Escolar Documentos
Profissional Documentos
Cultura Documentos
pro
Asset Class
Retail
Residential
Commercial
Hospitality*
Community
200,000 sqm
2,152,800 SqFt
Margin
(Rs/SqFt)
3,500
700
1,500
5,000
-2,000
Recommended
GFA
X1
X2
X3
X4
X5
* Hospitality are generally sold as price/key. For the sake of simplicity, we have assumed per sqft rate.
* All the cost and sale prices are just assumption.
Market Constraints
Asset Class
Retail
Residential
Commercial
Hospitality
Community
X1
X2
X3
X4
X5
Regulatory Constraints
Asset Class
Total GFA allowed
X1+X2+X3+X4+X5
Commumity
X5
Commercial
X3
<=
<=
<=
<=
=
=>
<=
Absorption (SqFt)
500,000
900,000
800,000
200,000
N/A
2,152,800
20%
35%
X1
X2
X3
X4
X5
<=
<=
<=
<=
>=
500,000
900,000
753,480
200,000
430,560
<=
2,152,800
Feasibility.pro
Objective
4,875,856,000
Margin / GFA
GFA
X1
3,500.00
900,000.00
X2
700.00
191,680.00
X3
1,500.00
200,000.00
X4
5,000.00
430,560.00
X5
-2,000.00
430,560.00
1
1
0
0
0
0
1
0
1
0
0
0
1
0
0
1
0
0
1
0
0
0
1
0
1
0
0
0
0
1
Constraints
Total GFA
X1
X2
X3
X4
X5
2,152,800
900,000
191,680
200,000
430,560
430,560
2,152,800
900,000
753,480
200,000
430,560
430,560
Original Value
4,875,856,000
Final Value
4,875,856,000
Variable Cells
Cell
Name
$C$7 GFA X1
$D$7 GFA X2
$E$7 GFA X3
$F$7 GFA X4
$G$7 GFA X5
Original Value
900,000.00
191,680.00
200,000.00
430,560.00
430,560.00
Final Value
900,000.00
191,680.00
200,000.00
430,560.00
430,560.00
Constraints
Cell
Name
$H$10 Total GFA
$H$11 X1
$H$12 X2
$H$13 X3
$H$14 X4
$H$15 X5
Cell Value
2,152,800
900,000
191,680
200,000
430,560
430,560
Formula
$H$10<=$I$10
$H$11<=$I$11
$H$12<=$I$12
$H$13<=$I$13
$H$14<=$I$14
$H$15>=$I$15
Integer
Contin
Contin
Contin
Contin
Contin
Status
Binding
Binding
Not Binding
Binding
Binding
Binding
Slack
0
0
561800
0
0
0
NonNegative
Variable Cells
Cell
$C$7
$D$7
$E$7
$F$7
$G$7
Name
GFA X1
GFA X2
GFA X3
GFA X4
GFA X5
Constraints
Cell
$H$10
$H$11
$H$12
$H$13
$H$14
$H$15
Name
Total GFA
X1
X2
X3
X4
X5
Final
Shadow Constraint Allowable Allowable
Value
Price
R.H. Side
Increase Decrease
2152800
700
2152800
561800
191680
900000
2800
900000
191680
561800
191680
0
753480
1E+30
561800
200000
800
200000
191680
200000
430560
4300
430560
191680
430560
430560
-2700
430560
191680
430560
Objective
Cell
Name
$D$3 Z
Value
4,875,856,000
Variable
Name
GFA X1
GFA X2
GFA X3
GFA X4
GFA X5
Value
900,000.00
191,680.00
200,000.00
430,560.00
430,560.00
Cell
$C$7
$D$7
$E$7
$F$7
$G$7
Lower
Limit
0.00
0.00
0.00
0.00
430,560.00
Objective
Result
1,725,856,000.00
4,741,680,000.00
4,575,856,000.00
2,723,056,000.00
4,875,856,000.00
Upper
Limit
900,000.00
191,680.00
200,000.00
430,560.00
430,560.00
Objective
Result
4,875,856,000.00
4,875,856,000.00
4,875,856,000.00
4,875,856,000.00
4,875,856,000.00