Scribd
Upload
9 views11 pages

M3M Fresh

The document outlines the details for M3M The Cullinan in Sector 94, including pricing for 5.5BHK and 4.5BHK units, payment plans, and total values. It provides specific costs per square foot, discounts, and possession charges, along with ROI illustrations based on different return rates. The payment plans are structured in installments, with various charges and discounts detailed for potential buyers.

Uploaded by

khushikansal731
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
9 views11 pages

M3M Fresh

The document outlines the details for M3M The Cullinan in Sector 94, including pricing for 5.5BHK and 4.5BHK units, payment plans, and total values. It provides specific costs per square foot, discounts, and possession charges, along with ROI illustrations based on different return rates. The payment plans are structured in installments, with various charges and discounts detailed for potential buyers.

Uploaded by

khushikansal731
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 11

M3M The CULLINAN, SEC 94

SIZE 5.5BHK

Size (in sq.ft) 5935


PSF (in Rs.) 26000
PLC (per sqft) 400
Total Value

Discounts
Transfer
Car Parking
Club Membership Discount
Payment Plan

AT THE TIME OF BOOKING 30%


ON 16TH FLOOR 20%
ON SUPER STRUCTURE 20%
ON POSSESSION 30%

POSSESSION CHARGES & GST AS APPLICABLE


154310000
2374000
156684000

INCLUSIVE OF BSP
INCLUSIVE OF BSP
INCLUSIVE OF BSP

(in Rs)
47005200
31336800
31336800
47005200

E
M3M The CULLINAN, SEC 94

SIZE 4.5BHK

Size (in sq.ft) 4315


PSF (in Rs.) 24000
PLC (in sqft) 200
GST 5%
Total Value

Discounts
Transfer
Car Parking
Club Membership Discount
Total Net Value
Payment Plan

AT THE TIME OF BOOKING 25%


ON 16TH FLOOR (18-24 months from Booking) 25%
ON SUPER STRUCTURE (20-26 months from Booking) 25%
ON POSSESSION 25%

POSSESSION CHARGES OF Rs. 1350 to be payable at the time of Possession


103560000
863000
5221150
109644150

INCLUSIVE OF BSP
INCLUSIVE OF BSP
INCLUSIVE OF BSP
109644150

(in Rs)
27411037.5
27411037.5
27411037.5
27411037.5
Particulars %
Cost of Fund 9
Inflation 7

At the time of Booking May 2025 (in Rs.) 27411036


Cost of Fund + Inflation 9.00%
Cost of first Installment For 2025 (in Rs.) 29878029
Cost of Fund + Inflation 9.63%
Cost of first Installment For 2026 (in Rs.) 32755283
Cost of Fund + Inflation 10.30%
Cost of first installment for 2027 (in Rs.) 36129078

Second Installment (Dec 2026) (in Rs.) 27411036


Cost of Fund + Inflation 9.63%
Cost of second Installment for 2027 (in Rs.) 30050719
Cost of Fund + Inflation (6 months) 10.30%
Cost of second Installment for 2028 (in Rs.) 31598331

Third Installment (Dec 2027) (In Rs.) 27411036


Cost of Fund + Inflation ( 6 months) 10.30%
Cost of Third Installment for 2028 (In Rs.) 28822704

(In Rs.)
1st installment 29878029
2nd installment 30050719
3rd installment 28822704
4th installment To liquidate before 4th installment

To pay including cost of fund+Inflation (3


installments) 88751452
To pay excluding cost of fund+inflation (3
installments) 82233112
Difference 6518340
2466993

2877254

3373794

2639683

1547612

1411668
ROI Illustration 01 @12%
Assuming Average Return
Area (in sqft) 4315
Price (BSP+PLC) 24200
GST 5%
Sales Value 109644150
Payment Plan 25:25:25:25
Your ROI (annual) 13157298
Your ROI (Post Super structure; 3yrs) 39471894
ROI Illustration 02 @18%
Assuming Good Return
Area (in sqft) 4315
Price (BSP+PLC) 24200
GST 5%
Sales Value 109644150
Payment Plan 25:25:25:25
Your ROI (annual) 19735947
Your ROI (Post Super structure; 3yrs) 59207841
ROI Illustration 03 @24%
Assuming Exceptional Return
Area (in sqft) 4315
Price (BSP+PLC) 24200
GST 5%
Sales Value 109644150
Payment Plan 25:25:25:25
Your ROI (annual) 26314596
Your ROI (Post Super structure; 3yrs) 78943788
M3M The CULLINAN, SEC 94, NOIDA

Size (in sq.ft) 4.5BHK 4315

PSF (in Rs.) 26500


PLC (per sqft) (avg) 400
GST 5%
Total Sales Consideration

OTHER CHARGES
Transfer Charges
Car Parking
Club Membership Discount
Total Net Sales Consideration

PAYMENT PLAN
Expression of Interest
O Booking 20%
On Super Structure 40%
On Offer of Possession 40%

POSSESSION CHARGES OF Rs. 1350 to be payable at the time of Possession


OIDA

114347500
1726000
5889975
121963475

INCLUSIVE OF BSP
INCLUSIVE OF BSP
INCLUSIVE OF BSP
121963475

2500000
21892695
48785390
48785390

ion

You might also like