Scribd Logo
Upload

Welcome to Scribd!

  • 12 views

    217 Ar

    Uploaded by

    ManishRastogi
    data

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd

    217 Ar

    Uploaded by

    ManishRastogi
    12 views3 pages
    data

    Original Title

    217 AR

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    data

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    12 views3 pages

    217 Ar

    Uploaded by

    ManishRastogi
    data

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    of 3

    GYGY MENTIS GROUND FLOOR RETAIL 50:25:25 - PAYMENT PLAN & MONTHLY RETURN

    BASIC OTHER CHARGES


    ELECTRIC METER & POWER
    Unit Size (Sq. Ft.) BSP (Rs./Sq. Ft.) DEVELOPMENT CHARGES
    BACKUP
    ₹ 29,000 ₹ 700 ₹ 30,000
    217.72 ₹ 6,313,880 ₹ 152,404 ₹ 30,000

    Payment Plan
    Booking Amount 10% OF BSP ₹ 631,388
    30 DAYS OF BOOKING 40% of BSP ₹ 2,525,552
    On Casting of 10th Floor 25% of BSP ₹ 1,578,470
    On Completion of Super Structure 25% of BSP ₹ 1,578,470 d

    On Offer of Possession Other Charges ₹ 182,404


    Total ₹ 6,496,284

    12% Per Annum Assured Return (Montly Return)


    Payment AMOUNT MONTHLY RETURN Total Returns
    50% Payment ₹ 3,156,940 ₹ 31,569 ₹ 820,804
    Minimum Lease Guarantee @ Rs. 180 Per Sqft
    UNIT SIZE PER SQFT LEASE GAURANTEED MONTHY LEASE
    217.72 ₹ 180 ₹ 39,190

    *GST and TDS as applicable *Any new taxes and registry to be borne by the applicant
    Cheque in favour of - “GYGY INFRADESIGN Pvt Ltd”
    GYGY MENTIS OFFICE SPACE 50:25:25 - PAYMENT PLAN & MONTHLY RETURN
    BASIC OTHER CHARGES
    ELECTRIC METER & POWER
    Unit Size (Sq. Ft.) BSP (Rs./Sq. Ft.) DEVELOPMENT CHARGES
    BACKUP
    ₹ 8,000 ₹ 700 ₹ 120,000
    693.00 ₹ 5,544,000 ₹ 485,100 ₹ 120,000

    Payment Plan
    Booking Amount 10% OF BSP ₹ 554,400
    30 DAYS OF BOOKING 40% of BSP ₹ 2,217,600
    On Casting of 10th Floor 25% of BSP ₹ 1,386,000
    On Completion of Super Structure 25% of BSP ₹ 1,386,000 d

    On Offer of Possession Other Charges ₹ 605,100


    Total ₹ 6,149,100

    12% Per Annum Assured Return (Montly Return)


    Payment AMOUNT MONTHLY RETURN Total Returns
    50% Payment (Return 27 Months) ₹ 2,772,000 ₹ 27,720 ₹ 748,440
    25% Payment (Return 18 Months) ₹ 1,386,000 ₹ 13,860 ₹ 249,480
    25% Payment (Return 12 Months) ₹ 1,386,000 ₹ 13,860 ₹ 166,320
    Total Returns ₹ 1,164,240

    BSP After Returns -


    ₹ 4,379,760 BSP Per sqft after Returns ₹ 6,320
    NPV Adjustment (BSP-Total Returns)
    Payment Plan after NPV Adjustment
    Booking Amount 10% OF BSP ₹ 437,976
    30 DAYS OF BOOKING 40% of BSP ₹ 1,751,904
    On Casting of 10th Floor 25% of BSP ₹ 1,094,940
    On Completion of Super Structure 25% of BSP ₹ 1,094,940
    On Offer of Possession Other Charges ₹ 605,100
    Total ₹ 4,984,860
    Minimum Lease Guarantee @ Rs. 45 Per Sqft
    UNIT SIZE PER SQFT LEASE GAURANTEED MONTHY LEASE
    693.00 ₹ 45 ₹ 31,185

    *GST and TDS as applicable *Any new taxes and registry to be borne by the applicant
    Cheque in favour of - “GYGY INFRADESIGN Pvt Ltd”
    GYGY MENTIS OFFICE SPACE 50:25:25 - PAYMENT PLAN & MONTHLY RETURN
    BASIC OTHER CHARGES
    ELECTRIC METER & POWER
    Unit Size (Sq. Ft.) BSP (Rs./Sq. Ft.) DEVELOPMENT CHARGES
    BACKUP
    ₹ 8,000 ₹ 700 ₹ 120,000
    693.00 ₹ 5,544,000 ₹ 485,100 ₹ 120,000

    Payment Plan
    Booking Amount 10% OF BSP ₹ 554,400
    30 DAYS OF BOOKING 40% of BSP ₹ 2,217,600
    On Casting of 10th Floor 25% of BSP ₹ 1,386,000
    On Completion of Super Structure 25% of BSP ₹ 1,386,000
    On Offer of Possession Other Charges ₹ 605,100
    Total ₹ 6,149,100

    12% Per Annum Assured Return (Montly Return)


    Payment AMOUNT MONTHLY RETURN Total Returns
    50% Payment (Return 27 Months) ₹ 2,772,000 ₹ 27,720 ₹ 748,440 27

    25% Payment (Return 18 Months) ₹ 1,386,000 ₹ 13,860 ₹ 249,480 18

    25% Payment (Return 12 Months) ₹ 1,386,000 ₹ 13,860 ₹ 166,320 12

    Total Returns ₹ 1,164,240

    BSP After Returns -


    ₹ 4,379,760 BSP Per sqft after Returns ₹ 6,320
    NPV Adjustment (BSP-Total Returns)
    Payment Plan after NPV Adjustment
    Booking Amount 10% OF BSP ₹ 437,976
    30 DAYS OF BOOKING 40% of BSP ₹ 1,751,904
    On Casting of 10th Floor 25% of BSP ₹ 1,094,940
    On Completion of Super Structure 25% of BSP ₹ 1,094,940
    On Offer of Possession Other Charges ₹ 605,100
    Total ₹ 4,984,860
    *GST and TDS as applicable *Any new taxes and registry to be borne by the applicant
    Cheque in favour of - “GYGY INFRADESIGN Pvt Ltd”

    You might also like