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





location of site














