EMPRASA COMMERCIAL POR PRELAUNCH OPPORTUNITY (`3,550 PER SQ FT) Plan 1 - 80%
Plan 2 - 50%
Unit Size (sq ft)
Plan 3 - 20%
500
500
500
3,550
3,550
3,550
17,75,000
17,75,000
17,75,000
Pre Operative Return (POR) (3 years)
5,35,150
4,61,986
4,01,807
Assured Rentals (3 years) @ ` 27 per sq ft
4,86,000
4,86,000
4,86,000
Rate / sq ft (`) Basic Sale price (`)
BY YEAR 6 EARN IRR OF 28%# & EXPECTED CAPITAL APPRECIATION @ ` 40,00,000** PAYMENT SCHEDULE Plan 2 - 50%
Plan 1 - 80% % Payable Booking
80%
Agreement
Amount (`)
% Payable
2,00,000 12,20,000
50%
Plan 3 - 20%
Amount (`) 2,00,000 6,87,500
% Payable 20%
Amount (`) 2,00,000 1,55,000
Stage 1 - 3 Months
-
-
-
-
10%
1,77,500
Stage 2 - 6 Months
-
-
-
-
10%
1,77,500
Stage 3 - 12 Months
-
-
15%
2,66,250
-
-
Stage 4 - 18 Months
-
-
-
-
15%
2,66,250
Stage 5 - 24 Months
-
-
15%
2,66,250
15%
2,66,250
Stage 6 - 30 Months
-
-
-
-
15%
2,66,250
Stage 7 - 36 Months
15%
2,66,250
15%
2,66,250
10%
1,77,500
5%
88,750
5%
88,750
5%
88,750
100%
17,75,000
100%
17,75,000
100%
17,75,000
On Possession Total
POR PAYOUT SCHEDULE Plan 2 - 50%
Plan 1 - 80%
Plan 3 - 20%
Oct, 2016
17,896
11,185
4,474
Jan, 2017
35,792
22,370
13,422
Apr, 2017
35,014
21,884
17,507
Jul, 2017
35,403
22,127
17,701
Oct, 2017
35,792
29,081
17,896
Jan, 2018
35,792
29,081
17,896
Apr, 2018
35,014
28,449
24,072
Jul, 2018
35,403
28,765
24,339
Oct, 2018
35,792
35,792
31,318
Jan, 2019
35,792
35,792
31,318
Apr, 2019
35,014
35,014
37,202
Jul, 2019
35,403
35,403
37,615
Oct, 2019
42,503
42,503
42,503
Jan, 2020
42,503
42,503
42,503
Apr, 2020
42,041
42,041
42,041
5,35,150
4,61,986
4,01,807
* Price starts at ` 3,550 / sq ft for bookings * Valid for all agreements completed in July 2016.
* Developer reserves the rights to revise the sales price. * Stages are calculated from date of agreement
* Returns will start from the execution of agreement. * Basic sale price excludes taxes & CAM charges
#110/37Solitaire Building | Outer Ring road Marathahalli | Bangalore - 560 037 (080) 46 000 000 | info@emprasa.com | www.emprasa.com
** Indicative price based on market trend # The IRR may vary based on Rate and Plan