Şerefiye - Hesap tablosu

örnek şerefiye hesabı » Hesap tablosu

TARZAN » Parsel 1745/3 » Blok "B"
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