KENT CONSTRUCTIONS PVT.

LTD
3
 KENT OVERVIEW
• Started its operation In 1992

• ISO 9001-2015 certified

• Delivered more than 650,000 sq. meters

• Served more than 4,000 customers

• Exceeding customer expectations every time

4
5
Stages of requirements of
funds with Disbursement
Schedule

6
PROPOSED APARTMENT PROJECT
LAND LOCATION: NEAR LULU,
EDAPALLY,CHERANALLOR

 PROJECT REPORT

 SPECIFICATIONS

5
SITE LOCATION

6
P ROJECT BRIEF
FLOOR DETAILS PARTICULARS COST

TOTAL LAND AREA ( 400 cent) 400 x 15,00000 (PER CENT) 60,00,00,000

FAR 4

CONSTRUCTION (4 FAR)
6,96,000 SQFT
4 ACRE x 435 x 4

CONSTRUCTION COST 6,96,000 SQFT x 3750 2,61,00,00,000

SALE, MARKETING & OTHER

6,96,000 x 250 17,40,00,000
EXPENSE

TOTAL EXPENSE 3,38,40,00,000

SALES INCOME DETAIL 6,96,000 SQFT x 6000 4,17,60,00,000

PROFIT ( SALES INCOME – TOTAL EXPENSE) 79,20,00,000

7
CONCEPT ELEVATION

8
S PECIFICATIONS
SLN MAIN LOBBY : ITALIAN MARBLE
OTHER AREA : HIGH QUALITY VITRIFIED TILE
A FURNITURES
1. COT,BED,PILLOW,BEDSHEET & QUILT
2. SIDE TABLE
3. WARDROBE
4. DINING TABLE & CHAIR
5. SOFA CHAIR
6. CARPET
7. FLOORING : HIGH QUALITY FLOOR TILE
8. TOILET : HIGH QUALITY WALL & FLOOR TILE
9. SHOWER AREA GLASS PARTITION
B ELECTRICAL EQUIPMENT
1. CEILING AND WALL LIGHT FITTINGS
2. SIDE LAMP
3. MIRROR LAMP
4. HOT WATER
5. FRIDGE
6.
7. MICROWAVE OVEN
8. TV
9. WASHING MACHINE WITH DRIER
9
 S PECIFICATIONS
SLNO MATERIAL/EQUIPMENT BRAND
A AIRCONDITION
1. VRF HITACHI/DAIKIN/VOLTAS

B PHE EQUIPMENT BRAND

1. EUROPEAN WATER CLOSET VITRA/TOTO/DURAVIT
2. WASH BASIN COUNTER BOTTOM VITRA/TOTO/DURAVIT
VITRA/TOTO/DURAVIT
3. URINAL
(SENSOR STEEL PLATE)
4. PILLAR COCK FOR WASH BASIN(PUSH COCK) GROHE

5. OVER HEAD SHOWER (WALL MIXER) GROHE

6. WASTE COUPLING WITH HOLE JAQUAR
7. ANGLE STOP COCK WITH WALL FLANGE GROHE/JAQUAR
8. BOTTLE TRAP GROHE/JAQUAR

10
S PECIFICATIONS
SLN MATERIAL/EQUIPMENT BRAND
C STP / WTP EQUIPMENT
1. STP VENDORS SEAMAK/SEPCON
2. RAW SEWAGE PUMP KIRLOSKAR
3. FINE PORE DIFFUSERS AIRFLEX
4. CVT / KAY
BLOWERS INTL/INGERSOLL
RAND
5. SLUDGE RECIRCULATION PUMP KIRLOSKAR
6. FILTER FEED PUMP & BACK WASH PUMP KIRLOSKAR
7. DOSING PUMPS ASIA LMI /ACO&
8.
FILTERS & SOFTNER AVENTURA/PENTAIR
9. WEEPL/GUDDI/
BIO-MEDIA
KALDNES
10. EXCHANGE /
RESIN ION
THERMAX
11. FILTER FEED PUMP GRUNDFOSS

D ELEVATORS BRAND
1. 02 PASSENGER & 01 SERVICE LIFT SCHINDLER
(Number as per Govt norms) /MITSUBISHI
11
S PECIFICATIONS
SLN MATERIAL/EQUIPMENT BRAND
E DG - EQUIPMENT
1. DIESEL GENERATING ENGINE CUMMINS
2. ALTERNATOR STAMFORD
3. DG CONTROL PANEL DYNAMO
4. DG MULTIFUNCTION RELAY FOR AMF,DG SIEMENS
SYNCHORINASATION,LOAD SHARING
5. DG AMF RELAY NON PARALLEL OPERATION WOOD WARD/DEIF
6. PLC ALLEN BRADLY
7. FRESH AIR/EXHAUST FANS ALMONARD
F ELECTRICAL EQUIPMENTS BRAND
1. HT RING MAIN UNIT SCHNIEDER
2. HT BREAKER VCB /SF6 ABB
3. TRANSFORMER UNIVERSAL POWER
4. LT SWITCH BOARD , MCS DYNAM ELECTRO CONTROLS
5. Rotary UPS PILLER
G FIRE FIGHTING EQUIPMENT BRAND
1. FIRE PUMPS KIRLOSKAR BROS. LTD
2. ELECTRIC MOTOR KIRLOSKAR ELECTRIC
3. SPRINKLER HEADS HD
4. MOTOR CONTROL CENTER PRAGATI CONTROLS
5. FACP HONEYWELL
6. DETECTOR(SMOKE,HEAT,MULTI SENSOR) HONEYWELL

12
COMMON AMMENITIES

14
Actual Photo-Phase 1

Swimming Pool Swim with your heart

Representational Image

Sauna Sweat off the stress

Representational Image

Jacuzzi Bubble and bubble worth a

thousand smiles
Representational Image

Steam Bath Relax, Renew & Refresh

Representational Image

Barbeque Counter It may not be theend, but

it could be a start
Representational Image

Freedom and time

Play Area to play – It’s a necessity
Representational Image

Indoor shuttle court with Needs control, strength, mind

AC convention centre play and movement
Representational Image

Walk-in strong;
Multi Gym walkout stronger
Representational Image

Common Lights Solar powered- Asmart

choice
Representational Image

The internet is the world’s

Broadband largest library.
Representational Image

CCTV Protect what you love

Representational Image

Security is not a product but

Security Systems a process
Representational Image

Outdoor Gym The Glow of Good Health

Boom barrier with RFID The Glow of Good Health
PROPOSED VILLA PROJECT
LAND LOCATION: WAYANAD,
PROJECT: VILLAS

 PROJECT REPORT

 SPECIFICATIONS

5
S ITE LAYOUT

6
P ROJECT BRIEF
FLOOR DETAILS PARTICULARS COST

TOTAL LAND AREA (1000 cent) 1000 x 5,00,000 50,00,00,000

CONSTRUCTION (4 FAR) 70 VILLA x 2000 1,40,000

CONSTRUCTION COST 1,40,000 x 8000 1,12,00,00,000

TOTAL EXPENSE

INCOME 1ST YEAR 70% 42 VILLAS

RENT PER VILLA : 20,000 42 x 20,000 8,40,000 PER DAY

RENT FOR 30 DAYS 30 x 8,40,000 30,24,00,000

EXPENSE DETAIL 86,40,000

7
P ROJECT BRIEF
FLOOR DETAILS PARTICULARS COST

INCOME 2ND YEAR 80% 56 VILLAS

RENT PER VILLA : 20,000 56 x 20,000 11,20,000 PER DAY

RENT FOR 30 DAYS 30 x 11,20,000 40,32,00,000

EXPENSE DETAIL 16,12,80,000

FLOOR DETAILS PARTICULARS COST

INCOME 3RD YEAR 80% 56 VILLAS

RENT PER VILLA : 20,000 56 x 20,000 11,20,000 PER DAY

RENT FOR 30 DAYS 30 x 11,20,000 40,32,00,000

EXPENSE DETAIL 16,12,80,000

8
P ROJECT BRIEF
FLOOR DETAILS PARTICULARS COST

INCOME 4TH YEAR 80% 56 VILLAS

RENT PER VILLA : 20,000 56 x 20,000 11,20,000 PER DAY

RENT FOR 30 DAYS 30 x 11,20,000 40,32,00,000

EXPENSE DETAIL 16,12,80,000

FLOOR DETAILS PARTICULARS COST

INCOME 5TH YEAR 80% 56 VILLAS

RENT PER VILLA : 20,000 56 x 20,000 11,20,000 PER DAY

RENT FOR 30 DAYS 30 x 11,20,000 40,32,00,000

EXPENSE DETAIL 16,12,80,000

9
P ROJECT BRIEF
FLOOR DETAILS PARTICULARS COST

INCOME 6TH YEAR 80% 56 VILLAS

RENT PER VILLA : 20,000 56 x 20,000 11,20,000 PER DAY

RENT FOR 30 DAYS 30 x 11,20,000 40,32,00,000

EXPENSE DETAIL 16,12,80,000

FLOOR DETAILS PARTICULARS COST

INCOME 7TH YEAR 80% 56 VILLAS

RENT PER VILLA : 20,000 56 x 20,000 11,20,000 PER DAY

RENT FOR 30 DAYS 30 x 11,20,000 40,32,00,000

EXPENSE DETAIL 16,12,80,000

10
GRAND TOTAL
GRAND TOTAL OF
TOTAL INCOME OF ROOMS
DETAILS
2,72,16,00,000
TOTAL EXPENSE DETAILS
(MAINTENANCE & STAFF SALARY)
97,63,20,000

TOTAL PROFIT 1,74,52,80,000

11
CONCEPT DESIGN

12
S PECIFICATIONS
SLN MAIN LOBBY : ITALIAN MARBLE
OTHER AREA : HIGH QUALITY VITRIFIED TILE
A FURNITURES
1. COT,BED,PILLOW,BEDSHEET & QUILT
2. SIDE TABLE
3. WARDROBE
4. DINING TABLE & CHAIR
5. SOFA CHAIR
6. CARPET
7. FLOORING : HIGH QUALITY FLOOR TILE
8. TOILET : HIGH QUALITY WALL & FLOOR TILE
9. SHOWER AREA GLASS PARTITION
B ELECTRICAL EQUIPMENT
1. CEILING AND WALL LIGHT FITTINGS
2. SIDE LAMP
3. MIRROR LAMP
4. HOT WATER
5. FRIDGE
6.
7. MICROWAVE OVEN
8. TV
9. WASHING MACHINE WITH DRIER
13
 S PECIFIC A TIONS
SLNO MATERIAL/EQUIPMENT BRAND
A AIRCONDITION
1. VRF HITACHI/DAIKIN/VOLTAS

B PHE EQUIPMENT BRAND

1. EUROPEAN WATER CLOSET VITRA/TOTO/DURAVIT
2. WASH BASIN COUNTER BOTTOM VITRA/TOTO/DURAVIT
VITRA/TOTO/DURAVIT
3. URINAL
(SENSOR STEEL PLATE)
4. PILLAR COCK FOR WASH BASIN(PUSH COCK) GROHE

5. OVER HEAD SHOWER (WALL MIXER) GROHE

6. WASTE COUPLING WITH HOLE JAQUAR
7. ANGLE STOP COCK WITH WALL FLANGE GROHE/JAQUAR
8. BOTTLE TRAP GROHE/JAQUAR

14
 S PECIFICATIONS
SLN MATERIAL/EQUIPMENT BRAND
C STP / WTP EQUIPMENT
1. STP VENDORS SEAMAK/SEPCON
2. RAW SEWAGE PUMP KIRLOSKAR
3. FINE PORE DIFFUSERS AIRFLEX
4. CVT / KAY
BLOWERS INTL/INGERSOLL
RAND
5. SLUDGE RECIRCULATION PUMP KIRLOSKAR
6. FILTER FEED PUMP & BACK WASH PUMP KIRLOSKAR
7. DOSING PUMPS ASIA LMI /ACO&
8.
FILTERS & SOFTNER AVENTURA/PENTAIR
9. WEEPL/GUDDI/
BIO-MEDIA
KALDNES
10. EXCHANGE /
RESIN ION
THERMAX
11. FILTER FEED PUMP GRUNDFOSS

D ELEVATORS BRAND
1. 02 PASSENGER & 01 SERVICE LIFT SCHINDLER
(Number as per Govt norms) /MITSUBISHI
15
S PECIFICATIONS
SLN MATERIAL/EQUIPMENT BRAND
E DG - EQUIPMENT
1. DIESEL GENERATING ENGINE CUMMINS
2. ALTERNATOR STAMFORD
3. DG CONTROL PANEL DYNAMO
4. DG MULTIFUNCTION RELAY FOR AMF,DG SIEMENS
SYNCHORINASATION,LOAD SHARING
5. DG AMF RELAY NON PARALLEL OPERATION WOOD WARD/DEIF
6. PLC ALLEN BRADLY
7. FRESH AIR/EXHAUST FANS ALMONARD
F ELECTRICAL EQUIPMENTS BRAND
1. HT RING MAIN UNIT SCHNIEDER
2. HT BREAKER VCB /SF6 ABB
3. TRANSFORMER UNIVERSAL POWER
4. LT SWITCH BOARD , MCS DYNAM ELECTRO CONTROLS
5. Rotary UPS PILLER
G FIRE FIGHTING EQUIPMENT BRAND
1. FIRE PUMPS KIRLOSKAR BROS. LTD
2. ELECTRIC MOTOR KIRLOSKAR ELECTRIC
3. SPRINKLER HEADS HD
4. MOTOR CONTROL CENTER PRAGATI CONTROLS
5. FACP HONEYWELL
6. DETECTOR(SMOKE,HEAT,MULTI SENSOR) HONEYWELL

16
COMMON AMMENITIES

18
Actual Photo-Phase 1

Swimming Pool Swim with your heart

Representational Image

Sauna Sweat off the stress

Representational Image

Jacuzzi Bubble and bubble worth a

thousand smiles
Representational Image

Steam Bath Relax, Renew & Refresh

Representational Image

Barbeque Counter It may not be the end, but

it could be a start
Representational Image

Freedom and time

Play Area to play – It’s a necessity
Representational Image

Indoor shuttle court with Needs control, strength, mind

AC convention centre play and movement
Representational Image

Walk-in strong;
Multi Gym walkout stronger
Representational Image

Common Lights Solar powered- A smart

choice
Representational Image

The internet is theworld’s

Broadband largest library.
Representational Image

CCTV Protect what you love

Representational Image

Security is not a product but

Security Systems a process
Representational Image

Outdoor Gym The Glow of Good Health

Boom barrier with RFID The Glow of Good Health
Construction
Payment Schedule
Proposal
- Edapally , Apartment Project

