 |
144 |
6 |
20 |
11 |
11 |
35 |
11 |
48 |
9 |
61 |
45 |
24 |
16 |
7 |
243 |
9 |
566 |
81.067 |
177 |
66.952 TL |
6.952 TL |
1.000 |
1.000,00 TL |
14 |
1 |
Kat 3 |
144 |
9 |
20 |
12 |
13 |
33 |
10 |
47 |
12 |
60 |
46 |
25 |
15 |
11 |
243 |
10 |
574 |
82.050 |
179 |
67.764 TL |
7.764 TL |
1.012 |
1.012,00 TL |
13 |
2 |
Kat 3 |
144 |
9 |
25 |
12 |
13 |
33 |
9 |
47 |
12 |
69 |
35 |
25 |
16 |
14 |
243 |
10 |
579 |
82.736 |
180 |
68.331 TL |
8.331 TL |
1.021 |
1.021,00 TL |
15 |
3 |
Kat 3 |
144 |
9 |
30 |
12 |
13 |
33 |
9 |
47 |
12 |
75 |
40 |
28 |
16 |
16 |
243 |
9 |
601 |
85.963 |
187 |
70.996 TL |
10.996 TL |
1.061 |
1.061,00 TL |
16 |
4 |
Kat 3 |
144 |
9 |
28 |
12 |
13 |
33 |
11 |
47 |
12 |
75 |
51 |
27 |
16 |
15 |
243 |
10 |
609 |
87.131 |
190 |
71.960 TL |
11.960 TL |
1.075 |
1.075,00 TL |
18 |
1 |
Kat 4 |
144 |
12 |
20 |
12 |
15 |
32 |
10 |
46 |
15 |
64 |
49 |
25 |
14 |
11 |
243 |
11 |
584 |
83.399 |
182 |
68.878 TL |
8.878 TL |
1.029 |
1.029,00 TL |
17 |
2 |
Kat 4 |
144 |
12 |
25 |
12 |
15 |
32 |
9 |
46 |
15 |
74 |
37 |
25 |
15 |
14 |
243 |
10 |
588 |
84.070 |
183 |
69.433 TL |
9.433 TL |
1.037 |
1.037,00 TL |
19 |
3 |
Kat 4 |
144 |
12 |
30 |
12 |
15 |
32 |
9 |
46 |
15 |
81 |
42 |
28 |
15 |
16 |
243 |
10 |
611 |
87.407 |
191 |
72.188 TL |
12.188 TL |
1.078 |
1.078,00 TL |
20 |
4 |
Kat 4 |
144 |
12 |
28 |
12 |
15 |
32 |
10 |
46 |
15 |
81 |
54 |
27 |
15 |
15 |
243 |
10 |
620 |
88.693 |
193 |
73.250 TL |
13.250 TL |
1.094 |
1.094,00 TL |
22 |
1 |
Kat 5 |
144 |
15 |
20 |
12 |
16 |
30 |
10 |
45 |
16 |
69 |
53 |
25 |
13 |
11 |
243 |
11 |
591 |
84.459 |
184 |
69.753 TL |
9.753 TL |
1.042 |
1.042,00 TL |
21 |
2 |
Kat 5 |
144 |
15 |
25 |
12 |
16 |
30 |
9 |
45 |
16 |
80 |
40 |
25 |
14 |
14 |
243 |
11 |
596 |
85.097 |
185 |
70.281 TL |
10.281 TL |
1.050 |
1.050,00 TL |
23 |
3 |
Kat 5 |
144 |
15 |
30 |
12 |
16 |
30 |
9 |
45 |
16 |
87 |
45 |
28 |
15 |
16 |
243 |
10 |
620 |
88.535 |
193 |
73.120 TL |
13.120 TL |
1.092 |
1.092,00 TL |
24 |
4 |
Kat 5 |
144 |
15 |
28 |
12 |
16 |
30 |
10 |
45 |
16 |
87 |
58 |
27 |
14 |
15 |
243 |
11 |
630 |
89.951 |
196 |
74.289 TL |
14.289 TL |
1.110 |
1.110,00 TL |
26 |
1 |
Kat 6 |
144 |
18 |
20 |
12 |
