Investment Proposal's
Investment Proposal's
Investment Proposal's
Initial Investment
SALE REALISATION
SALES REALISATION VILLA TAROI Share 7500 21911 LAKHS
SALES REALISATION VILLAMENT TAROI Share 6500 5878 LAKHS
TOTAL GROSS REALISATION (E) 27789 LAKHS
COST OF DEVELOPMENT
CONSTRUCTION & DEVELOPMENT COST of villa @ 3000/- PER
3000 11340 LAKHS
SFT
CONSTRUCTION & DEVELOPMENT COST OF VILLAMENTS @
2200 2574 LAKHS
2200/- PER SFT
ADMIN AND OTHER COST @200/-PER SFT. 200 990 LAKHS
1864 0
2100 2100 2400 2610 13880 0
338 450 563 616 84 2501 0
120 120 120 120 90 990 0
35 19 7 0 0 263 0
900 1200 900 500 3500 0
600 1200 1200 3000 0
4000 1942 5942 0
4092 5089 5189 7846 2116 31939 0
-341 -87 1063 -1003 -67 0 0
93 6 1069 67 0 0
2024 2025
OCT - JAN - APR - JULY - OCT -
DEC MAR JUNE SEPT DEC TOTAL
15.0% 15.0% 15.0% 12.5% 2.5% 100.00%
104 104 104 87 17 695 0 7304 2 2261
313 313 313 261 52 2084 0 21911 7 6782
417 417 417 347 69 2779 0 29215 10 9043
625 625 625 521 104 4168 0 43823 15 13564
2293 625 625 521 104 4168 0 43823 15 13564
2918 625 521 104 4168 0 43823 15 13564
3543 521 104 4168 0 43823 15 13564
4064 104 4168 0 43823 15 13564
1389 1389 0 14608 5 4521
0 0
41 382579.6 138
Project Investment Proposal of 53 Guntas Villa project out
of total - 12.7 acres land On NH-7 Upparahalli, DEVENHALLI.
LAND AREA 53 Guntas
LAND COST PER ACRE 7.86 Crores
LAND COST FOR 53 GUNTAS i) 10.42 Crores
REGISTRATION VALUE PER ACRE 4.6 Crores
REGISTRATION COST ii) 45 Lakhs
TOTAL INVESTMENT 10.87 Crores
Conversion is done & Plan Approval is ready
SALE REALISATION
SELLING PRICE PER SFT 8000 per sft
COST OF EACH VILLA 2.5 Crores
INVESTOR SALES REALISATION 17.5 Crores
Project Investment Proposal of 53 Guntas Villa project out
of total - 12.7 acres land On NH-7 Upparahalli, DEVENHALLI.
LAND AREA 53 Guntas
LAND COST PER ACRE 7.86 Crores
LAND COST FOR 53 GUNTAS i) 10.42 Crores
REGISTRATION VALUE PER ACRE 4.6 Crores
REGISTRATION COST ii) 45 Lakhs
TOTAL INVESTMENT 10.87 Crores
Conversion is done & Plan Approval is ready
SALE REALISATION
SELLING PRICE PER SFT 8000 per sft
COST OF EACH VILLA 2.5 Crores
INVESTOR SALES REALISATION 17.5 Crores
Project Proposal of 4 acres Villa project
On Doddaballapur Main road.
LAND EXTENT 4 Acres
GOOD WILL 4 Crores
ADVANCE 4 Crores
TOTAL INVESTMENT 8 Crores
SALE REALISATION
SELLING PRICE PER SFT 6500 per sft
COST OF EACH VILLA 1.25 Crores
OWNER SALES REALISATION 32.5 Crores
Project Proposal of 4 acres Villa project
On Doddaballapur Main road.
LAND EXTENT 4 Acres
GOOD WILL 4 Crores
ADVANCE 4 Crores
TOTAL INVESTMENT 8 Crores
SALE REALISATION
SELLING PRICE PER SFT 6500 per sft
COST OF EACH VILLA 1.25 Crores
OWNER SALES REALISATION 32.5 Crores
Poornima Jagan - Theme Ambience ROI account
RTGS-KARBR5202304250
0346490-POORNIMA JAG
### AN-0632500104090901- 1600000
KARB0000084
RTGS-KARBR5202304250
0346922-POORNIMA JAG
### 2000000
AN-0632500104090901-
KARB0000084
RTGS-UTIBR5202306090
0350787-POORNIMA JAG
6/9/2023 AN-915010020370222-U 1000000
TIB0000558
RTGS-KARBR5202306090
0451459-POORNIMA JAG
6/9/2023 400000
AN-0632500104090901-
KARB0000084
RTGS-KARBR5202306090
0488844-POORNIMA JAG
6/9/2023 500000
AN-0632500104090901-
KARB0000058
RTGS-UTIBR5202306130
0360290-POORNIMA JAG
### 800000
AN-915010020370222-U
TIB0000558
NEFT-AXMB23166697066
9-POORNIMA JAGAN--91
### 50,000.00
5010020370222-UTIB00
558
NEFT-AXMB23167724488
8-POORNIMA JAGAN--91
### 250000
5010020370222-UTIB00
558
BY CASH -R.T.NAGAR,B
7/4/2023 100000
ANGALORE KIRAN
RTGS-UTIBR5202308210
0350726-POORNIMA JAG
### 2900000
AN-915010020370222-U
TIB0000558
NEFT-AXOMB3241126053
9-POORNIMA JAGAN--91
### 120000
5010020370222-UTIB00
558
RTGS-KARBR5202309150
0727308-POORNIMA JAG
### 300000
AN-0632500104090901-
KARB0000058
10020000