57
 Construction Work Payment Schedule
Location : Edapally Sqft. 696000

Sl no. Year Total Sqft area Schedule in days Payment

1 Land Purchase (4 Acre x 1500000) 60,00,00,000.00

2 Infrastructure work 696000 25 3,00,00,000.00

3 Piling & footing work 696000 60 6,00,00,000.00

4 Foundation 696000 40 5,00,00,000.00

5 Basement Structure work 696000 30 5,00,00,000.00

6 Ground floor Structural & Civil work 696000 22 5,00,00,000.00

7 1st floor Structural & Civil work 696000 22 5,00,00,000.00

8 2nd floor Structural & Civil work 696000 22 5,00,00,000.00

9 3rd floor Structural & Civil work 696000 22 5,00,00,000.00

10 4th floor Structural & Civil work 696000 22 5,00,00,000.00

11 5th floor Structural & Civil work 696000 22 5,00,00,000.00

12 6th floor Structural & Civil work 696000 22 5,00,00,000.00

13 7th floor Structural & Civil work 696000 22 5,00,00,000.00

14 8th floor Structural & Civil work 696000 22 5,00,00,000.00

15 9th floor Structural & Civil work 696000 22 5,00,00,000.00

16 10th floor Structural & Civil work 696000 22 5,00,00,000.00

17 11th floor Structural & Civil work 696000 22 5,00,00,000.00

18 12th floor Structural & Civil work 696000 22 5,00,00,000.00

19 13th floor Structural & Civil work 696000 22 5,00,00,000.00

20 14th floor Structural & Civil work 696000 22 5,00,00,000.00

58
21 15th floor Structural & Civil work 696000 22
5,00,00,000.00
22 16th floor Structural & Civil work 696000 22
5,00,00,000.00
23 17th floor Structural & Civil work 696000 22
5,00,00,000.00
24 Rooftop Structure work 696000 17
5,00,00,000.00
25 Common area Structural & Civil work 696000 15
5,00,00,000.00
26 Basement floor Finishing work 696000 28
2,00,00,000.00
27 Ground floor Finishing work 696000 28
3,00,00,000.00
28 1st floor Finishing work 696000 28
3,00,00,000.00
29 2nd floor Finishing work 696000 28
3,00,00,000.00
30 3rd floor Finishing work 696000 28
3,00,00,000.00
31 4th floor Finishing work 696000 28
3,00,00,000.00
32 5th floor Finishing work 696000 28
3,00,00,000.00
33 6th floor Finishing work 696000 28
3,00,00,000.00
34 7th floor Finishing work 696000 28
3,00,00,000.00
35 8th floor Finishing work 696000 28
3,00,00,000.00
36 9th floor Finishing work 696000 28
3,00,00,000.00
37 10th floor Finishing work 696000 28
3,00,00,000.00
38 11th floor Finishing work 696000 28
3,00,00,000.00
39 12th floor Finishing work 696000 28
3,00,00,000.00
59
40 13th floor Finishing work 696000 28
3,00,00,000.00
41 14th floor Finishing work 696000 28
3,00,00,000.00
42 15th floor Finishing work 696000 28
3,00,00,000.00
43 16th floor Finishing work 696000 28
3,00,00,000.00
44 17th floor Finishing work 696000 28
3,00,00,000.00
45 Rooftop Finishing work 696000 28
3,00,00,000.00
46 Common area Finishing work 696000 28
3,00,00,000.00
Compound wall Structural & finishing with
47 696000 20
Padipura & gate 2,60,00,000.00

48 Sales & Marketing Expense

17,40,00,000.00
1,83,60,00,000.00

60
Construction
Payment Schedule
Proposal
- Wayanad , Villa Project

61
 Construction Work Payment Schedule
Location : Wayanad Number of villa: 70
Sl Number of
Year Schedule in days Payment
no. Villa

1 Land Purchase (10 Acre x 500000)

50,00,00,000.00
2 Infrastructure work 70 80
4,00,00,000.00
3 Fondation & footing work 70 70
4,00,00,000.00
4 Foundation 70 50
3,00,00,000.00
5 Ground floor - Block work 70 40
3,50,00,000.00
6 Ground floor - RCC 70 40
4,35,00,000.00
7 1st floor - Block work 70 40
3,50,00,000.00
8 1st floor - RCC 70 45
5,35,00,000.00
9 Plumbing & Electrical 70 40
4,00,00,000.00
10 Joinery works 70 40
4,00,00,000.00
11 Internal & External Plastering 70 50
4,50,00,000.00
12 Tiling (bathroom & floor) 70 55
5,40,00,000.00
13 Painting (Internal & external) 70 50
4,00,00,000.00
14 Plumbing & electrical Finishing 70 45
6,40,00,000.00
15 Surrounding Landscaping 70 50
3,00,00,000.00
16 Road work 70 30
3,00,00,000.00

1,12,00,00,000.00 62
Repayment
Schedule Proposal
- Edapally Apartment Project

63
 Loan amount 60,00,00,000 Stage: Land Purchase

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 4,85,95,030 ₹ 31,00,000 ₹ 5,16,95,030 ₹ 55,14,04,970 8.10%

Month 6 ₹ 4,88,46,104 ₹ 28,48,926 ₹ 5,16,95,030 ₹ 50,25,58,865 16.24%

Month 9 ₹ 4,90,98,476 ₹ 25,96,554 ₹ 5,16,95,030 ₹ 45,34,60,389 24.42%

Month 12 ₹ 4,93,52,151 ₹ 23,42,879 ₹ 5,16,95,030 ₹ 40,41,08,238 32.65%

Month 15 ₹ 4,96,07,138 ₹ 20,87,893 ₹ 5,16,95,030 ₹ 35,45,01,100 40.92%

Month 18 ₹ 4,98,63,441 ₹ 18,31,589 ₹ 5,16,95,030 ₹ 30,46,37,659 49.23%

Month 21 ₹ 5,01,21,069 ₹ 15,73,961 ₹ 5,16,95,030 ₹ 25,45,16,590 57.58%

Month 24 ₹ 5,03,80,028 ₹ 13,15,002 ₹ 5,16,95,030 ₹ 20,41,36,563 65.98%

Month 27 ₹ 5,06,40,325 ₹ 10,54,706 ₹ 5,16,95,030 ₹ 15,34,96,238 74.42%

Month 30 ₹ 5,09,01,966 ₹ 7,93,064 ₹ 5,16,95,030 ₹ 10,25,94,272 82.90%

Month 33 ₹ 5,11,64,960 ₹ 5,30,070 ₹ 5,16,95,030 ₹ 5,14,29,312 91.43%

Month 36 ₹ 5,14,29,312 ₹ 2,65,718 ₹ 5,16,95,030 ₹0 100.00%

64
 Loan amount 3,00,00,000 Stage: Infrastructure work

Location : Edapally Sqft. 696000

(A)Interest Loan Paid To
Month (B)Total Payment (A + B) EMI total
6.2% Date
Month 3 ₹ 24,29,752 ₹ 1,55,000 ₹ 25,84,752 ₹ 2,75,70,248 8.10%

Month 6 ₹ 24,42,305 ₹ 1,42,446 ₹ 25,84,752 ₹ 2,51,27,943 16.24%

Month 9 ₹ 24,54,924 ₹ 1,29,828 ₹ 25,84,752 ₹ 2,26,73,019 24.42%

Month 12 ₹ 24,67,608 ₹ 1,17,144 ₹ 25,84,752 ₹ 2,02,05,412 32.65%

Month 15 ₹ 24,80,357 ₹ 1,04,395 ₹ 25,84,752 ₹ 1,77,25,055 40.92%

Month 18 ₹ 24,93,172 ₹ 91,579 ₹ 25,84,752 ₹ 1,52,31,883 49.23%

Month 21 ₹ 25,06,053 ₹ 78,698 ₹ 25,84,752 ₹ 1,27,25,830 57.58%

Month 24 ₹ 25,19,001 ₹ 65,750 ₹ 25,84,752 ₹ 1,02,06,828 65.98%

Month 27 ₹ 25,32,016 ₹ 52,735 ₹ 25,84,752 ₹ 76,74,812 74.42%

Month 30 ₹ 25,45,098 ₹ 39,653 ₹ 25,84,752 ₹ 51,29,714 82.90%

Month 33 ₹ 25,58,248 ₹ 26,504 ₹ 25,84,752 ₹ 25,71,466 91.43%

Month 36 ₹ 25,71,466 ₹ 13,286 ₹ 25,84,752 ₹0 100.00%

65
 Loan amount 6,00,00,000 Stage: Piling & footing work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 48,59,503 ₹ 3,10,000 ₹ 51,69,503 ₹ 5,51,40,497 8.10%

Month 6 ₹ 48,84,610 ₹ 2,84,893 ₹ 51,69,503 ₹ 5,02,55,887 16.24%

Month 9 ₹ 49,09,848 ₹ 2,59,655 ₹ 51,69,503 ₹ 4,53,46,039 24.42%

Month 12 ₹ 49,35,215 ₹ 2,34,288 ₹ 51,69,503 ₹ 4,04,10,824 32.65%

Month 15 ₹ 49,60,714 ₹ 2,08,789 ₹ 51,69,503 ₹ 3,54,50,110 40.92%

Month 18 ₹ 49,86,344 ₹ 1,83,159 ₹ 51,69,503 ₹ 3,04,63,766 49.23%

Month 21 ₹ 50,12,107 ₹ 1,57,396 ₹ 51,69,503 ₹ 2,54,51,659 57.58%

Month 24 ₹ 50,38,003 ₹ 1,31,500 ₹ 51,69,503 ₹ 2,04,13,656 65.98%

Month 27 ₹ 50,64,032 ₹ 1,05,471 ₹ 51,69,503 ₹ 1,53,49,624 74.42%

Month 30 ₹ 50,90,197 ₹ 79,306 ₹ 51,69,503 ₹ 1,02,59,427 82.90%

Month 33 ₹ 51,16,496 ₹ 53,007 ₹ 51,69,503 ₹ 51,42,931 91.43%

Month 36 ₹ 51,42,931 ₹ 26,572 ₹ 51,69,503 ₹0 100.00%

66
 Loan amount 5,00,00,000 Stage: Foundation

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 40,49,586 ₹ 2,58,333 ₹ 43,07,919 ₹ 4,59,50,414 8.10%

Month 6 ₹ 40,70,509 ₹ 2,37,410 ₹ 43,07,919 ₹ 4,18,79,905 16.24%

Month 9 ₹ 40,91,540 ₹ 2,16,380 ₹ 43,07,919 ₹ 3,77,88,366 24.42%

Month 12 ₹ 41,12,679 ₹ 1,95,240 ₹ 43,07,919 ₹ 3,36,75,686 32.65%

Month 15 ₹ 41,33,928 ₹ 1,73,991 ₹ 43,07,919 ₹ 2,95,41,758 40.92%

Month 18 ₹ 41,55,287 ₹ 1,52,632 ₹ 43,07,919 ₹ 2,53,86,472 49.23%

Month 21 ₹ 41,76,756 ₹ 1,31,163 ₹ 43,07,919 ₹ 2,12,09,716 57.58%

Month 24 ₹ 41,98,336 ₹ 1,09,584 ₹ 43,07,919 ₹ 1,70,11,380 65.98%

Month 27 ₹ 42,20,027 ₹ 87,892 ₹ 43,07,919 ₹ 1,27,91,353 74.42%

Month 30 ₹ 42,41,831 ₹ 66,089 ₹ 43,07,919 ₹ 85,49,523 82.90%

Month 33 ₹ 42,63,747 ₹ 44,173 ₹ 43,07,919 ₹ 42,85,776 91.43%

Month 36 ₹ 42,85,776 ₹ 22,143 ₹ 43,07,919 ₹0 100.00%

67
 Loan amount 5,00,00,000 Stage: Basement Structure work

Location : Edapally Sqft. 696000

Loan Paid To
Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total
Date
Month 3 ₹ 40,49,586 ₹ 2,58,333 ₹ 43,07,919 ₹ 4,59,50,414 8.10%

Month 6 ₹ 40,70,509 ₹ 2,37,410 ₹ 43,07,919 ₹ 4,18,79,905 16.24%

Month 9 ₹ 40,91,540 ₹ 2,16,380 ₹ 43,07,919 ₹ 3,77,88,366 24.42%

Month 12 ₹ 41,12,679 ₹ 1,95,240 ₹ 43,07,919 ₹ 3,36,75,686 32.65%

Month 15 ₹ 41,33,928 ₹ 1,73,991 ₹ 43,07,919 ₹ 2,95,41,758 40.92%

Month 18 ₹ 41,55,287 ₹ 1,52,632 ₹ 43,07,919 ₹ 2,53,86,472 49.23%

Month 21 ₹ 41,76,756 ₹ 1,31,163 ₹ 43,07,919 ₹ 2,12,09,716 57.58%

Month 24 ₹ 41,98,336 ₹ 1,09,584 ₹ 43,07,919 ₹ 1,70,11,380 65.98%

Month 27 ₹ 42,20,027 ₹ 87,892 ₹ 43,07,919 ₹ 1,27,91,353 74.42%

Month 30 ₹ 42,41,831 ₹ 66,089 ₹ 43,07,919 ₹ 85,49,523 82.90%

Month 33 ₹ 42,63,747 ₹ 44,173 ₹ 43,07,919 ₹ 42,85,776 91.43%

Month 36 ₹ 42,85,776 ₹ 22,143 ₹ 43,07,919 ₹0 100.00%

68
 Loan amount 5,00,00,000 Stage: Ground floor Structural & Civil work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 40,49,586 ₹ 2,58,333 ₹ 43,07,919 ₹ 4,59,50,414 8.10%

Month 6 ₹ 40,70,509 ₹ 2,37,410 ₹ 43,07,919 ₹ 4,18,79,905 16.24%

Month 9 ₹ 40,91,540 ₹ 2,16,380 ₹ 43,07,919 ₹ 3,77,88,366 24.42%

Month 12 ₹ 41,12,679 ₹ 1,95,240 ₹ 43,07,919 ₹ 3,36,75,686 32.65%

Month 15 ₹ 41,33,928 ₹ 1,73,991 ₹ 43,07,919 ₹ 2,95,41,758 40.92%

Month 18 ₹ 41,55,287 ₹ 1,52,632 ₹ 43,07,919 ₹ 2,53,86,472 49.23%

Month 21 ₹ 41,76,756 ₹ 1,31,163 ₹ 43,07,919 ₹ 2,12,09,716 57.58%

Month 24 ₹ 41,98,336 ₹ 1,09,584 ₹ 43,07,919 ₹ 1,70,11,380 65.98%

Month 27 ₹ 42,20,027 ₹ 87,892 ₹ 43,07,919 ₹ 1,27,91,353 74.42%

Month 30 ₹ 42,41,831 ₹ 66,089 ₹ 43,07,919 ₹ 85,49,523 82.90%

Month 33 ₹ 42,63,747 ₹ 44,173 ₹ 43,07,919 ₹ 42,85,776 91.43%

Month 36 ₹ 42,85,776 ₹ 22,143 ₹ 43,07,919 ₹0 100.00%

69
 Loan amount 5,00,00,000 Stage: 1st floor Structural & Civil work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 40,49,586 ₹ 2,58,333 ₹ 43,07,919 ₹ 4,59,50,414 8.10%

Month 6 ₹ 40,70,509 ₹ 2,37,410 ₹ 43,07,919 ₹ 4,18,79,905 16.24%

Month 9 ₹ 40,91,540 ₹ 2,16,380 ₹ 43,07,919 ₹ 3,77,88,366 24.42%

Month 12 ₹ 41,12,679 ₹ 1,95,240 ₹ 43,07,919 ₹ 3,36,75,686 32.65%

Month 15 ₹ 41,33,928 ₹ 1,73,991 ₹ 43,07,919 ₹ 2,95,41,758 40.92%

Month 18 ₹ 41,55,287 ₹ 1,52,632 ₹ 43,07,919 ₹ 2,53,86,472 49.23%

Month 21 ₹ 41,76,756 ₹ 1,31,163 ₹ 43,07,919 ₹ 2,12,09,716 57.58%

Month 24 ₹ 41,98,336 ₹ 1,09,584 ₹ 43,07,919 ₹ 1,70,11,380 65.98%

Month 27 ₹ 42,20,027 ₹ 87,892 ₹ 43,07,919 ₹ 1,27,91,353 74.42%

Month 30 ₹ 42,41,831 ₹ 66,089 ₹ 43,07,919 ₹ 85,49,523 82.90%

Month 33 ₹ 42,63,747 ₹ 44,173 ₹ 43,07,919 ₹ 42,85,776 91.43%

Month 36 ₹ 42,85,776 ₹ 22,143 ₹ 43,07,919 ₹0 100.00%

70
 Loan amount 5,00,00,000 Stage: 2nd floor Structural & Civil work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 40,49,586 ₹ 2,58,333 ₹ 43,07,919 ₹ 4,59,50,414 8.10%

Month 6 ₹ 40,70,509 ₹ 2,37,410 ₹ 43,07,919 ₹ 4,18,79,905 16.24%

Month 9 ₹ 40,91,540 ₹ 2,16,380 ₹ 43,07,919 ₹ 3,77,88,366 24.42%

Month 12 ₹ 41,12,679 ₹ 1,95,240 ₹ 43,07,919 ₹ 3,36,75,686 32.65%

Month 15 ₹ 41,33,928 ₹ 1,73,991 ₹ 43,07,919 ₹ 2,95,41,758 40.92%

Month 18 ₹ 41,55,287 ₹ 1,52,632 ₹ 43,07,919 ₹ 2,53,86,472 49.23%

Month 21 ₹ 41,76,756 ₹ 1,31,163 ₹ 43,07,919 ₹ 2,12,09,716 57.58%

Month 24 ₹ 41,98,336 ₹ 1,09,584 ₹ 43,07,919 ₹ 1,70,11,380 65.98%

Month 27 ₹ 42,20,027 ₹ 87,892 ₹ 43,07,919 ₹ 1,27,91,353 74.42%

Month 30 ₹ 42,41,831 ₹ 66,089 ₹ 43,07,919 ₹ 85,49,523 82.90%

Month 33 ₹ 42,63,747 ₹ 44,173 ₹ 43,07,919 ₹ 42,85,776 91.43%

Month 36 ₹ 42,85,776 ₹ 22,143 ₹ 43,07,919 ₹0 100.00%

71
 Loan amount 5,00,00,000 Stage: 3rd floor Structural & Civil work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 40,49,586 ₹ 2,58,333 ₹ 43,07,919 ₹ 4,59,50,414 8.10%

