BSP 8500

Furnishing Charges 1500

Net BSP 10000
Multiple 3.3
Area Multiple in sqft 67
RETENTION CALCULATOR FOR M3M BROADWAY

Retention Amount 1600000

Property Cost to be purchased 5280000
On form adjustment 1200000 75% of Retention Amount
Agreement Value (AV) 4080000
Receipt/Rebate letter amount 400000 25% of Retention Amount
Amount to be paid in 30 days ( 40% of AV) 1632000
Amount to be paid on possession 2048000
Min. Area to be purchased in sqft 528

Assured return till Possession(annualy) 10% 163200

Rental (45/per sqft + 40% of actual rent), monthly for first 3 years 85 44880
After 3 years , 100% of actual rental, total lease is for 9 years
Retention Amount

Retention Amount