SUPER SAVER Plan (Starting @ 40% assured return per annum)

Basic Other Charges

Unit Size (sq. ft.) BSP (Rs. per sq. ft.) EEC+ FFC (per sq. ft.) IFMS (per sq. ft.) Lease Rent (per sq. ft.) PLC (per sq. ft.)
2128 ₹ 5,250 ₹ 200 ₹ 100 ₹ 100 600
Total ₹ 11,172,000 ₹ 425,600 ₹ 212,800 ₹ 212,800 1276800
Total (BSP+EEC+ FFC+ IFMS+ Lease Rent+ PLC) ₹ 13,300,000

Payment Plan
Booking Amount 20% of BSP ₹ 2,234,400
On Completition of Raft 10% of BSP ₹ 1,117,200
On Casting of Ground Floor 10% of BSP ₹ 1,117,200
On Casting of 5th Floor 10% of BSP ₹ 1,117,200
On Casting of 14th Floor 22.5% of BSP ₹ 2,513,700
On Completition of Super Structure 22.5% of BSP + PLC ₹ 3,790,500
On Offer of Possession 5% of BSP + Other Charges ₹ 1,409,800
Total ₹ 13,300,000

ROI CALCULATION
INVESTMENT NET INVESTMENT MONTHLY RETURN ROI/ANNUM
BOOKING Amount ₹ 2,234,400 ₹ 2,234,400
On Completition of Raft ₹ 1,117,200 ₹ 3,351,600 ₹ 69,160 24.76%
MONTH 3 ₹0 ₹ 3,351,600 ₹ 69,160 24.76%
MONTH 4 ₹0 ₹ 3,351,600 ₹ 69,160 24.76%
MONTH 5 (On Ground Floor) ₹ 1,117,200 ₹ 4,468,800 ₹ 69,160 18.57%
MONTH 6 ₹0 ₹ 4,468,800 ₹ 69,160 18.57%
MONTH 7 ₹0 ₹ 4,468,800 ₹ 69,160 18.57%
MONTH 8 ₹0 ₹ 4,468,800 ₹ 69,160 18.57%
MONTH 9 (On 5th floor) ₹ 1,117,200 ₹ 5,586,000 ₹ 69,160 14.86%
MONTH 10 ₹0 ₹ 5,586,000 ₹ 69,160 14.86%
MONTH 11 ₹0 ₹ 5,586,000 ₹ 69,160 14.86%
MONTH 12 ₹0 ₹ 5,586,000 ₹ 69,160 14.86%
MONTH 13 ₹0 ₹ 5,586,000 ₹ 69,160 14.86%
MONTH 14 ₹0 ₹ 5,586,000 ₹ 69,160 14.86%
MONTH 15 ₹0 ₹ 5,586,000 ₹ 69,160 14.86%
MONTH 16 ₹0 ₹ 5,586,000 ₹ 69,160 14.86%
MONTH 17 (On 14th Floor) ₹ 2,513,700 ₹ 8,099,700 ₹ 69,160 10.25%
MONTH 18 ₹0 ₹ 8,099,700 ₹ 69,160 10.25%
MONTH 19 ₹0 ₹ 8,099,700 ₹ 69,160 10.25%
MONTH 20 ₹0 ₹ 8,099,700 ₹ 69,160 10.25%
MONTH 21 ₹0 ₹ 8,099,700 ₹ 69,160 10.25%
MONTH 22 ₹0 ₹ 8,099,700 ₹ 69,160 10.25%
MONTH 23 ₹0 ₹ 8,099,700 ₹ 69,160 10.25%
MONTH 24 (On Super Structure) ₹ 3,790,500 ₹ 11,890,200 ₹ 69,160 6.98%
MONTH 25 ₹0 ₹ 11,890,200 ₹ 69,160 6.98%
MONTH 26 ₹0 ₹ 11,890,200 ₹ 69,160 6.98%
MONTH 27 ₹0 ₹ 11,890,200 ₹ 69,160 6.98%
MONTH 28 ₹0 ₹ 11,890,200 ₹ 69,160 6.98%
MONTH 29 ₹0 ₹ 11,890,200 ₹ 69,160 6.98%
MONTH 30 ₹0 ₹ 11,890,200 ₹ 69,160 6.98%
POSSESSION ₹ 1,409,800 ₹ 13,300,000 ₹ 2,005,640 13.38%
TOTAL INVESTMENT TOTAL RETURNS AVERAGE ROI

LEASE GUARANTEE POST POSSESSION @ 8.5%/annum OR ₹ 36/sq ft/month

FIRST LEASE MINIMUM GUARANTEE @ ₹ 36/sq ft/month
Per Sq. Ft. Lease Guarantee ₹ 36
Rent per month (minimum) ₹ 76,608
Rent per year (minimum) ₹ 919,296
Total rent in first 3 years after possession ₹ 2,757,888
Rent appreciation minimum 15% after every 3 years
Per Sq. Ft. rent after 15% appreciation ₹ 41.40
Rent per month ₹ 88,099
Rent per year ₹ 1,057,190
Total rent from 4th to 6th year ₹ 3,171,571
Rent appreciation minimum 15% after every 3 years
Per Sq. Ft. rent after 15% appreciation ₹ 47.61
Rent per month ₹ 101,314
Rent per year ₹ 1,215,769
Total rent from 7th to 9th year ₹ 3,647,307
TOTAL RENT IN 9 YEARS ₹ 9,576,766

RETURNS ACCUMALTED IN 11.5 YEARS ( 2.5 YEARS ASSURED RETURN+ 9 YEARS LEASE GUARANTEE)
Unit Size (Sq. Ft.) 2128
Total investment ₹ 13,300,000
Total assured return in 2.5 years ₹ 2,005,640
Total rent in 9 years ₹ 9,576,766

If we assume min. 5% appreciation in property after every 1 year than property appreciation in 11.5 years ₹ 7,647,500

Total ROI in 11.5 years ₹ 19,229,906

*Cheque in favor of "Parmesh Construction Co. Ltd."

*GST and TDS as applicable
*Assured return till possession
*Lease guarantee after possession
*Any new taxes and registry borne by the applicant