Month 6 ₹ 40,70,509 ₹ 2,37,410 ₹ 43,07,919 ₹ 4,18,79,905 16.24%

Month 9 ₹ 40,91,540 ₹ 2,16,380 ₹ 43,07,919 ₹ 3,77,88,366 24.42%

Month 12 ₹ 41,12,679 ₹ 1,95,240 ₹ 43,07,919 ₹ 3,36,75,686 32.65%

Month 15 ₹ 41,33,928 ₹ 1,73,991 ₹ 43,07,919 ₹ 2,95,41,758 40.92%

Month 18 ₹ 41,55,287 ₹ 1,52,632 ₹ 43,07,919 ₹ 2,53,86,472 49.23%

Month 21 ₹ 41,76,756 ₹ 1,31,163 ₹ 43,07,919 ₹ 2,12,09,716 57.58%

Month 24 ₹ 41,98,336 ₹ 1,09,584 ₹ 43,07,919 ₹ 1,70,11,380 65.98%

Month 27 ₹ 42,20,027 ₹ 87,892 ₹ 43,07,919 ₹ 1,27,91,353 74.42%

Month 30 ₹ 42,41,831 ₹ 66,089 ₹ 43,07,919 ₹ 85,49,523 82.90%

Month 33 ₹ 42,63,747 ₹ 44,173 ₹ 43,07,919 ₹ 42,85,776 91.43%

Month 36 ₹ 42,85,776 ₹ 22,143 ₹ 43,07,919 ₹0 100.00%

72
 Loan amount 5,00,00,000 Stage: 4th floor Structural & Civil work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 40,49,586 ₹ 2,58,333 ₹ 43,07,919 ₹ 4,59,50,414 8.10%

Month 6 ₹ 40,70,509 ₹ 2,37,410 ₹ 43,07,919 ₹ 4,18,79,905 16.24%

Month 9 ₹ 40,91,540 ₹ 2,16,380 ₹ 43,07,919 ₹ 3,77,88,366 24.42%

Month 12 ₹ 41,12,679 ₹ 1,95,240 ₹ 43,07,919 ₹ 3,36,75,686 32.65%

Month 15 ₹ 41,33,928 ₹ 1,73,991 ₹ 43,07,919 ₹ 2,95,41,758 40.92%

Month 18 ₹ 41,55,287 ₹ 1,52,632 ₹ 43,07,919 ₹ 2,53,86,472 49.23%

Month 21 ₹ 41,76,756 ₹ 1,31,163 ₹ 43,07,919 ₹ 2,12,09,716 57.58%

Month 24 ₹ 41,98,336 ₹ 1,09,584 ₹ 43,07,919 ₹ 1,70,11,380 65.98%

Month 27 ₹ 42,20,027 ₹ 87,892 ₹ 43,07,919 ₹ 1,27,91,353 74.42%

Month 30 ₹ 42,41,831 ₹ 66,089 ₹ 43,07,919 ₹ 85,49,523 82.90%

Month 33 ₹ 42,63,747 ₹ 44,173 ₹ 43,07,919 ₹ 42,85,776 91.43%

Month 36 ₹ 42,85,776 ₹ 22,143 ₹ 43,07,919 ₹0 100.00%

73
 Loan amount 5,00,00,000 Stage: 5th floor Structural & Civil work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 40,49,586 ₹ 2,58,333 ₹ 43,07,919 ₹ 4,59,50,414 8.10%

Month 6 ₹ 40,70,509 ₹ 2,37,410 ₹ 43,07,919 ₹ 4,18,79,905 16.24%

Month 9 ₹ 40,91,540 ₹ 2,16,380 ₹ 43,07,919 ₹ 3,77,88,366 24.42%

Month 12 ₹ 41,12,679 ₹ 1,95,240 ₹ 43,07,919 ₹ 3,36,75,686 32.65%

Month 15 ₹ 41,33,928 ₹ 1,73,991 ₹ 43,07,919 ₹ 2,95,41,758 40.92%

Month 18 ₹ 41,55,287 ₹ 1,52,632 ₹ 43,07,919 ₹ 2,53,86,472 49.23%

Month 21 ₹ 41,76,756 ₹ 1,31,163 ₹ 43,07,919 ₹ 2,12,09,716 57.58%

Month 24 ₹ 41,98,336 ₹ 1,09,584 ₹ 43,07,919 ₹ 1,70,11,380 65.98%

Month 27 ₹ 42,20,027 ₹ 87,892 ₹ 43,07,919 ₹ 1,27,91,353 74.42%

Month 30 ₹ 42,41,831 ₹ 66,089 ₹ 43,07,919 ₹ 85,49,523 82.90%

Month 33 ₹ 42,63,747 ₹ 44,173 ₹ 43,07,919 ₹ 42,85,776 91.43%

Month 36 ₹ 42,85,776 ₹ 22,143 ₹ 43,07,919 ₹0 100.00%

74
 Loan amount 5,00,00,000 Stage: 6th floor Structural & Civil work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 40,49,586 ₹ 2,58,333 ₹ 43,07,919 ₹ 4,59,50,414 8.10%

Month 6 ₹ 40,70,509 ₹ 2,37,410 ₹ 43,07,919 ₹ 4,18,79,905 16.24%

Month 9 ₹ 40,91,540 ₹ 2,16,380 ₹ 43,07,919 ₹ 3,77,88,366 24.42%

Month 12 ₹ 41,12,679 ₹ 1,95,240 ₹ 43,07,919 ₹ 3,36,75,686 32.65%

Month 15 ₹ 41,33,928 ₹ 1,73,991 ₹ 43,07,919 ₹ 2,95,41,758 40.92%

Month 18 ₹ 41,55,287 ₹ 1,52,632 ₹ 43,07,919 ₹ 2,53,86,472 49.23%

Month 21 ₹ 41,76,756 ₹ 1,31,163 ₹ 43,07,919 ₹ 2,12,09,716 57.58%

Month 24 ₹ 41,98,336 ₹ 1,09,584 ₹ 43,07,919 ₹ 1,70,11,380 65.98%

Month 27 ₹ 42,20,027 ₹ 87,892 ₹ 43,07,919 ₹ 1,27,91,353 74.42%

Month 30 ₹ 42,41,831 ₹ 66,089 ₹ 43,07,919 ₹ 85,49,523 82.90%

Month 33 ₹ 42,63,747 ₹ 44,173 ₹ 43,07,919 ₹ 42,85,776 91.43%

Month 36 ₹ 42,85,776 ₹ 22,143 ₹ 43,07,919 ₹0 100.00%

75
 Loan amount 5,00,00,000 Stage: 7th floor Structural & Civil work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 40,49,586 ₹ 2,58,333 ₹ 43,07,919 ₹ 4,59,50,414 8.10%

Month 6 ₹ 40,70,509 ₹ 2,37,410 ₹ 43,07,919 ₹ 4,18,79,905 16.24%

Month 9 ₹ 40,91,540 ₹ 2,16,380 ₹ 43,07,919 ₹ 3,77,88,366 24.42%

Month 12 ₹ 41,12,679 ₹ 1,95,240 ₹ 43,07,919 ₹ 3,36,75,686 32.65%

Month 15 ₹ 41,33,928 ₹ 1,73,991 ₹ 43,07,919 ₹ 2,95,41,758 40.92%

Month 18 ₹ 41,55,287 ₹ 1,52,632 ₹ 43,07,919 ₹ 2,53,86,472 49.23%

Month 21 ₹ 41,76,756 ₹ 1,31,163 ₹ 43,07,919 ₹ 2,12,09,716 57.58%

Month 24 ₹ 41,98,336 ₹ 1,09,584 ₹ 43,07,919 ₹ 1,70,11,380 65.98%

Month 27 ₹ 42,20,027 ₹ 87,892 ₹ 43,07,919 ₹ 1,27,91,353 74.42%

Month 30 ₹ 42,41,831 ₹ 66,089 ₹ 43,07,919 ₹ 85,49,523 82.90%

Month 33 ₹ 42,63,747 ₹ 44,173 ₹ 43,07,919 ₹ 42,85,776 91.43%

Month 36 ₹ 42,85,776 ₹ 22,143 ₹ 43,07,919 ₹0 100.00%

76
 Loan amount 5,00,00,000 Stage: 8th floor Structural & Civil work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 40,49,586 ₹ 2,58,333 ₹ 43,07,919 ₹ 4,59,50,414 8.10%

Month 6 ₹ 40,70,509 ₹ 2,37,410 ₹ 43,07,919 ₹ 4,18,79,905 16.24%
Month 9 ₹ 40,91,540 ₹ 2,16,380 ₹ 43,07,919 ₹ 3,77,88,366 24.42%
Month 12 ₹ 41,12,679 ₹ 1,95,240 ₹ 43,07,919 ₹ 3,36,75,686 32.65%
Month 15 ₹ 41,33,928 ₹ 1,73,991 ₹ 43,07,919 ₹ 2,95,41,758 40.92%
Month 18 ₹ 41,55,287 ₹ 1,52,632 ₹ 43,07,919 ₹ 2,53,86,472 49.23%
Month 21 ₹ 41,76,756 ₹ 1,31,163 ₹ 43,07,919 ₹ 2,12,09,716 57.58%
Month 24 ₹ 41,98,336 ₹ 1,09,584 ₹ 43,07,919 ₹ 1,70,11,380 65.98%
Month 27 ₹ 42,20,027 ₹ 87,892 ₹ 43,07,919 ₹ 1,27,91,353 74.42%
Month 30 ₹ 42,41,831 ₹ 66,089 ₹ 43,07,919 ₹ 85,49,523 82.90%
Month 33 ₹ 42,63,747 ₹ 44,173 ₹ 43,07,919 ₹ 42,85,776 91.43%
Month 36 ₹ 42,85,776 ₹ 22,143 ₹ 43,07,919 ₹0 100.00%
77
 Loan amount 5,00,00,000 Stage: 9th floor Structural & Civil work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 40,49,586 ₹ 2,58,333 ₹ 43,07,919 ₹ 4,59,50,414 8.10%

Month 6 ₹ 40,70,509 ₹ 2,37,410 ₹ 43,07,919 ₹ 4,18,79,905 16.24%

Month 9 ₹ 40,91,540 ₹ 2,16,380 ₹ 43,07,919 ₹ 3,77,88,366 24.42%

Month 12 ₹ 41,12,679 ₹ 1,95,240 ₹ 43,07,919 ₹ 3,36,75,686 32.65%

Month 15 ₹ 41,33,928 ₹ 1,73,991 ₹ 43,07,919 ₹ 2,95,41,758 40.92%

Month 18 ₹ 41,55,287 ₹ 1,52,632 ₹ 43,07,919 ₹ 2,53,86,472 49.23%

Month 21 ₹ 41,76,756 ₹ 1,31,163 ₹ 43,07,919 ₹ 2,12,09,716 57.58%

Month 24 ₹ 41,98,336 ₹ 1,09,584 ₹ 43,07,919 ₹ 1,70,11,380 65.98%

Month 27 ₹ 42,20,027 ₹ 87,892 ₹ 43,07,919 ₹ 1,27,91,353 74.42%

Month 30 ₹ 42,41,831 ₹ 66,089 ₹ 43,07,919 ₹ 85,49,523 82.90%

Month 33 ₹ 42,63,747 ₹ 44,173 ₹ 43,07,919 ₹ 42,85,776 91.43%

Month 36 ₹ 42,85,776 ₹ 22,143 ₹ 43,07,919 ₹0 100.00%

78
 Loan amount 5,00,00,000 Stage: 10th floor Structural & Civil work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 40,49,586 ₹ 2,58,333 ₹ 43,07,919 ₹ 4,59,50,414 8.10%

Month 6 ₹ 40,70,509 ₹ 2,37,410 ₹ 43,07,919 ₹ 4,18,79,905 16.24%

Month 9 ₹ 40,91,540 ₹ 2,16,380 ₹ 43,07,919 ₹ 3,77,88,366 24.42%

Month 12 ₹ 41,12,679 ₹ 1,95,240 ₹ 43,07,919 ₹ 3,36,75,686 32.65%

Month 15 ₹ 41,33,928 ₹ 1,73,991 ₹ 43,07,919 ₹ 2,95,41,758 40.92%

Month 18 ₹ 41,55,287 ₹ 1,52,632 ₹ 43,07,919 ₹ 2,53,86,472 49.23%

Month 21 ₹ 41,76,756 ₹ 1,31,163 ₹ 43,07,919 ₹ 2,12,09,716 57.58%

Month 24 ₹ 41,98,336 ₹ 1,09,584 ₹ 43,07,919 ₹ 1,70,11,380 65.98%

Month 27 ₹ 42,20,027 ₹ 87,892 ₹ 43,07,919 ₹ 1,27,91,353 74.42%

Month 30 ₹ 42,41,831 ₹ 66,089 ₹ 43,07,919 ₹ 85,49,523 82.90%

Month 33 ₹ 42,63,747 ₹ 44,173 ₹ 43,07,919 ₹ 42,85,776 91.43%

Month 36 ₹ 42,85,776 ₹ 22,143 ₹ 43,07,919 ₹0 100.00%

79
 Loan amount 5,00,00,000 Stage: 11th floor Structural & Civil work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 40,49,586 ₹ 2,58,333 ₹ 43,07,919 ₹ 4,59,50,414 8.10%

Month 6 ₹ 40,70,509 ₹ 2,37,410 ₹ 43,07,919 ₹ 4,18,79,905 16.24%

Month 9 ₹ 40,91,540 ₹ 2,16,380 ₹ 43,07,919 ₹ 3,77,88,366 24.42%

Month 12 ₹ 41,12,679 ₹ 1,95,240 ₹ 43,07,919 ₹ 3,36,75,686 32.65%

Month 15 ₹ 41,33,928 ₹ 1,73,991 ₹ 43,07,919 ₹ 2,95,41,758 40.92%

Month 18 ₹ 41,55,287 ₹ 1,52,632 ₹ 43,07,919 ₹ 2,53,86,472 49.23%

Month 21 ₹ 41,76,756 ₹ 1,31,163 ₹ 43,07,919 ₹ 2,12,09,716 57.58%

Month 24 ₹ 41,98,336 ₹ 1,09,584 ₹ 43,07,919 ₹ 1,70,11,380 65.98%

Month 27 ₹ 42,20,027 ₹ 87,892 ₹ 43,07,919 ₹ 1,27,91,353 74.42%

Month 30 ₹ 42,41,831 ₹ 66,089 ₹ 43,07,919 ₹ 85,49,523 82.90%

Month 33 ₹ 42,63,747 ₹ 44,173 ₹ 43,07,919 ₹ 42,85,776 91.43%

Month 36 ₹ 42,85,776 ₹ 22,143 ₹ 43,07,919 ₹0 100.00%

80
 Loan amount 5,00,00,000 Stage: 12th floor Structural & Civil work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 40,49,586 ₹ 2,58,333 ₹ 43,07,919 ₹ 4,59,50,414 8.10%

