{
  "version": "13.0-launch-commercial-plan",
  "generatedAt": "2026-10-17T07:12:20.958Z",
  "status": "Conditional management planning scenario; not a verified demand forecast",
  "siteUrl": "https://upper-kharadi-intelligence-20261015.nilesh360.chatgpt.site",
  "model": {
    "basis": "saleable",
    "area": 2500000,
    "loadingPercent": 40,
    "loadingBase": "developerPlanningCarpet",
    "areaBasisVersion": 3,
    "factor": 1.4,
    "target": 1000000,
    "targetBasis": "saleable",
    "months": 8,
    "scenario": "launch-v13",
    "confirmed": true,
    "monthlyLeads": 3500,
    "awarenessLead": 0.5,
    "releaseBuffer": 1.25,
    "cpCommission": 2,
    "installment1Lag": 3,
    "installment1Percent": 30,
    "installment2Lag": 6,
    "installment2Percent": 25,
    "installment3Lag": 12,
    "installment3Percent": 25,
    "leadQual": 35,
    "qualVisit": 40,
    "visitNegotiation": 45,
    "negBooking": 30,
    "cancellation": 8,
    "bookAgreement": 95,
    "agreementRegistration": 95,
    "lag": 1,
    "collection": 20,
    "cpShare": 60,
    "costPerLead": 1500,
    "escalation": 0,
    "postLeads": 3000,
    "release": [
      20,
      18,
      16,
      14,
      10,
      8,
      8,
      6
    ],
    "products": [
      {
        "name": "Compact 2 BHK",
        "configuration": "2 BHK",
        "size": 650,
        "terrace": 0,
        "balcony": null,
        "share": 15,
        "packageLowINR": 8500000,
        "packageHighINR": 9000000,
        "priorAgreementTicketINR": 7475000,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12097.902097902097
      },
      {
        "name": "Regular 2 BHK",
        "configuration": "2 BHK",
        "size": 750,
        "terrace": 0,
        "balcony": null,
        "share": 40,
        "packageLowINR": 10000000,
        "packageHighINR": 10800000,
        "priorAgreementTicketINR": 9750000,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12484.848484848484
      },
      {
        "name": "Compact 3 BHK",
        "configuration": "3 BHK",
        "size": 900,
        "terrace": 0,
        "balcony": null,
        "share": 25,
        "packageLowINR": 12000000,
        "packageHighINR": 13000000,
        "priorAgreementTicketINR": 11925000,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12525.252525252525
      },
      {
        "name": "Regular 3 BHK",
        "configuration": "3 BHK",
        "size": 1050,
        "terrace": 0,
        "balcony": null,
        "share": 15,
        "packageLowINR": 14500000,
        "packageHighINR": 15500000,
        "priorAgreementTicketINR": 14175000,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12900.4329004329
      }
    ],
    "areaAssumptionNotice": "Products carrying the explicit zero-terrace label assume 0 sq ft exclusive terrace for preliminary design. Unknown competitor terrace remains unknown; balcony is excluded from loading.",
    "planningVersion": 13,
    "launchVersion": "v13",
    "flexShare": 5,
    "commercialMode": "allInclusiveTargets",
    "commercialPricePoint": "mid",
    "passThroughPercent": 10,
    "fixedPassThroughINR": 100000,
    "commercialAssumptionStatus": "Illustrative management sensitivity; not verified taxes/charges"
  },
  "inventory": {
    "ready": true,
    "issues": [],
    "pricingReady": true,
    "packageReady": true,
    "factor": 1.4,
    "loadingPercent": 40,
    "loadingBase": "developerPlanningCarpet",
    "basis": "saleable",
    "shares": 100,
    "coreShares": 95,
    "flexShare": 5,
    "flexArea": 125000,
    "coreRoundingReserve": 670,
    "products": [
      {
        "name": "Compact 2 BHK",
        "configuration": "2 BHK",
        "size": 650,
        "terrace": 0,
        "balcony": null,
        "share": 15,
        "packageLowINR": 8500000,
        "packageHighINR": 9000000,
        "priorAgreementTicketINR": 7475000,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12097.902097902097,
        "allInclusiveLow": 8500000,
        "allInclusiveMid": 8750000,
        "allInclusiveHigh": 9000000,
        "allInclusiveTicket": 8750000,
        "netAgreementLow": 7636363.636363636,
