Studio suite.xlsx

	A	B	C	D	E	F	G	H	I	J	K
1	Comparison of Rental Return offered by Developer of Town Central and Vista Views Tours & Travels (Timeshare Platinum Holidays a product of Vista Views Tours & Travels)
2
3	S.No.	Size in Sqft.	Rate of Buying	BSP Amount	Year	Monthly Assured Rental Offered	Rate of Return offered by VVTT	Per annum Return in INR	Monthly Guaranteed Rental in INR by VVTT
4	1	575	12900	7417500		35000	8% per annum of BSP	593400	49450
5					2026	Nil			Nil	First Year
6					2027	Nil			Nil	Second Year
7					2028	35000			50000	Third Year	1
8					2029	35000	8.5% Of BSP	630488	52541	Fourth Year	2
9					2030	35000	9% of BSP	667575	55631	Fifth Year	3
10					2031	40250			55631	Sixth Year	4
11					2032	40250			55631	Seventh Year	5
12					2033	40250	9.5% of BSP	704663	58722	Eigth Year	6
13					2034	46288			58722	Ninth Year	7
14					2035	46288			58722	Tenth Year	8
15					2036	46288	10% of BSP	741750	61813	Eleventh Year	9
16					2037	53231			61813	Twelweth Year	10
17					2038	53231			61813	Thirteenth Year	11
18					2039	53231	10.5% of BSP	778838	64903	Fourteenth Year	12
19					2040				64903	Fifteenth Year	13
20					2041				64903	Sixteenth Year	14
21					2042		11% of BSP	815925	67994	Seventeenth Year	15
22					2043
23
24		NET AMOUNT RECEIVED BY BUYER			12 Years	6291653			10724888	Fifteen Years
25		Rental Return Vis a Vis investment			After 12 Years	84.82%	Buy Back Assurance		144.59%	Buy Back Assurance
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100