Spaces:
Sleeping
Sleeping
Update app.py
Browse files
app.py
CHANGED
@@ -1,35 +1,42 @@
|
|
1 |
import gradio as gr
|
2 |
import matplotlib.pyplot as plt
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
def cmda_redevelopment_final_model(
|
5 |
uds, num_owners, total_fsi, guideline_value, market_rate, construction_cost
|
6 |
):
|
7 |
-
# Constants
|
8 |
owner_fsi = 2.0
|
9 |
premium_fsi = total_fsi - owner_fsi
|
10 |
|
11 |
-
#
|
12 |
owner_total_area = owner_fsi * uds
|
13 |
builder_area = premium_fsi * uds
|
14 |
total_built_up_area = total_fsi * uds
|
15 |
|
16 |
-
#
|
17 |
premium_fsi_charge = 0.4 * guideline_value * uds * premium_fsi
|
18 |
|
19 |
-
#
|
20 |
total_construction_cost = total_built_up_area * construction_cost
|
21 |
|
22 |
-
#
|
23 |
builder_sale_value = builder_area * market_rate
|
24 |
|
25 |
-
#
|
26 |
builder_profit = builder_sale_value - total_construction_cost - premium_fsi_charge
|
27 |
|
28 |
-
#
|
29 |
uds_per_owner = uds / num_owners
|
30 |
owner_area_per_owner = owner_total_area / num_owners
|
31 |
|
32 |
-
#
|
33 |
fig, ax = plt.subplots(figsize=(6, 4))
|
34 |
labels = ['Owner Area (2.0x UDS)', f'Builder Area ({premium_fsi:.1f}x UDS)', 'Total Area']
|
35 |
values = [owner_total_area, builder_area, total_built_up_area]
|
@@ -38,7 +45,7 @@ def cmda_redevelopment_final_model(
|
|
38 |
ax.set_title("Redevelopment Share Breakdown")
|
39 |
plt.tight_layout()
|
40 |
|
41 |
-
#
|
42 |
result = {
|
43 |
"Total UDS": f"{uds:.2f} sq.ft",
|
44 |
"Total Built-up Area (FSI × UDS)": f"{total_built_up_area:.2f} sq.ft",
|
@@ -46,10 +53,10 @@ def cmda_redevelopment_final_model(
|
|
46 |
f"Builder Saleable Area ({premium_fsi:.1f} × UDS)": f"{builder_area:.2f} sq.ft",
|
47 |
|
48 |
"--- Builder Financials ---": "",
|
49 |
-
"Premium FSI Charges (0.4 × guideline × UDS × extra FSI)":
|
50 |
-
"Total Construction Cost (entire built-up area)":
|
51 |
-
"Builder Revenue (@ market rate)":
|
52 |
-
"Estimated Builder Profit":
|
53 |
|
54 |
"--- Owner Breakdown ---": "",
|
55 |
"Number of Owners": num_owners,
|
@@ -59,7 +66,7 @@ def cmda_redevelopment_final_model(
|
|
59 |
|
60 |
return result, fig
|
61 |
|
62 |
-
# Gradio
|
63 |
inputs = [
|
64 |
gr.Number(label="Total UDS (in sq.ft)", value=450),
|
65 |
gr.Number(label="Number of Owners", value=4),
|
@@ -74,15 +81,14 @@ outputs = [
|
|
74 |
gr.Plot(label="Redevelopment Share Chart")
|
75 |
]
|
76 |
|
77 |
-
# Interface setup
|
78 |
app = gr.Interface(
|
79 |
fn=cmda_redevelopment_final_model,
|
80 |
inputs=inputs,
|
81 |
outputs=outputs,
|
82 |
title="CMDA Redevelopment Calculator (Fixed Owner FSI Model)",
|
83 |
description=(
|
84 |
-
"
|
85 |
-
"and
|
86 |
)
|
87 |
)
|
88 |
|
|
|
1 |
import gradio as gr
|
2 |
import matplotlib.pyplot as plt
|
3 |
|
4 |
+
# Helper function to format INR values
|
5 |
+
def format_rupees(value):
|
6 |
+
inr = f"₹ {value:,.2f}"
|
7 |
