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”