Month 6 ₹ 40,70,509 ₹ 2,37,410 ₹ 43,07,919 ₹ 4,18,79,905 16.24%

Month 9 ₹ 40,91,540 ₹ 2,16,380 ₹ 43,07,919 ₹ 3,77,88,366 24.42%

Month 12 ₹ 41,12,679 ₹ 1,95,240 ₹ 43,07,919 ₹ 3,36,75,686 32.65%

Month 15 ₹ 41,33,928 ₹ 1,73,991 ₹ 43,07,919 ₹ 2,95,41,758 40.92%

Month 18 ₹ 41,55,287 ₹ 1,52,632 ₹ 43,07,919 ₹ 2,53,86,472 49.23%

Month 21 ₹ 41,76,756 ₹ 1,31,163 ₹ 43,07,919 ₹ 2,12,09,716 57.58%

Month 24 ₹ 41,98,336 ₹ 1,09,584 ₹ 43,07,919 ₹ 1,70,11,380 65.98%

Month 27 ₹ 42,20,027 ₹ 87,892 ₹ 43,07,919 ₹ 1,27,91,353 74.42%

Month 30 ₹ 42,41,831 ₹ 66,089 ₹ 43,07,919 ₹ 85,49,523 82.90%

Month 33 ₹ 42,63,747 ₹ 44,173 ₹ 43,07,919 ₹ 42,85,776 91.43%

Month 36 ₹ 42,85,776 ₹ 22,143 ₹ 43,07,919 ₹0 100.00% 81

 Loan amount 5,00,00,000 Stage: 13th floor Structural & Civil work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 40,49,586 ₹ 2,58,333 ₹ 43,07,919 ₹ 4,59,50,414 8.10%

Month 6 ₹ 40,70,509 ₹ 2,37,410 ₹ 43,07,919 ₹ 4,18,79,905 16.24%

Month 9 ₹ 40,91,540 ₹ 2,16,380 ₹ 43,07,919 ₹ 3,77,88,366 24.42%

Month 12 ₹ 41,12,679 ₹ 1,95,240 ₹ 43,07,919 ₹ 3,36,75,686 32.65%

Month 15 ₹ 41,33,928 ₹ 1,73,991 ₹ 43,07,919 ₹ 2,95,41,758 40.92%

Month 18 ₹ 41,55,287 ₹ 1,52,632 ₹ 43,07,919 ₹ 2,53,86,472 49.23%

Month 21 ₹ 41,76,756 ₹ 1,31,163 ₹ 43,07,919 ₹ 2,12,09,716 57.58%

Month 24 ₹ 41,98,336 ₹ 1,09,584 ₹ 43,07,919 ₹ 1,70,11,380 65.98%

Month 27 ₹ 42,20,027 ₹ 87,892 ₹ 43,07,919 ₹ 1,27,91,353 74.42%

Month 30 ₹ 42,41,831 ₹ 66,089 ₹ 43,07,919 ₹ 85,49,523 82.90%

Month 33 ₹ 42,63,747 ₹ 44,173 ₹ 43,07,919 ₹ 42,85,776 91.43%

Month 36 ₹ 42,85,776 ₹ 22,143 ₹ 43,07,919 ₹0 100.00%

82
 Loan amount 5,00,00,000 Stage: 14th floor Structural & Civil work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 40,49,586 ₹ 2,58,333 ₹ 43,07,919 ₹ 4,59,50,414 8.10%

Month 6 ₹ 40,70,509 ₹ 2,37,410 ₹ 43,07,919 ₹ 4,18,79,905 16.24%

Month 9 ₹ 40,91,540 ₹ 2,16,380 ₹ 43,07,919 ₹ 3,77,88,366 24.42%

Month 12 ₹ 41,12,679 ₹ 1,95,240 ₹ 43,07,919 ₹ 3,36,75,686 32.65%

Month 15 ₹ 41,33,928 ₹ 1,73,991 ₹ 43,07,919 ₹ 2,95,41,758 40.92%

Month 18 ₹ 41,55,287 ₹ 1,52,632 ₹ 43,07,919 ₹ 2,53,86,472 49.23%

Month 21 ₹ 41,76,756 ₹ 1,31,163 ₹ 43,07,919 ₹ 2,12,09,716 57.58%

Month 24 ₹ 41,98,336 ₹ 1,09,584 ₹ 43,07,919 ₹ 1,70,11,380 65.98%

Month 27 ₹ 42,20,027 ₹ 87,892 ₹ 43,07,919 ₹ 1,27,91,353 74.42%

Month 30 ₹ 42,41,831 ₹ 66,089 ₹ 43,07,919 ₹ 85,49,523 82.90%

Month 33 ₹ 42,63,747 ₹ 44,173 ₹ 43,07,919 ₹ 42,85,776 91.43%

Month 36 ₹ 42,85,776 ₹ 22,143 ₹ 43,07,919 ₹0 100.00% 83

 Loan amount 5,00,00,000 Stage: 15th floor Structural & Civil work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 40,49,586 ₹ 2,58,333 ₹ 43,07,919 ₹ 4,59,50,414 8.10%

Month 6 ₹ 40,70,509 ₹ 2,37,410 ₹ 43,07,919 ₹ 4,18,79,905 16.24%

Month 9 ₹ 40,91,540 ₹ 2,16,380 ₹ 43,07,919 ₹ 3,77,88,366 24.42%

Month 12 ₹ 41,12,679 ₹ 1,95,240 ₹ 43,07,919 ₹ 3,36,75,686 32.65%

Month 15 ₹ 41,33,928 ₹ 1,73,991 ₹ 43,07,919 ₹ 2,95,41,758 40.92%

Month 18 ₹ 41,55,287 ₹ 1,52,632 ₹ 43,07,919 ₹ 2,53,86,472 49.23%

Month 21 ₹ 41,76,756 ₹ 1,31,163 ₹ 43,07,919 ₹ 2,12,09,716 57.58%

Month 24 ₹ 41,98,336 ₹ 1,09,584 ₹ 43,07,919 ₹ 1,70,11,380 65.98%

Month 27 ₹ 42,20,027 ₹ 87,892 ₹ 43,07,919 ₹ 1,27,91,353 74.42%

Month 30 ₹ 42,41,831 ₹ 66,089 ₹ 43,07,919 ₹ 85,49,523 82.90%

Month 33 ₹ 42,63,747 ₹ 44,173 ₹ 43,07,919 ₹ 42,85,776 91.43%

Month 36 ₹ 42,85,776 ₹ 22,143 ₹ 43,07,919 ₹0 100.00%

84
 Loan amount 5,00,00,000 Stage: 16th floor Structural & Civil work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 40,49,586 ₹ 2,58,333 ₹ 43,07,919 ₹ 4,59,50,414 8.10%

Month 6 ₹ 40,70,509 ₹ 2,37,410 ₹ 43,07,919 ₹ 4,18,79,905 16.24%

Month 9 ₹ 40,91,540 ₹ 2,16,380 ₹ 43,07,919 ₹ 3,77,88,366 24.42%

Month 12 ₹ 41,12,679 ₹ 1,95,240 ₹ 43,07,919 ₹ 3,36,75,686 32.65%

Month 15 ₹ 41,33,928 ₹ 1,73,991 ₹ 43,07,919 ₹ 2,95,41,758 40.92%

Month 18 ₹ 41,55,287 ₹ 1,52,632 ₹ 43,07,919 ₹ 2,53,86,472 49.23%

Month 21 ₹ 41,76,756 ₹ 1,31,163 ₹ 43,07,919 ₹ 2,12,09,716 57.58%

Month 24 ₹ 41,98,336 ₹ 1,09,584 ₹ 43,07,919 ₹ 1,70,11,380 65.98%

Month 27 ₹ 42,20,027 ₹ 87,892 ₹ 43,07,919 ₹ 1,27,91,353 74.42%

Month 30 ₹ 42,41,831 ₹ 66,089 ₹ 43,07,919 ₹ 85,49,523 82.90%

Month 33 ₹ 42,63,747 ₹ 44,173 ₹ 43,07,919 ₹ 42,85,776 91.43%

Month 36 ₹ 42,85,776 ₹ 22,143 ₹ 43,07,919 ₹0 100.00%

85
 Loan amount 5,00,00,000 Stage: 17th floor Structural & Civil work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 40,49,586 ₹ 2,58,333 ₹ 43,07,919 ₹ 4,59,50,414 8.10%

Month 6 ₹ 40,70,509 ₹ 2,37,410 ₹ 43,07,919 ₹ 4,18,79,905 16.24%

Month 9 ₹ 40,91,540 ₹ 2,16,380 ₹ 43,07,919 ₹ 3,77,88,366 24.42%

Month 12 ₹ 41,12,679 ₹ 1,95,240 ₹ 43,07,919 ₹ 3,36,75,686 32.65%

Month 15 ₹ 41,33,928 ₹ 1,73,991 ₹ 43,07,919 ₹ 2,95,41,758 40.92%

Month 18 ₹ 41,55,287 ₹ 1,52,632 ₹ 43,07,919 ₹ 2,53,86,472 49.23%

Month 21 ₹ 41,76,756 ₹ 1,31,163 ₹ 43,07,919 ₹ 2,12,09,716 57.58%

Month 24 ₹ 41,98,336 ₹ 1,09,584 ₹ 43,07,919 ₹ 1,70,11,380 65.98%

Month 27 ₹ 42,20,027 ₹ 87,892 ₹ 43,07,919 ₹ 1,27,91,353 74.42%

Month 30 ₹ 42,41,831 ₹ 66,089 ₹ 43,07,919 ₹ 85,49,523 82.90%

Month 33 ₹ 42,63,747 ₹ 44,173 ₹ 43,07,919 ₹ 42,85,776 91.43%

Month 36 ₹ 42,85,776 ₹ 22,143 ₹ 43,07,919 ₹0 100.00%

86
 Loan amount 5,00,00,000 Stage: Rooftop Structural & Civil work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 40,49,586 ₹ 2,58,333 ₹ 43,07,919 ₹ 4,59,50,414 8.10%

Month 6 ₹ 40,70,509 ₹ 2,37,410 ₹ 43,07,919 ₹ 4,18,79,905 16.24%

Month 9 ₹ 40,91,540 ₹ 2,16,380 ₹ 43,07,919 ₹ 3,77,88,366 24.42%

Month 12 ₹ 41,12,679 ₹ 1,95,240 ₹ 43,07,919 ₹ 3,36,75,686 32.65%

Month 15 ₹ 41,33,928 ₹ 1,73,991 ₹ 43,07,919 ₹ 2,95,41,758 40.92%

Month 18 ₹ 41,55,287 ₹ 1,52,632 ₹ 43,07,919 ₹ 2,53,86,472 49.23%

Month 21 ₹ 41,76,756 ₹ 1,31,163 ₹ 43,07,919 ₹ 2,12,09,716 57.58%

Month 24 ₹ 41,98,336 ₹ 1,09,584 ₹ 43,07,919 ₹ 1,70,11,380 65.98%

Month 27 ₹ 42,20,027 ₹ 87,892 ₹ 43,07,919 ₹ 1,27,91,353 74.42%

Month 30 ₹ 42,41,831 ₹ 66,089 ₹ 43,07,919 ₹ 85,49,523 82.90%

Month 33 ₹ 42,63,747 ₹ 44,173 ₹ 43,07,919 ₹ 42,85,776 91.43%

Month 36 ₹ 42,85,776 ₹ 22,143 ₹ 43,07,919 ₹0 100.00%

87
 Loan amount 5,00,00,000 Stage: Common area Structural & Civil work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 40,49,586 ₹ 2,58,333 ₹ 43,07,919 ₹ 4,59,50,414 8.10%

Month 6 ₹ 40,70,509 ₹ 2,37,410 ₹ 43,07,919 ₹ 4,18,79,905 16.24%

Month 9 ₹ 40,91,540 ₹ 2,16,380 ₹ 43,07,919 ₹ 3,77,88,366 24.42%

Month 12 ₹ 41,12,679 ₹ 1,95,240 ₹ 43,07,919 ₹ 3,36,75,686 32.65%

Month 15 ₹ 41,33,928 ₹ 1,73,991 ₹ 43,07,919 ₹ 2,95,41,758 40.92%

Month 18 ₹ 41,55,287 ₹ 1,52,632 ₹ 43,07,919 ₹ 2,53,86,472 49.23%

Month 21 ₹ 41,76,756 ₹ 1,31,163 ₹ 43,07,919 ₹ 2,12,09,716 57.58%

Month 24 ₹ 41,98,336 ₹ 1,09,584 ₹ 43,07,919 ₹ 1,70,11,380 65.98%

Month 27 ₹ 42,20,027 ₹ 87,892 ₹ 43,07,919 ₹ 1,27,91,353 74.42%

Month 30 ₹ 42,41,831 ₹ 66,089 ₹ 43,07,919 ₹ 85,49,523 82.90%

Month 33 ₹ 42,63,747 ₹ 44,173 ₹ 43,07,919 ₹ 42,85,776 91.43%

Month 36 ₹ 42,85,776 ₹ 22,143 ₹ 43,07,919 ₹0 100.00%

88
 Loan amount 2,00,00,000 Stage: Basement floor Finishing work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 16,19,834 ₹ 1,03,333 ₹ 17,23,168 ₹ 1,83,80,166 8.10%

Month 6 ₹ 16,28,203 ₹ 94,964 ₹ 17,23,168 ₹ 1,67,51,962 16.24%

Month 9 ₹ 16,36,616 ₹ 86,552 ₹ 17,23,168 ₹ 1,51,15,346 24.42%

Month 12 ₹ 16,45,072 ₹ 78,096 ₹ 17,23,168 ₹ 1,34,70,275 32.65%

Month 15 ₹ 16,53,571 ₹ 69,596 ₹ 17,23,168 ₹ 1,18,16,703 40.92%

Month 18 ₹ 16,62,115 ₹ 61,053 ₹ 17,23,168 ₹ 1,01,54,589 49.23%

Month 21 ₹ 16,70,702 ₹ 52,465 ₹ 17,23,168 ₹ 84,83,886 57.58%

Month 24 ₹ 16,79,334 ₹ 43,833 ₹ 17,23,168 ₹ 68,04,552 65.98%

Month 27 ₹ 16,88,011 ₹ 35,157 ₹ 17,23,168 ₹ 51,16,541 74.42%

Month 30 ₹ 16,96,732 ₹ 26,435 ₹ 17,23,168 ₹ 34,19,809 82.90%

Month 33 ₹ 17,05,499 ₹ 17,669 ₹ 17,23,168 ₹ 17,14,310 91.43%

Month 36 ₹ 17,14,310 ₹ 8,857 ₹ 17,23,168 ₹0 100.00%

89
 Loan amount 3,00,00,000 Stage: Ground floor Finishing work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 24,29,752 ₹ 1,55,000 ₹ 25,84,752 ₹ 2,75,70,248 8.10%

Month 6 ₹ 24,42,305 ₹ 1,42,446 ₹ 25,84,752 ₹ 2,51,27,943 16.24%

Month 9 ₹ 24,54,924 ₹ 1,29,828 ₹ 25,84,752 ₹ 2,26,73,019 24.42%

Month 12 ₹ 24,67,608 ₹ 1,17,144 ₹ 25,84,752 ₹ 2,02,05,412 32.65%

Month 15 ₹ 24,80,357 ₹ 1,04,395 ₹ 25,84,752 ₹ 1,77,25,055 40.92%

Month 18 ₹ 24,93,172 ₹ 91,579 ₹ 25,84,752 ₹ 1,52,31,883 49.23%

Month 21 ₹ 25,06,053 ₹ 78,698 ₹ 25,84,752 ₹ 1,27,25,830 57.58%

Month 24 ₹ 25,19,001 ₹ 65,750 ₹ 25,84,752 ₹ 1,02,06,828 65.98%

Month 27 ₹ 25,32,016 ₹ 52,735 ₹ 25,84,752 ₹ 76,74,812 74.42%

Month 30 ₹ 25,45,098 ₹ 39,653 ₹ 25,84,752 ₹ 51,29,714 82.90%

Month 33 ₹ 25,58,248 ₹ 26,504 ₹ 25,84,752 ₹ 25,71,466 91.43%

Month 36 ₹ 25,71,466 ₹ 13,286 ₹ 25,84,752 ₹0 100.00%

90
 Loan amount 3,00,00,000 Stage: 1st floor Finishing work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 24,29,752 ₹ 1,55,000 ₹ 25,84,752 ₹ 2,75,70,248 8.10%