        "netAgreementMid": 7863636.363636363,
        "netAgreementHigh": 8090909.09090909,
        "netAgreementTicket": 7863636.363636363,
        "chargesKnown": true,
        "pricePoint": "mid",
        "perUnitRera": 650,
        "perUnitPlanning": 650,
        "perUnitSaleable": 909.9999999999999,
        "perUnitExtended": null,
        "perUnitAllocation": 909.9999999999999,
        "allocatedArea": 375000,
        "ticket": 7863636.363636363,
        "units": 412,
        "allocatedCarpet": 267857.1428571429,
        "carpet": 267800,
        "reraArea": 267800,
        "planning": 267800,
        "saleable": 374919.99999999994,
        "extended": null,
        "assignedArea": 374919.99999999994,
        "revenue": 3239818181.8181815,
        "allInclusiveRevenue": 3605000000
      },
      {
        "name": "Regular 2 BHK",
        "configuration": "2 BHK",
        "size": 750,
        "terrace": 0,
        "balcony": null,
        "share": 40,
        "packageLowINR": 10000000,
        "packageHighINR": 10800000,
        "priorAgreementTicketINR": 9750000,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12484.848484848484,
        "allInclusiveLow": 10000000,
        "allInclusiveMid": 10400000,
        "allInclusiveHigh": 10800000,
        "allInclusiveTicket": 10400000,
        "netAgreementLow": 9000000,
        "netAgreementMid": 9363636.363636363,
        "netAgreementHigh": 9727272.727272727,
        "netAgreementTicket": 9363636.363636363,
        "chargesKnown": true,
        "pricePoint": "mid",
        "perUnitRera": 750,
        "perUnitPlanning": 750,
        "perUnitSaleable": 1050,
        "perUnitExtended": null,
        "perUnitAllocation": 1050,
        "allocatedArea": 1000000,
        "ticket": 9363636.363636363,
        "units": 952,
        "allocatedCarpet": 714285.7142857143,
        "carpet": 714000,
        "reraArea": 714000,
        "planning": 714000,
        "saleable": 999600,
        "extended": null,
        "assignedArea": 999600,
        "revenue": 8914181818.181818,
        "allInclusiveRevenue": 9900800000
      },
      {
        "name": "Compact 3 BHK",
        "configuration": "3 BHK",
        "size": 900,
        "terrace": 0,
        "balcony": null,
        "share": 25,
        "packageLowINR": 12000000,
        "packageHighINR": 13000000,
        "priorAgreementTicketINR": 11925000,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12525.252525252525,
        "allInclusiveLow": 12000000,
        "allInclusiveMid": 12500000,
        "allInclusiveHigh": 13000000,
        "allInclusiveTicket": 12500000,
        "netAgreementLow": 10818181.818181816,
        "netAgreementMid": 11272727.272727272,
        "netAgreementHigh": 11727272.727272727,
        "netAgreementTicket": 11272727.272727272,
        "chargesKnown": true,
        "pricePoint": "mid",
        "perUnitRera": 900,
        "perUnitPlanning": 900,
        "perUnitSaleable": 1260,
        "perUnitExtended": null,
        "perUnitAllocation": 1260,
        "allocatedArea": 625000,
        "ticket": 11272727.272727272,
        "units": 496,
        "allocatedCarpet": 446428.5714285714,
        "carpet": 446400,
        "reraArea": 446400,
        "planning": 446400,
        "saleable": 624960,
        "extended": null,
        "assignedArea": 624960,
        "revenue": 5591272727.272727,
        "allInclusiveRevenue": 6200000000
      },
      {
        "name": "Regular 3 BHK",
        "configuration": "3 BHK",
        "size": 1050,
        "terrace": 0,
        "balcony": null,
        "share": 15,
        "packageLowINR": 14500000,
        "packageHighINR": 15500000,
        "priorAgreementTicketINR": 14175000,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12900.4329004329,
        "allInclusiveLow": 14500000,
        "allInclusiveMid": 15000000,
        "allInclusiveHigh": 15500000,
        "allInclusiveTicket": 15000000,
        "netAgreementLow": 13090909.09090909,
        "netAgreementMid": 13545454.545454545,
        "netAgreementHigh": 13999999.999999998,
        "netAgreementTicket": 13545454.545454545,
        "chargesKnown": true,
