 |
|
Sarva Siddhi Infra Buildtech Ltd |
|
|
|
|
|
|
| Business Plan |
| SSIBL buy back benefit plants againts booking plots. |
| FULL PAYMENT PLAN (FPP) |
| PLOT SIZES SQ. FEET |
COST OF PLOTS |
1 YEARS |
3 YEARS |
5 YEARS |
| |
|
ESTIMATED BUY BACK AMNT |
| 308 |
20,000 |
22,100 |
29,600 |
40,000 |
| 462 |
30,000 |
33,150 |
44,400 |
60,000 |
| 333 |
50,000 |
55,250 |
74,000 |
1,00,000 |
| 667 |
1,00,000 |
1,10,500 |
1,48,000 |
2,00,000 |
| 2000 |
3,00,000 |
3,31,500 |
4,44,000 |
6,00,000 |
| 3333 |
5,00,000 |
5,52,500 |
7,40,000 |
10,00,000 |
| 6667 |
10,00,000 |
11,05,000 |
14,80,000 |
20,00,000 |
| IPP PAYMENT PLAN 2 YEARS |
| PLOT SIZES SQ. FEET |
COST OF PLOTS |
MONTHLY |
ERV AMT |
| 480 |
72,000 |
3,000 |
86,400 |
| 640 |
96,000 |
4,000 |
1,15,200 |
| 800 |
1,20,000 |
5,000 |
1,44,000 |
| 960 |
1,44,000 |
6,000 |
1,72,800 |
| 1,120 |
1,68,000 |
7,000 |
2,01,600 |
| 1,600 |
2,40,000 |
10,000 |
2,88,000 |
| 2,400 |
3,60,000 |
15,000 |
4,32,000 |
| IPP PAYMENT PLAN 3 YEARS |
| PLOT SIZES SQ. FEET |
COST OF PLOTS |
MONTHLY |
QLY AMT |
HLY |
YLY |
ERV AMT |
| 554 |
36,000 |
1000 |
2,950 |
5,900 |
11,600 |
46,950 |
| 480 |
72,000 |
2000 |
5,900 |
11,800 |
23,200 |
93,900 |
| 720 |
1,08,000 |
3000 |
8,850 |
17,700 |
34,800 |
140,850 |
| 960 |
1,44,000 |
4000 |
11,800 |
23,600 |
46,400 |
1,87,800 |
| 1200 |
1,80,000 |
5000 |
14,750 |
29,500 |
58,000 |
2,34,750 |
| 2400 |
3,60,000 |
10000 |
29,500 |
59,000 |
1,16,000 |
4,69,500 |
| MRP SINGAL PAYMENT PLAN 5 YEARS |
| PLOT SIZES SQ. FEET |
COST OF PLOTS |
MONTHLY |
5 YEARS |
| 25 TO 60 |
ERV.AMT |
| RENTAL |
| 333 |
50,000 |
800 |
52,500 |
| 500 |
75,000 |
1200 |
78,750 |
| 667 |
1,00,000 |
1600 |
1,05,000 |
| 1,333 |
2,00,000 |
3200 |
2,10,000 |
| 2,000 |
3,00,000 |
4800 |
3,15,000 |
| 2,667 |
4,00,000 |
6400 |
4,20,000 |
| 3,333 |
5,00,000 |
8000 |
5,25,000 |
Note : Plot size may be change according to project location & Party must have paid difference amount according to location
|
|
| |
| SSIBL buy back benefit plants againts booking plots. |
| MRP YEARS PAYMENT PLAN 5/10 YEARS |
| PLOT SIZES SQ. FEET |
COST OF PLOTS |
5 YEARS |
MONTHLY |
10 YEARS |
| TOTAL RS. |
61 TO 120 |
ERV.AMT |
| RENTAL |
| 385 |
5,000 |
25,000 |
425 |
40,990 |
| 333 |
10,000 |
50,000 |
850 |
81,980 |
| 500 |
15,000 |
75,000 |
1,275 |
1,22,970 |
| 667 |
20,000 |
1,00,000 |
1,700 |
1,63960 |
| 833 |
25,000 |
1,25,000 |
2,125 |
2,04,950 |
| 1,667 |
50,000 |
2,50,000 |
4,250 |
4,00,900 |
| 3,333 |
1,00,000 |
5,00,000 |
8,500 |
8,19,800 |
| IPP PAYMENT PLAN 5 YEARS |
| PLOT SIZES SQ. FEET |
COST OF PLOTS |
MONTHLY |
QLY AMT |
HLY |
YLY |
ERV.AMT |
| 462 |
30000 |
500 |
1450 |
2850 |
5650 |
45500 |
| 400 |
60000 |
1000 |
2900 |
5700 |
11300 |
91000 |
| 800 |
120000 |
2000 |
5800 |
11400 |
22600 |
182000 |
| 1200 |
180000 |
3000 |
8700 |
17100 |
33900 |
273000 |
| 2000 |
300000 |
5000 |
14500 |
28500 |
56500 |
455000 |
| 4000 |
600000 |
10000 |
29000 |
57000 |
113000 |
910000 |
| 8000 |
1200000 |
20000 |
58000 |
114000 |
226000 |
1820000 |
| MRP RENTAL PLAN 5 YEARS |
| PLOT SIZES SQ. FEET |
COST OF PLOTS |
MONTHLY |
ERV.AMT |
| RENTAL |
| 333 |
50,000 |
625 |
52,500 |
| 500 |
75,000 |
938 |
78,750 |
| 667 |
1,00,000 |
1250 |
1,05,000 |
| 1,333 |
2,00,000 |
2500 |
2,10,000 |
| 2,000 |
3,00,000 |
3750 |
3,15,000 |
| 2,667 |
4,00,000 |
5000 |
4,20,000 |
| 3,333 |
5,00,000 |
6250 |
5,25,000 |
|
|
| |
|
|