17 |
29 |
10 |
44 |
16 |
74 |
56 |
25 |
13 |
11 |
243 |
12 |
599 |
85.447 |
186 |
70.570 TL |
10.570 TL |
1.054 |
1.054,00 TL |
25 |
2 |
Kat 6 |
144 |
18 |
25 |
12 |
17 |
29 |
9 |
44 |
16 |
86 |
43 |
25 |
14 |
14 |
243 |
11 |
603 |
86.066 |
188 |
71.081 TL |
11.081 TL |
1.062 |
1.062,00 TL |
27 |
3 |
Kat 6 |
144 |
18 |
30 |
12 |
17 |
29 |
9 |
44 |
16 |
93 |
48 |
28 |
14 |
17 |
243 |
11 |
628 |
89.626 |
195 |
74.021 TL |
14.021 TL |
1.106 |
1.106,00 TL |
28 |
4 |
Kat 6 |
144 |
18 |
28 |
12 |
17 |
29 |
10 |
44 |
16 |
93 |
62 |
27 |
14 |
16 |
243 |
11 |
638 |
91.170 |
200 |
75.296 TL |
15.296 TL |
1.125 |
1.125,00 TL |
30 |
1 |
Kat 7 |
144 |
21 |
20 |
12 |
18 |
27 |
10 |
43 |
16 |
75 |
56 |
25 |
13 |
11 |
243 |
12 |
598 |
85.300 |
186 |
70.448 TL |
10.448 TL |
1.052 |
1.052,00 TL |
28 |
2 |
Kat 7 |
144 |
21 |
25 |
12 |
18 |
27 |
8 |
43 |
16 |
86 |
43 |
25 |
13 |
14 |
243 |
11 |
602 |
85.915 |
187 |
70.956 TL |
10.956 TL |
1.060 |
1.060,00 TL |
31 |
3 |
Kat 7 |
144 |
21 |
30 |
12 |
18 |
27 |
9 |
43 |
16 |
94 |
49 |
28 |
14 |
17 |
243 |
11 |
627 |
89.482 |
195 |
73.902 TL |
13.902 TL |
1.104 |
1.104,00 TL |
32 |
4 |
Kat 7 |
144 |
21 |
28 |
12 |
18 |
27 |
10 |
43 |
16 |
94 |
62 |
27 |
13 |
16 |
243 |
11 |
638 |
91.039 |
198 |
75.188 TL |
15.188 TL |
1.123 |
1.123,00 TL |
34 |
1 |
Kat 8 |
144 |
24 |
16 |
10 |
17 |
26 |
1 |
42 |
3 |
75 |
48 |
20 |
11 |
9 |
243 |
11 |
549 |
78.314 |
171 |
64.679 TL |
4.679 TL |
966 |
966,00 TL |
33 |
2 |
Kat 8 |
144 |
24 |
20 |
10 |
17 |
26 |
1 |
42 |
3 |
87 |
36 |
20 |
12 |
11 |
243 |
11 |
555 |
79.175 |
173 |
65.389 TL |
5.389 TL |
977 |
977,00 TL |
35 |
3 |
Kat 8 |
144 |
24 |
24 |
10 |
17 |
26 |
1 |
42 |
3 |
95 |
41 |
22 |
12 |
14 |
243 |
10 |
576 |
82.248 |
179 |
67.927 TL |
7.927 TL |
1.015 |
1.015,00 TL |
36 |
4 |
Kat 8 |
144 |
24 |
22 |
10 |
17 |
26 |
2 |
42 |
3 |
95 |
52 |
22 |
12 |
13 |
243 |
11 |
585 |
83.467 |
182 |
68.934 TL |
8.934 TL |
1.030 |
1.030,00 TL |
Toplam daire adedi (D.D.Daire hariç): 36 |
Toplam arsa: 6.360 m2 |
Toplam fiyat: 2.410.000 TL |
Bin üzerinde toplam puan: 36.000 |
Toplam alınacak şerefiye: 282.312 TL-2312 TL
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|