        "pricePoint": "mid",
        "perUnitRera": 1050,
        "perUnitPlanning": 1050,
        "perUnitSaleable": 1470,
        "perUnitExtended": null,
        "perUnitAllocation": 1470,
        "allocatedArea": 375000,
        "ticket": 13545454.545454545,
        "units": 255,
        "allocatedCarpet": 267857.14285714284,
        "carpet": 267750,
        "reraArea": 267750,
        "planning": 267750,
        "saleable": 374850,
        "extended": null,
        "assignedArea": 374850,
        "revenue": 3454090909.090909,
        "allInclusiveRevenue": 3825000000
      }
    ],
    "units": 2115,
    "carpetArea": 1695950,
    "reraArea": 1695950,
    "planningArea": 1695950,
    "saleableArea": 2374330,
    "revenue": 21199363636.363636,
    "netAgreementRevenue": 21199363636.363636,
    "allInclusiveRevenue": 23530800000,
    "assigned": 2374330,
    "assignedByBasis": 2374330,
    "assignedByAreaBasis": {
      "reraCarpet": 1695950,
      "developerPlanningCarpet": 1695950,
      "saleable": 2374330
    },
    "residual": 125670,
    "residualBasis": "saleable",
    "averageSize": 801.8676122931442,
    "averagePlanningSize": 801.8676122931442,
    "averageSaleableSize": 1122.614657210402,
    "averageTicket": 10023339.780786589,
    "averageAllInclusiveTicket": 11125673.758865248,
    "rate": 12499.993299545173,
    "planningRate": 12499.993299545173,
    "saleableRate": 8928.566642532267
  },
  "commercial": {
    "ready": true,
    "chargesComplete": true,
    "pricePoint": "mid",
    "passThroughPercent": 10,
    "fixedPassThroughINR": 100000,
    "assumptionStatus": "Illustrative management sensitivity; not verified taxes/charges",
    "formula": "Net agreement = (all-inclusive ticket − fixed pass-through per home) / (1 + combined pass-through percent / 100)",
    "products": [
      {
        "name": "Compact 2 BHK",
        "configuration": "2 BHK",
        "size": 650,
        "terrace": 0,
        "balcony": null,
        "share": 15,
        "packageLowINR": 8500000,
        "packageHighINR": 9000000,
        "priorAgreementTicketINR": 7475000,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12097.902097902097,
        "allInclusiveLow": 8500000,
        "allInclusiveMid": 8750000,
        "allInclusiveHigh": 9000000,
        "allInclusiveTicket": 8750000,
        "netAgreementLow": 7636363.636363636,
        "netAgreementMid": 7863636.363636363,
        "netAgreementHigh": 8090909.09090909,
        "netAgreementTicket": 7863636.363636363,
        "chargesKnown": true,
        "pricePoint": "mid",
        "perUnitRera": 650,
        "perUnitPlanning": 650,
        "perUnitSaleable": 909.9999999999999,
        "perUnitExtended": null,
        "perUnitAllocation": 909.9999999999999,
        "allocatedArea": 375000,
        "ticket": 7863636.363636363,
        "units": 412,
        "allocatedCarpet": 267857.1428571429,
        "carpet": 267800,
        "reraArea": 267800,
        "planning": 267800,
        "saleable": 374919.99999999994,
        "extended": null,
        "assignedArea": 374919.99999999994,
        "revenue": 3239818181.8181815,
        "allInclusiveRevenue": 3605000000
      },
      {
        "name": "Regular 2 BHK",
        "configuration": "2 BHK",
        "size": 750,
        "terrace": 0,
        "balcony": null,
        "share": 40,
        "packageLowINR": 10000000,
        "packageHighINR": 10800000,
        "priorAgreementTicketINR": 9750000,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12484.848484848484,
        "allInclusiveLow": 10000000,
        "allInclusiveMid": 10400000,
        "allInclusiveHigh": 10800000,
        "allInclusiveTicket": 10400000,
        "netAgreementLow": 9000000,
        "netAgreementMid": 9363636.363636363,
        "netAgreementHigh": 9727272.727272727,
        "netAgreementTicket": 9363636.363636363,
        "chargesKnown": true,
        "pricePoint": "mid",
        "perUnitRera": 750,
        "perUnitPlanning": 750,
        "perUnitSaleable": 1050,
        "perUnitExtended": null,
        "perUnitAllocation": 1050,
        "allocatedArea": 1000000,
        "ticket": 9363636.363636363,