Month 6 ₹ 24,42,305 ₹ 1,42,446 ₹ 25,84,752 ₹ 2,51,27,943 16.24%
Month 9 ₹ 24,54,924 ₹ 1,29,828 ₹ 25,84,752 ₹ 2,26,73,019 24.42%
Month 12 ₹ 24,67,608 ₹ 1,17,144 ₹ 25,84,752 ₹ 2,02,05,412 32.65%
Month 15 ₹ 24,80,357 ₹ 1,04,395 ₹ 25,84,752 ₹ 1,77,25,055 40.92%
Month 18 ₹ 24,93,172 ₹ 91,579 ₹ 25,84,752 ₹ 1,52,31,883 49.23%
Month 21 ₹ 25,06,053 ₹ 78,698 ₹ 25,84,752 ₹ 1,27,25,830 57.58%
Month 24 ₹ 25,19,001 ₹ 65,750 ₹ 25,84,752 ₹ 1,02,06,828 65.98%
Month 27 ₹ 25,32,016 ₹ 52,735 ₹ 25,84,752 ₹ 76,74,812 74.42%
Month 30 ₹ 25,45,098 ₹ 39,653 ₹ 25,84,752 ₹ 51,29,714 82.90%
Month 33 ₹ 25,58,248 ₹ 26,504 ₹ 25,84,752 ₹ 25,71,466 91.43%
Month 36 ₹ 25,71,466 ₹ 13,286 ₹ 25,84,752 ₹0 100.00%
91
 Loan amount 3,00,00,000 Stage: 2nd floor Finishing work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 24,29,752 ₹ 1,55,000 ₹ 25,84,752 ₹ 2,75,70,248 8.10%

Month 6 ₹ 24,42,305 ₹ 1,42,446 ₹ 25,84,752 ₹ 2,51,27,943 16.24%
Month 9 ₹ 24,54,924 ₹ 1,29,828 ₹ 25,84,752 ₹ 2,26,73,019 24.42%
Month 12 ₹ 24,67,608 ₹ 1,17,144 ₹ 25,84,752 ₹ 2,02,05,412 32.65%
Month 15 ₹ 24,80,357 ₹ 1,04,395 ₹ 25,84,752 ₹ 1,77,25,055 40.92%
Month 18 ₹ 24,93,172 ₹ 91,579 ₹ 25,84,752 ₹ 1,52,31,883 49.23%
Month 21 ₹ 25,06,053 ₹ 78,698 ₹ 25,84,752 ₹ 1,27,25,830 57.58%
Month 24 ₹ 25,19,001 ₹ 65,750 ₹ 25,84,752 ₹ 1,02,06,828 65.98%
Month 27 ₹ 25,32,016 ₹ 52,735 ₹ 25,84,752 ₹ 76,74,812 74.42%
Month 30 ₹ 25,45,098 ₹ 39,653 ₹ 25,84,752 ₹ 51,29,714 82.90%
Month 33 ₹ 25,58,248 ₹ 26,504 ₹ 25,84,752 ₹ 25,71,466 91.43%
Month 36 ₹ 25,71,466 ₹ 13,286 ₹ 25,84,752 ₹0 100.00%
92
 Loan amount 3,00,00,000 Stage: 3rd floor Finishing work

Location : Edapally Sqft. 696000

Loan Paid To
Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total
Date
Month 3 ₹ 24,29,752 ₹ 1,55,000 ₹ 25,84,752 ₹ 2,75,70,248 8.10%
Month 6 ₹ 24,42,305 ₹ 1,42,446 ₹ 25,84,752 ₹ 2,51,27,943 16.24%
Month 9 ₹ 24,54,924 ₹ 1,29,828 ₹ 25,84,752 ₹ 2,26,73,019 24.42%
Month 12 ₹ 24,67,608 ₹ 1,17,144 ₹ 25,84,752 ₹ 2,02,05,412 32.65%
Month 15 ₹ 24,80,357 ₹ 1,04,395 ₹ 25,84,752 ₹ 1,77,25,055 40.92%
Month 18 ₹ 24,93,172 ₹ 91,579 ₹ 25,84,752 ₹ 1,52,31,883 49.23%
Month 21 ₹ 25,06,053 ₹ 78,698 ₹ 25,84,752 ₹ 1,27,25,830 57.58%
Month 24 ₹ 25,19,001 ₹ 65,750 ₹ 25,84,752 ₹ 1,02,06,828 65.98%
Month 27 ₹ 25,32,016 ₹ 52,735 ₹ 25,84,752 ₹ 76,74,812 74.42%
Month 30 ₹ 25,45,098 ₹ 39,653 ₹ 25,84,752 ₹ 51,29,714 82.90%
Month 33 ₹ 25,58,248 ₹ 26,504 ₹ 25,84,752 ₹ 25,71,466 91.43%
Month 36 ₹ 25,71,466 ₹ 13,286 ₹ 25,84,752 ₹0 100.00%
93
 Loan amount 3,00,00,000 Stage: 4th floor Finishing work
Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 24,29,752 ₹ 1,55,000 ₹ 25,84,752 ₹ 2,75,70,248 8.10%

Month 6 ₹ 24,42,305 ₹ 1,42,446 ₹ 25,84,752 ₹ 2,51,27,943 16.24%
Month 9 ₹ 24,54,924 ₹ 1,29,828 ₹ 25,84,752 ₹ 2,26,73,019 24.42%
Month 12 ₹ 24,67,608 ₹ 1,17,144 ₹ 25,84,752 ₹ 2,02,05,412 32.65%
Month 15 ₹ 24,80,357 ₹ 1,04,395 ₹ 25,84,752 ₹ 1,77,25,055 40.92%
Month 18 ₹ 24,93,172 ₹ 91,579 ₹ 25,84,752 ₹ 1,52,31,883 49.23%
Month 21 ₹ 25,06,053 ₹ 78,698 ₹ 25,84,752 ₹ 1,27,25,830 57.58%
Month 24 ₹ 25,19,001 ₹ 65,750 ₹ 25,84,752 ₹ 1,02,06,828 65.98%
Month 27 ₹ 25,32,016 ₹ 52,735 ₹ 25,84,752 ₹ 76,74,812 74.42%
Month 30 ₹ 25,45,098 ₹ 39,653 ₹ 25,84,752 ₹ 51,29,714 82.90%
Month 33 ₹ 25,58,248 ₹ 26,504 ₹ 25,84,752 ₹ 25,71,466 91.43%
Month 36 ₹ 25,71,466 ₹ 13,286 ₹ 25,84,752 ₹0 100.00%
94
 Loan amount 3,00,00,000 Stage: 5th floor Finishing work

Location : Edapally Sqft. 696000

(A)Interest Loan Paid To
Month (B)Total Payment (A + B) EMI total
6.2% Date
Month 3 ₹ 24,29,752 ₹ 1,55,000 ₹ 25,84,752 ₹ 2,75,70,248 8.10%

Month 6 ₹ 24,42,305 ₹ 1,42,446 ₹ 25,84,752 ₹ 2,51,27,943 16.24%

Month 9 ₹ 24,54,924 ₹ 1,29,828 ₹ 25,84,752 ₹ 2,26,73,019 24.42%

Month 12 ₹ 24,67,608 ₹ 1,17,144 ₹ 25,84,752 ₹ 2,02,05,412 32.65%

Month 15 ₹ 24,80,357 ₹ 1,04,395 ₹ 25,84,752 ₹ 1,77,25,055 40.92%

Month 18 ₹ 24,93,172 ₹ 91,579 ₹ 25,84,752 ₹ 1,52,31,883 49.23%

Month 21 ₹ 25,06,053 ₹ 78,698 ₹ 25,84,752 ₹ 1,27,25,830 57.58%

Month 24 ₹ 25,19,001 ₹ 65,750 ₹ 25,84,752 ₹ 1,02,06,828 65.98%

Month 27 ₹ 25,32,016 ₹ 52,735 ₹ 25,84,752 ₹ 76,74,812 74.42%

Month 30 ₹ 25,45,098 ₹ 39,653 ₹ 25,84,752 ₹ 51,29,714 82.90%

Month 33 ₹ 25,58,248 ₹ 26,504 ₹ 25,84,752 ₹ 25,71,466 91.43%

Month 36 ₹ 25,71,466 ₹ 13,286 ₹ 25,84,752 ₹0 100.00%

95
 Loan amount 3,00,00,000 Stage: 6th floor Finishing work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 24,29,752 ₹ 1,55,000 ₹ 25,84,752 ₹ 2,75,70,248 8.10%

Month 6 ₹ 24,42,305 ₹ 1,42,446 ₹ 25,84,752 ₹ 2,51,27,943 16.24%

Month 9 ₹ 24,54,924 ₹ 1,29,828 ₹ 25,84,752 ₹ 2,26,73,019 24.42%

Month 12 ₹ 24,67,608 ₹ 1,17,144 ₹ 25,84,752 ₹ 2,02,05,412 32.65%

Month 15 ₹ 24,80,357 ₹ 1,04,395 ₹ 25,84,752 ₹ 1,77,25,055 40.92%

Month 18 ₹ 24,93,172 ₹ 91,579 ₹ 25,84,752 ₹ 1,52,31,883 49.23%

Month 21 ₹ 25,06,053 ₹ 78,698 ₹ 25,84,752 ₹ 1,27,25,830 57.58%

Month 24 ₹ 25,19,001 ₹ 65,750 ₹ 25,84,752 ₹ 1,02,06,828 65.98%

Month 27 ₹ 25,32,016 ₹ 52,735 ₹ 25,84,752 ₹ 76,74,812 74.42%

Month 30 ₹ 25,45,098 ₹ 39,653 ₹ 25,84,752 ₹ 51,29,714 82.90%

Month 33 ₹ 25,58,248 ₹ 26,504 ₹ 25,84,752 ₹ 25,71,466 91.43%

Month 36 ₹ 25,71,466 ₹ 13,286 ₹ 25,84,752 ₹0 100.00%

96
 Loan amount 3,00,00,000 Stage: 7th floor Finishing work
Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 24,29,752 ₹ 1,55,000 ₹ 25,84,752 ₹ 2,75,70,248 8.10%

Month 6 ₹ 24,42,305 ₹ 1,42,446 ₹ 25,84,752 ₹ 2,51,27,943 16.24%

Month 9 ₹ 24,54,924 ₹ 1,29,828 ₹ 25,84,752 ₹ 2,26,73,019 24.42%

Month 12 ₹ 24,67,608 ₹ 1,17,144 ₹ 25,84,752 ₹ 2,02,05,412 32.65%

Month 15 ₹ 24,80,357 ₹ 1,04,395 ₹ 25,84,752 ₹ 1,77,25,055 40.92%

Month 18 ₹ 24,93,172 ₹ 91,579 ₹ 25,84,752 ₹ 1,52,31,883 49.23%

Month 21 ₹ 25,06,053 ₹ 78,698 ₹ 25,84,752 ₹ 1,27,25,830 57.58%

Month 24 ₹ 25,19,001 ₹ 65,750 ₹ 25,84,752 ₹ 1,02,06,828 65.98%

Month 27 ₹ 25,32,016 ₹ 52,735 ₹ 25,84,752 ₹ 76,74,812 74.42%

Month 30 ₹ 25,45,098 ₹ 39,653 ₹ 25,84,752 ₹ 51,29,714 82.90%

Month 33 ₹ 25,58,248 ₹ 26,504 ₹ 25,84,752 ₹ 25,71,466 91.43%

Month 36 ₹ 25,71,466 ₹ 13,286 ₹ 25,84,752 ₹0 100.00%

97
 Loan amount 3,00,00,000 Stage: 8th floor Finishing work
Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 24,29,752 ₹ 1,55,000 ₹ 25,84,752 ₹ 2,75,70,248 8.10%

Month 6 ₹ 24,42,305 ₹ 1,42,446 ₹ 25,84,752 ₹ 2,51,27,943 16.24%
Month 9 ₹ 24,54,924 ₹ 1,29,828 ₹ 25,84,752 ₹ 2,26,73,019 24.42%
Month 12 ₹ 24,67,608 ₹ 1,17,144 ₹ 25,84,752 ₹ 2,02,05,412 32.65%
Month 15 ₹ 24,80,357 ₹ 1,04,395 ₹ 25,84,752 ₹ 1,77,25,055 40.92%
Month 18 ₹ 24,93,172 ₹ 91,579 ₹ 25,84,752 ₹ 1,52,31,883 49.23%
Month 21 ₹ 25,06,053 ₹ 78,698 ₹ 25,84,752 ₹ 1,27,25,830 57.58%
Month 24 ₹ 25,19,001 ₹ 65,750 ₹ 25,84,752 ₹ 1,02,06,828 65.98%
Month 27 ₹ 25,32,016 ₹ 52,735 ₹ 25,84,752 ₹ 76,74,812 74.42%
Month 30 ₹ 25,45,098 ₹ 39,653 ₹ 25,84,752 ₹ 51,29,714 82.90%
Month 33 ₹ 25,58,248 ₹ 26,504 ₹ 25,84,752 ₹ 25,71,466 91.43%
Month 36 ₹ 25,71,466 ₹ 13,286 ₹ 25,84,752 ₹0 100.00%
98
 Loan amount 3,00,00,000 Stage: 9th floor Finishing work
Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 24,29,752 ₹ 1,55,000 ₹ 25,84,752 ₹ 2,75,70,248 8.10%

Month 6 ₹ 24,42,305 ₹ 1,42,446 ₹ 25,84,752 ₹ 2,51,27,943 16.24%

Month 9 ₹ 24,54,924 ₹ 1,29,828 ₹ 25,84,752 ₹ 2,26,73,019 24.42%

Month 12 ₹ 24,67,608 ₹ 1,17,144 ₹ 25,84,752 ₹ 2,02,05,412 32.65%

Month 15 ₹ 24,80,357 ₹ 1,04,395 ₹ 25,84,752 ₹ 1,77,25,055 40.92%

Month 18 ₹ 24,93,172 ₹ 91,579 ₹ 25,84,752 ₹ 1,52,31,883 49.23%

Month 21 ₹ 25,06,053 ₹ 78,698 ₹ 25,84,752 ₹ 1,27,25,830 57.58%

Month 24 ₹ 25,19,001 ₹ 65,750 ₹ 25,84,752 ₹ 1,02,06,828 65.98%

Month 27 ₹ 25,32,016 ₹ 52,735 ₹ 25,84,752 ₹ 76,74,812 74.42%

Month 30 ₹ 25,45,098 ₹ 39,653 ₹ 25,84,752 ₹ 51,29,714 82.90%

Month 33 ₹ 25,58,248 ₹ 26,504 ₹ 25,84,752 ₹ 25,71,466 91.43%

Month 36 ₹ 25,71,466 ₹ 13,286 ₹ 25,84,752 ₹0 100.00%

99
 Loan amount 3,00,00,000 Stage: 10th floor Finishing work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 24,29,752 ₹ 1,55,000 ₹ 25,84,752 ₹ 2,75,70,248 8.10%

Month 6 ₹ 24,42,305 ₹ 1,42,446 ₹ 25,84,752 ₹ 2,51,27,943 16.24%

Month 9 ₹ 24,54,924 ₹ 1,29,828 ₹ 25,84,752 ₹ 2,26,73,019 24.42%

Month 12 ₹ 24,67,608 ₹ 1,17,144 ₹ 25,84,752 ₹ 2,02,05,412 32.65%

Month 15 ₹ 24,80,357 ₹ 1,04,395 ₹ 25,84,752 ₹ 1,77,25,055 40.92%

Month 18 ₹ 24,93,172 ₹ 91,579 ₹ 25,84,752 ₹ 1,52,31,883 49.23%

Month 21 ₹ 25,06,053 ₹ 78,698 ₹ 25,84,752 ₹ 1,27,25,830 57.58%

Month 24 ₹ 25,19,001 ₹ 65,750 ₹ 25,84,752 ₹ 1,02,06,828 65.98%

Month 27 ₹ 25,32,016 ₹ 52,735 ₹ 25,84,752 ₹ 76,74,812 74.42%

Month 30 ₹ 25,45,098 ₹ 39,653 ₹ 25,84,752 ₹ 51,29,714 82.90%

Month 33 ₹ 25,58,248 ₹ 26,504 ₹ 25,84,752 ₹ 25,71,466 91.43%

Month 36 ₹ 25,71,466 ₹ 13,286 ₹ 25,84,752 ₹0 100.00% 100

 Loan amount 3,00,00,000 Stage: 11th floor Finishing work
Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 24,29,752 ₹ 1,55,000 ₹ 25,84,752 ₹ 2,75,70,248 8.10%

