Scribd
Upload
165 views6 pages

M3M Roi and Cost Sheet

The document provides pricing details for an M3M property. For a 1478 sqft area: 1) The basic sale cost is Rs. 9,753,322 plus additional charges totaling Rs. 1,649,975, bringing the total cost to Rs. 11,403,297. 2) Under a possession linked plan of 20:20:60, the effective rates for the first and second years would be Rs. 5,192/sqft and Rs. 5,607/sqft respectively.

Uploaded by

lakshay
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as ODS, PDF, TXT or read online on Scribd
165 views6 pages

M3M Roi and Cost Sheet

The document provides pricing details for an M3M property. For a 1478 sqft area: 1) The basic sale cost is Rs. 9,753,322 plus additional charges totaling Rs. 1,649,975, bringing the total cost to Rs. 11,403,297. 2) Under a possession linked plan of 20:20:60, the effective rates for the first and second years would be Rs. 5,192/sqft and Rs. 5,607/sqft respectively.

Uploaded by

lakshay
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as ODS, PDF, TXT or read online on Scribd
You are on page 1/ 6

M3M

PACKAGED PRICE (Rs.)

AREA
Basic Sale Cost 6399
Additional Charges
EDC/IDC(psf) 430
Club 250000
Car Parking 350000
PLC (psf) 250

TOTAL COST WITH FACING PLC


Service Tax As per Govt.

TOTAL COST ALL INCLUSIVE


IFMS ( psf )

SUBVENTION
Rent Refund 24 months
Cash Back 5%
Car Park FOC 350000
Club 250000
Interest 24 Months

Foreign Trip approx 1lac

minimum 2% discount on form

GRAND TOTAL

Effective rate
POSSESSION LINKED PLAN 20:20:60
1YEAR 3071520
2ND YEAR 2795083

AFTER POSSESSION
Rent Refund 24 months
Expected rent 24 months

Car Park FOC 350000


Club 250000
Foreign Trip approx 1lac
minimum 2% discount on form

Effective rate
M3M

RICE (Rs.)

1200 sqft
6399 7678800

516000
250000
350000
300000

H FACING PLC 9094800


12.00%
L INCLUSIVE 9094800
at the time of possession

ION
20000/month 480000
383940
350000
250000
9% 1146798
2610738
100000
2710738
153576
2864314

Rs .5192/sqft
PLAN 20:20:60
9 276436.8
9.89011775321162 276436.8
18.8901177532116 552873.6

20000/month 480000
20000/months 480000
1512873.6
350000
250000
100000
153576

2366449.6
Rs .5607/sqft
6572800 6.80%
6092800 7.3028238
74.34
67.04
M3M
PACKAGED PRICE (Rs.)

AREA
Basic Sale Cost 6599
Additional Charges
EDC/IDC(psf) 430
Club 250000
Car Parking 350000
PLC (psf) 250

TOTAL COST WITH FACING PLC


Service Tax As per Govt.

TOTAL COST ALL INCLUSIVE


IFMS ( psf )

SUBVENTION
Rent Refund 24 months
Cash Back 5%
Car Park FOC 350000
Club 250000
Interest 24 Months

Foreign Trip approx 1lac

minimum 2% discount on form

GRAND TOTAL

Effective rate
POSSESSION LINKED PLAN 20:20:60
1YEAR 3071520
2ND YEAR 2795083

AFTER POSSESSION
Rent Refund 24 months
Expected rent 24 months

Car Park FOC 350000


Club 250000
Foreign Trip approx 1lac
minimum 2% discount on form

Effective rate
M3M

1478 sqft
6599 9753322

2837570
250000
350000
164975

PLC 13355867
12.00%
IVE 14958571
at the time of possession

20000/month 480000
487666
350000
250000
9%
1567666
100000
1667666
153576
1821242

Rs .5192/sqft
20:60
9 276436.8
9.89011775321162 276436.8
18.8901177532116 552873.6

20000/month 480000
20000/months 480000
1512873.6
350000
250000
100000
153576

2366449.6
Rs .5607/sqft

You might also like