Total investment
3,90,84,85,125 390.85
1
Interest on investment – on 25 %
amount of Project Cost 3 15%
43,97,04,577 43.97 25%
2
Inflation 5%
19,54,24,256 19.54
3
Project marketing & Selling Cost 3%
6,04,34,83,999
18,13,04,520 18.13
Total Cost of project
4,72,49,18,478 472.49
Revenue of Project
20
Total B.U.A. sale area available in
sq.mts 9850.06 106026.04
21
Total carpet sale area available in
sq.mts – RERA 0.95 9357.56 100724.73
22
Total sale value of project as per
market rate- 60,000 9357.56 100724.73
6,04,34,83,999 604.35
23 Parking for sell 100 no. 100
10,00,000
10,00,00,000 10.00
24 Total sale value of project.
6,14,34,83,999 614.35
25
TOTAL PROFIT – 30 % of
Project Cost 30%
1,41,85,65,521 141.86 30 %
NOTE- FEASIBILITY IS SUBJECT TO FURTHER REMARKS FROM
VARIOUS DEPT.