Month 6 ₹ 24,42,305 ₹ 1,42,446 ₹ 25,84,752 ₹ 2,51,27,943 16.24%
Month 9 ₹ 24,54,924 ₹ 1,29,828 ₹ 25,84,752 ₹ 2,26,73,019 24.42%
Month 12 ₹ 24,67,608 ₹ 1,17,144 ₹ 25,84,752 ₹ 2,02,05,412 32.65%
Month 15 ₹ 24,80,357 ₹ 1,04,395 ₹ 25,84,752 ₹ 1,77,25,055 40.92%
Month 18 ₹ 24,93,172 ₹ 91,579 ₹ 25,84,752 ₹ 1,52,31,883 49.23%
Month 21 ₹ 25,06,053 ₹ 78,698 ₹ 25,84,752 ₹ 1,27,25,830 57.58%
Month 24 ₹ 25,19,001 ₹ 65,750 ₹ 25,84,752 ₹ 1,02,06,828 65.98%
Month 27 ₹ 25,32,016 ₹ 52,735 ₹ 25,84,752 ₹ 76,74,812 74.42%
Month 30 ₹ 25,45,098 ₹ 39,653 ₹ 25,84,752 ₹ 51,29,714 82.90%
Month 33 ₹ 25,58,248 ₹ 26,504 ₹ 25,84,752 ₹ 25,71,466 91.43%
Month 36 ₹ 25,71,466 ₹ 13,286 ₹ 25,84,752 ₹0 100.00%
101
 Loan amount 3,00,00,000 Stage: 12th floor Finishing work
Location : Edapally Sqft. 696000
Loan Paid To
Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total
Date
Month 3 ₹ 24,29,752 ₹ 1,55,000 ₹ 25,84,752 ₹ 2,75,70,248 8.10%
Month 6 ₹ 24,42,305 ₹ 1,42,446 ₹ 25,84,752 ₹ 2,51,27,943 16.24%
Month 9 ₹ 24,54,924 ₹ 1,29,828 ₹ 25,84,752 ₹ 2,26,73,019 24.42%
Month 12 ₹ 24,67,608 ₹ 1,17,144 ₹ 25,84,752 ₹ 2,02,05,412 32.65%
Month 15 ₹ 24,80,357 ₹ 1,04,395 ₹ 25,84,752 ₹ 1,77,25,055 40.92%
Month 18 ₹ 24,93,172 ₹ 91,579 ₹ 25,84,752 ₹ 1,52,31,883 49.23%
Month 21 ₹ 25,06,053 ₹ 78,698 ₹ 25,84,752 ₹ 1,27,25,830 57.58%
Month 24 ₹ 25,19,001 ₹ 65,750 ₹ 25,84,752 ₹ 1,02,06,828 65.98%
Month 27 ₹ 25,32,016 ₹ 52,735 ₹ 25,84,752 ₹ 76,74,812 74.42%
Month 30 ₹ 25,45,098 ₹ 39,653 ₹ 25,84,752 ₹ 51,29,714 82.90%
Month 33 ₹ 25,58,248 ₹ 26,504 ₹ 25,84,752 ₹ 25,71,466 91.43%
Month 36 ₹ 25,71,466 ₹ 13,286 ₹ 25,84,752 ₹0 100.00%
102
 Loan amount 3,00,00,000 Stage: 13th floor Finishing work
Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 24,29,752 ₹ 1,55,000 ₹ 25,84,752 ₹ 2,75,70,248 8.10%

Month 6 ₹ 24,42,305 ₹ 1,42,446 ₹ 25,84,752 ₹ 2,51,27,943 16.24%

Month 9 ₹ 24,54,924 ₹ 1,29,828 ₹ 25,84,752 ₹ 2,26,73,019 24.42%

Month 12 ₹ 24,67,608 ₹ 1,17,144 ₹ 25,84,752 ₹ 2,02,05,412 32.65%

Month 15 ₹ 24,80,357 ₹ 1,04,395 ₹ 25,84,752 ₹ 1,77,25,055 40.92%

Month 18 ₹ 24,93,172 ₹ 91,579 ₹ 25,84,752 ₹ 1,52,31,883 49.23%

Month 21 ₹ 25,06,053 ₹ 78,698 ₹ 25,84,752 ₹ 1,27,25,830 57.58%

Month 24 ₹ 25,19,001 ₹ 65,750 ₹ 25,84,752 ₹ 1,02,06,828 65.98%

Month 27 ₹ 25,32,016 ₹ 52,735 ₹ 25,84,752 ₹ 76,74,812 74.42%

Month 30 ₹ 25,45,098 ₹ 39,653 ₹ 25,84,752 ₹ 51,29,714 82.90%

Month 33 ₹ 25,58,248 ₹ 26,504 ₹ 25,84,752 ₹ 25,71,466 91.43%

Month 36 ₹ 25,71,466 ₹ 13,286 ₹ 25,84,752 ₹0 100.00%

103
 Loan amount 3,00,00,000 Stage: 14th floor Finishing work

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 24,29,752 ₹ 1,55,000 ₹ 25,84,752 ₹ 2,75,70,248 8.10%

Month 6 ₹ 24,42,305 ₹ 1,42,446 ₹ 25,84,752 ₹ 2,51,27,943 16.24%

Month 9 ₹ 24,54,924 ₹ 1,29,828 ₹ 25,84,752 ₹ 2,26,73,019 24.42%

Month 12 ₹ 24,67,608 ₹ 1,17,144 ₹ 25,84,752 ₹ 2,02,05,412 32.65%

Month 15 ₹ 24,80,357 ₹ 1,04,395 ₹ 25,84,752 ₹ 1,77,25,055 40.92%

Month 18 ₹ 24,93,172 ₹ 91,579 ₹ 25,84,752 ₹ 1,52,31,883 49.23%

Month 21 ₹ 25,06,053 ₹ 78,698 ₹ 25,84,752 ₹ 1,27,25,830 57.58%

Month 24 ₹ 25,19,001 ₹ 65,750 ₹ 25,84,752 ₹ 1,02,06,828 65.98%

Month 27 ₹ 25,32,016 ₹ 52,735 ₹ 25,84,752 ₹ 76,74,812 74.42%

Month 30 ₹ 25,45,098 ₹ 39,653 ₹ 25,84,752 ₹ 51,29,714 82.90%

Month 33 ₹ 25,58,248 ₹ 26,504 ₹ 25,84,752 ₹ 25,71,466 91.43%

Month 36 ₹ 25,71,466 ₹ 13,286 ₹ 25,84,752 ₹0 100.00%

104
 Loan amount 3,00,00,000 Stage: 15th floor Finishing work
Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 24,29,752 ₹ 1,55,000 ₹ 25,84,752 ₹ 2,75,70,248 8.10%

Month 6 ₹ 24,42,305 ₹ 1,42,446 ₹ 25,84,752 ₹ 2,51,27,943 16.24%
Month 9 ₹ 24,54,924 ₹ 1,29,828 ₹ 25,84,752 ₹ 2,26,73,019 24.42%
Month 12 ₹ 24,67,608 ₹ 1,17,144 ₹ 25,84,752 ₹ 2,02,05,412 32.65%
Month 15 ₹ 24,80,357 ₹ 1,04,395 ₹ 25,84,752 ₹ 1,77,25,055 40.92%
Month 18 ₹ 24,93,172 ₹ 91,579 ₹ 25,84,752 ₹ 1,52,31,883 49.23%
Month 21 ₹ 25,06,053 ₹ 78,698 ₹ 25,84,752 ₹ 1,27,25,830 57.58%
Month 24 ₹ 25,19,001 ₹ 65,750 ₹ 25,84,752 ₹ 1,02,06,828 65.98%
Month 27 ₹ 25,32,016 ₹ 52,735 ₹ 25,84,752 ₹ 76,74,812 74.42%
Month 30 ₹ 25,45,098 ₹ 39,653 ₹ 25,84,752 ₹ 51,29,714 82.90%
Month 33 ₹ 25,58,248 ₹ 26,504 ₹ 25,84,752 ₹ 25,71,466 91.43%
Month 36 ₹ 25,71,466 ₹ 13,286 ₹ 25,84,752 ₹0 100.00%
105
 Loan amount 3,00,00,000 Stage: 16th floor Finishing work
Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 24,29,752 ₹ 1,55,000 ₹ 25,84,752 ₹ 2,75,70,248 8.10%

Month 6 ₹ 24,42,305 ₹ 1,42,446 ₹ 25,84,752 ₹ 2,51,27,943 16.24%
Month 9 ₹ 24,54,924 ₹ 1,29,828 ₹ 25,84,752 ₹ 2,26,73,019 24.42%
Month 12 ₹ 24,67,608 ₹ 1,17,144 ₹ 25,84,752 ₹ 2,02,05,412 32.65%
Month 15 ₹ 24,80,357 ₹ 1,04,395 ₹ 25,84,752 ₹ 1,77,25,055 40.92%
Month 18 ₹ 24,93,172 ₹ 91,579 ₹ 25,84,752 ₹ 1,52,31,883 49.23%
Month 21 ₹ 25,06,053 ₹ 78,698 ₹ 25,84,752 ₹ 1,27,25,830 57.58%
Month 24 ₹ 25,19,001 ₹ 65,750 ₹ 25,84,752 ₹ 1,02,06,828 65.98%
Month 27 ₹ 25,32,016 ₹ 52,735 ₹ 25,84,752 ₹ 76,74,812 74.42%
Month 30 ₹ 25,45,098 ₹ 39,653 ₹ 25,84,752 ₹ 51,29,714 82.90%
Month 33 ₹ 25,58,248 ₹ 26,504 ₹ 25,84,752 ₹ 25,71,466 91.43%
Month 36 ₹ 25,71,466 ₹ 13,286 ₹ 25,84,752 ₹0 100.00%
106
 Loan amount 3,00,00,000 Stage: 17th floor Finishing work
Location : Edapally Sqft. 696000
Loan Paid To
Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total
Date
Month 3 ₹ 24,29,752 ₹ 1,55,000 ₹ 25,84,752 ₹ 2,75,70,248 8.10%
Month 6 ₹ 24,42,305 ₹ 1,42,446 ₹ 25,84,752 ₹ 2,51,27,943 16.24%
Month 9 ₹ 24,54,924 ₹ 1,29,828 ₹ 25,84,752 ₹ 2,26,73,019 24.42%

Month 12 ₹ 24,67,608 ₹ 1,17,144 ₹ 25,84,752 ₹ 2,02,05,412 32.65%

Month 15 ₹ 24,80,357 ₹ 1,04,395 ₹ 25,84,752 ₹ 1,77,25,055 40.92%
Month 18 ₹ 24,93,172 ₹ 91,579 ₹ 25,84,752 ₹ 1,52,31,883 49.23%
Month 21 ₹ 25,06,053 ₹ 78,698 ₹ 25,84,752 ₹ 1,27,25,830 57.58%
Month 24 ₹ 25,19,001 ₹ 65,750 ₹ 25,84,752 ₹ 1,02,06,828 65.98%
Month 27 ₹ 25,32,016 ₹ 52,735 ₹ 25,84,752 ₹ 76,74,812 74.42%
Month 30 ₹ 25,45,098 ₹ 39,653 ₹ 25,84,752 ₹ 51,29,714 82.90%
Month 33 ₹ 25,58,248 ₹ 26,504 ₹ 25,84,752 ₹ 25,71,466 91.43%
Month 36 ₹ 25,71,466 ₹ 13,286 ₹ 25,84,752 ₹0 100.00%
107
 Loan amount 3,00,00,000 Stage: Rooftop Finishing work
Location : Edapally Sqft. 696000
Loan Paid To
Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total
Date
Month 3 ₹ 24,29,752 ₹ 1,55,000 ₹ 25,84,752 ₹ 2,75,70,248 8.10%
Month 6 ₹ 24,42,305 ₹ 1,42,446 ₹ 25,84,752 ₹ 2,51,27,943 16.24%
Month 9 ₹ 24,54,924 ₹ 1,29,828 ₹ 25,84,752 ₹ 2,26,73,019 24.42%
Month 12 ₹ 24,67,608 ₹ 1,17,144 ₹ 25,84,752 ₹ 2,02,05,412 32.65%
Month 15 ₹ 24,80,357 ₹ 1,04,395 ₹ 25,84,752 ₹ 1,77,25,055 40.92%
Month 18 ₹ 24,93,172 ₹ 91,579 ₹ 25,84,752 ₹ 1,52,31,883 49.23%
Month 21 ₹ 25,06,053 ₹ 78,698 ₹ 25,84,752 ₹ 1,27,25,830 57.58%
Month 24 ₹ 25,19,001 ₹ 65,750 ₹ 25,84,752 ₹ 1,02,06,828 65.98%
Month 27 ₹ 25,32,016 ₹ 52,735 ₹ 25,84,752 ₹ 76,74,812 74.42%
Month 30 ₹ 25,45,098 ₹ 39,653 ₹ 25,84,752 ₹ 51,29,714 82.90%
Month 33 ₹ 25,58,248 ₹ 26,504 ₹ 25,84,752 ₹ 25,71,466 91.43%
Month 36 ₹ 25,71,466 ₹ 13,286 ₹ 25,84,752 ₹0 100.00%
108
 Loan amount 3,00,00,000 Stage: Common area Finishing work
Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 24,29,752 ₹ 1,55,000 ₹ 25,84,752 ₹ 2,75,70,248 8.10%

Month 6 ₹ 24,42,305 ₹ 1,42,446 ₹ 25,84,752 ₹ 2,51,27,943 16.24%
Month 9 ₹ 24,54,924 ₹ 1,29,828 ₹ 25,84,752 ₹ 2,26,73,019 24.42%
Month 12 ₹ 24,67,608 ₹ 1,17,144 ₹ 25,84,752 ₹ 2,02,05,412 32.65%
Month 15 ₹ 24,80,357 ₹ 1,04,395 ₹ 25,84,752 ₹ 1,77,25,055 40.92%
Month 18 ₹ 24,93,172 ₹ 91,579 ₹ 25,84,752 ₹ 1,52,31,883 49.23%
Month 21 ₹ 25,06,053 ₹ 78,698 ₹ 25,84,752 ₹ 1,27,25,830 57.58%
Month 24 ₹ 25,19,001 ₹ 65,750 ₹ 25,84,752 ₹ 1,02,06,828 65.98%
Month 27 ₹ 25,32,016 ₹ 52,735 ₹ 25,84,752 ₹ 76,74,812 74.42%
Month 30 ₹ 25,45,098 ₹ 39,653 ₹ 25,84,752 ₹ 51,29,714 82.90%
Month 33 ₹ 25,58,248 ₹ 26,504 ₹ 25,84,752 ₹ 25,71,466 91.43%
Month 36 ₹ 25,71,466 ₹ 13,286 ₹ 25,84,752 ₹0 100.00%
109
 Stage: Compound wall Structural & finishing
Loan amount 2,60,00,000
with Padipura & gate
Location : Edapally Sqft. 696000
Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 21,05,785 ₹ 1,34,333 ₹ 22,40,118 ₹ 2,38,94,215 8.10%

Month 6 ₹ 21,16,665 ₹ 1,23,453 ₹ 22,40,118 ₹ 2,17,77,551 16.24%
Month 9 ₹ 21,27,601 ₹ 1,12,517 ₹ 22,40,118 ₹ 1,96,49,950 24.42%
Month 12 ₹ 21,38,593 ₹ 1,01,525 ₹ 22,40,118 ₹ 1,75,11,357 32.65%
Month 15 ₹ 21,49,643 ₹ 90,475 ₹ 22,40,118 ₹ 1,53,61,714 40.92%
Month 18 ₹ 21,60,749 ₹ 79,369 ₹ 22,40,118 ₹ 1,32,00,965 49.23%
Month 21 ₹ 21,71,913 ₹ 68,205 ₹ 22,40,118 ₹ 1,10,29,052 57.58%
Month 24 ₹ 21,83,135 ₹ 56,983 ₹ 22,40,118 ₹ 88,45,918 65.98%
Month 27 ₹ 21,94,414 ₹ 45,704 ₹ 22,40,118 ₹ 66,51,504 74.42%
Month 30 ₹ 22,05,752 ₹ 34,366 ₹ 22,40,118 ₹ 44,45,752 82.90%
Month 33 ₹ 22,17,148 ₹ 22,970 ₹ 22,40,118 ₹ 22,28,604 91.43%
Month 36 ₹ 22,28,604 ₹ 11,514 ₹ 22,40,118 ₹0 100.00%
110
 Loan amount 17,40,00,000 Stage: Sales & Marketing Expense