        "units": 952,
        "allocatedCarpet": 714285.7142857143,
        "carpet": 714000,
        "reraArea": 714000,
        "planning": 714000,
        "saleable": 999600,
        "extended": null,
        "assignedArea": 999600,
        "revenue": 8914181818.181818,
        "allInclusiveRevenue": 9900800000
      },
      {
        "name": "Compact 3 BHK",
        "configuration": "3 BHK",
        "size": 900,
        "terrace": 0,
        "balcony": null,
        "share": 25,
        "packageLowINR": 12000000,
        "packageHighINR": 13000000,
        "priorAgreementTicketINR": 11925000,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12525.252525252525,
        "allInclusiveLow": 12000000,
        "allInclusiveMid": 12500000,
        "allInclusiveHigh": 13000000,
        "allInclusiveTicket": 12500000,
        "netAgreementLow": 10818181.818181816,
        "netAgreementMid": 11272727.272727272,
        "netAgreementHigh": 11727272.727272727,
        "netAgreementTicket": 11272727.272727272,
        "chargesKnown": true,
        "pricePoint": "mid",
        "perUnitRera": 900,
        "perUnitPlanning": 900,
        "perUnitSaleable": 1260,
        "perUnitExtended": null,
        "perUnitAllocation": 1260,
        "allocatedArea": 625000,
        "ticket": 11272727.272727272,
        "units": 496,
        "allocatedCarpet": 446428.5714285714,
        "carpet": 446400,
        "reraArea": 446400,
        "planning": 446400,
        "saleable": 624960,
        "extended": null,
        "assignedArea": 624960,
        "revenue": 5591272727.272727,
        "allInclusiveRevenue": 6200000000
      },
      {
        "name": "Regular 3 BHK",
        "configuration": "3 BHK",
        "size": 1050,
        "terrace": 0,
        "balcony": null,
        "share": 15,
        "packageLowINR": 14500000,
        "packageHighINR": 15500000,
        "priorAgreementTicketINR": 14175000,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12900.4329004329,
        "allInclusiveLow": 14500000,
        "allInclusiveMid": 15000000,
        "allInclusiveHigh": 15500000,
        "allInclusiveTicket": 15000000,
        "netAgreementLow": 13090909.09090909,
        "netAgreementMid": 13545454.545454545,
        "netAgreementHigh": 13999999.999999998,
        "netAgreementTicket": 13545454.545454545,
        "chargesKnown": true,
        "pricePoint": "mid",
        "perUnitRera": 1050,
        "perUnitPlanning": 1050,
        "perUnitSaleable": 1470,
        "perUnitExtended": null,
        "perUnitAllocation": 1470,
        "allocatedArea": 375000,
        "ticket": 13545454.545454545,
        "units": 255,
        "allocatedCarpet": 267857.14285714284,
        "carpet": 267750,
        "reraArea": 267750,
        "planning": 267750,
        "saleable": 374850,
        "extended": null,
        "assignedArea": 374850,
        "revenue": 3454090909.090909,
        "allInclusiveRevenue": 3825000000
      }
    ],
    "allInclusiveLow": 22671500000,
    "allInclusiveMid": 23530800000,
    "allInclusiveHigh": 24390100000,
    "allInclusiveRevenue": 23530800000,
    "netAgreementLow": 20418181818.181816,
    "netAgreementMid": 21199363636.363636,
    "netAgreementHigh": 21980545454.545452,
    "netAgreementRevenue": 21199363636.363636,
    "units": 2115,
    "flexArea": 125000
  },
  "target": {
    "ready": true,
    "rows": [
      {
        "name": "Compact 2 BHK",
        "configuration": "2 BHK",
        "size": 650,
        "terrace": 0,
        "balcony": null,
        "share": 15,
        "packageLowINR": 8500000,
        "packageHighINR": 9000000,
        "priorAgreementTicketINR": 7475000,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12097.902097902097,
        "allInclusiveLow": 8500000,
        "allInclusiveMid": 8750000,
        "allInclusiveHigh": 9000000,
        "allInclusiveTicket": 8750000,
        "netAgreementLow": 7636363.636363636,
        "netAgreementMid": 7863636.363636363,
        "netAgreementHigh": 8090909.09090909,
        "netAgreementTicket": 7863636.363636363,
        "chargesKnown": true,
        "pricePoint": "mid",
