World Trade Center, Noida CBD

Company BSP 7200

Discount
Effective BSP 7200

Down Payment 12%

Super Area (Sq.Ft.) 255
BSP (Rs./psf) 7,200
Total Cost (Rs.) 1,836,000
Payment Plans Down Payment Assured return as per Payment Plan
Assured Return (in %age) 12% Deposit Amount 12% Annual amount per month amount Per Day amount Days Total Amount
Particulars %age Value (Rs.)
Booking Amt. 200,000
Within 30 Days of Booking (less booking Amt.) 10% (16,400)
Within 45 Days from the date Booking* 85% 1,560,600 1,744,200 209,304 17,442 573.44 1,050 602,107
At Possesion 5% 91,800
Total 100% 1,836,000 602,107
Post possession return @ Rs. 30 psf + 50% of actual rental (Total room rent of the managed pool to be
divided for the area), for 36 months post possession payable monthly
Post possesion Returns
Considering actual rent per month (in Rs psf) 55 60 70 80 90 100
Rent Per month 14663 15300 16575 17850 19125 20400
Rental for 3 years 527850 550800 596700 642600 688500 734400

Flexi Payment Plan 11%

Super Area (Sq.Ft.) 255 -
BSP (Rs./psf) 6,950
Total Cost (Rs.) 1,772,250
Payment Plans Flexi Payment Assured return as per Payment Plan
Assured Return (in %age) 11% Deposit Amount 11% Annual amount per month amount Per Day amount Days Total Amount
Particulars %age Value (Rs.)
Booking Amt. 200,000
Within 30 Days of Booking (less booking Amt.) 10% (22,775)
Within 45 Days from the date Booking* 40% 708,900 886,125 97,474 8,123 267 225 60,087
Total 50% 886,125
Within 9th Month 25% 443,063 1,329,188 146,211 12,184.22 400.58 275 110,159
Within 18th Month 20% 354,450 1,683,638 185,200 15,433 507 550 279,069
At possesion 5.0% 88,613
Total 100% 1,772,250 449,314
Post possession return @ Rs. 30 psf + 50% of actual rental (Total room rent of the managed pool to be
divided for the area), for 36 months post possession payable monthly
Post possesion Returns
Considering actual rent per month (in Rs psf) 55 60 70 80 90 100
Rent Per month 14663 15300 16575 17850 19125 20400
Rental for 3 years 527850 550800 596700 642600 688500 734400

* GST& Other charges as applicable

Other charges @ 421 psf 107355