Location : Edapally Sqft. 696000

Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total Loan Paid To Date

Month 3 ₹ 1,40,92,559 ₹ 8,99,000 ₹ 1,49,91,559 ₹ 15,99,07,441 8.10%

Month 6 ₹ 1,41,65,370 ₹ 8,26,188 ₹ 1,49,91,559 ₹ 14,57,42,071 16.24%
Month 9 ₹ 1,42,38,558 ₹ 7,53,001 ₹ 1,49,91,559 ₹ 13,15,03,513 24.42%
Month 12 ₹ 1,43,12,124 ₹ 6,79,435 ₹ 1,49,91,559 ₹ 11,71,91,389 32.65%
Month 15 ₹ 1,43,86,070 ₹ 6,05,489 ₹ 1,49,91,559 ₹ 10,28,05,319 40.92%
Month 18 ₹ 1,44,60,398 ₹ 5,31,161 ₹ 1,49,91,559 ₹ 8,83,44,921 49.23%
Month 21 ₹ 1,45,35,110 ₹ 4,56,449 ₹ 1,49,91,559 ₹ 7,38,09,811 57.58%
Month 24 ₹ 1,46,10,208 ₹ 3,81,351 ₹ 1,49,91,559 ₹ 5,91,99,603 65.98%
Month 27 ₹ 1,46,85,694 ₹ 3,05,865 ₹ 1,49,91,559 ₹ 4,45,13,909 74.42%
Month 30 ₹ 1,47,61,570 ₹ 2,29,989 ₹ 1,49,91,559 ₹ 2,97,52,339 82.90%
Month 33 ₹ 1,48,37,838 ₹ 1,53,720 ₹ 1,49,91,559 ₹ 1,49,14,500 91.43%
Month 36 ₹ 1,49,14,500 ₹ 77,058 ₹ 1,49,91,559 ₹0 100.00%
111
Repayment
Schedule Proposal
- Wayanad Villa Project

112
 Loan Stage: Land
500,000,000
amount Purchase
Location : Wayanad Number of villa: 70
Loan Paid To
Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total
Date
Month 3 ₹ 40,495,858 ₹ 2,583,333 ₹ 43,079,192 ₹ 459,504,142 8.10%
Month 6 ₹ 40,705,087 ₹ 2,374,105 ₹ 43,079,192 ₹ 418,799,054 16.24%
Month 9 ₹ 40,915,397 ₹ 2,163,795 ₹ 43,079,192 ₹ 377,883,658 24.42%
Month 12 ₹ 41,126,793 ₹ 1,952,399 ₹ 43,079,192 ₹ 336,756,865 32.65%
Month 15 ₹ 41,339,281 ₹ 1,739,910 ₹ 43,079,192 ₹ 295,417,584 40.92%
Month 18 ₹ 41,552,868 ₹ 1,526,324 ₹ 43,079,192 ₹ 253,864,716 49.23%
Month 21 ₹ 41,767,557 ₹ 1,311,634 ₹ 43,079,192 ₹ 212,097,159 57.58%
Month 24 ₹ 41,983,356 ₹ 1,095,835 ₹ 43,079,192 ₹ 170,113,802 65.98%
Month 27 ₹ 42,200,270 ₹ 878,921 ₹ 43,079,192 ₹ 127,913,532 74.42%
Month 30 ₹ 42,418,305 ₹ 660,887 ₹ 43,079,192 ₹ 85,495,226 82.90%
Month 33 ₹ 42,637,466 ₹ 441,725 ₹ 43,079,192 ₹ 42,857,760 91.43%
Month 36 ₹ 42,857,760 ₹ 221,432 ₹ 43,079,192 ₹0 100.00% 113
 Loan amount 40,000,000 Stage: Infrastructure work

Location : Wayanad Number of villa: 70

Loan Paid To
Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total
Date
Month 3 ₹ 3,239,669 ₹ 206,667 ₹ 3,446,335 ₹ 36,760,331 8.10%
Month 6 ₹ 3,256,407 ₹ 189,928 ₹ 3,446,335 ₹ 33,503,924 16.24%
Month 9 ₹ 3,273,232 ₹ 173,104 ₹ 3,446,335 ₹ 30,230,693 24.42%
Month 12 ₹ 3,290,143 ₹ 156,192 ₹ 3,446,335 ₹ 26,940,549 32.65%
Month 15 ₹ 3,307,143 ₹ 139,193 ₹ 3,446,335 ₹ 23,633,407 40.92%
Month 18 ₹ 3,324,229 ₹ 122,106 ₹ 3,446,335 ₹ 20,309,177 49.23%
Month 21 ₹ 3,341,405 ₹ 104,931 ₹ 3,446,335 ₹ 16,967,773 57.58%
Month 24 ₹ 3,358,669 ₹ 87,667 ₹ 3,446,335 ₹ 13,609,104 65.98%
Month 27 ₹ 3,376,022 ₹ 70,314 ₹ 3,446,335 ₹ 10,233,083 74.42%
Month 30 ₹ 3,393,464 ₹ 52,871 ₹ 3,446,335 ₹ 6,839,618 82.90%
Month 33 ₹ 3,410,997 ₹ 35,338 ₹ 3,446,335 ₹ 3,428,621 91.43%
Month 36 ₹ 3,428,621 ₹ 17,715 ₹ 3,446,335 ₹0 100.00%
114
 Loan amount 40,000,000 Stage: Fondation & footing work

Location : Wayanad Number of villa: 70

Loan Paid To
Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total
Date
Month 3 ₹ 3,239,669 ₹ 206,667 ₹ 3,446,335 ₹ 36,760,331 8.10%
Month 6 ₹ 3,256,407 ₹ 189,928 ₹ 3,446,335 ₹ 33,503,924 16.24%
Month 9 ₹ 3,273,232 ₹ 173,104 ₹ 3,446,335 ₹ 30,230,693 24.42%
Month 12 ₹ 3,290,143 ₹ 156,192 ₹ 3,446,335 ₹ 26,940,549 32.65%
Month 15 ₹ 3,307,143 ₹ 139,193 ₹ 3,446,335 ₹ 23,633,407 40.92%
Month 18 ₹ 3,324,229 ₹ 122,106 ₹ 3,446,335 ₹ 20,309,177 49.23%
Month 21 ₹ 3,341,405 ₹ 104,931 ₹ 3,446,335 ₹ 16,967,773 57.58%
Month 24 ₹ 3,358,669 ₹ 87,667 ₹ 3,446,335 ₹ 13,609,104 65.98%
Month 27 ₹ 3,376,022 ₹ 70,314 ₹ 3,446,335 ₹ 10,233,083 74.42%
Month 30 ₹ 3,393,464 ₹ 52,871 ₹ 3,446,335 ₹ 6,839,618 82.90%
Month 33 ₹ 3,410,997 ₹ 35,338 ₹ 3,446,335 ₹ 3,428,621 91.43%
Month 36 ₹ 3,428,621 ₹ 17,715 ₹ 3,446,335 ₹0 100.00% 115
 Loan amount 30,000,000 Stage: Foundation

Location : Wayanad Number of villa: 70

Loan Paid To
Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total
Date
Month 3 ₹ 2,429,752 ₹ 155,000 ₹ 2,584,752 ₹ 27,570,248 8.10%
Month 6 ₹ 2,442,305 ₹ 142,446 ₹ 2,584,752 ₹ 25,127,943 16.24%
Month 9 ₹ 2,454,924 ₹ 129,828 ₹ 2,584,752 ₹ 22,673,019 24.42%
Month 12 ₹ 2,467,608 ₹ 117,144 ₹ 2,584,752 ₹ 20,205,412 32.65%
Month 15 ₹ 2,480,357 ₹ 104,395 ₹ 2,584,752 ₹ 17,725,055 40.92%
Month 18 ₹ 2,493,172 ₹ 91,579 ₹ 2,584,752 ₹ 15,231,883 49.23%
Month 21 ₹ 2,506,053 ₹ 78,698 ₹ 2,584,752 ₹ 12,725,830 57.58%
Month 24 ₹ 2,519,001 ₹ 65,750 ₹ 2,584,752 ₹ 10,206,828 65.98%
Month 27 ₹ 2,532,016 ₹ 52,735 ₹ 2,584,752 ₹ 7,674,812 74.42%
Month 30 ₹ 2,545,098 ₹ 39,653 ₹ 2,584,752 ₹ 5,129,714 82.90%
Month 33 ₹ 2,558,248 ₹ 26,504 ₹ 2,584,752 ₹ 2,571,466 91.43%
Month 36 ₹ 2,571,466 ₹ 13,286 ₹ 2,584,752 ₹0 100.00%
 Loan amount 35,000,000 Stage: Ground floor - Block work

Location : Wayanad Number of villa: 70

Loan Paid To
Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total
Date
Month 3 ₹ 2,834,710 ₹ 180,833 ₹ 3,015,543 ₹ 32,165,290 8.10%
Month 6 ₹ 2,849,356 ₹ 166,187 ₹ 3,015,543 ₹ 29,315,934 16.24%
Month 9 ₹ 2,864,078 ₹ 151,466 ₹ 3,015,543 ₹ 26,451,856 24.42%
Month 12 ₹ 2,878,876 ₹ 136,668 ₹ 3,015,543 ₹ 23,572,981 32.65%
Month 15 ₹ 2,893,750 ₹ 121,794 ₹ 3,015,543 ₹ 20,679,231 40.92%
Month 18 ₹ 2,908,701 ₹ 106,843 ₹ 3,015,543 ₹ 17,770,530 49.23%
Month 21 ₹ 2,923,729 ₹ 91,814 ₹ 3,015,543 ₹ 14,846,801 57.58%
Month 24 ₹ 2,938,835 ₹ 76,708 ₹ 3,015,543 ₹ 11,907,966 65.98%
Month 27 ₹ 2,954,019 ₹ 61,524 ₹ 3,015,543 ₹ 8,953,947 74.42%
Month 30 ₹ 2,969,281 ₹ 46,262 ₹ 3,015,543 ₹ 5,984,666 82.90%
Month 33 ₹ 2,984,623 ₹ 30,921 ₹ 3,015,543 ₹ 3,000,043 91.43%
Month 36 ₹ 3,000,043 ₹ 15,500 ₹ 3,015,543 ₹0 100.00% 117
 Loan amount 43,500,000 Stage: Ground floor - RCC

Location : Wayanad Number of villa: 70

(B)Total Loan Paid To
Month (A)Interest 6.2% (A + B) EMI total
Payment Date
Month 3 ₹ 3,523,140 ₹ 224,750 ₹ 3,747,890 ₹ 39,976,860 8.10%
Month 6 ₹ 3,541,343 ₹ 206,547 ₹ 3,747,890 ₹ 36,435,518 16.24%
Month 9 ₹ 3,559,640 ₹ 188,250 ₹ 3,747,890 ₹ 32,875,878 24.42%
Month 12 ₹ 3,578,031 ₹ 169,859 ₹ 3,747,890 ₹ 29,297,847 32.65%
Month 15 ₹ 3,596,517 ₹ 151,372 ₹ 3,747,890 ₹ 25,701,330 40.92%
Month 18 ₹ 3,615,099 ₹ 132,790 ₹ 3,747,890 ₹ 22,086,230 49.23%
Month 21 ₹ 3,633,777 ₹ 114,112 ₹ 3,747,890 ₹ 18,452,453 57.58%
Month 24 ₹ 3,652,552 ₹ 95,338 ₹ 3,747,890 ₹ 14,799,901 65.98%
Month 27 ₹ 3,671,424 ₹ 76,466 ₹ 3,747,890 ₹ 11,128,477 74.42%
Month 30 ₹ 3,690,393 ₹ 57,497 ₹ 3,747,890 ₹ 7,438,085 82.90%
Month 33 ₹ 3,709,460 ₹ 38,430 ₹ 3,747,890 ₹ 3,728,625 91.43%
Month 36 ₹ 3,728,625 ₹ 19,265 ₹ 3,747,890 ₹0 100.00%
 Loan amount 35,000,000 Stage: 1st floor - Block work

Location : Wayanad Number of villa: 70

Loan Paid To
Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total
Date
Month 3 ₹ 2,834,710 ₹ 180,833 ₹ 3,015,543 ₹ 32,165,290 8.10%
Month 6 ₹ 2,849,356 ₹ 166,187 ₹ 3,015,543 ₹ 29,315,934 16.24%
Month 9 ₹ 2,864,078 ₹ 151,466 ₹ 3,015,543 ₹ 26,451,856 24.42%
Month 12 ₹ 2,878,876 ₹ 136,668 ₹ 3,015,543 ₹ 23,572,981 32.65%
Month 15 ₹ 2,893,750 ₹ 121,794 ₹ 3,015,543 ₹ 20,679,231 40.92%
Month 18 ₹ 2,908,701 ₹ 106,843 ₹ 3,015,543 ₹ 17,770,530 49.23%
Month 21 ₹ 2,923,729 ₹ 91,814 ₹ 3,015,543 ₹ 14,846,801 57.58%
Month 24 ₹ 2,938,835 ₹ 76,708 ₹ 3,015,543 ₹ 11,907,966 65.98%
Month 27 ₹ 2,954,019 ₹ 61,524 ₹ 3,015,543 ₹ 8,953,947 74.42%
Month 30 ₹ 2,969,281 ₹ 46,262 ₹ 3,015,543 ₹ 5,984,666 82.90%
Month 33 ₹ 2,984,623 ₹ 30,921 ₹ 3,015,543 ₹ 3,000,043 91.43%
Month 36 ₹ 3,000,043 ₹ 15,500 ₹ 3,015,543 ₹0 100.00%
119
 Loan amount 53,500,000 Stage: 1st floor - RCC

Location : Wayanad Number of villa: 70

Loan Paid To
Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total
Date
Month 3 ₹ 2,834,710 ₹ 180,833 ₹ 3,015,543 ₹ 32,165,290 8.10%
Month 6 ₹ 2,849,356 ₹ 166,187 ₹ 3,015,543 ₹ 29,315,934 16.24%
Month 9 ₹ 2,864,078 ₹ 151,466 ₹ 3,015,543 ₹ 26,451,856 24.42%
Month 12 ₹ 2,878,876 ₹ 136,668 ₹ 3,015,543 ₹ 23,572,981 32.65%
Month 15 ₹ 2,893,750 ₹ 121,794 ₹ 3,015,543 ₹ 20,679,231 40.92%
Month 18 ₹ 2,908,701 ₹ 106,843 ₹ 3,015,543 ₹ 17,770,530 49.23%
Month 21 ₹ 2,923,729 ₹ 91,814 ₹ 3,015,543 ₹ 14,846,801 57.58%
Month 24 ₹ 2,938,835 ₹ 76,708 ₹ 3,015,543 ₹ 11,907,966 65.98%
Month 27 ₹ 2,954,019 ₹ 61,524 ₹ 3,015,543 ₹ 8,953,947 74.42%
Month 30 ₹ 2,969,281 ₹ 46,262 ₹ 3,015,543 ₹ 5,984,666 82.90%
Month 33 ₹ 2,984,623 ₹ 30,921 ₹ 3,015,543 ₹ 3,000,043 91.43%
Month 36 ₹ 3,000,043 ₹ 15,500 ₹ 3,015,543 ₹0 100.00% 120
 Loan amount 40,000,000 Stage: Plumbing & Electrical

Location : Wayanad Number of villa: 70

Loan Paid To
Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total
Date
Month 3 ₹ 3,239,669 ₹ 206,667 ₹ 3,446,335 ₹ 36,760,331 8.10%
Month 6 ₹ 3,256,407 ₹ 189,928 ₹ 3,446,335 ₹ 33,503,924 16.24%
Month 9 ₹ 3,273,232 ₹ 173,104 ₹ 3,446,335 ₹ 30,230,693 24.42%
Month 12 ₹ 3,290,143 ₹ 156,192 ₹ 3,446,335 ₹ 26,940,549 32.65%
Month 15 ₹ 3,307,143 ₹ 139,193 ₹ 3,446,335 ₹ 23,633,407 40.92%
Month 18 ₹ 3,324,229 ₹ 122,106 ₹ 3,446,335 ₹ 20,309,177 49.23%
Month 21 ₹ 3,341,405 ₹ 104,931 ₹ 3,446,335 ₹ 16,967,773 57.58%
Month 24 ₹ 3,358,669 ₹ 87,667 ₹ 3,446,335 ₹ 13,609,104 65.98%
Month 27 ₹ 3,376,022 ₹ 70,314 ₹ 3,446,335 ₹ 10,233,083 74.42%
Month 30 ₹ 3,393,464 ₹ 52,871 ₹ 3,446,335 ₹ 6,839,618 82.90%
Month 33 ₹ 3,410,997 ₹ 35,338 ₹ 3,446,335 ₹ 3,428,621 91.43%
Month 36 ₹ 3,428,621 ₹ 17,715 ₹ 3,446,335 ₹0 100.00%
121
 Loan amount 45,000,000 Stage: Internal & External Plastering

