Sheet1

The Sarayu, Ayodhya :: Lodha

Land (Sq Ft) 1,250
Land (incl amenities) 19,492
Land (incl reg) 21,669
Land Base Price 15,900
sft 2,188
Sq Yards 139
Rooms 4
Costing
Land 19,875,000
Infra Amenities 2,625,000
Leela Club house 1,800,000
Incidental 65,000
Land Cost 24,365,000
GST (18%) 808,200
SD + Registration (8.5%) 1,912,500
Land Cost (incl Reg) 27,085,700
CC (incl Gst) 9,034,375
Budget 36,120,075
Payment Options
Full Payment
Downpayment 9,030,019
48 months Qtr EMI 3,386,257
HL EMI
Downpayment 7,224,015
20 Yrs Monthly EMI 260,065
30 Yrs EMI 232,613
ROI
Daily Rent 3,000
Monthly 288,750
% 9.59%
Daily Rent 4,000
Monthly 385,000
% 12.79%
Daily Rent 5,000
Monthly 481,250
% 15.99%
No of Units 1.0
Base Payout 596,250
Highest Payout 1,391,250

Page 1
 Sheet1

2
The Sarayu, Ayodhya :: Lodha Ventures The Sarayu, Ayodhya :: Lodh
1,500 1,750 2,000 3,000 5,250 10,000 12,500
19,492 19,492 19,492 19,492 19,492 19,492 19,492
21,400 21,400 21,400 21,400 21,400 21,400 21,400
15,900 15,900 15,900 15,900 15,900 15,900 15,900
2,625 3,063 3,500 5,250 9,188 17,500 21,875
167 194 222 333 583 1,111 1,389
5 6 7 11 18 35 44
Costing Costing
23,850,000 27,825,000 31,800,000 47,700,000 83,475,000 159,000,000 198,750,000
3,150,000 3,675,000 4,200,000 6,300,000 11,025,000 21,000,000 26,250,000
2,160,000 2,520,000 2,880,000 4,320,000 7,560,000 14,400,000 18,000,000
78,000 91,000 104,000 156,000 273,000 520,000 650,000
29,238,000 34,111,000 38,984,000 58,476,000 102,333,000 194,920,000 243,650,000
567,000 661,500 756,000 1,134,000 1,984,500 3,780,000 4,725,000
2,295,000 2,677,500 3,060,000 4,590,000 8,032,500 15,300,000 19,125,000
32,100,000 37,450,000 42,800,000 64,200,000 112,350,000 214,000,000 267,500,000
10,841,250 12,648,125 14,455,000 21,682,500 37,944,375 72,275,000 90,343,750
42,941,250 50,098,125 57,255,000 85,882,500 150,294,375 286,275,000 357,843,750
Payment Options Payment Options
Full Payment Full Payment
10,735,313 12,524,531 14,313,750 21,470,625 37,573,594 71,568,750 89,460,938
4,025,742 4,696,699 5,367,656 8,051,484 14,090,098 26,838,281 33,547,852
HL EMI HL EMI
8,588,250 10,019,625 11,451,000 17,176,500 30,058,875 57,255,000 71,568,750
309,177 360,707 412,236 618,354 1,082,120 2,061,180 2,576,475
276,542 322,632 368,722 553,083 967,896 1,843,611 2,304,514
ROI ROI
3,000 3,000 3,000 3,000 3,000 3,000 3,000
346,500 404,250 462,000 693,000 1,212,750 2,310,000 2,887,500
9.68% 9.68% 9.68% 9.68% 9.68% 9.68% 9.68%
4,000 4,000 4,000 4,000 4,000 4,000 4,000
462,000 539,000 616,000 924,000 1,617,000 3,080,000 3,850,000
12.91% 12.91% 12.91% 12.91% 12.91% 12.91% 12.91%
5,000 5,000 5,000 5,000 5,000 5,000 5,000
577,500 673,750 770,000 1,155,000 2,021,250 3,850,000 4,812,500
16.14% 16.14% 16.14% 16.14% 16.14% 16.14% 16.14%
1.2 1.4 1.6 2.4 4.2 8.0 10.0
715,500 834,750 954,000 1,431,000 2,504,250 4,770,000 5,962,500
1,669,500 1,947,750 2,226,000 3,339,000 5,843,250 11,130,000 13,912,500

Page 2
 Sheet1

The Sarayu, Ayodhya :: Lodha Ventures

15,000 17,500 20,000 562,500
19,492 19,492 19,492 19,492
21,400 21,400 21,400 21,400 5,000 9,000
15,900 15,900 15,900 15,900 12,500 9,500
26,250 30,625 35,000 984,375 62,500,000 85,500,000
1,667 1,944 2,222 62,500
53 61 70 1,969
Costing
238,500,000 278,250,000 318,000,000 8,943,750,000
31,500,000 36,750,000 42,000,000 1,181,250,000
21,600,000 25,200,000 28,800,000 810,000,000
780,000 910,000 1,040,000 29,250,000
292,380,000 341,110,000 389,840,000 10,964,250,000
5,670,000 6,615,000 7,560,000 212,625,000
22,950,000 26,775,000 30,600,000 860,625,000
321,000,000 374,500,000 428,000,000 12,037,500,000
108,412,500 126,481,250 144,550,000 4,065,468,750
429,412,500 500,981,250 572,550,000 16,102,968,750
Payment Options
Full Payment
107,353,125 125,245,313 143,137,500 4,025,742,188
40,257,422 46,966,992 53,676,563 1,509,653,320
HL EMI
85,882,500 100,196,250 114,510,000 3,220,593,750
3,091,770 3,607,065 4,122,360 115,941,375
2,765,417 3,226,319 3,687,222 103,703,119
ROI
3,000 3,000 3,000 3,000
3,465,000 4,042,500 4,620,000 129,937,500
9.68% 9.68% 9.68% 9.68%
4,000 4,000 4,000 4,000
4,620,000 5,390,000 6,160,000 173,250,000
12.91% 12.91% 12.91% 12.91%
5,000 5,000 5,000 5,000
5,775,000 6,737,500 7,700,000 216,562,500
16.14% 16.14% 16.14% 16.14%
12.0 14.0 16.0 450.0
7,155,000 8,347,500 9,540,000 268,312,500
16,695,000 19,477,500 22,260,000 626,062,500

Page 3
 Sheet1

5,000 5,000
9,000 12,500
45,000,000 62,500,000

Page 4
Sheet2

sh indi rocks
primary key properties
house2home ashish
abhijeeth infra projects
subrat chowdhury
shilpa sawrikar
ramesh gajjala
abhishek kumawat

Page 5
 Sheet2

7,000 41 287,000
2,500 717,500,000
200,000,000
287,000,000
487,000,000

1,900 7700
1,900 7700
2,360 7700

Page 6
 Sheet2

14630000 2000000 16630000 8752.631579

14630000 2000000 16630000 8752.631579
18172000 2000000 20172000 8547.457627

Page 7