+
if value >= 1e7:
|
8 |
+
cr = f" (₹ {value / 1e7:.2f} Cr)"
|
9 |
+
return inr + cr
|
10 |
+
return inr
|
11 |
+
|
12 |
def cmda_redevelopment_final_model(
|
13 |
uds, num_owners, total_fsi, guideline_value, market_rate, construction_cost
|
14 |
):
|
|
|
15 |
owner_fsi = 2.0
|
16 |
premium_fsi = total_fsi - owner_fsi
|
17 |
|
18 |
+
# Area calculations
|
19 |
owner_total_area = owner_fsi * uds
|
20 |
builder_area = premium_fsi * uds
|
21 |
total_built_up_area = total_fsi * uds
|
22 |
|
23 |
+
# Premium FSI Charges
|
24 |
premium_fsi_charge = 0.4 * guideline_value * uds * premium_fsi
|
25 |
|
26 |
+
# Construction cost for entire built-up area
|
27 |
total_construction_cost = total_built_up_area * construction_cost
|
28 |
|
29 |
+
# Builder Revenue
|
30 |
builder_sale_value = builder_area * market_rate
|
31 |
|
32 |
+
# Builder Profit
|
33 |
builder_profit = builder_sale_value - total_construction_cost - premium_fsi_charge
|
34 |
|
35 |
+
# Owner share
|
36 |
uds_per_owner = uds / num_owners
|
37 |
owner_area_per_owner = owner_total_area / num_owners
|
38 |
|
39 |
+
# Chart
|
40 |
fig, ax = plt.subplots(figsize=(6, 4))
|
41 |
labels = ['Owner Area (2.0x UDS)', f'Builder Area ({premium_fsi:.1f}x UDS)', 'Total Area']
|
42 |
values = [owner_total_area, builder_area, total_built_up_area]
|
|
|
45 |
ax.set_title("Redevelopment Share Breakdown")
|
46 |
plt.tight_layout()
|
47 |
|
48 |
+
# Output with formatted rupees
|
49 |
result = {
|
50 |
"Total UDS": f"{uds:.2f} sq.ft",
|
51 |
"Total Built-up Area (FSI × UDS)": f"{total_built_up_area:.2f} sq.ft",
|
|
|
53 |
f"Builder Saleable Area ({premium_fsi:.1f} × UDS)": f"{builder_area:.2f} sq.ft",
|
54 |
|
55 |
"--- Builder Financials ---": "",
|
56 |
+
"Premium FSI Charges (0.4 × guideline × UDS × extra FSI)": format_rupees(premium_fsi_charge),
|
57 |
+
"Total Construction Cost (entire built-up area)": format_rupees(total_construction_cost),
|
58 |
+
"Builder Revenue (@ market rate)": format_rupees(builder_sale_value),
|
59 |
+
"Estimated Builder Profit": format_rupees(builder_profit),
|
60 |
|
61 |
"--- Owner Breakdown ---": "",
|
62 |
"Number of Owners": num_owners,
|
|
|
66 |
|
67 |
return result, fig
|
68 |
|
69 |
+
# Gradio Interface
|
70 |
inputs = [
|
71 |
gr.Number(label="Total UDS (in sq.ft)", value=450),
|
72 |
gr.Number(label="Number of Owners", value=4),
|
|
|
81 |
gr.Plot(label="Redevelopment Share Chart")
|
82 |
]
|
83 |
|
|
|
84 |
app = gr.Interface(
|
85 |
fn=cmda_redevelopment_final_model,
|
86 |
inputs=inputs,
|
87 |
outputs=outputs,
|
88 |
title="CMDA Redevelopment Calculator (Fixed Owner FSI Model)",
|
89 |
description=(
|
90 |
+
"Owners receive flats at 2.0× their UDS. Builder gets only the premium FSI share, sells at market rate, "
|
91 |
+
"and bears full construction cost and premium FSI charges. Figures over ₹1 Cr are shown in crores."
|
92 |
)
|
93 |
)
|
94 |
|