        "perUnitRera": 650,
        "perUnitPlanning": 650,
        "perUnitSaleable": 909.9999999999999,
        "perUnitExtended": null,
        "perUnitAllocation": 909.9999999999999,
        "allocatedArea": 375000,
        "ticket": 7863636.363636363,
        "units": 174,
        "allocatedCarpet": 267857.1428571429,
        "carpet": 267800,
        "reraArea": 267800,
        "planning": 267800,
        "saleable": 374919.99999999994,
        "extended": null,
        "assignedArea": 374919.99999999994,
        "revenue": 3239818181.8181815,
        "allInclusiveRevenue": 1522500000,
        "idealTargetUnits": 173.51069982648932,
        "targetUnits": 174,
        "targetFraction": 0.510699826489315,
        "inventoryUnits": 412,
        "targetRera": 113100,
        "targetPlanning": 113100,
        "targetSaleable": 158339.99999999997,
        "netAgreementRevenue": 1368272727.2727273,
        "grossBookingsRequired": 190,
        "grossForRegistrations": 210
      },
      {
        "name": "Regular 2 BHK",
        "configuration": "2 BHK",
        "size": 750,
        "terrace": 0,
        "balcony": null,
        "share": 40,
        "packageLowINR": 10000000,
        "packageHighINR": 10800000,
        "priorAgreementTicketINR": 9750000,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12484.848484848484,
        "allInclusiveLow": 10000000,
        "allInclusiveMid": 10400000,
        "allInclusiveHigh": 10800000,
        "allInclusiveTicket": 10400000,
        "netAgreementLow": 9000000,
        "netAgreementMid": 9363636.363636363,
        "netAgreementHigh": 9727272.727272727,
        "netAgreementTicket": 9363636.363636363,
        "chargesKnown": true,
        "pricePoint": "mid",
        "perUnitRera": 750,
        "perUnitPlanning": 750,
        "perUnitSaleable": 1050,
        "perUnitExtended": null,
        "perUnitAllocation": 1050,
        "allocatedArea": 1000000,
        "ticket": 9363636.363636363,
        "units": 401,
        "allocatedCarpet": 714285.7142857143,
        "carpet": 714000,
        "reraArea": 714000,
        "planning": 714000,
        "saleable": 999600,
        "extended": null,
        "assignedArea": 999600,
        "revenue": 8914181818.181818,
        "allInclusiveRevenue": 4170400000,
        "idealTargetUnits": 401.0025062656641,
        "targetUnits": 401,
        "targetFraction": 0.00250626566412393,
        "inventoryUnits": 952,
        "targetRera": 300750,
        "targetPlanning": 300750,
        "targetSaleable": 421050,
        "netAgreementRevenue": 3754818181.8181815,
        "grossBookingsRequired": 436,
        "grossForRegistrations": 483
      },
      {
        "name": "Compact 3 BHK",
        "configuration": "3 BHK",
        "size": 900,
        "terrace": 0,
        "balcony": null,
        "share": 25,
        "packageLowINR": 12000000,
        "packageHighINR": 13000000,
        "priorAgreementTicketINR": 11925000,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12525.252525252525,
        "allInclusiveLow": 12000000,
        "allInclusiveMid": 12500000,
        "allInclusiveHigh": 13000000,
        "allInclusiveTicket": 12500000,
        "netAgreementLow": 10818181.818181816,
        "netAgreementMid": 11272727.272727272,
        "netAgreementHigh": 11727272.727272727,
        "netAgreementTicket": 11272727.272727272,
        "chargesKnown": true,
        "pricePoint": "mid",
        "perUnitRera": 900,
        "perUnitPlanning": 900,
        "perUnitSaleable": 1260,
        "perUnitExtended": null,
        "perUnitAllocation": 1260,
        "allocatedArea": 625000,
        "ticket": 11272727.272727272,
        "units": 209,
        "allocatedCarpet": 446428.5714285714,
        "carpet": 446400,
        "reraArea": 446400,
        "planning": 446400,
        "saleable": 624960,
        "extended": null,
        "assignedArea": 624960,
        "revenue": 5591272727.272727,
        "allInclusiveRevenue": 2612500000,
        "idealTargetUnits": 208.85547201336672,
        "targetUnits": 209,
        "targetFraction": 0.8554720133667217,
        "inventoryUnits": 496,
        "targetRera": 188100,
