OMAXE MALL

Family
Entertainment
Center

Area : 250 sq.ft

BSP : 26000 / Per Sq.ft
Inaugural Discount : 5% (1300/ Sq.ft)
Dealer Discount : 5% (1300/ Sq.ft)
Effective BSP : 23400/ Sq.ft
TPD : 2%

Payment Plan (50:50)

23400 X 250 = 58,50,000/-
50% Within 30 days = 29,25,000/-
T.P.D @ 2% = 1,17,000/-

NPV
LESS NPV @ 27.5% = 8,04,375/-
50% Complete After NPV = 20,03,625/-
27.5%

Balance 50% as per DEVELOPMENT LINK PLAN.