for sale Residential FSI in Sec-103, Gurgaon :-

Residential FSI in Sec-103, Gurgaon :-

Multimax Properties

 

PROPOSED PROJECT FOR SALE AT SECTOR -103, GURGAON (HARYANA)  FOR GROUP HOUSING
A.	TOTAL LAND AVILABLE  FOR DEVELOPMENT	11 ACERS
B.	TOTAL LAND IN SQUARE FEETS	4,79,160 SQ. FEETS
C.	TOTAL F.S.I AVAILABLE FOR DEBVELOPMENT (F.A.R.= 1.75)	8,38,530 SQ. FEETS
D.	ASKING PRICE BY THE OWNER COMPANY PER SQ. FEET (NON-NEGOTIABLE)	RS. 2100/= P.S.F
E.	TOTAL COST OF PROPOSED F.S.I FOR DEVELOPMENT	RS. 176,09,13,000/=
F.	EXPECTED COST OF CONSTRUCTION PER SQ. FEET	RS. 1400/= P.S.F
G.	TOTAL COST OF CONSTRUCTION @ RS. 1400/= P.S.F X 8,38,530 SQ, FEET	RS. 117,39,42,000/=
H.	INTERNAL DEVELOPMENT EXPENSES @ RS. 15,00,000/= PER ACER FOR 11 ACERS	RS.   1,80,00,000/=
I	TOTAL DEVELOPED F.S.I AVAILABLE FOR SALE + 25% LOADING	11,43,450 SQ, FEETS
COST OF PROPOSED PROJECT
1.	TOTAL COST OF PROPOSED F.S.I FOR DEVELOPMENT	RS. 176,09,13,000/=
2.	TOTAL COST OF CONSTRUCTION @ RS. 1250/= P.S.F X 9,14,760  SQ. FEET SQ. FT	RS. 117,39,42,000/=
3.	INTERNAL DEVELOPMENT EXPENSES @ RS. 15,00,000/= PER ACER FOR 12 ACERS	RS.   1,80,00,000/=
4.	TOTAL COST OF PROJECT	RS. 295,28,55,000/-
EXPECTED RETURN FROM THE SALE OF DEVELOPED PROJECT
A	TOAL SALE FROM DEVELOPER F.S.I – 11,43,450 S. FEET@ RS. 5000/= P.S.F	RS. 571,72,50,000/=
B.	LESS COST OF PROJECT	RS. 295,28,55,000/=
C.	GROSS PROFIT FROM PROJECT	RS. 276,43,95,000/=
D.	LESS OVERHEADS ON SALE OF PROJECT TO MEET EXPENSES FOR ADVERTISHMENT, MARKETING PEOPLES, DISCOUNT FOR UNDERWRITTERS, CONSULTANCY TO BROKERS ECT ( APPOX. 5% OF TOTAL SALE)	RS.25,72,76,250/=
E.	NET PROFIT TO DEVELOPER FROM SALE OF PROJECT	RS. 250,71,18,750/=

FOR MORE DETAIL CONTACT

Multimax Properties

Avinash Dahiya

9210000664