Location : Wayanad Number of villa: 70

Loan Paid To
Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total
Date
Month 3 ₹ 3,644,627 ₹ 232,500 ₹ 3,877,127 ₹ 41,355,373 8.10%
Month 6 ₹ 3,663,458 ₹ 213,669 ₹ 3,877,127 ₹ 37,691,915 16.24%
Month 9 ₹ 3,682,386 ₹ 194,742 ₹ 3,877,127 ₹ 34,009,529 24.42%
Month 12 ₹ 3,701,411 ₹ 175,716 ₹ 3,877,127 ₹ 30,308,118 32.65%
Month 15 ₹ 3,720,535 ₹ 156,592 ₹ 3,877,127 ₹ 26,587,583 40.92%
Month 18 ₹ 3,739,758 ₹ 137,369 ₹ 3,877,127 ₹ 22,847,824 49.23%
Month 21 ₹ 3,759,080 ₹ 118,047 ₹ 3,877,127 ₹ 19,088,744 57.58%
Month 24 ₹ 3,778,502 ₹ 98,625 ₹ 3,877,127 ₹ 15,310,242 65.98%
Month 27 ₹ 3,798,024 ₹ 79,103 ₹ 3,877,127 ₹ 11,512,218 74.42%
Month 30 ₹ 3,817,647 ₹ 59,480 ₹ 3,877,127 ₹ 7,694,570 82.90%
Month 33 ₹ 3,837,372 ₹ 39,755 ₹ 3,877,127 ₹ 3,857,198 91.43%
Month 36 ₹ 3,857,198 ₹ 19,929 ₹ 3,877,127 ₹0 100.00% 122
 Loan amount 54,000,000 Stage: Tiling (bathroom & floor)

Location : Wayanad Number of villa: 70

Loan Paid To
Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total
Date
Month 3 ₹ 4,373,553 ₹ 279,000 ₹ 4,652,553 ₹ 49,626,447 8.10%
Month 6 ₹ 4,396,149 ₹ 256,403 ₹ 4,652,553 ₹ 45,230,298 16.24%
Month 9 ₹ 4,418,863 ₹ 233,690 ₹ 4,652,553 ₹ 40,811,435 24.42%
Month 12 ₹ 4,441,694 ₹ 210,859 ₹ 4,652,553 ₹ 36,369,741 32.65%
Month 15 ₹ 4,464,642 ₹ 187,910 ₹ 4,652,553 ₹ 31,905,099 40.92%
Month 18 ₹ 4,487,710 ₹ 164,843 ₹ 4,652,553 ₹ 27,417,389 49.23%
Month 21 ₹ 4,510,896 ₹ 141,657 ₹ 4,652,553 ₹ 22,906,493 57.58%
Month 24 ₹ 4,534,202 ₹ 118,350 ₹ 4,652,553 ₹ 18,372,291 65.98%
Month 27 ₹ 4,557,629 ₹ 94,924 ₹ 4,652,553 ₹ 13,814,661 74.42%
Month 30 ₹ 4,581,177 ₹ 71,376 ₹ 4,652,553 ₹ 9,233,484 82.90%
Month 33 ₹ 4,604,846 ₹ 47,706 ₹ 4,652,553 ₹ 4,628,638 91.43%
Month 36 ₹ 4,628,638 ₹ 23,915 ₹ 4,652,553 ₹0 100.00%
 Loan amount 40,000,000 Stage: Painting (Internal & external)

Location : Wayanad Number of villa: 70

Loan Paid To
Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total
Date
Month 3 ₹ 3,239,669 ₹ 206,667 ₹ 3,446,335 ₹ 36,760,331 8.10%
Month 6 ₹ 3,256,407 ₹ 189,928 ₹ 3,446,335 ₹ 33,503,924 16.24%
Month 9 ₹ 3,273,232 ₹ 173,104 ₹ 3,446,335 ₹ 30,230,693 24.42%
Month 12 ₹ 3,290,143 ₹ 156,192 ₹ 3,446,335 ₹ 26,940,549 32.65%
Month 15 ₹ 3,307,143 ₹ 139,193 ₹ 3,446,335 ₹ 23,633,407 40.92%
Month 18 ₹ 3,324,229 ₹ 122,106 ₹ 3,446,335 ₹ 20,309,177 49.23%
Month 21 ₹ 3,341,405 ₹ 104,931 ₹ 3,446,335 ₹ 16,967,773 57.58%
Month 24 ₹ 3,358,669 ₹ 87,667 ₹ 3,446,335 ₹ 13,609,104 65.98%
Month 27 ₹ 3,376,022 ₹ 70,314 ₹ 3,446,335 ₹ 10,233,083 74.42%
Month 30 ₹ 3,393,464 ₹ 52,871 ₹ 3,446,335 ₹ 6,839,618 82.90%
Month 33 ₹ 3,410,997 ₹ 35,338 ₹ 3,446,335 ₹ 3,428,621 91.43%
Month 36 ₹ 3,428,621 ₹ 17,715 ₹ 3,446,335 ₹0 100.00% 124
 Loan amount 64,000,000 Stage: Plumbing & electrical Finishing

Location : Wayanad Number of villa: 70

Loan Paid To
Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total
Date
Month 3 ₹ 5,183,470 ₹ 330,667 ₹ 5,514,137 ₹ 58,816,530 8.10%
Month 6 ₹ 5,210,251 ₹ 303,885 ₹ 5,514,137 ₹ 53,606,279 16.24%
Month 9 ₹ 5,237,171 ₹ 276,966 ₹ 5,514,137 ₹ 48,369,108 24.42%
Month 12 ₹ 5,264,229 ₹ 249,907 ₹ 5,514,137 ₹ 43,104,879 32.65%
Month 15 ₹ 5,291,428 ₹ 222,709 ₹ 5,514,137 ₹ 37,813,451 40.92%
Month 18 ₹ 5,318,767 ₹ 195,369 ₹ 5,514,137 ₹ 32,494,684 49.23%
Month 21 ₹ 5,346,247 ₹ 167,889 ₹ 5,514,137 ₹ 27,148,436 57.58%
Month 24 ₹ 5,373,870 ₹ 140,267 ₹ 5,514,137 ₹ 21,774,567 65.98%
Month 27 ₹ 5,401,635 ₹ 112,502 ₹ 5,514,137 ₹ 16,372,932 74.42%
Month 30 ₹ 5,429,543 ₹ 84,593 ₹ 5,514,137 ₹ 10,943,389 82.90%
Month 33 ₹ 5,457,596 ₹ 56,541 ₹ 5,514,137 ₹ 5,485,793 91.43%
Month 36 ₹ 5,485,793 ₹ 28,343 ₹ 5,514,137 ₹0 100.00%
125
 Loan amount 30,000,000 Stage: Surrounding Landscaping

Location : Wayanad Number of villa: 70

Loan Paid To
Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total
Date
Month 3 ₹ 2,429,752 ₹ 155,000 ₹ 2,584,752 ₹ 27,570,248 8.10%
Month 6 ₹ 2,442,305 ₹ 142,446 ₹ 2,584,752 ₹ 25,127,943 16.24%
Month 9 ₹ 2,454,924 ₹ 129,828 ₹ 2,584,752 ₹ 22,673,019 24.42%
Month 12 ₹ 2,467,608 ₹ 117,144 ₹ 2,584,752 ₹ 20,205,412 32.65%
Month 15 ₹ 2,480,357 ₹ 104,395 ₹ 2,584,752 ₹ 17,725,055 40.92%
Month 18 ₹ 2,493,172 ₹ 91,579 ₹ 2,584,752 ₹ 15,231,883 49.23%
Month 21 ₹ 2,506,053 ₹ 78,698 ₹ 2,584,752 ₹ 12,725,830 57.58%
Month 24 ₹ 2,519,001 ₹ 65,750 ₹ 2,584,752 ₹ 10,206,828 65.98%
Month 27 ₹ 2,532,016 ₹ 52,735 ₹ 2,584,752 ₹ 7,674,812 74.42%
Month 30 ₹ 2,545,098 ₹ 39,653 ₹ 2,584,752 ₹ 5,129,714 82.90%
Month 33 ₹ 2,558,248 ₹ 26,504 ₹ 2,584,752 ₹ 2,571,466 91.43%
Month 36 ₹ 2,571,466 ₹ 13,286 ₹ 2,584,752 ₹0 100.00%
126
 Loan amount 30,000,000 Stage: Road work

Location : Wayanad Number of villa: 70

Loan Paid To
Month (A)Interest 6.2% (B)Total Payment (A + B) EMI total
Date
Month 3 ₹ 2,429,752 ₹ 155,000 ₹ 2,584,752 ₹ 27,570,248 8.10%
Month 6 ₹ 2,442,305 ₹ 142,446 ₹ 2,584,752 ₹ 25,127,943 16.24%
Month 9 ₹ 2,454,924 ₹ 129,828 ₹ 2,584,752 ₹ 22,673,019 24.42%
Month 12 ₹ 2,467,608 ₹ 117,144 ₹ 2,584,752 ₹ 20,205,412 32.65%
Month 15 ₹ 2,480,357 ₹ 104,395 ₹ 2,584,752 ₹ 17,725,055 40.92%
Month 18 ₹ 2,493,172 ₹ 91,579 ₹ 2,584,752 ₹ 15,231,883 49.23%
Month 21 ₹ 2,506,053 ₹ 78,698 ₹ 2,584,752 ₹ 12,725,830 57.58%
Month 24 ₹ 2,519,001 ₹ 65,750 ₹ 2,584,752 ₹ 10,206,828 65.98%
Month 27 ₹ 2,532,016 ₹ 52,735 ₹ 2,584,752 ₹ 7,674,812 74.42%
Month 30 ₹ 2,545,098 ₹ 39,653 ₹ 2,584,752 ₹ 5,129,714 82.90%
Month 33 ₹ 2,558,248 ₹ 26,504 ₹ 2,584,752 ₹ 2,571,466 91.43%
Month 36 ₹ 2,571,466 ₹ 13,286 ₹ 2,584,752 ₹0 100.00% 127
128
129
130
131
132
PERFORMANCE
SINCE
COMMENCEMNT
 KEY MILESTONES

PHASE - 1

KENT PARADISE

1995 2004 2005 2006 2007 2007 2007 2008 2008 2010 2011 2013 2017

K E NT
NAALUK E T TU

PHASE - 2

134
Project - Residential
Location – kaloor, Kochi

 No of Apartments - 180
 No of Towers - 2 Towers
 No of Floors - G+16
 Total Land area – 84,272 Sq.ft
 Type – 2 & 3 BHK
 Total Built-up area – 1,77,002 Sq.ft
 Free Land space – 53961 Sq.ft (49%)
 Current Status – Completed
 Project Hand over Year – 2021
 Launching Price - 2075 / Sq.ft
 Current Price - 7000 / Sq.ft. 13522
Project - Residential
Location – Vazhakala, Kochi
 No of Apartments - 232
 No of Tower - 8 Towers
 No of floors - G+4
 No of Villas - 11
 Total Land area – 2,05,312 Sq.ft
 Type – 2 & 3 BHK
 Total Built-up area – 4,62,755 Sq.ft
 Free Land space – 1,12,256 Sq.ft (58%)
 Current Status – Completed
 Project Hand over Year – 2018
 Launching Price - 3500 / Sq.ft
 Current Price - 7000 / Sq.ft. 136 22
Project - Hotel Apartment
Location – Edakochi, Kochi

 No of Apartments - 108
 No of floors - 10
 Total Land area – 48,341 Sq.ft
 Type – 1& 2 BHK
 Total Built-up area – 1,08,426 Sq.ft
 Free Land space – 35,909 Sq.ft (74%)
 Current Status – Completed
 Project Hand over Year – 2016
 Launching Price - 3600 / Sq.ft
 Current Price - 6000 / Sq.ft. 22
Project - Residential
Location – Kakkanadu, Kochi
 No of Apartments - 472
 No of Towers - 6 Towers
 No of Floors - 17
 Total Land area – 1,23,309 Sq.ft
 Type – 1,2 & 3 BHK
 Total Built-up area – 6,33,688 Sq.ft
 Free Land space – 62,397 Sq.ft (50%)
 Current Status – Completed
 Project Hand over Year – 2015
 Launching Price - 1800 / Sq.ft
 Current Price - 4500 / Sq.ft. 138 22
Project - Residential
Location – Kakkanadu, Kochi

 No of Villas - 110
 Total Land area – 5,70,419 Sq.ft
 Type – 3 & 4 BHK
 Total Built-up area – 3,19,173 Sq.ft
 Free Land space – 410698 Sq.ft (58%)
 Current Status – Completed
 Project Hand over Year – 2015
 Launching Price - 3500 / Sq.ft
 Current Price - 8200 / Sq.ft.
139 22
 Project - Residential
Location – Kaloor, Kochi

 No of Apartments - 162
 No of floors - 17
 Total Land area – 65011 Sq.ft
 Type – 2 & 3 BHK
 Total Built-up area – 3,19,432 Sq.ft
 Free Land space – 35,346 Sq.ft (54%)
 Current Status – Completed
Our Corporate office is located at
 Project Hand over Year – 2012
 Launching Price - 2200 / Sq.ft
 Current Price - 6500 / Sq.ft.
14022
Project - Residential
Location – Vyttila, Kochi

 No of Apartments - 136
 No of floors - 17
 Total Land area – 62859 Sq.ft
 Type – 2,3 & 4 BHK
 Total Built-up area – 2,54,775 Sq.ft
 Free Land space – 32,559 Sq.ft (51%)
 Current Status – Completed
 Project Hand over Year – 2007
 Launching Price - 2200 / Sq.ft
 Current Price - 6000 / Sq.ft. 141 22
Project - Residential
Location – Vyttila, Kochi
 No of Apartments - 116
 No of Villas -
 No of floors –
 Total Land area – 1,02,510 Sq.ft
 Type – 2,3 & 4 BHK
 Total Built-up area – 1,84,490 Sq.ft
 Free Land space – 72,974 Sq.ft (71%)
 Current Status – Completed
 Project Hand over Year –
 Launching Price - 1200 / Sq.ft
 Current Price - 5500 / Sq.ft. 14222
Project - Residential
Location – Vennala, Kochi

 No of Villas - 13
 Total Land area – 36,928 Sq.ft
 Type – 4 BHK
 Total Built-up area – 26,587 Sq.ft
 Free Land space – 42,27,741Sq.ft (57%)
 Current Status – Completed
 Project Hand over Year –
 Launching Price - 2500 / Sq.ft
 Current Price - 6000 / Sq.ft.

22
143
Project - Residential
Location – Thripunithura, Kochi

 No of Villas - 29
 Total Land area - 1,00,821 Sq.ft
 Type – 4 BHK
 Total Built-up area – 65,528 Sq.ft
 Free Land space – 68282 Sq.ft (67%)
 Current Status – Completed
 Project Hand over Year –
 Launching Price - 2800 / Sq.ft
 Current Price - 6500 / Sq.ft.
22
144
Project - Residential
Location – Vennala, Kochi

 No of Villas - 40
 Total Land area - 1,18,435 Sq.ft
 Type – 2,3 & 4 BHK
 Total Built-up area – 96850 Sq.ft
 Free Land space – 78,192 Sq.ft (67%)
 Current Status – Completed
 Project Hand over Year –
 Launching Price - 1000 / Sq.ft
 Current Price - 6000 / Sq.ft.

14522
Profile Directors
with Approximate
Net worth

146
 Net Worth : ₹ 500,000,000 /-

T.P Vinayan
Chairman
Kent Construction Pvt. Ltd
147
 Net Worth : ₹ 200,000,000 /-
K C Raju
Managing Director
Kent Construction Pvt. Ltd
148
149