Scribd
Upload
58 views2 pages

Rent Calculation Breakdown

The document shows a table with the rent amount, number of months booked, total booking amount, monthly maintenance fees, and resulting effective monthly rent for apartments renting at 2200 per month. It also includes the market rent amounts for the same periods. The total booking amount is 9000 and maintenance is 700 for all rows. The effective rent decreases each additional month as the booking amount is divided over more months. The total effective rent for 24 months is 3275 and the total market rent shown is 105600.

Uploaded by

sanju.baba
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
58 views2 pages

Rent Calculation Breakdown

The document shows a table with the rent amount, number of months booked, total booking amount, monthly maintenance fees, and resulting effective monthly rent for apartments renting at 2200 per month. It also includes the market rent amounts for the same periods. The total booking amount is 9000 and maintenance is 700 for all rows. The effective rent decreases each additional month as the booking amount is divided over more months. The total effective rent for 24 months is 3275 and the total market rent shown is 105600.

Uploaded by

sanju.baba
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 2

rent no of months booking amount maintenance effective rent for the month

2200 1 9000 700 11900


2200 2 9000 700 7400
2200 3 9000 700 5900
2200 4 9000 700 5150
2200 5 9000 700 4700
2200 6 9000 700 4400
2200 7 9000 700 4185.7142857143
2200 8 9000 700 4025
2200 9 9000 700 3900
2200 10 9000 700 3800
2200 11 9000 700 3718.1818181818
2200 12 9000 700 3650
2200 13 9000 700 3592.3076923077
2200 14 9000 700 3542.8571428572
2200 15 9000 700 3500
2200 16 9000 700 3462.5
2200 17 9000 700 3429.4117647059
2200 18 9000 700 3400
2200 19 9000 700 3373.6842105263
2200 20 9000 700 3350
2200 21 9000 700 3328.5714285714
2200 22 9000 700 3309.0909090909
2200 23 9000 700 3291.3043478261
2200 24 9000 700 3275
103583.623599782
marcket rent
4000
4000
4000
4000
4000
4000
4000
4000
4000
4000
4000
4000 59078.9 44000
4800
4800
4800
4800
4800
4800
4800
4800
4800
4800
4800
4800
105600

You might also like