Final Project - 2400 Sq Yards, KMC Lease, Saddar / Campbell Street *A - Land Cost (At Your Rate)* 2400 Sq Yards X 450,000 PKR = *108 Crore PKR* *B - Total Construction - 80% Covered* Floor Area Basement (100%) 21,600 Sq Ft Ground Floor 17,280 Sq Ft 1st Floor 17,280 Sq Ft 2nd Floor 17,280 Sq Ft 3rd To 6th Parking (4 Floors) 69,120 Sq Ft 7th To 25th Flats (19 Floors) 328,320 Sq Ft **Total Construction** **470,880 Sq Ft** > In The Old Sheet 1st+2nd Was Written As 27,280, Correct Is 34,560. *C - Total Project Cost* - Construction: 470,880 X 6,500 = 306 Crore - Other Expenses (SBCA, KMC, Piling, Lift, Architect): 55 Crore - Land: 108 Crore - Marketing / Tax / Others: 40 Crore - *Total Cost = 509 Crore PKR* *D - Final Sale @ 35,000 Basement* Floor Area Rate Per Sq Ft Total Price **Basement Commercial** 21,600 35,000 **75.60 Crore** Ground Showroom 17,280 80,000 138.24 Crore 1st Floor Office 17,280 30,000 51.84 Crore 2nd Floor Office 17,280 30,000 51.84 Crore Flats 7th To 25th (19 Floors) 328,320 18,000 590.97 Crore **Total Sale** **397,760 Saleable** **908.49 Crore** *E - Net Profit* 908.49 - 509 = *399.49 Crore I.E. Approx 400 Crore PKR* --- F - Registry / Transfer Cost - Filer Calculation (Open Plot) *FBR Value: 29.70 Crore* - 236K Withholding Tax (3%): *89.10 Lakh* *DC Value: 14.40 Crore (Registry Will Be Made On This Value)* - Stamp Duty (3%): 43.20 Lakh - CVT Tax (2%): 28.80 Lakh - Registration Fee (1%): 14.40 Lakh - *Provincial Total = 86.40 Lakh* *KMC Transfer + NOC + Mutation = 8 Lakh* *Final Registry Total = 89.10 Lakh + 86.40 Lakh + 8 Lakh = 1 Crore 83 Lakh 50 Thousand PKR* - Lawyer / Writer: 1 Lakh Separate - Debris Removal: 15 To 25 Lakh (After Possession) *A Budget Of 2 Crore Is Enough For Registry.*