        "targetPlanning": 188100,
        "targetSaleable": 263340,
        "netAgreementRevenue": 2355999999.9999995,
        "grossBookingsRequired": 228,
        "grossForRegistrations": 252
      },
      {
        "name": "Regular 3 BHK",
        "configuration": "3 BHK",
        "size": 1050,
        "terrace": 0,
        "balcony": null,
        "share": 15,
        "packageLowINR": 14500000,
        "packageHighINR": 15500000,
        "priorAgreementTicketINR": 14175000,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12900.4329004329,
        "allInclusiveLow": 14500000,
        "allInclusiveMid": 15000000,
        "allInclusiveHigh": 15500000,
        "allInclusiveTicket": 15000000,
        "netAgreementLow": 13090909.09090909,
        "netAgreementMid": 13545454.545454545,
        "netAgreementHigh": 13999999.999999998,
        "netAgreementTicket": 13545454.545454545,
        "chargesKnown": true,
        "pricePoint": "mid",
        "perUnitRera": 1050,
        "perUnitPlanning": 1050,
        "perUnitSaleable": 1470,
        "perUnitExtended": null,
        "perUnitAllocation": 1470,
        "allocatedArea": 375000,
        "ticket": 13545454.545454545,
        "units": 107,
        "allocatedCarpet": 267857.14285714284,
        "carpet": 267750,
        "reraArea": 267750,
        "planning": 267750,
        "saleable": 374850,
        "extended": null,
        "assignedArea": 374850,
        "revenue": 3454090909.090909,
        "allInclusiveRevenue": 1605000000,
        "idealTargetUnits": 107.41138560687432,
        "targetUnits": 107,
        "targetFraction": 0.4113856068743189,
        "inventoryUnits": 255,
        "targetRera": 112350,
        "targetPlanning": 112350,
        "targetSaleable": 157290,
        "netAgreementRevenue": 1449363636.3636363,
        "grossBookingsRequired": 117,
        "grossForRegistrations": 129
      }
    ],
    "units": 891,
    "targetUnits": 891,
    "weightedEquivalentUnits": 891,
    "targetSaleable": 1000000,
    "totalRera": 714300,
    "totalPlanning": 714300,
    "totalSaleable": 1000020,
    "overshoot": 20,
    "allInclusiveRevenue": 9910400000,
    "netAgreementRevenue": 8928454545.454544,
    "grossBookingsRequired": 971,
    "grossForRegistrations": 1074,
    "cancellationsPercent": 8,
    "months": 8,
    "netHomesPerMonth": 111.375,
    "saleablePerMonth": 125002.5,
    "grossBookingsPerMonth": 121.375,
    "method": "Normalize positive core saleable-area shares; floor ideal counts, then add whole homes in descending fractional order until the saleable target is covered; capped by core inventory. Gated flex excluded. Gross-booking counts are product-level ceilings under the cancellation assumption; legal conversion and lags are separate."
  },
  "formula": "Net agreement = (all-inclusive package − fixed pass-through per home) / (1 + combined percentage of agreement /100)",
  "scenarioQualification": "Default deduction sensitivity is10% of agreement plus INR100000 per home. These are illustrative management inputs, not verified tax rates or a completed project cost sheet. Net agreement revenue is before development/selling costs; it is neither profit nor cash collected.",
  "areaQualification": "Development2500000sqft and target1000000sqft are saleable. Planning carpet=RERA carpet+exclusive terrace. Modeled saleable=planning carpet×1.40 default. Own terrace0 is an explicit design assumption, balcony is excluded. Competitor unknown terrace remains unknown.",
  "researchQualification": "WhatsApp/Drive quotes are source observations, not registered sale consideration, current inventory, achieved possession or absorption. No new critical statutory fact is verified by this planning update.",
  "priorReference": {
    "file": "product_mix_recommendation_v12.json",
    "netAgreementRevenueINR": 21891125000,
    "qualification": "Previous assumed RERA opening rates; not an all-inclusive buyer package and not the current commercial scenario."
  },
  "decisionReady": false,
  "sourceRecordsRetained": 11909,
  "rawDataSha256": "387a6ba26ab4065f6a2fa10c1903c5e8ddd785ed7b01ddcdbea9360492f4972e"
}