Trehan Iris Broadway Mall ( FC Space )

BSP 19500 Sqft

SIZE 879.99 Sqft
COST 17159805

POSSESSION CHARGES
IFMS,LR,EEC,FFC,SF 750 Sqft
ELECTRIC METER CHARGES 15000 2 KVA
POWER BACKUP 25000 1 KVA

TOTAL - 699992.5

PAYMENT PLAN
On Booking 10% 1715980
With In 60 Days 30% 5147941
On Ground Floor Slab 20% 3431961
On Super Structure (Retail Ph1) 20% 3431961
On Offer Of Possession 20% 1715980

(1) ASSURED LEASE GUARANTEE POST POSSESSION 120/-

Per Sq. Ft. Lease Guarantee #REF!
Rent per month (minimum) #REF!
Rent per year (minimum) #REF!
Total rent in first 3 years after possession* #REF!
(2) Rent appreciation minimum 15% after every 3 years
Per Sq. Ft. rent after 15% appreciation #REF!
Rent per month #REF!
Rent per year #REF!
Total rent from 4th to 6th year* #REF!
(3) Rent appreciation minimum 15% after every 3 years
Per Sq. Ft. rent after 15% appreciation #REF!
Rent per month #REF!
Rent per year #REF!
Total rent from 7th to 9th year* #REF!
TOTAL RENT IN 9 YEARS (1+2+3) #REF!

(1) ASSUMED CAPITAL APPRECIATION POST POSSESSION BY 15% AFTER EVERY YEAR
1st Year ₹ 19,733,776
2nd Year ₹ 22,693,842.11
3rd Year ₹ 26,097,918
Total Of Difference ₹ 8,938,113

ROI CALCULATION
Total Return ( Pre Possesion + Post Possesion) ( 39 + 36 months ) in years =
 (A.R. + Lease Gurantee + Capital Appreciation )
Avg Return Per Year

Avg. Annual Return/Total Return * 100

369615.15/2218500 * 100

Committed Minimum Lease Guarantee Rs.120/sqft/month

*Cheque in favor of "Ruvik Buildtech Pvt. Ltd."
*GST and TDS as applicable 12% - 4% = 8%
*Lease guarantee after 3 years possession As per Actual
*Any new taxes and registry borne by the applicant 5% + 1%
*Annual Return Till Possession 12%
*Lease guarantee will appreciate after every 3 years from possession by 15%
 659992.5
15000
25000

TOTAL - 699992.5

PAYMENT WITH GST

#REF!
#REF!
#REF!

(1) ASSUMED LEASE GUARANTEE POST POSSESSION 160/-

Per Sq. Ft. Lease Guarantee
Rent per month (minimum)
Rent per year (minimum)
Total rent in first 3 years after possession*
(2) Rent appreciation minimum 15% after every 3 years
Per Sq. Ft. rent after 15% appreciation
Rent per month ₹ 160
Rent per year ₹ 140,798
Total rent from 4th to 6th year* ₹ 1,689,581
(3) Rent appreciation minimum 15% after every 3 years ₹ 5,068,742
Per Sq. Ft. rent after 15% appreciation
Rent per month ₹ 184.00
Rent per year ₹ 161,918
Total rent from 7th to 9th year* ₹ 1,943,018
TOTAL RENT IN 9 YEARS (1+2+3) ₹ 5,829,054

₹ 211.60
Difference of Appreciate Value ₹ 186,206
2573970.75 ₹ 2,234,470.61
₹ 2,960,066.36 ₹ 6,703,412
₹ 3,404,076.32 ₹ 17,601,208
 6.25
#REF!
#REF!

#REF! ROI ( In percent )