Feasibility

Ready Recknor Value in 2016 (land)

in sq. m.
in sq. ft.
100200 1078553

Feasibility
Plot Details:
Total Plot Area
Road Setback
Amenity
Balance Plot Area
Less: 15% RG
Net Plot Area

747.00
0
0
747.00
0
747.00

Construction
Total Plot Area
Road Setback
Amenity
Balance Plot Area
Less: 15% RG
Net Plot Area after RG deduction
Add: Road Setback FSI Credit
Add: TDR
Total FSI
Add:35% Fungible
Total FSI including fungible
Less: 13% Walls
Carpet Area available for sale

8040.71
0.00
0
8040.71
0.00
8040.71
0.00
8040.71
16081.42
5628.50
21709.91
2822.29
19600.00

Area for construction (Total BUA x 1.35)

29308.38

Expense
Rent for 3 years
To the landlord
Corpus at Rs 300
TDR
General @ Rs.5600/- X (TDR X 66%)

0.24
8
0.30
1.77

MCGM Charges
Funigible FSI
MCGM - Staircase Premium / Deficiency Charges / Dev. Charges @ Rs.500/- X BUP Area

1.57
1.47

Construction Cost
Cost of construction @ Rs.3500/-

10.26

Stamp Duty
Out Of Pocket Expense @ Rs.250/- x Total Construction Area
Admin Charges @ Rs.200/- x Total Construction Area
Professional Charges@ Rs. 60/- x Total Construction Area
Brokerage
Misc
Marketing
Total Cost

0.30
0.73
0.59
0.18
0.73
0.70
0.50
27.32

Carpet Rate psf

Phasewise sale
Sales of Residential
Parking
Total Revenue
Expense
Profit on investment (B - A)
Percentage Of Profit

38000
9600
36.48
1.40
37.88
27.32
10.56
27.87

8040.71
0.00
8040.71
0.00
8040.71